| 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 | 5,299 | 1,217 | 1,000 | 1,472 | 1,258 | 10,246 |
| Fuel Cost | 14,250 | 14,393 | 14,536 | 14,682 | 14,829 | 72,690 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 3,300 | 3,300 |
| Service Cost | 900 | 1,800 | 1,800 | 1,800 | 1,800 | 8,100 |
| Depreciation | 7,158 | 2,386 | 4,772 | 4,772 | 4,772 | 23,860 |
| TCO | 27,607 | 19,796 | 22,108 | 22,726 | 25,959 | 1,18,196 |
| TCO/KM | 2.3 | 1.65 | 1.84 | 1.89 | 2.16 | 1.97 |