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 | 5,562 | 1,405 | 1,155 | 1,588 | 1,342 | 11,052 |
Fuel Cost | 20,727 | 20,935 | 21,144 | 21,355 | 21,569 | 1,05,730 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,300 | 3,300 |
Service Cost | 900 | 1,800 | 1,800 | 1,800 | 1,800 | 8,100 |
Depreciation | 8,267 | 2,756 | 5,511 | 5,511 | 5,511 | 27,556 |
TCO | 35,456 | 26,896 | 29,610 | 30,254 | 33,522 | 1,55,738 |
TCO/KM | 2.95 | 2.24 | 2.47 | 2.52 | 2.79 | 2.6 |