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 | 31,895 | 16,694 | 13,774 | 13,174 | 10,247 | 85,784 |
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 | 28,000 | 0 | 28,000 | 56,000 |
Service Cost | 5,520 | 11,040 | 11,040 | 11,040 | 11,040 | 49,680 |
Depreciation | 98,198 | 32,733 | 65,465 | 65,465 | 65,465 | 3,27,326 |
TCO | 3,42,886 | 2,69,812 | 3,29,718 | 3,03,232 | 3,30,441 | 15,76,089 |
TCO/KM | 14.29 | 11.24 | 13.74 | 12.63 | 13.77 | 13.13 |