| 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 | 5,313 | 1,227 | 1,009 | 1,478 | 1,263 | 10,290 |
| Fuel Cost | 17,813 | 17,991 | 18,171 | 18,352 | 18,536 | 90,863 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 2,900 | 2,900 |
| Service Cost | 1,800 | 3,600 | 3,600 | 3,600 | 3,600 | 16,200 |
| Depreciation | 7,220 | 2,407 | 4,813 | 4,813 | 4,813 | 24,066 |
| TCO | 32,146 | 25,225 | 27,593 | 28,243 | 31,112 | 1,44,319 |
| TCO/KM | 2.68 | 2.1 | 2.3 | 2.35 | 2.59 | 2.41 |