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 | 30,05,362 | 21,35,762 | 17,62,213 | 13,27,037 | 9,52,651 | 91,83,025 |
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 | 1,82,000 | 0 | 1,82,000 | 3,64,000 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1,25,63,307 | 41,87,769 | 83,75,538 | 83,75,538 | 83,75,538 | 4,18,77,690 |
TCO | 1,61,38,669 | 68,99,231 | 1,09,01,208 | 1,02,89,847 | 1,01,03,333 | 5,43,32,288 |
TCO/KM | 672.44 | 287.47 | 454.22 | 428.74 | 420.97 | 452.77 |