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 | 46,353 | 27,050 | 22,319 | 19,570 | 14,829 | 1,30,121 |
Fuel Cost | 1,08,632 | 1,09,718 | 1,10,815 | 1,11,923 | 1,13,042 | 5,54,130 |
Tyre Change Cost | 0 | 0 | 24,250 | 0 | 24,250 | 48,500 |
Service Cost | 4,500 | 9,000 | 9,000 | 9,000 | 9,000 | 40,500 |
Depreciation | 1,59,118 | 53,039 | 1,06,078 | 1,06,078 | 1,06,078 | 5,30,391 |
TCO | 3,18,603 | 1,98,807 | 2,72,462 | 2,46,571 | 2,67,199 | 13,03,642 |
TCO/KM | 13.28 | 8.28 | 11.35 | 10.27 | 11.13 | 10.86 |