| 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 | 5,613 | 1,442 | 1,185 | 1,611 | 1,358 | 11,209 |
| Fuel Cost | 16,056 | 16,217 | 16,379 | 16,543 | 16,708 | 81,903 |
| 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 | 8,481 | 2,827 | 5,654 | 5,654 | 5,654 | 28,270 |
| TCO | 31,110 | 22,406 | 25,138 | 25,728 | 28,740 | 1,33,122 |
| TCO/KM | 2.59 | 1.87 | 2.09 | 2.14 | 2.4 | 2.22 |