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 | 28,403 | 23,935 | 20,903 | 17,951 | 14,999 | 1,06,191 |
Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
Tyre Change Cost | 0 | 0 | 373 | 0 | 373 | 746 |
Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
Depreciation | 1,19,676 | 39,892 | 79,784 | 79,784 | 79,784 | 3,98,920 |
TCO | 1,52,679 | 69,067 | 1,06,340 | 1,03,056 | 1,00,518 | 5,31,660 |
TCO/KM | 6.36 | 2.88 | 4.43 | 4.29 | 4.19 | 4.43 |