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 | 1,82,699 | 1,13,911 | 93,988 | 78,247 | 58,279 | 5,27,124 |
Fuel Cost | 2,58,000 | 2,60,580 | 2,63,186 | 2,65,818 | 2,68,476 | 13,16,060 |
Tyre Change Cost | 0 | 0 | 1,17,550 | 0 | 1,17,550 | 2,35,100 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 6,70,065 | 2,23,355 | 4,46,710 | 4,46,710 | 4,46,710 | 22,33,550 |
TCO | 11,10,764 | 5,97,846 | 9,21,434 | 7,90,775 | 8,91,015 | 43,11,834 |
TCO/KM | 46.28 | 24.91 | 38.39 | 32.95 | 37.13 | 35.93 |