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 | 24,217 | 11,195 | 9,237 | 9,777 | 7,815 | 62,241 |
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 | 23,475 | 0 | 23,475 | 46,950 |
Service Cost | 5,663 | 11,326 | 11,326 | 11,326 | 11,326 | 50,967 |
Depreciation | 65,850 | 21,950 | 43,900 | 43,900 | 43,900 | 2,19,500 |
TCO | 3,23,730 | 2,74,751 | 3,20,521 | 2,99,912 | 3,23,774 | 15,42,688 |
TCO/KM | 13.49 | 11.45 | 13.36 | 12.5 | 13.49 | 12.86 |