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 | 10,118 | 3,720 | 3,058 | 3,283 | 2,630 | 22,809 |
Fuel Cost | 38,000 | 38,380 | 38,764 | 39,151 | 39,543 | 1,93,838 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,900 | 3,900 |
Service Cost | 4,000 | 8,000 | 8,000 | 8,000 | 8,000 | 36,000 |
Depreciation | 21,881 | 7,294 | 14,588 | 14,588 | 14,588 | 72,939 |
TCO | 73,999 | 57,394 | 64,410 | 65,022 | 68,661 | 3,29,486 |
TCO/KM | 6.17 | 4.78 | 5.37 | 5.42 | 5.72 | 5.49 |