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 | 36,927 | 20,298 | 16,748 | 15,400 | 11,842 | 1,01,215 |
Fuel Cost | 1,58,769 | 1,60,357 | 1,61,960 | 1,63,580 | 1,65,216 | 8,09,882 |
Tyre Change Cost | 0 | 0 | 34,500 | 0 | 34,500 | 69,000 |
Service Cost | 6,600 | 13,200 | 13,200 | 13,200 | 13,200 | 59,400 |
Depreciation | 1,19,400 | 39,800 | 79,600 | 79,600 | 79,600 | 3,98,000 |
TCO | 3,21,696 | 2,33,655 | 3,06,008 | 2,71,780 | 3,04,358 | 14,37,497 |
TCO/KM | 13.4 | 9.74 | 12.75 | 11.32 | 12.68 | 11.98 |