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 | 17,366 | 8,464 | 6,983 | 7,078 | 5,594 | 45,485 |
Fuel Cost | 1,14,000 | 1,15,140 | 1,16,291 | 1,17,454 | 1,18,629 | 5,81,514 |
Tyre Change Cost | 0 | 0 | 12,375 | 0 | 12,375 | 24,750 |
Service Cost | 4,920 | 9,840 | 9,840 | 9,840 | 9,840 | 44,280 |
Depreciation | 49,786 | 16,595 | 33,191 | 33,191 | 33,191 | 1,65,954 |
TCO | 1,86,072 | 1,50,039 | 1,78,680 | 1,67,563 | 1,79,629 | 8,61,983 |
TCO/KM | 7.75 | 6.25 | 7.45 | 6.98 | 7.48 | 7.18 |