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 | 16,15,704 | 11,40,362 | 9,40,910 | 7,12,231 | 5,12,332 | 49,21,539 |
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 | 1,00,000 | 0 | 1,00,000 | 2,00,000 |
Service Cost | 1,20,000 | 2,40,000 | 2,40,000 | 2,40,000 | 2,40,000 | 10,80,000 |
Depreciation | 67,08,010 | 22,36,003 | 44,72,007 | 44,72,007 | 44,72,007 | 2,23,60,034 |
TCO | 88,23,714 | 40,00,165 | 61,40,555 | 58,15,752 | 57,19,769 | 3,04,99,955 |
TCO/KM | 367.65 | 166.67 | 255.86 | 242.32 | 238.32 | 254.17 |