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 | 20,90,431 | 14,80,405 | 12,21,479 | 9,22,258 | 6,62,751 | 63,77,324 |
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 | 5,00,000 | 0 | 5,00,000 | 10,00,000 |
Service Cost | 2,00,000 | 4,00,000 | 4,00,000 | 4,00,000 | 4,00,000 | 18,00,000 |
Depreciation | 87,08,264 | 29,02,755 | 58,05,509 | 58,05,509 | 58,05,509 | 2,90,27,546 |
TCO | 1,15,68,695 | 53,58,860 | 85,08,445 | 77,15,039 | 79,61,404 | 4,11,12,443 |
TCO/KM | 482.03 | 223.29 | 354.52 | 321.46 | 331.73 | 342.6 |