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 | 3,58,903 | 2,40,125 | 1,98,127 | 1,56,203 | 1,14,110 | 10,67,468 |
Fuel Cost | 3,80,000 | 3,83,800 | 3,87,638 | 3,91,514 | 3,95,430 | 19,38,382 |
Tyre Change Cost | 0 | 0 | 1,15,850 | 0 | 1,15,850 | 2,31,700 |
Service Cost | 84,000 | 1,68,000 | 1,68,000 | 1,68,000 | 1,68,000 | 7,56,000 |
Depreciation | 14,12,500 | 4,70,833 | 9,41,667 | 9,41,667 | 9,41,667 | 47,08,334 |
TCO | 22,35,403 | 12,62,758 | 18,11,282 | 16,57,384 | 17,35,057 | 87,01,884 |
TCO/KM | 93.14 | 52.61 | 75.47 | 69.06 | 72.29 | 72.52 |