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 | 18,22,534 | 12,88,512 | 10,63,149 | 8,03,736 | 5,77,867 | 55,55,798 |
Fuel Cost | 5,70,000 | 5,75,700 | 5,81,457 | 5,87,272 | 5,93,144 | 29,07,573 |
Tyre Change Cost | 0 | 0 | 1,74,925 | 0 | 1,74,925 | 3,49,850 |
Service Cost | 60,000 | 1,20,000 | 1,20,000 | 1,20,000 | 1,20,000 | 5,40,000 |
Depreciation | 75,79,483 | 25,26,494 | 50,52,989 | 50,52,989 | 50,52,989 | 2,52,64,944 |
TCO | 1,00,32,017 | 45,10,706 | 69,92,520 | 65,63,997 | 65,18,925 | 3,46,18,165 |
TCO/KM | 418 | 187.95 | 291.36 | 273.5 | 271.62 | 288.48 |