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 | 27,877 | 13,816 | 11,399 | 11,396 | 8,975 | 73,463 |
Fuel Cost | 1,62,857 | 1,64,486 | 1,66,131 | 1,67,792 | 1,69,470 | 8,30,736 |
Tyre Change Cost | 0 | 0 | 18,000 | 0 | 18,000 | 36,000 |
Service Cost | 6,021 | 12,042 | 12,042 | 12,042 | 12,042 | 54,189 |
Depreciation | 81,270 | 27,090 | 54,180 | 54,180 | 54,180 | 2,70,900 |
TCO | 2,78,025 | 2,17,434 | 2,61,752 | 2,45,410 | 2,62,667 | 12,65,288 |
TCO/KM | 11.58 | 9.06 | 10.91 | 10.23 | 10.94 | 10.54 |