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 | 1,30,163 | 84,915 | 69,797 | 54,771 | 39,885 | 3,79,531 |
Fuel Cost | 81,429 | 82,243 | 83,065 | 83,896 | 84,735 | 4,15,368 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 21,558 | 21,558 |
Service Cost | 7,565 | 15,130 | 15,130 | 15,130 | 15,130 | 68,085 |
Depreciation | 4,99,500 | 1,66,500 | 3,33,000 | 3,33,000 | 3,33,000 | 16,65,000 |
TCO | 7,18,657 | 3,48,788 | 5,00,992 | 4,86,797 | 4,94,308 | 25,49,542 |
TCO/KM | 59.89 | 29.07 | 41.75 | 40.57 | 41.19 | 42.49 |