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 | 1,07,686 | 60,180 | 49,654 | 45,060 | 34,511 | 2,97,091 |
Fuel Cost | 2,29,333 | 2,31,627 | 2,33,943 | 2,36,282 | 2,38,645 | 11,69,830 |
Tyre Change Cost | 0 | 0 | 30,000 | 0 | 30,000 | 60,000 |
Service Cost | 9,000 | 18,000 | 18,000 | 18,000 | 18,000 | 81,000 |
Depreciation | 3,54,000 | 1,18,000 | 2,36,000 | 2,36,000 | 2,36,000 | 11,80,000 |
TCO | 7,00,019 | 4,27,807 | 5,67,597 | 5,35,342 | 5,57,156 | 27,87,921 |
TCO/KM | 29.17 | 17.83 | 23.65 | 22.31 | 23.21 | 23.23 |