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 | 17,13,520 | 12,10,426 | 9,98,720 | 7,55,506 | 5,43,326 | 52,21,498 |
Fuel Cost | 7,60,000 | 7,67,600 | 7,75,276 | 7,83,029 | 7,90,859 | 38,76,764 |
Tyre Change Cost | 0 | 0 | 1,82,776 | 0 | 1,82,776 | 3,65,552 |
Service Cost | 1,45,000 | 2,90,000 | 2,90,000 | 2,90,000 | 2,90,000 | 13,05,000 |
Depreciation | 71,20,155 | 23,73,385 | 47,46,770 | 47,46,770 | 47,46,770 | 2,37,33,850 |
TCO | 97,38,675 | 46,41,411 | 69,93,542 | 65,75,305 | 65,53,731 | 3,45,02,664 |
TCO/KM | 405.78 | 193.39 | 291.4 | 273.97 | 273.07 | 287.52 |