| 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 | 13,163 | 1,109 | 912 | 3,008 | 2,814 | 21,006 |
| Fuel Cost | 15,200 | 15,352 | 15,506 | 15,661 | 15,817 | 77,536 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 2,865 | 2,865 |
| Service Cost | 816 | 1,632 | 1,632 | 1,632 | 1,632 | 7,344 |
| Depreciation | 6,524 | 2,175 | 4,349 | 4,349 | 4,349 | 21,746 |
| TCO | 35,703 | 20,268 | 22,399 | 24,650 | 27,477 | 1,30,497 |
| TCO/KM | 2.98 | 1.69 | 1.87 | 2.05 | 2.29 | 2.17 |