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 | 25,70,251 | 18,24,096 | 15,05,058 | 11,34,537 | 8,14,784 | 78,48,726 |
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 | 2,05,127 | 0 | 2,05,127 | 4,10,254 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1,07,29,974 | 35,76,658 | 71,53,316 | 71,53,316 | 71,53,316 | 3,57,66,580 |
TCO | 1,38,70,225 | 59,76,454 | 94,44,958 | 88,75,125 | 87,66,371 | 4,69,33,133 |
TCO/KM | 577.93 | 249.02 | 393.54 | 369.8 | 365.27 | 391.11 |