| 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 | 5,323 | 1,234 | 1,014 | 1,482 | 1,266 | 10,319 |
| Fuel Cost | 19,000 | 19,190 | 19,382 | 19,576 | 19,771 | 96,919 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 2,800 | 2,800 |
| Service Cost | 1,900 | 3,800 | 3,800 | 3,800 | 3,800 | 17,100 |
| Depreciation | 7,260 | 2,420 | 4,840 | 4,840 | 4,840 | 24,200 |
| TCO | 33,483 | 26,644 | 29,036 | 29,698 | 32,477 | 1,51,338 |
| TCO/KM | 2.79 | 2.22 | 2.42 | 2.47 | 2.71 | 2.52 |