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 | 47,513 | 17,079 | 14,092 | 18,439 | 15,445 | 1,12,568 |
Fuel Cost | 1,87,636 | 1,89,513 | 1,91,408 | 1,93,322 | 1,95,255 | 9,57,134 |
Tyre Change Cost | 0 | 0 | 28,000 | 0 | 28,000 | 56,000 |
Service Cost | 9,600 | 19,200 | 19,200 | 19,200 | 19,200 | 86,400 |
Depreciation | 1,00,464 | 33,488 | 66,976 | 66,976 | 66,976 | 3,34,880 |
TCO | 3,45,213 | 2,59,280 | 3,19,676 | 2,97,937 | 3,24,876 | 15,46,982 |
TCO/KM | 14.38 | 10.8 | 13.32 | 12.41 | 13.54 | 12.89 |