| 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 | 5,023 | 1,019 | 838 | 1,349 | 1,171 | 9,400 |
| Fuel Cost | 17,538 | 17,714 | 17,891 | 18,070 | 18,251 | 89,464 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 3,000 | 3,000 |
| Service Cost | 1,600 | 3,200 | 3,200 | 3,200 | 3,200 | 14,400 |
| Depreciation | 5,994 | 1,998 | 3,996 | 3,996 | 3,996 | 19,980 |
| TCO | 30,155 | 23,931 | 25,925 | 26,615 | 29,618 | 1,36,244 |
| TCO/KM | 2.51 | 1.99 | 2.16 | 2.22 | 2.47 | 2.27 |