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 | 71,270 | 49,521 | 40,704 | 31,014 | 22,333 | 2,14,842 |
Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 22,895 | 22,895 |
Service Cost | 5,438 | 10,877 | 10,877 | 10,877 | 10,877 | 48,946 |
Depreciation | 2,91,300 | 97,100 | 1,94,200 | 1,94,200 | 1,94,200 | 9,71,000 |
TCO | 4,44,008 | 2,34,258 | 3,23,309 | 3,14,394 | 3,29,391 | 16,45,360 |
TCO/KM | 37 | 19.52 | 26.94 | 26.2 | 27.45 | 27.42 |