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 | 25,093 | 11,822 | 9,754 | 10,165 | 8,092 | 64,926 |
Fuel Cost | 2,28,000 | 2,30,280 | 2,32,583 | 2,34,909 | 2,37,258 | 11,63,030 |
Tyre Change Cost | 0 | 0 | 20,750 | 0 | 20,750 | 41,500 |
Service Cost | 8,400 | 16,800 | 16,800 | 16,800 | 16,800 | 75,600 |
Depreciation | 69,538 | 23,179 | 46,359 | 46,359 | 46,359 | 2,31,794 |
TCO | 3,31,031 | 2,82,081 | 3,26,246 | 3,08,233 | 3,29,259 | 15,76,850 |
TCO/KM | 13.79 | 11.75 | 13.59 | 12.84 | 13.72 | 13.14 |