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 | 5,90,814 | 4,06,241 | 3,35,188 | 2,58,803 | 1,87,592 | 17,78,638 |
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 | 1,75,000 | 0 | 1,75,000 | 3,50,000 |
Service Cost | 92,425 | 1,84,850 | 1,84,850 | 1,84,850 | 1,84,850 | 8,31,825 |
Depreciation | 23,89,650 | 7,96,550 | 15,93,100 | 15,93,100 | 15,93,100 | 79,65,500 |
TCO | 34,52,889 | 17,71,441 | 26,75,776 | 24,28,267 | 25,35,972 | 1,28,64,345 |
TCO/KM | 143.87 | 73.81 | 111.49 | 101.18 | 105.67 | 107.2 |