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 | 29,913 | 13,107 | 10,773 | 10,419 | 8,121 | 72,333 |
Fuel Cost | 71,250 | 71,963 | 72,682 | 73,409 | 74,143 | 3,63,447 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 16,720 | 16,720 |
Service Cost | 3,276 | 6,552 | 6,552 | 6,552 | 6,552 | 29,484 |
Depreciation | 77,100 | 25,700 | 51,400 | 51,400 | 51,400 | 2,57,000 |
TCO | 1,81,539 | 1,17,322 | 1,41,407 | 1,41,780 | 1,56,936 | 7,38,984 |
TCO/KM | 15.13 | 9.78 | 11.78 | 11.82 | 13.08 | 12.32 |