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 | 27,845 | 13,793 | 11,381 | 11,382 | 8,964 | 73,365 |
Fuel Cost | 1,75,385 | 1,77,138 | 1,78,910 | 1,80,699 | 1,82,506 | 8,94,638 |
Tyre Change Cost | 0 | 0 | 15,750 | 0 | 15,750 | 31,500 |
Service Cost | 3,479 | 6,958 | 6,958 | 6,958 | 6,958 | 31,311 |
Depreciation | 81,135 | 27,045 | 54,090 | 54,090 | 54,090 | 2,70,450 |
TCO | 2,87,844 | 2,24,934 | 2,67,089 | 2,53,129 | 2,68,268 | 13,01,264 |
TCO/KM | 11.99 | 9.37 | 11.13 | 10.55 | 11.18 | 10.84 |