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 | 1,19,285 | 83,914 | 68,974 | 52,256 | 37,546 | 3,61,975 |
Fuel Cost | 63,333 | 63,967 | 64,606 | 65,252 | 65,905 | 3,23,063 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 30,000 | 30,000 |
Service Cost | 22,289 | 44,577 | 44,577 | 44,577 | 44,577 | 2,00,597 |
Depreciation | 4,93,610 | 1,64,537 | 3,29,073 | 3,29,073 | 3,29,073 | 16,45,366 |
TCO | 6,98,517 | 3,56,995 | 5,07,230 | 4,91,158 | 5,07,101 | 25,61,001 |
TCO/KM | 58.21 | 29.75 | 42.27 | 40.93 | 42.26 | 42.68 |