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 | 47,392 | 16,992 | 14,020 | 18,385 | 15,406 | 1,12,195 |
Fuel Cost | 1,58,769 | 1,60,357 | 1,61,960 | 1,63,580 | 1,65,216 | 8,09,882 |
Tyre Change Cost | 0 | 0 | 20,000 | 0 | 20,000 | 40,000 |
Service Cost | 4,800 | 9,600 | 9,600 | 9,600 | 9,600 | 43,200 |
Depreciation | 99,953 | 33,318 | 66,635 | 66,635 | 66,635 | 3,33,176 |
TCO | 3,10,914 | 2,20,267 | 2,72,215 | 2,58,200 | 2,76,857 | 13,38,453 |
TCO/KM | 12.95 | 9.18 | 11.34 | 10.76 | 11.54 | 11.15 |