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 | 8,130 | 2,296 | 1,887 | 2,403 | 2,001 | 16,717 |
Fuel Cost | 22,353 | 22,576 | 22,802 | 23,030 | 23,261 | 1,14,022 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 4,800 | 4,800 |
Service Cost | 1,200 | 2,400 | 2,400 | 2,400 | 2,400 | 10,800 |
Depreciation | 13,506 | 4,502 | 9,004 | 9,004 | 9,004 | 45,020 |
TCO | 45,189 | 31,774 | 36,093 | 36,837 | 41,466 | 1,91,359 |
TCO/KM | 3.77 | 2.65 | 3.01 | 3.07 | 3.46 | 3.19 |