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 | 20,411 | 8,468 | 6,987 | 8,093 | 6,609 | 50,568 |
Fuel Cost | 2,07,273 | 2,09,345 | 2,11,439 | 2,13,553 | 2,15,689 | 10,57,299 |
Tyre Change Cost | 0 | 0 | 12,375 | 0 | 12,375 | 24,750 |
Service Cost | 5,093 | 10,186 | 10,186 | 10,186 | 10,186 | 45,837 |
Depreciation | 49,813 | 16,604 | 33,209 | 33,209 | 33,209 | 1,66,044 |
TCO | 2,82,590 | 2,44,603 | 2,74,196 | 2,65,041 | 2,78,068 | 13,44,498 |
TCO/KM | 11.77 | 10.19 | 11.42 | 11.04 | 11.59 | 11.2 |