| 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 | 4,170 | 408 | 335 | 972 | 900 | 6,785 |
| Fuel Cost | 31,667 | 31,983 | 32,303 | 32,626 | 32,952 | 1,61,531 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 3,060 | 3,060 |
| Service Cost | 900 | 1,800 | 1,800 | 1,800 | 1,800 | 8,100 |
| Depreciation | 2,400 | 800 | 1,600 | 1,600 | 1,600 | 8,000 |
| TCO | 39,137 | 34,991 | 36,038 | 36,998 | 40,312 | 1,87,476 |
| TCO/KM | 3.26 | 2.92 | 3 | 3.08 | 3.36 | 3.12 |