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 | 65,02,550 | 46,53,750 | 38,39,800 | 28,76,225 | 20,60,450 | 1,99,32,775 |
Fuel Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 2,73,75,000 | 91,25,000 | 1,82,50,000 | 1,82,50,000 | 1,82,50,000 | 9,12,50,000 |
TCO | 3,38,77,550 | 1,37,78,750 | 2,20,89,800 | 2,11,26,225 | 2,03,10,450 | 11,11,82,775 |
TCO/KM | 1,411.56 | 574.11 | 920.41 | 880.26 | 846.27 | 926.52 |