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 | 97,749 | 68,487 | 56,294 | 42,728 | 30,723 | 2,95,981 |
Fuel Cost | 95,000 | 95,950 | 96,910 | 97,879 | 98,857 | 4,84,596 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 30,000 | 30,000 |
Service Cost | 11,230 | 22,459 | 22,459 | 22,459 | 22,459 | 1,01,066 |
Depreciation | 4,02,866 | 1,34,289 | 2,68,578 | 2,68,578 | 2,68,578 | 13,42,889 |
TCO | 6,06,845 | 3,21,185 | 4,44,241 | 4,31,644 | 4,50,617 | 22,54,532 |
TCO/KM | 50.57 | 26.77 | 37.02 | 35.97 | 37.55 | 37.58 |