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 | 53,756 | 45,300 | 39,562 | 33,975 | 28,388 | 2,00,981 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 2,26,500 | 75,500 | 1,51,000 | 1,51,000 | 1,51,000 | 7,55,000 |
TCO | 2,84,256 | 1,24,840 | 1,94,642 | 1,89,096 | 1,83,550 | 9,76,384 |
TCO/KM | 11.84 | 5.2 | 8.11 | 7.88 | 7.65 | 8.14 |