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 | 2,21,942 | 1,55,000 | 1,27,890 | 97,585 | 70,415 | 6,72,832 |
Fuel Cost | 2,07,273 | 2,09,345 | 2,11,439 | 2,13,553 | 2,15,689 | 10,57,299 |
Tyre Change Cost | 0 | 0 | 1,57,950 | 0 | 1,57,950 | 3,15,900 |
Service Cost | 48,000 | 96,000 | 96,000 | 96,000 | 96,000 | 4,32,000 |
Depreciation | 9,11,765 | 3,03,922 | 6,07,843 | 6,07,843 | 6,07,843 | 30,39,216 |
TCO | 13,88,980 | 7,64,267 | 12,01,122 | 10,14,981 | 11,47,897 | 55,17,247 |
TCO/KM | 57.87 | 31.84 | 50.05 | 42.29 | 47.83 | 45.98 |