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 | 3,94,480 | 2,65,608 | 2,19,153 | 1,71,942 | 1,25,382 | 11,76,565 |
Fuel Cost | 3,44,000 | 3,47,440 | 3,50,914 | 3,54,424 | 3,57,968 | 17,54,746 |
Tyre Change Cost | 0 | 0 | 2,02,465 | 0 | 2,02,465 | 4,04,930 |
Service Cost | 73,200 | 1,46,400 | 1,46,400 | 1,46,400 | 1,46,400 | 6,58,800 |
Depreciation | 15,62,400 | 5,20,800 | 10,41,600 | 10,41,600 | 10,41,600 | 52,08,000 |
TCO | 23,74,080 | 12,80,248 | 19,60,532 | 17,14,366 | 18,73,815 | 92,03,041 |
TCO/KM | 98.92 | 53.34 | 81.69 | 71.43 | 78.08 | 76.69 |