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 | 27,883 | 13,820 | 11,403 | 11,399 | 8,976 | 73,481 |
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 | 16,500 | 0 | 16,500 | 33,000 |
Service Cost | 3,479 | 6,958 | 6,958 | 6,958 | 6,958 | 31,311 |
Depreciation | 81,296 | 27,099 | 54,197 | 54,197 | 54,197 | 2,70,986 |
TCO | 2,55,158 | 1,91,802 | 2,34,422 | 2,19,372 | 2,34,917 | 11,35,671 |
TCO/KM | 10.63 | 7.99 | 9.77 | 9.14 | 9.79 | 9.46 |