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 | 9,49,626 | 6,63,255 | 5,47,250 | 4,17,548 | 3,01,283 | 28,78,962 |
Fuel Cost | 3,25,714 | 3,28,971 | 3,32,261 | 3,35,584 | 3,38,940 | 16,61,470 |
Tyre Change Cost | 0 | 0 | 1,15,825 | 0 | 1,15,825 | 2,31,650 |
Service Cost | 52,200 | 1,04,400 | 1,04,400 | 1,04,400 | 1,04,400 | 4,69,800 |
Depreciation | 39,01,500 | 13,00,500 | 26,01,000 | 26,01,000 | 26,01,000 | 1,30,05,000 |
TCO | 52,29,040 | 23,97,126 | 37,00,736 | 34,58,532 | 34,61,448 | 1,82,46,882 |
TCO/KM | 217.88 | 99.88 | 154.2 | 144.11 | 144.23 | 152.06 |