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 | 96,828 | 52,403 | 43,237 | 40,256 | 31,070 | 2,63,794 |
Fuel Cost | 3,25,714 | 3,28,971 | 3,32,261 | 3,35,584 | 3,38,940 | 16,61,470 |
Tyre Change Cost | 0 | 0 | 44,950 | 0 | 44,950 | 89,900 |
Service Cost | 19,560 | 39,120 | 39,120 | 39,120 | 39,120 | 1,76,040 |
Depreciation | 3,08,250 | 1,02,750 | 2,05,500 | 2,05,500 | 2,05,500 | 10,27,500 |
TCO | 7,50,352 | 5,23,244 | 6,65,068 | 6,20,460 | 6,59,580 | 32,18,704 |
TCO/KM | 31.26 | 21.8 | 27.71 | 25.85 | 27.48 | 26.82 |