| 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 | 5,321 | 1,232 | 1,013 | 1,481 | 1,265 | 10,312 |
| Fuel Cost | 16,286 | 16,449 | 16,613 | 16,779 | 16,947 | 83,074 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 3,100 | 3,100 |
| Service Cost | 960 | 1,920 | 1,920 | 1,920 | 1,920 | 8,640 |
| Depreciation | 7,250 | 2,417 | 4,833 | 4,833 | 4,833 | 24,166 |
| TCO | 29,817 | 22,018 | 24,379 | 25,013 | 28,065 | 1,29,292 |
| TCO/KM | 2.48 | 1.83 | 2.03 | 2.08 | 2.34 | 2.15 |