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 | 1,07,023 | 68,340 | 56,173 | 44,533 | 32,553 | 3,08,622 |
Fuel Cost | 1,14,000 | 1,15,140 | 1,16,291 | 1,17,454 | 1,18,629 | 5,81,514 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 28,500 | 28,500 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 4,02,000 | 1,34,000 | 2,68,000 | 2,68,000 | 2,68,000 | 13,40,000 |
TCO | 6,23,023 | 3,17,480 | 4,40,464 | 4,29,987 | 4,47,682 | 22,58,636 |
TCO/KM | 51.92 | 26.46 | 36.71 | 35.83 | 37.31 | 37.64 |