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 | 45,115 | 15,361 | 12,674 | 17,378 | 14,685 | 1,05,213 |
Fuel Cost | 2,07,273 | 2,09,345 | 2,11,439 | 2,13,553 | 2,15,689 | 10,57,299 |
Tyre Change Cost | 0 | 0 | 42,000 | 0 | 42,000 | 84,000 |
Service Cost | 13,800 | 27,600 | 27,600 | 27,600 | 27,600 | 1,24,200 |
Depreciation | 90,360 | 30,120 | 60,240 | 60,240 | 60,240 | 3,01,200 |
TCO | 3,56,548 | 2,82,426 | 3,53,953 | 3,18,771 | 3,60,214 | 16,71,912 |
TCO/KM | 14.86 | 11.77 | 14.75 | 13.28 | 15.01 | 13.93 |