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 | 38,95,924 | 27,86,644 | 22,99,255 | 17,23,013 | 12,34,530 | 1,19,39,366 |
Fuel Cost | 11,40,000 | 11,51,400 | 11,62,914 | 11,74,543 | 11,86,289 | 58,15,146 |
Tyre Change Cost | 0 | 0 | 1,85,000 | 0 | 1,85,000 | 3,70,000 |
Service Cost | 1,20,000 | 2,40,000 | 2,40,000 | 2,40,000 | 2,40,000 | 10,80,000 |
Depreciation | 1,63,92,026 | 54,64,009 | 1,09,28,017 | 1,09,28,017 | 1,09,28,017 | 5,46,40,086 |
TCO | 2,15,47,950 | 96,42,053 | 1,48,15,186 | 1,40,65,573 | 1,37,73,836 | 7,38,44,598 |
TCO/KM | 897.83 | 401.75 | 617.3 | 586.07 | 573.91 | 615.37 |