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 | 1,01,431 | 71,125 | 58,462 | 44,357 | 31,889 | 3,07,264 |
Fuel Cost | 95,000 | 95,950 | 96,910 | 97,879 | 98,857 | 4,84,596 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 15,871 | 15,871 |
Service Cost | 9,697 | 19,394 | 19,394 | 19,394 | 19,394 | 87,273 |
Depreciation | 4,18,382 | 1,39,461 | 2,78,922 | 2,78,922 | 2,78,922 | 13,94,609 |
TCO | 6,24,510 | 3,25,930 | 4,53,688 | 4,40,552 | 4,44,933 | 22,89,613 |
TCO/KM | 52.04 | 27.16 | 37.81 | 36.71 | 37.08 | 38.16 |