| 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 | 7,297 | 3,698 | 3,039 | 2,711 | 2,063 | 18,808 |
| Fuel Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 21,750 | 7,250 | 14,500 | 14,500 | 14,500 | 72,500 |
| TCO | 29,047 | 10,948 | 17,539 | 17,211 | 16,563 | 91,308 |
| TCO/KM | 2.42 | 0.91 | 1.46 | 1.43 | 1.38 | 1.52 |