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 | 4,061 | 1,380 | 1,134 | 1,279 | 1,037 | 8,891 |
Fuel Cost | 25,333 | 25,587 | 25,843 | 26,101 | 26,362 | 1,29,226 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 2,640 | 2,640 |
Service Cost | 1,500 | 3,000 | 3,000 | 3,000 | 3,000 | 13,500 |
Depreciation | 8,115 | 2,705 | 5,410 | 5,410 | 5,410 | 27,050 |
TCO | 39,009 | 32,672 | 35,387 | 35,790 | 38,449 | 1,81,307 |
TCO/KM | 3.25 | 2.72 | 2.95 | 2.98 | 3.2 | 3.02 |