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 | 12,92,744 | 9,09,028 | 7,50,037 | 5,69,348 | 4,10,001 | 39,31,158 |
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 | 2,15,000 | 0 | 2,15,000 | 4,30,000 |
Service Cost | 46,932 | 93,864 | 93,864 | 93,864 | 93,864 | 4,22,388 |
Depreciation | 53,47,222 | 17,82,407 | 35,64,815 | 35,64,815 | 35,64,815 | 1,78,24,074 |
TCO | 71,42,898 | 32,45,859 | 50,88,882 | 46,97,844 | 47,58,195 | 2,49,33,678 |
TCO/KM | 297.62 | 135.24 | 212.04 | 195.74 | 198.26 | 207.78 |