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 | 6,51,798 | 4,49,923 | 3,71,231 | 2,85,784 | 2,06,915 | 19,65,651 |
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 | 26,46,609 | 8,82,203 | 17,64,406 | 17,64,406 | 17,64,406 | 88,22,030 |
TCO | 38,26,055 | 19,35,981 | 29,24,098 | 26,63,302 | 27,69,131 | 1,41,18,567 |
TCO/KM | 159.42 | 80.67 | 121.84 | 110.97 | 115.38 | 117.65 |