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 | 5,09,129 | 3,47,731 | 2,86,912 | 2,22,665 | 1,61,710 | 15,28,147 |
Fuel Cost | 2,85,000 | 2,87,850 | 2,90,729 | 2,93,636 | 2,96,572 | 14,53,787 |
Tyre Change Cost | 0 | 0 | 2,31,675 | 0 | 2,31,675 | 4,63,350 |
Service Cost | 1,32,000 | 2,64,000 | 2,64,000 | 2,64,000 | 2,64,000 | 11,88,000 |
Depreciation | 20,45,475 | 6,81,825 | 13,63,650 | 13,63,650 | 13,63,650 | 68,18,250 |
TCO | 29,71,604 | 15,81,406 | 24,36,966 | 21,43,951 | 23,17,607 | 1,14,51,534 |
TCO/KM | 123.82 | 65.89 | 101.54 | 89.33 | 96.57 | 95.43 |