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 | 14,898 | 6,696 | 5,525 | 5,986 | 4,812 | 37,917 |
Fuel Cost | 81,818 | 82,636 | 83,463 | 84,297 | 85,140 | 4,17,354 |
Tyre Change Cost | 0 | 0 | 12,500 | 0 | 12,500 | 25,000 |
Service Cost | 3,000 | 6,000 | 6,000 | 6,000 | 6,000 | 27,000 |
Depreciation | 39,388 | 13,129 | 26,259 | 26,259 | 26,259 | 1,31,294 |
TCO | 1,39,104 | 1,08,461 | 1,33,747 | 1,22,542 | 1,34,711 | 6,38,565 |
TCO/KM | 5.8 | 4.52 | 5.57 | 5.11 | 5.61 | 5.32 |