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 | 16,86,536 | 11,91,098 | 9,82,773 | 7,43,568 | 5,34,776 | 51,38,751 |
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 | 70,06,460 | 23,35,487 | 46,70,973 | 46,70,973 | 46,70,973 | 2,33,54,866 |
TCO | 94,62,996 | 45,02,285 | 71,35,203 | 64,01,813 | 66,98,893 | 3,42,01,190 |
TCO/KM | 394.29 | 187.6 | 297.3 | 266.74 | 279.12 | 285.01 |