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 | 1,65,280 | 1,01,434 | 83,693 | 70,540 | 52,760 | 4,73,707 |
Fuel Cost | 3,80,000 | 3,83,800 | 3,87,638 | 3,91,514 | 3,95,430 | 19,38,382 |
Tyre Change Cost | 0 | 0 | 1,30,300 | 0 | 1,30,300 | 2,60,600 |
Service Cost | 56,580 | 1,13,160 | 1,13,160 | 1,13,160 | 1,13,160 | 5,09,220 |
Depreciation | 5,96,670 | 1,98,890 | 3,97,780 | 3,97,780 | 3,97,780 | 19,88,900 |
TCO | 11,98,530 | 7,97,284 | 11,12,571 | 9,72,994 | 10,89,430 | 51,70,809 |
TCO/KM | 49.94 | 33.22 | 46.36 | 40.54 | 45.39 | 43.09 |