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 | 9,321 | 3,148 | 2,588 | 2,930 | 2,378 | 20,365 |
Fuel Cost | 31,667 | 31,983 | 32,303 | 32,626 | 32,952 | 1,61,531 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,900 | 3,900 |
Service Cost | 3,152 | 6,304 | 6,304 | 6,304 | 6,304 | 28,368 |
Depreciation | 18,521 | 6,174 | 12,347 | 12,347 | 12,347 | 61,736 |
TCO | 62,661 | 47,609 | 53,542 | 54,207 | 57,881 | 2,75,900 |
TCO/KM | 5.22 | 3.97 | 4.46 | 4.52 | 4.82 | 4.6 |