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 | 4,97,328 | 3,39,278 | 2,79,937 | 2,17,444 | 1,57,970 | 14,91,957 |
Fuel Cost | 1,90,000 | 1,91,900 | 1,93,819 | 1,95,757 | 1,97,715 | 9,69,191 |
Tyre Change Cost | 0 | 0 | 68,000 | 0 | 68,000 | 1,36,000 |
Service Cost | 73,200 | 1,46,400 | 1,46,400 | 1,46,400 | 1,46,400 | 6,58,800 |
Depreciation | 19,95,750 | 6,65,250 | 13,30,500 | 13,30,500 | 13,30,500 | 66,52,500 |
TCO | 27,56,278 | 13,42,828 | 20,18,656 | 18,90,101 | 19,00,585 | 99,08,448 |
TCO/KM | 114.84 | 55.95 | 84.11 | 78.75 | 79.19 | 82.57 |