| 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 | 28,667 | 12,215 | 10,040 | 9,867 | 7,726 | 68,515 |
| Fuel Cost | 45,600 | 46,056 | 46,517 | 46,982 | 47,452 | 2,32,607 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 6,500 | 6,500 |
| Service Cost | 2,500 | 5,000 | 5,000 | 5,000 | 5,000 | 22,500 |
| Depreciation | 71,850 | 23,950 | 47,900 | 47,900 | 47,900 | 2,39,500 |
| TCO | 1,48,617 | 87,221 | 1,09,457 | 1,09,749 | 1,14,578 | 5,69,622 |
| TCO/KM | 12.38 | 7.27 | 9.12 | 9.15 | 9.55 | 9.49 |