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 | 39,159 | 26,520 | 21,798 | 16,807 | 12,158 | 1,16,442 |
Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1,56,000 | 52,000 | 1,04,000 | 1,04,000 | 1,04,000 | 5,20,000 |
TCO | 2,71,159 | 1,55,280 | 2,03,326 | 1,99,110 | 1,95,244 | 10,24,119 |
TCO/KM | 22.6 | 12.94 | 16.94 | 16.59 | 16.27 | 17.07 |