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 | 25,760 | 12,299 | 10,148 | 10,460 | 8,304 | 66,971 |
Fuel Cost | 1,52,000 | 1,53,520 | 1,55,055 | 1,56,606 | 1,58,172 | 7,75,353 |
Tyre Change Cost | 0 | 0 | 13,000 | 0 | 13,000 | 26,000 |
Service Cost | 2,832 | 5,664 | 5,664 | 5,664 | 5,664 | 25,488 |
Depreciation | 72,350 | 24,117 | 48,233 | 48,233 | 48,233 | 2,41,166 |
TCO | 2,52,942 | 1,95,600 | 2,32,100 | 2,20,963 | 2,33,373 | 11,34,978 |
TCO/KM | 10.54 | 8.15 | 9.67 | 9.21 | 9.72 | 9.46 |