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 | 30,986 | 16,043 | 13,237 | 12,772 | 9,960 | 82,998 |
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 | 13,000 | 0 | 13,000 | 26,000 |
Service Cost | 4,140 | 8,280 | 8,280 | 8,280 | 8,280 | 37,260 |
Depreciation | 94,370 | 31,457 | 62,913 | 62,913 | 62,913 | 3,14,566 |
TCO | 2,44,163 | 1,71,593 | 2,14,401 | 2,02,106 | 2,13,476 | 10,45,739 |
TCO/KM | 10.17 | 7.15 | 8.93 | 8.42 | 8.89 | 8.71 |