| 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 | 5,167 | 1,123 | 923 | 1,413 | 1,217 | 9,843 |
| Fuel Cost | 15,200 | 15,352 | 15,506 | 15,661 | 15,817 | 77,536 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 3,100 | 3,100 |
| Service Cost | 936 | 1,872 | 1,872 | 1,872 | 1,872 | 8,424 |
| Depreciation | 6,603 | 2,201 | 4,402 | 4,402 | 4,402 | 22,010 |
| TCO | 27,906 | 20,548 | 22,703 | 23,348 | 26,408 | 1,20,913 |
| TCO/KM | 2.33 | 1.71 | 1.89 | 1.95 | 2.2 | 2.02 |