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 | 18,04,590 | 12,75,659 | 10,52,544 | 7,95,797 | 5,72,181 | 55,00,771 |
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 | 3,00,000 | 6,00,000 | 6,00,000 | 6,00,000 | 6,00,000 | 27,00,000 |
Depreciation | 75,03,876 | 25,01,292 | 50,02,584 | 50,02,584 | 50,02,584 | 2,50,12,920 |
TCO | 1,01,78,466 | 49,52,651 | 77,36,585 | 69,85,653 | 72,67,909 | 3,71,21,264 |
TCO/KM | 424.1 | 206.36 | 322.36 | 291.07 | 302.83 | 309.34 |