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 | 46,862 | 16,612 | 13,707 | 18,150 | 15,238 | 1,10,569 |
Fuel Cost | 2,06,400 | 2,08,464 | 2,10,549 | 2,12,654 | 2,14,781 | 10,52,848 |
Tyre Change Cost | 0 | 0 | 80,000 | 0 | 80,000 | 1,60,000 |
Service Cost | 38,400 | 76,800 | 76,800 | 76,800 | 76,800 | 3,45,600 |
Depreciation | 97,718 | 32,573 | 65,145 | 65,145 | 65,145 | 3,25,726 |
TCO | 3,89,380 | 3,34,449 | 4,46,201 | 3,72,749 | 4,51,964 | 19,94,743 |
TCO/KM | 16.22 | 13.94 | 18.59 | 15.53 | 18.83 | 16.62 |