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 | 34,05,670 | 24,22,500 | 19,98,800 | 15,04,140 | 10,79,490 | 1,04,10,600 |
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 | 2,55,000 | 0 | 2,55,000 | 5,10,000 |
Service Cost | 1,02,000 | 2,04,000 | 2,04,000 | 2,04,000 | 2,04,000 | 9,18,000 |
Depreciation | 1,42,50,000 | 47,50,000 | 95,00,000 | 95,00,000 | 95,00,000 | 4,75,00,000 |
TCO | 1,83,27,670 | 79,52,200 | 1,25,39,257 | 1,17,95,412 | 1,16,31,634 | 6,22,46,173 |
TCO/KM | 763.65 | 331.34 | 522.47 | 491.48 | 484.65 | 518.72 |