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 | 63,520 | 37,179 | 30,560 | 25,287 | 18,769 | 1,75,315 |
Fuel Cost | 95,000 | 95,950 | 96,910 | 97,879 | 98,857 | 4,84,596 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 20,500 | 20,500 |
Service Cost | 5,252 | 10,503 | 10,503 | 10,503 | 10,503 | 47,264 |
Depreciation | 2,18,700 | 72,900 | 1,45,800 | 1,45,800 | 1,45,800 | 7,29,000 |
TCO | 3,82,472 | 2,16,532 | 2,83,773 | 2,79,469 | 2,94,429 | 14,56,675 |
TCO/KM | 31.87 | 18.04 | 23.65 | 23.29 | 24.54 | 24.28 |