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 | 1,07,842 | 75,717 | 62,237 | 47,194 | 33,921 | 3,26,911 |
Fuel Cost | 81,429 | 82,243 | 83,065 | 83,896 | 84,735 | 4,15,368 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 23,000 | 23,000 |
Service Cost | 7,984 | 15,968 | 15,968 | 15,968 | 15,968 | 71,856 |
Depreciation | 4,45,396 | 1,48,465 | 2,96,931 | 2,96,931 | 2,96,931 | 14,84,654 |
TCO | 6,42,651 | 3,22,393 | 4,58,201 | 4,43,989 | 4,54,555 | 23,21,789 |
TCO/KM | 53.55 | 26.87 | 38.18 | 37 | 37.88 | 38.7 |