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 | 55,180 | 46,500 | 40,610 | 34,875 | 29,140 | 2,06,305 |
Fuel Cost | 9,600 | 9,696 | 9,793 | 9,891 | 9,990 | 48,970 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 2,32,500 | 77,500 | 1,55,000 | 1,55,000 | 1,55,000 | 7,75,000 |
TCO | 2,97,280 | 1,33,696 | 2,05,403 | 1,99,766 | 1,94,130 | 10,30,275 |
TCO/KM | 12.39 | 5.57 | 8.56 | 8.32 | 8.09 | 8.59 |