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 | 36,331 | 19,871 | 16,396 | 15,136 | 11,653 | 99,387 |
Fuel Cost | 1,21,412 | 1,22,626 | 1,23,852 | 1,25,091 | 1,26,342 | 6,19,323 |
Tyre Change Cost | 0 | 0 | 15,000 | 0 | 15,000 | 30,000 |
Service Cost | 11,200 | 22,400 | 22,400 | 22,400 | 22,400 | 1,00,800 |
Depreciation | 1,16,889 | 38,963 | 77,926 | 77,926 | 77,926 | 3,89,630 |
TCO | 2,85,832 | 2,03,860 | 2,55,574 | 2,40,553 | 2,53,321 | 12,39,140 |
TCO/KM | 11.91 | 8.49 | 10.65 | 10.02 | 10.56 | 10.33 |