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 | 13,96,462 | 9,83,320 | 8,11,336 | 6,15,235 | 4,42,865 | 42,49,218 |
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 | 1,80,000 | 0 | 1,80,000 | 3,60,000 |
Service Cost | 1,20,000 | 2,40,000 | 2,40,000 | 2,40,000 | 2,40,000 | 10,80,000 |
Depreciation | 57,84,238 | 19,28,079 | 38,56,159 | 38,56,159 | 38,56,159 | 1,92,80,794 |
TCO | 78,70,700 | 37,27,099 | 56,68,952 | 52,98,666 | 53,12,168 | 2,78,77,585 |
TCO/KM | 327.95 | 155.3 | 236.21 | 220.78 | 221.34 | 232.31 |