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 | 26,824 | 13,062 | 10,777 | 10,931 | 8,641 | 70,235 |
Fuel Cost | 1,42,500 | 1,43,925 | 1,45,364 | 1,46,818 | 1,48,286 | 7,26,893 |
Tyre Change Cost | 0 | 0 | 18,000 | 0 | 18,000 | 36,000 |
Service Cost | 6,600 | 13,200 | 13,200 | 13,200 | 13,200 | 59,400 |
Depreciation | 76,835 | 25,612 | 51,223 | 51,223 | 51,223 | 2,56,116 |
TCO | 2,52,759 | 1,95,799 | 2,38,564 | 2,22,172 | 2,39,350 | 11,48,644 |
TCO/KM | 10.53 | 8.16 | 9.94 | 9.26 | 9.97 | 9.57 |