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 | 13,968 | 6,029 | 4,975 | 5,574 | 4,517 | 35,063 |
Fuel Cost | 1,26,667 | 1,27,933 | 1,29,213 | 1,30,505 | 1,31,810 | 6,46,128 |
Tyre Change Cost | 0 | 0 | 16,000 | 0 | 16,000 | 32,000 |
Service Cost | 3,000 | 6,000 | 6,000 | 6,000 | 6,000 | 27,000 |
Depreciation | 35,467 | 11,822 | 23,645 | 23,645 | 23,645 | 1,18,224 |
TCO | 1,79,102 | 1,51,784 | 1,79,833 | 1,65,724 | 1,81,972 | 8,58,415 |
TCO/KM | 7.46 | 6.32 | 7.49 | 6.91 | 7.58 | 7.15 |