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 | 13,32,376 | 9,37,416 | 7,73,460 | 5,86,882 | 4,22,559 | 40,52,693 |
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 | 2,02,500 | 0 | 2,02,500 | 4,05,000 |
Service Cost | 1,20,000 | 2,40,000 | 2,40,000 | 2,40,000 | 2,40,000 | 10,80,000 |
Depreciation | 55,14,212 | 18,38,071 | 36,76,141 | 36,76,141 | 36,76,141 | 1,83,80,706 |
TCO | 75,36,588 | 35,91,187 | 54,73,558 | 50,90,295 | 51,34,344 | 2,68,25,972 |
TCO/KM | 314.02 | 149.63 | 228.06 | 212.1 | 213.93 | 223.55 |