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 | 7,30,888 | 5,06,575 | 4,17,974 | 3,20,774 | 2,31,975 | 22,08,186 |
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 | 1,62,000 | 0 | 1,62,000 | 3,24,000 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 29,79,851 | 9,93,284 | 19,86,568 | 19,86,568 | 19,86,568 | 99,32,839 |
TCO | 42,80,739 | 20,75,559 | 31,47,999 | 28,94,614 | 29,73,687 | 1,53,72,598 |
TCO/KM | 178.36 | 86.48 | 131.17 | 120.61 | 123.9 | 128.1 |