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 | 25,197 | 11,896 | 9,815 | 10,211 | 8,125 | 65,244 |
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 | 21,500 | 0 | 21,500 | 43,000 |
Service Cost | 3,120 | 6,240 | 6,240 | 6,240 | 6,240 | 28,080 |
Depreciation | 69,976 | 23,325 | 46,651 | 46,651 | 46,651 | 2,33,254 |
TCO | 2,40,793 | 1,85,386 | 2,29,570 | 2,09,920 | 2,30,802 | 10,96,471 |
TCO/KM | 10.03 | 7.72 | 9.57 | 8.75 | 9.62 | 9.14 |