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 | 17,385 | 8,925 | 7,336 | 6,498 | 4,933 | 45,077 |
Fuel Cost | 35,625 | 35,981 | 36,341 | 36,704 | 37,072 | 1,81,723 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 52,500 | 17,500 | 35,000 | 35,000 | 35,000 | 1,75,000 |
TCO | 1,05,510 | 62,406 | 78,677 | 78,202 | 77,005 | 4,01,800 |
TCO/KM | 8.79 | 5.2 | 6.56 | 6.52 | 6.42 | 6.7 |