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 | 11,42,442 | 8,01,367 | 6,61,207 | 5,02,852 | 3,62,377 | 34,70,245 |
Fuel Cost | 2,53,333 | 2,55,867 | 2,58,425 | 2,61,010 | 2,63,620 | 12,92,255 |
Tyre Change Cost | 0 | 0 | 2,15,000 | 0 | 2,15,000 | 4,30,000 |
Service Cost | 1,44,000 | 2,88,000 | 2,88,000 | 2,88,000 | 2,88,000 | 12,96,000 |
Depreciation | 47,13,925 | 15,71,308 | 31,42,617 | 31,42,617 | 31,42,617 | 1,57,13,084 |
TCO | 62,53,700 | 29,16,542 | 45,65,249 | 41,94,479 | 42,71,614 | 2,22,01,584 |
TCO/KM | 260.57 | 121.52 | 190.22 | 174.77 | 177.98 | 185.01 |