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 | 7,66,668 | 5,32,204 | 4,39,120 | 3,36,604 | 2,43,312 | 23,17,908 |
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 | 1,40,875 | 0 | 1,40,875 | 2,81,750 |
Service Cost | 20,546 | 41,093 | 41,093 | 41,093 | 41,093 | 1,84,918 |
Depreciation | 31,30,609 | 10,43,536 | 20,87,073 | 20,87,073 | 20,87,073 | 1,04,35,364 |
TCO | 42,97,823 | 20,00,633 | 30,95,799 | 28,56,284 | 29,07,783 | 1,51,58,322 |
TCO/KM | 179.08 | 83.36 | 128.99 | 119.01 | 121.16 | 126.32 |