| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Fuel Cost | 6,857 | 6,926 | 6,995 | 7,065 | 7,136 | 34,979 |
| Tyre Change Cost | 0 | 0 | 4,950 | 0 | 4,950 | 9,900 |
| Service Cost | 959 | 1,918 | 1,918 | 1,918 | 1,918 | 8,631 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| TCO | 7,816 | 8,844 | 13,863 | 8,983 | 14,004 | 53,510 |
| TCO/KM | 0.33 | 0.37 | 0.58 | 0.37 | 0.58 | 0.45 |