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 | 35,813 | 24,123 | 19,828 | 15,327 | 11,098 | 1,06,189 |
Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 9,500 | 9,500 |
Service Cost | 4,875 | 9,750 | 9,750 | 9,750 | 9,750 | 43,875 |
Depreciation | 1,41,900 | 47,300 | 94,600 | 94,600 | 94,600 | 4,73,000 |
TCO | 2,58,588 | 1,57,933 | 2,01,706 | 1,97,980 | 2,04,034 | 10,20,241 |
TCO/KM | 21.55 | 13.16 | 16.81 | 16.5 | 17 | 17 |