| 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 | 805 | 679 | 593 | 509 | 425 | 3,011 |
| Fuel Cost | 3,000 | 3,030 | 3,060 | 3,091 | 3,122 | 15,303 |
| Tyre Change Cost | 0 | 0 | 990 | 0 | 990 | 1,980 |
| Service Cost | 397 | 794 | 794 | 794 | 794 | 3,573 |
| Depreciation | 3,393 | 1,131 | 2,262 | 2,262 | 2,262 | 11,310 |
| TCO | 7,595 | 5,634 | 7,699 | 6,656 | 7,593 | 35,177 |
| TCO/KM | 0.32 | 0.23 | 0.32 | 0.28 | 0.32 | 0.29 |