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 | 14,54,650 | 10,25,000 | 8,45,725 | 6,40,978 | 4,61,302 | 44,27,655 |
Fuel Cost | 4,56,000 | 4,60,560 | 4,65,166 | 4,69,817 | 4,74,515 | 23,26,058 |
Tyre Change Cost | 0 | 0 | 1,80,000 | 0 | 1,80,000 | 3,60,000 |
Service Cost | 71,648 | 1,43,295 | 1,43,295 | 1,43,295 | 1,43,295 | 6,44,828 |
Depreciation | 60,29,412 | 20,09,804 | 40,19,608 | 40,19,608 | 40,19,608 | 2,00,98,040 |
TCO | 80,11,710 | 36,38,659 | 56,53,794 | 52,73,698 | 52,78,720 | 2,78,56,581 |
TCO/KM | 333.82 | 151.61 | 235.57 | 219.74 | 219.95 | 232.14 |