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 | 98,640 | 53,701 | 44,308 | 41,058 | 31,645 | 2,69,352 |
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 | 42,000 | 0 | 42,000 | 84,000 |
Service Cost | 9,000 | 18,000 | 18,000 | 18,000 | 18,000 | 81,000 |
Depreciation | 3,15,886 | 1,05,295 | 2,10,591 | 2,10,591 | 2,10,591 | 10,52,954 |
TCO | 6,52,859 | 4,08,623 | 5,48,842 | 5,05,931 | 5,40,881 | 26,57,136 |
TCO/KM | 27.2 | 17.03 | 22.87 | 21.08 | 22.54 | 22.14 |