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 | 3,04,300 | 2,01,013 | 1,65,856 | 1,32,045 | 96,809 | 9,00,023 |
Fuel Cost | 2,29,333 | 2,31,627 | 2,33,943 | 2,36,282 | 2,38,645 | 11,69,830 |
Tyre Change Cost | 0 | 0 | 75,355 | 0 | 75,355 | 1,50,710 |
Service Cost | 21,096 | 42,192 | 42,192 | 42,192 | 42,192 | 1,89,864 |
Depreciation | 11,82,430 | 3,94,143 | 7,88,287 | 7,88,287 | 7,88,287 | 39,41,434 |
TCO | 17,37,159 | 8,68,975 | 13,05,633 | 11,98,806 | 12,41,288 | 63,51,861 |
TCO/KM | 72.38 | 36.21 | 54.4 | 49.95 | 51.72 | 52.93 |