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 | 12,69,670 | 8,92,500 | 7,36,400 | 5,59,140 | 4,02,690 | 38,60,400 |
Fuel Cost | 3,25,714 | 3,28,971 | 3,32,261 | 3,35,584 | 3,38,940 | 16,61,470 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 52,50,000 | 17,50,000 | 35,00,000 | 35,00,000 | 35,00,000 | 1,75,00,000 |
TCO | 68,45,384 | 29,71,471 | 45,68,661 | 43,94,724 | 42,41,630 | 2,30,21,870 |
TCO/KM | 285.22 | 123.81 | 190.36 | 183.11 | 176.73 | 191.85 |