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 | 8,52,794 | 5,93,895 | 4,90,022 | 3,74,708 | 2,70,601 | 25,82,020 |
Fuel Cost | 4,12,800 | 4,16,928 | 4,21,097 | 4,25,308 | 4,29,561 | 21,05,694 |
Tyre Change Cost | 0 | 0 | 97,250 | 0 | 97,250 | 1,94,500 |
Service Cost | 40,836 | 81,672 | 81,672 | 81,672 | 81,672 | 3,67,524 |
Depreciation | 34,93,500 | 11,64,500 | 23,29,000 | 23,29,000 | 23,29,000 | 1,16,45,000 |
TCO | 47,99,930 | 22,56,995 | 34,19,041 | 32,10,688 | 32,08,084 | 1,68,94,738 |
TCO/KM | 200 | 94.04 | 142.46 | 133.78 | 133.67 | 140.79 |