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 | 31,409 | 16,346 | 13,487 | 12,959 | 10,093 | 84,294 |
Fuel Cost | 2,28,000 | 2,30,280 | 2,32,583 | 2,34,909 | 2,37,258 | 11,63,030 |
Tyre Change Cost | 0 | 0 | 20,250 | 0 | 20,250 | 40,500 |
Service Cost | 6,180 | 12,360 | 12,360 | 12,360 | 12,360 | 55,620 |
Depreciation | 96,150 | 32,050 | 64,100 | 64,100 | 64,100 | 3,20,500 |
TCO | 3,61,739 | 2,91,036 | 3,42,780 | 3,24,328 | 3,44,061 | 16,63,944 |
TCO/KM | 15.07 | 12.13 | 14.28 | 13.51 | 14.34 | 13.87 |