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 | 1,04,616 | 66,616 | 54,756 | 43,468 | 31,791 | 3,01,247 |
Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 22,000 | 22,000 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 3,91,859 | 1,30,620 | 2,61,239 | 2,61,239 | 2,61,239 | 13,06,196 |
TCO | 5,72,475 | 2,73,996 | 3,93,523 | 3,83,010 | 3,94,116 | 20,17,120 |
TCO/KM | 47.71 | 22.83 | 32.79 | 31.92 | 32.84 | 33.62 |