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 | 25,233 | 11,922 | 9,837 | 10,226 | 8,137 | 65,355 |
Fuel Cost | 1,90,000 | 1,91,900 | 1,93,819 | 1,95,757 | 1,97,715 | 9,69,191 |
Tyre Change Cost | 0 | 0 | 17,500 | 0 | 17,500 | 35,000 |
Service Cost | 6,080 | 12,160 | 12,160 | 12,160 | 12,160 | 54,720 |
Depreciation | 70,127 | 23,376 | 46,752 | 46,752 | 46,752 | 2,33,759 |
TCO | 2,91,440 | 2,39,358 | 2,80,068 | 2,64,895 | 2,82,264 | 13,58,025 |
TCO/KM | 12.14 | 9.97 | 11.67 | 11.04 | 11.76 | 11.32 |