| 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 | 7,795 | 2,056 | 1,690 | 2,255 | 1,894 | 15,690 |
| Fuel Cost | 24,255 | 24,498 | 24,743 | 24,990 | 25,240 | 1,23,726 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 3,900 | 3,900 |
| Service Cost | 1,140 | 2,280 | 2,280 | 2,280 | 2,280 | 10,260 |
| Depreciation | 12,094 | 4,031 | 8,063 | 8,063 | 8,063 | 40,314 |
| TCO | 45,284 | 32,865 | 36,776 | 37,588 | 41,377 | 1,93,890 |
| TCO/KM | 3.77 | 2.74 | 3.06 | 3.13 | 3.45 | 3.23 |