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 | 25,760 | 12,299 | 10,148 | 10,460 | 8,304 | 66,971 |
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 | 13,000 | 0 | 13,000 | 26,000 |
Service Cost | 2,832 | 5,664 | 5,664 | 5,664 | 5,664 | 25,488 |
Depreciation | 72,350 | 24,117 | 48,233 | 48,233 | 48,233 | 2,41,166 |
TCO | 2,76,327 | 2,19,218 | 2,55,955 | 2,45,056 | 2,57,707 | 12,54,263 |
TCO/KM | 11.51 | 9.13 | 10.66 | 10.21 | 10.74 | 10.45 |