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 | 15,361 | 7,475 | 6,144 | 5,602 | 4,292 | 38,874 |
Fuel Cost | 38,000 | 38,380 | 38,764 | 39,151 | 39,543 | 1,93,838 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 5,500 | 5,500 |
Service Cost | 2,400 | 4,800 | 4,800 | 4,800 | 4,800 | 21,600 |
Depreciation | 43,971 | 14,657 | 29,314 | 29,314 | 29,314 | 1,46,570 |
TCO | 99,732 | 65,312 | 79,022 | 78,867 | 83,449 | 4,06,382 |
TCO/KM | 8.31 | 5.44 | 6.59 | 6.57 | 6.95 | 6.77 |