| 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 | 753 | 634 | 554 | 476 | 398 | 2,815 |
| Fuel Cost | 4,000 | 4,040 | 4,080 | 4,121 | 4,162 | 20,403 |
| Tyre Change Cost | 0 | 0 | 373 | 0 | 373 | 746 |
| Service Cost | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 5,400 |
| Depreciation | 3,172 | 1,057 | 2,114 | 2,114 | 2,114 | 10,571 |
| TCO | 8,525 | 6,931 | 8,321 | 7,911 | 8,247 | 39,935 |
| TCO/KM | 0.36 | 0.29 | 0.35 | 0.33 | 0.34 | 0.33 |