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 | 27,76,001 | 19,71,473 | 16,26,658 | 12,25,564 | 8,79,977 | 84,79,673 |
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 | 1,15,96,899 | 38,65,633 | 77,31,266 | 77,31,266 | 77,31,266 | 3,86,56,330 |
TCO | 1,51,42,900 | 68,12,806 | 1,08,39,381 | 99,44,102 | 1,01,04,387 | 5,28,43,576 |
TCO/KM | 630.95 | 283.87 | 451.64 | 414.34 | 421.02 | 440.36 |