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 | 78,365 | 47,813 | 39,300 | 31,854 | 23,473 | 2,20,805 |
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 | 2,81,250 | 93,750 | 1,87,500 | 1,87,500 | 1,87,500 | 9,37,500 |
TCO | 4,35,615 | 2,18,323 | 3,04,328 | 2,97,657 | 2,90,059 | 15,45,982 |
TCO/KM | 36.3 | 18.19 | 25.36 | 24.8 | 24.17 | 25.77 |