| 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 | 9,446 | 3,239 | 2,662 | 2,985 | 2,418 | 20,750 |
| Fuel Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 7,500 | 7,500 |
| Service Cost | 2,700 | 5,400 | 5,400 | 5,400 | 5,400 | 24,300 |
| Depreciation | 19,050 | 6,350 | 12,700 | 12,700 | 12,700 | 63,500 |
| TCO | 31,196 | 14,989 | 20,762 | 21,085 | 28,018 | 1,16,050 |
| TCO/KM | 2.6 | 1.25 | 1.73 | 1.76 | 2.33 | 1.93 |