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 | 10,91,670 | 7,65,000 | 6,31,200 | 4,80,390 | 3,46,290 | 33,14,550 |
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 | 2,00,078 | 0 | 2,00,078 | 4,00,156 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 45,00,000 | 15,00,000 | 30,00,000 | 30,00,000 | 30,00,000 | 1,50,00,000 |
TCO | 59,71,670 | 26,48,800 | 42,18,916 | 38,71,904 | 39,41,798 | 2,06,53,088 |
TCO/KM | 248.82 | 110.37 | 175.79 | 161.33 | 164.24 | 172.11 |