TCO Calculation |
---|
Insurance |
Fuel Cost |
Tyre Change Cost |
Service Cost |
Depreciation |
TCO |
TCO/KMS |
TCO Calculation | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total |
---|---|---|---|---|---|---|
Insurance Cost | 5,30,080 | 3,62,738 | 2,99,294 | 2,31,934 | 1,68,348 | 15,92,394 |
Fuel Cost | 3,25,714 | 3,28,971 | 3,32,261 | 3,35,584 | 3,38,940 | 16,61,470 |
Tyre Change Cost | 0 | 0 | 1,68,200 | 0 | 1,68,200 | 3,36,400 |
Service Cost | 1,34,400 | 2,68,800 | 2,68,800 | 2,68,800 | 2,68,800 | 12,09,600 |
Depreciation | 21,33,750 | 7,11,250 | 14,22,500 | 14,22,500 | 14,22,500 | 71,12,500 |
TCO | 31,23,944 | 16,71,759 | 24,91,055 | 22,58,818 | 23,66,788 | 1,19,12,364 |
TCO/KM | 130.16 | 69.66 | 103.79 | 94.12 | 98.62 | 99.27 |