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 | 1,47,150 | 1,03,873 | 85,380 | 64,584 | 46,376 | 4,47,363 |
Fuel Cost | 95,000 | 95,950 | 96,910 | 97,879 | 98,857 | 4,84,596 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 19,573 | 19,573 |
Service Cost | 7,523 | 15,046 | 15,046 | 15,046 | 15,046 | 67,707 |
Depreciation | 6,11,018 | 2,03,673 | 4,07,345 | 4,07,345 | 4,07,345 | 20,36,726 |
TCO | 8,60,691 | 4,18,542 | 6,04,681 | 5,84,854 | 5,87,197 | 30,55,965 |
TCO/KM | 71.72 | 34.88 | 50.39 | 48.74 | 48.93 | 50.93 |