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 | 9,50,672 | 6,64,004 | 5,47,869 | 4,18,010 | 3,01,614 | 28,82,169 |
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 | 1,68,200 | 0 | 1,68,200 | 3,36,400 |
Service Cost | 5,83,560 | 11,67,120 | 11,67,120 | 11,67,120 | 11,67,120 | 52,52,040 |
Depreciation | 39,05,907 | 13,01,969 | 26,03,938 | 26,03,938 | 26,03,938 | 1,30,19,690 |
TCO | 58,20,139 | 35,16,893 | 48,74,765 | 45,80,582 | 46,36,302 | 2,34,28,681 |
TCO/KM | 242.51 | 146.54 | 203.12 | 190.86 | 193.18 | 195.24 |