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 | 11,213 | 4,504 | 3,702 | 3,767 | 2,977 | 26,163 |
Fuel Cost | 38,000 | 38,380 | 38,764 | 39,151 | 39,543 | 1,93,838 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 6,500 | 6,500 |
Service Cost | 1,600 | 3,200 | 3,200 | 3,200 | 3,200 | 14,400 |
Depreciation | 26,496 | 8,832 | 17,664 | 17,664 | 17,664 | 88,320 |
TCO | 77,309 | 54,916 | 63,330 | 63,782 | 69,884 | 3,29,221 |
TCO/KM | 6.44 | 4.58 | 5.28 | 5.32 | 5.82 | 5.49 |