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 | 4,450 | 3,750 | 3,275 | 2,813 | 2,350 | 16,638 |
Fuel Cost | 4,800 | 4,848 | 4,896 | 4,945 | 4,995 | 24,484 |
Tyre Change Cost | 0 | 0 | 1,050 | 0 | 1,050 | 2,100 |
Service Cost | 520 | 1,040 | 1,040 | 1,040 | 1,040 | 4,680 |
Depreciation | 18,750 | 6,250 | 12,500 | 12,500 | 12,500 | 62,500 |
TCO | 28,520 | 15,888 | 22,761 | 21,298 | 21,935 | 1,10,402 |
TCO/KM | 1.19 | 0.66 | 0.95 | 0.89 | 0.91 | 0.92 |