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 | 8,06,870 | 5,61,000 | 4,62,880 | 3,54,390 | 2,56,050 | 24,41,190 |
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 | 1,68,200 | 0 | 1,68,200 | 3,36,400 |
Service Cost | 67,200 | 1,34,400 | 1,34,400 | 1,34,400 | 1,34,400 | 6,04,800 |
Depreciation | 33,00,000 | 11,00,000 | 22,00,000 | 22,00,000 | 22,00,000 | 1,10,00,000 |
TCO | 47,44,070 | 23,71,100 | 35,46,937 | 32,76,062 | 33,51,794 | 1,72,89,963 |
TCO/KM | 197.67 | 98.8 | 147.79 | 136.5 | 139.66 | 144.08 |