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 | 1,19,612 | 68,723 | 56,703 | 50,336 | 38,290 | 3,33,664 |
Fuel Cost | 2,06,400 | 2,08,464 | 2,10,549 | 2,12,654 | 2,14,781 | 10,52,848 |
Tyre Change Cost | 0 | 0 | 70,000 | 0 | 70,000 | 1,40,000 |
Service Cost | 8,652 | 17,304 | 17,304 | 17,304 | 17,304 | 77,868 |
Depreciation | 4,04,250 | 1,34,750 | 2,69,500 | 2,69,500 | 2,69,500 | 13,47,500 |
TCO | 7,38,914 | 4,29,241 | 6,24,056 | 5,49,794 | 6,09,875 | 29,51,880 |
TCO/KM | 30.79 | 17.89 | 26 | 22.91 | 25.41 | 24.6 |