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 | 1,09,780 | 61,680 | 50,892 | 45,986 | 35,174 | 3,03,512 |
Fuel Cost | 1,58,769 | 1,60,357 | 1,61,960 | 1,63,580 | 1,65,216 | 8,09,882 |
Tyre Change Cost | 0 | 0 | 42,000 | 0 | 42,000 | 84,000 |
Service Cost | 27,600 | 55,200 | 55,200 | 55,200 | 55,200 | 2,48,400 |
Depreciation | 3,62,824 | 1,20,941 | 2,41,883 | 2,41,883 | 2,41,883 | 12,09,414 |
TCO | 6,58,973 | 3,98,178 | 5,51,935 | 5,06,649 | 5,39,473 | 26,55,208 |
TCO/KM | 27.46 | 16.59 | 23 | 21.11 | 22.48 | 22.13 |