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 | 39,693 | 26,903 | 22,113 | 17,043 | 12,327 | 1,18,079 |
Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 22,000 | 22,000 |
Service Cost | 6,734 | 13,469 | 13,469 | 13,469 | 13,469 | 60,610 |
Depreciation | 1,58,250 | 52,750 | 1,05,500 | 1,05,500 | 1,05,500 | 5,27,500 |
TCO | 2,80,677 | 1,69,882 | 2,18,610 | 2,14,315 | 2,32,382 | 11,15,866 |
TCO/KM | 23.39 | 14.16 | 18.22 | 17.86 | 19.37 | 18.6 |