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 | 8,307 | 2,423 | 1,991 | 2,481 | 2,057 | 17,259 |
Fuel Cost | 22,353 | 22,576 | 22,802 | 23,030 | 23,261 | 1,14,022 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 5,000 | 5,000 |
Service Cost | 1,260 | 2,520 | 2,520 | 2,520 | 2,520 | 11,340 |
Depreciation | 14,250 | 4,750 | 9,500 | 9,500 | 9,500 | 47,500 |
TCO | 46,170 | 32,269 | 36,813 | 37,531 | 42,338 | 1,95,121 |
TCO/KM | 3.85 | 2.69 | 3.07 | 3.13 | 3.53 | 3.25 |