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 | 58,687 | 33,717 | 27,714 | 23,148 | 17,238 | 1,60,504 |
Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 19,000 | 19,000 |
Service Cost | 13,500 | 27,000 | 27,000 | 27,000 | 27,000 | 1,21,500 |
Depreciation | 1,98,336 | 66,112 | 1,32,224 | 1,32,224 | 1,32,224 | 6,61,120 |
TCO | 3,46,523 | 2,03,589 | 2,64,466 | 2,60,675 | 2,74,548 | 13,49,801 |
TCO/KM | 28.88 | 16.97 | 22.04 | 21.72 | 22.88 | 22.5 |