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 | 20,123 | 16,958 | 14,810 | 12,718 | 10,627 | 75,236 |
Fuel Cost | 6,857 | 6,926 | 6,995 | 7,065 | 7,136 | 34,979 |
Tyre Change Cost | 0 | 0 | 690 | 0 | 690 | 1,380 |
Service Cost | 480 | 960 | 960 | 960 | 960 | 4,320 |
Depreciation | 84,788 | 28,263 | 56,526 | 56,526 | 56,526 | 2,82,629 |
TCO | 1,12,248 | 53,107 | 79,981 | 77,269 | 75,939 | 3,98,544 |
TCO/KM | 4.68 | 2.21 | 3.33 | 3.22 | 3.16 | 3.32 |