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 | 76,585 | 46,538 | 38,252 | 31,067 | 22,909 | 2,15,351 |
Fuel Cost | 95,000 | 95,950 | 96,910 | 97,879 | 98,857 | 4,84,596 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 20,000 | 20,000 |
Service Cost | 8,400 | 16,800 | 16,800 | 16,800 | 16,800 | 75,600 |
Depreciation | 2,73,750 | 91,250 | 1,82,500 | 1,82,500 | 1,82,500 | 9,12,500 |
TCO | 4,53,735 | 2,50,538 | 3,34,462 | 3,28,246 | 3,41,066 | 17,08,047 |
TCO/KM | 37.81 | 20.88 | 27.87 | 27.35 | 28.42 | 28.47 |