| 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 | 5,048 | 1,037 | 853 | 1,361 | 1,179 | 9,478 |
| Fuel Cost | 20,000 | 20,200 | 20,402 | 20,606 | 20,812 | 1,02,020 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 3,300 | 3,300 |
| Service Cost | 960 | 1,920 | 1,920 | 1,920 | 1,920 | 8,640 |
| Depreciation | 6,103 | 2,034 | 4,069 | 4,069 | 4,069 | 20,344 |
| TCO | 32,111 | 25,191 | 27,244 | 27,956 | 31,280 | 1,43,782 |
| TCO/KM | 2.68 | 2.1 | 2.27 | 2.33 | 2.61 | 2.4 |