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 | 15,53,042 | 10,95,477 | 9,03,876 | 6,84,508 | 4,92,478 | 47,29,381 |
Fuel Cost | 3,80,000 | 3,83,800 | 3,87,638 | 3,91,514 | 3,95,430 | 19,38,382 |
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 | 64,43,985 | 21,47,995 | 42,95,990 | 42,95,990 | 42,95,990 | 2,14,79,950 |
TCO | 84,48,675 | 37,70,567 | 59,10,799 | 55,15,307 | 55,07,193 | 2,91,52,541 |
TCO/KM | 352.03 | 157.11 | 246.28 | 229.8 | 229.47 | 242.94 |