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 | 21,623 | 11,513 | 9,499 | 8,961 | 6,943 | 58,539 |
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 | 16,500 | 0 | 16,500 | 33,000 |
Service Cost | 5,400 | 10,800 | 10,800 | 10,800 | 10,800 | 48,600 |
Depreciation | 67,723 | 22,574 | 45,149 | 45,149 | 45,149 | 2,25,744 |
TCO | 2,70,131 | 2,22,025 | 2,60,858 | 2,45,609 | 2,61,898 | 12,60,521 |
TCO/KM | 11.26 | 9.25 | 10.87 | 10.23 | 10.91 | 10.5 |