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 | 6,43,177 | 4,43,748 | 3,66,135 | 2,81,970 | 2,04,183 | 19,39,213 |
Fuel Cost | 5,70,000 | 5,75,700 | 5,81,457 | 5,87,272 | 5,93,144 | 29,07,573 |
Tyre Change Cost | 0 | 0 | 1,43,005 | 0 | 1,43,005 | 2,86,010 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 26,10,281 | 8,70,094 | 17,40,188 | 17,40,188 | 17,40,188 | 87,00,939 |
TCO | 38,23,458 | 18,89,542 | 28,30,785 | 26,09,430 | 26,80,520 | 1,38,33,735 |
TCO/KM | 159.31 | 78.73 | 117.95 | 108.73 | 111.69 | 115.28 |