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 | 25,460 | 12,084 | 9,971 | 10,327 | 8,209 | 66,051 |
Fuel Cost | 1,52,000 | 1,53,520 | 1,55,055 | 1,56,606 | 1,58,172 | 7,75,353 |
Tyre Change Cost | 0 | 0 | 16,500 | 0 | 16,500 | 33,000 |
Service Cost | 3,652 | 7,303 | 7,303 | 7,303 | 7,303 | 32,864 |
Depreciation | 71,085 | 23,695 | 47,390 | 47,390 | 47,390 | 2,36,950 |
TCO | 2,52,197 | 1,96,602 | 2,36,219 | 2,21,626 | 2,37,574 | 11,44,218 |
TCO/KM | 10.51 | 8.19 | 9.84 | 9.23 | 9.9 | 9.54 |