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 | 12,40,017 | 8,71,260 | 7,18,875 | 5,46,021 | 3,93,294 | 37,69,467 |
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 | 1,25,975 | 0 | 1,25,975 | 2,51,950 |
Service Cost | 45,000 | 90,000 | 90,000 | 90,000 | 90,000 | 4,05,000 |
Depreciation | 51,25,060 | 17,08,353 | 34,16,706 | 34,16,706 | 34,16,706 | 1,70,83,531 |
TCO | 67,90,077 | 30,53,413 | 47,39,194 | 44,44,241 | 44,21,405 | 2,34,48,330 |
TCO/KM | 282.92 | 127.23 | 197.47 | 185.18 | 184.23 | 195.4 |