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 | 11,784 | 9,930 | 8,672 | 7,448 | 6,223 | 44,057 |
Fuel Cost | 6,857 | 6,926 | 6,995 | 7,065 | 7,136 | 34,979 |
Tyre Change Cost | 0 | 0 | 2,890 | 0 | 2,890 | 5,780 |
Service Cost | 287 | 574 | 574 | 574 | 574 | 2,583 |
Depreciation | 49,652 | 16,551 | 33,101 | 33,101 | 33,101 | 1,65,506 |
TCO | 68,580 | 33,981 | 52,232 | 48,188 | 49,924 | 2,52,905 |
TCO/KM | 2.86 | 1.42 | 2.18 | 2.01 | 2.08 | 2.11 |