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 | 19,10,470 | 13,51,500 | 11,15,120 | 8,42,640 | 6,05,730 | 58,25,460 |
Fuel Cost | 1,62,857 | 1,64,486 | 1,66,131 | 1,67,792 | 1,69,470 | 8,30,736 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 79,50,000 | 26,50,000 | 53,00,000 | 53,00,000 | 53,00,000 | 2,65,00,000 |
TCO | 1,00,23,327 | 41,65,986 | 65,81,251 | 63,10,432 | 60,75,200 | 3,31,56,196 |
TCO/KM | 417.64 | 173.58 | 274.22 | 262.93 | 253.13 | 276.3 |