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 | 54,378 | 37,421 | 30,759 | 23,540 | 16,980 | 1,63,078 |
Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 2,20,125 | 73,375 | 1,46,750 | 1,46,750 | 1,46,750 | 7,33,750 |
TCO | 3,50,503 | 1,87,556 | 2,55,037 | 2,48,593 | 2,42,816 | 12,84,505 |
TCO/KM | 29.21 | 15.63 | 21.25 | 20.72 | 20.23 | 21.41 |