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 | 39,739 | 22,313 | 18,410 | 16,644 | 12,733 | 1,09,839 |
Fuel Cost | 1,52,000 | 1,53,520 | 1,55,055 | 1,56,606 | 1,58,172 | 7,75,353 |
Tyre Change Cost | 0 | 0 | 28,000 | 0 | 28,000 | 56,000 |
Service Cost | 5,400 | 10,800 | 10,800 | 10,800 | 10,800 | 48,600 |
Depreciation | 1,31,250 | 43,750 | 87,500 | 87,500 | 87,500 | 4,37,500 |
TCO | 3,28,389 | 2,30,383 | 2,99,765 | 2,71,550 | 2,97,205 | 14,27,292 |
TCO/KM | 13.68 | 9.6 | 12.49 | 11.31 | 12.38 | 11.89 |