| 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 | 5,291 | 1,211 | 996 | 1,468 | 1,256 | 10,222 |
| Fuel Cost | 19,000 | 19,190 | 19,382 | 19,576 | 19,771 | 96,919 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 2,830 | 2,830 |
| Service Cost | 1,020 | 2,040 | 2,040 | 2,040 | 2,040 | 9,180 |
| Depreciation | 7,126 | 2,375 | 4,751 | 4,751 | 4,751 | 23,754 |
| TCO | 32,437 | 24,816 | 27,169 | 27,835 | 30,648 | 1,42,905 |
| TCO/KM | 2.7 | 2.07 | 2.26 | 2.32 | 2.55 | 2.38 |