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 | 14,63,922 | 10,31,641 | 8,51,205 | 6,45,080 | 4,64,239 | 44,56,087 |
Fuel Cost | 7,60,000 | 7,67,600 | 7,75,276 | 7,83,029 | 7,90,859 | 38,76,764 |
Tyre Change Cost | 0 | 0 | 1,55,000 | 0 | 1,55,000 | 3,10,000 |
Service Cost | 71,648 | 1,43,295 | 1,43,295 | 1,43,295 | 1,43,295 | 6,44,828 |
Depreciation | 60,68,475 | 20,22,825 | 40,45,650 | 40,45,650 | 40,45,650 | 2,02,28,250 |
TCO | 83,64,045 | 39,65,361 | 59,70,426 | 56,17,054 | 55,99,043 | 2,95,15,929 |
TCO/KM | 348.5 | 165.22 | 248.77 | 234.04 | 233.29 | 245.97 |