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 | 11,31,591 | 7,93,595 | 6,54,794 | 4,98,052 | 3,58,939 | 34,36,971 |
Fuel Cost | 2,28,000 | 2,30,280 | 2,32,583 | 2,34,909 | 2,37,258 | 11,63,030 |
Tyre Change Cost | 0 | 0 | 1,74,925 | 0 | 1,74,925 | 3,49,850 |
Service Cost | 54,000 | 1,08,000 | 1,08,000 | 1,08,000 | 1,08,000 | 4,86,000 |
Depreciation | 46,68,207 | 15,56,069 | 31,12,138 | 31,12,138 | 31,12,138 | 1,55,60,690 |
TCO | 60,81,798 | 26,87,944 | 42,82,440 | 39,53,099 | 39,91,260 | 2,09,96,541 |
TCO/KM | 253.41 | 112 | 178.44 | 164.71 | 166.3 | 174.97 |