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 | 11,70,474 | 8,21,447 | 6,77,774 | 5,15,254 | 3,71,260 | 35,56,209 |
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 | 1,80,000 | 0 | 1,80,000 | 3,60,000 |
Service Cost | 2,47,584 | 4,95,168 | 4,95,168 | 4,95,168 | 4,95,168 | 22,28,256 |
Depreciation | 48,32,041 | 16,10,680 | 32,21,361 | 32,21,361 | 32,21,361 | 1,61,06,804 |
TCO | 73,90,099 | 40,78,695 | 57,37,217 | 54,06,326 | 54,54,078 | 2,80,66,415 |
TCO/KM | 307.92 | 169.95 | 239.05 | 225.26 | 227.25 | 233.89 |