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 | 32,001 | 16,770 | 13,836 | 13,221 | 10,281 | 86,109 |
Fuel Cost | 1,14,667 | 1,15,813 | 1,16,971 | 1,18,141 | 1,19,323 | 5,84,915 |
Tyre Change Cost | 0 | 0 | 23,000 | 0 | 23,000 | 46,000 |
Service Cost | 3,480 | 6,960 | 6,960 | 6,960 | 6,960 | 31,320 |
Depreciation | 98,644 | 32,881 | 65,763 | 65,763 | 65,763 | 3,28,814 |
TCO | 2,48,792 | 1,72,424 | 2,26,530 | 2,04,085 | 2,25,327 | 10,77,158 |
TCO/KM | 10.37 | 7.18 | 9.44 | 8.5 | 9.39 | 8.98 |