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 | 28,279 | 14,104 | 11,637 | 11,574 | 9,102 | 74,696 |
Fuel Cost | 1,75,385 | 1,77,138 | 1,78,910 | 1,80,699 | 1,82,506 | 8,94,638 |
Tyre Change Cost | 0 | 0 | 16,500 | 0 | 16,500 | 33,000 |
Service Cost | 6,353 | 12,706 | 12,706 | 12,706 | 12,706 | 57,177 |
Depreciation | 82,962 | 27,654 | 55,308 | 55,308 | 55,308 | 2,76,540 |
TCO | 2,92,979 | 2,31,602 | 2,75,061 | 2,60,287 | 2,76,122 | 13,36,051 |
TCO/KM | 12.21 | 9.65 | 11.46 | 10.85 | 11.51 | 11.13 |