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 | 10,56,070 | 7,39,500 | 6,10,160 | 4,64,640 | 3,35,010 | 32,05,380 |
Fuel Cost | 5,70,000 | 5,75,700 | 5,81,457 | 5,87,272 | 5,93,144 | 29,07,573 |
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 | 43,50,000 | 14,50,000 | 29,00,000 | 29,00,000 | 29,00,000 | 1,45,00,000 |
TCO | 60,47,718 | 29,08,495 | 43,89,912 | 40,95,207 | 41,26,449 | 2,15,67,781 |
TCO/KM | 251.99 | 121.19 | 182.91 | 170.63 | 171.94 | 179.73 |