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 | 6,744 | 2,252 | 1,851 | 2,111 | 1,716 | 14,674 |
Fuel Cost | 22,800 | 23,028 | 23,258 | 23,491 | 23,726 | 1,16,303 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 2,500 | 2,500 |
Service Cost | 2,500 | 5,000 | 5,000 | 5,000 | 5,000 | 22,500 |
Depreciation | 13,247 | 4,416 | 8,831 | 8,831 | 8,831 | 44,156 |
TCO | 45,291 | 34,696 | 38,940 | 39,433 | 41,773 | 2,00,133 |
TCO/KM | 3.77 | 2.89 | 3.25 | 3.29 | 3.48 | 3.34 |