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 | 25,778 | 12,312 | 10,159 | 10,468 | 8,309 | 67,026 |
Fuel Cost | 2,28,000 | 2,30,280 | 2,32,583 | 2,34,909 | 2,37,258 | 11,63,030 |
Tyre Change Cost | 0 | 0 | 12,500 | 0 | 12,500 | 25,000 |
Service Cost | 3,480 | 6,960 | 6,960 | 6,960 | 6,960 | 31,320 |
Depreciation | 72,426 | 24,142 | 48,284 | 48,284 | 48,284 | 2,41,420 |
TCO | 3,29,684 | 2,73,694 | 3,10,486 | 3,00,621 | 3,13,311 | 15,27,796 |
TCO/KM | 13.74 | 11.4 | 12.94 | 12.53 | 13.05 | 12.73 |