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 | 35,008 | 18,924 | 15,614 | 14,551 | 11,234 | 95,331 |
Fuel Cost | 1,03,200 | 1,04,232 | 1,05,274 | 1,06,327 | 1,07,390 | 5,26,423 |
Tyre Change Cost | 0 | 0 | 28,500 | 0 | 28,500 | 57,000 |
Service Cost | 4,548 | 9,096 | 9,096 | 9,096 | 9,096 | 40,932 |
Depreciation | 1,11,315 | 37,105 | 74,210 | 74,210 | 74,210 | 3,71,050 |
TCO | 2,54,071 | 1,69,357 | 2,32,694 | 2,04,184 | 2,30,430 | 10,90,736 |
TCO/KM | 10.59 | 7.06 | 9.7 | 8.51 | 9.6 | 9.09 |