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 | 89,223 | 55,590 | 45,693 | 36,658 | 26,913 | 2,54,077 |
Fuel Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 28,500 | 28,500 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 3,27,000 | 1,09,000 | 2,18,000 | 2,18,000 | 2,18,000 | 10,90,000 |
TCO | 4,16,223 | 1,64,590 | 2,63,693 | 2,54,658 | 2,73,413 | 13,72,577 |
TCO/KM | 34.69 | 13.72 | 21.97 | 21.22 | 22.78 | 22.88 |