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 | 58,142 | 33,327 | 27,393 | 22,907 | 17,065 | 1,58,834 |
Fuel Cost | 67,059 | 67,729 | 68,407 | 69,091 | 69,782 | 3,42,068 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 24,500 | 24,500 |
Service Cost | 3,750 | 7,500 | 7,500 | 7,500 | 7,500 | 33,750 |
Depreciation | 1,96,039 | 65,346 | 1,30,693 | 1,30,693 | 1,30,693 | 6,53,464 |
TCO | 3,24,990 | 1,73,902 | 2,33,993 | 2,30,191 | 2,49,540 | 12,12,616 |
TCO/KM | 27.08 | 14.49 | 19.5 | 19.18 | 20.8 | 20.21 |