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 | 1,37,554 | 81,575 | 67,307 | 58,274 | 43,975 | 3,88,685 |
Fuel Cost | 1,47,429 | 1,48,903 | 1,50,392 | 1,51,896 | 1,53,415 | 7,52,035 |
Tyre Change Cost | 0 | 0 | 85,000 | 0 | 85,000 | 1,70,000 |
Service Cost | 60,120 | 1,20,240 | 1,20,240 | 1,20,240 | 1,20,240 | 5,41,080 |
Depreciation | 4,79,850 | 1,59,950 | 3,19,900 | 3,19,900 | 3,19,900 | 15,99,500 |
TCO | 8,24,953 | 5,10,668 | 7,42,839 | 6,50,310 | 7,22,530 | 34,51,300 |
TCO/KM | 34.37 | 21.28 | 30.95 | 27.1 | 30.11 | 28.76 |