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 | 5,40,299 | 3,70,057 | 3,05,334 | 2,36,455 | 1,71,586 | 16,23,731 |
Fuel Cost | 1,72,000 | 1,73,720 | 1,75,457 | 1,77,212 | 1,78,984 | 8,77,373 |
Tyre Change Cost | 0 | 0 | 1,05,250 | 0 | 1,05,250 | 2,10,500 |
Service Cost | 31,800 | 63,600 | 63,600 | 63,600 | 63,600 | 2,86,200 |
Depreciation | 21,76,808 | 7,25,603 | 14,51,205 | 14,51,205 | 14,51,205 | 72,56,026 |
TCO | 29,20,907 | 13,32,980 | 21,00,846 | 19,28,472 | 19,70,625 | 1,02,53,830 |
TCO/KM | 121.7 | 55.54 | 87.54 | 80.35 | 82.11 | 85.45 |