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 | 31,157 | 16,165 | 13,338 | 12,848 | 10,014 | 83,522 |
Fuel Cost | 1,75,385 | 1,77,138 | 1,78,910 | 1,80,699 | 1,82,506 | 8,94,638 |
Tyre Change Cost | 0 | 0 | 20,000 | 0 | 20,000 | 40,000 |
Service Cost | 6,876 | 13,752 | 13,752 | 13,752 | 13,752 | 61,884 |
Depreciation | 95,091 | 31,697 | 63,394 | 63,394 | 63,394 | 3,16,970 |
TCO | 3,08,509 | 2,38,752 | 2,89,394 | 2,70,693 | 2,89,666 | 13,97,014 |
TCO/KM | 12.85 | 9.95 | 12.06 | 11.28 | 12.07 | 11.64 |