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 | 16,25,670 | 11,47,500 | 9,46,800 | 7,16,640 | 5,15,490 | 49,52,100 |
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 | 7,50,000 | 0 | 7,50,000 | 15,00,000 |
Service Cost | 2,00,000 | 4,00,000 | 4,00,000 | 4,00,000 | 4,00,000 | 18,00,000 |
Depreciation | 67,50,000 | 22,50,000 | 45,00,000 | 45,00,000 | 45,00,000 | 2,25,00,000 |
TCO | 89,01,384 | 41,26,471 | 69,29,061 | 59,52,224 | 65,04,430 | 3,24,13,570 |
TCO/KM | 370.89 | 171.94 | 288.71 | 248.01 | 271.02 | 270.11 |