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 | 28,810 | 14,484 | 11,951 | 11,809 | 9,270 | 76,324 |
Fuel Cost | 1,90,000 | 1,91,900 | 1,93,819 | 1,95,757 | 1,97,715 | 9,69,191 |
Tyre Change Cost | 0 | 0 | 26,725 | 0 | 26,725 | 53,450 |
Service Cost | 8,040 | 16,080 | 16,080 | 16,080 | 16,080 | 72,360 |
Depreciation | 85,200 | 28,400 | 56,800 | 56,800 | 56,800 | 2,84,000 |
TCO | 3,12,050 | 2,50,864 | 3,05,375 | 2,80,446 | 3,06,590 | 14,55,325 |
TCO/KM | 13 | 10.45 | 12.72 | 11.69 | 12.77 | 12.13 |