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 | 22,225 | 9,768 | 8,059 | 8,896 | 7,184 | 56,132 |
Fuel Cost | 1,00,000 | 1,01,000 | 1,02,010 | 1,03,030 | 1,04,060 | 5,10,100 |
Tyre Change Cost | 0 | 0 | 13,275 | 0 | 13,275 | 26,550 |
Service Cost | 4,440 | 8,880 | 8,880 | 8,880 | 8,880 | 39,960 |
Depreciation | 57,457 | 19,152 | 38,305 | 38,305 | 38,305 | 1,91,524 |
TCO | 1,84,122 | 1,38,800 | 1,70,529 | 1,59,111 | 1,71,704 | 8,24,266 |
TCO/KM | 7.67 | 5.78 | 7.11 | 6.63 | 7.15 | 6.87 |