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 | 11,78,979 | 8,27,538 | 6,82,800 | 5,19,017 | 3,73,954 | 35,82,288 |
Fuel Cost | 4,56,000 | 4,60,560 | 4,65,166 | 4,69,817 | 4,74,515 | 23,26,058 |
Tyre Change Cost | 0 | 0 | 1,69,272 | 0 | 1,69,272 | 3,38,544 |
Service Cost | 1,45,000 | 2,90,000 | 2,90,000 | 2,90,000 | 2,90,000 | 13,05,000 |
Depreciation | 48,67,873 | 16,22,624 | 32,45,249 | 32,45,249 | 32,45,249 | 1,62,26,244 |
TCO | 66,47,852 | 32,00,722 | 48,52,487 | 45,24,083 | 45,52,990 | 2,37,78,134 |
TCO/KM | 276.99 | 133.36 | 202.19 | 188.5 | 189.71 | 198.15 |