| 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 | 4,953 | 969 | 796 | 1,318 | 1,149 | 9,185 |
| Fuel Cost | 15,200 | 15,352 | 15,506 | 15,661 | 15,817 | 77,536 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 3,500 | 3,500 |
| Service Cost | 900 | 1,800 | 1,800 | 1,800 | 1,800 | 8,100 |
| Depreciation | 5,700 | 1,900 | 3,800 | 3,800 | 3,800 | 19,000 |
| TCO | 26,753 | 20,021 | 21,902 | 22,579 | 26,066 | 1,17,321 |
| TCO/KM | 2.23 | 1.67 | 1.83 | 1.88 | 2.17 | 1.96 |