| 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 | 35,147 | 16,856 | 13,855 | 12,734 | 9,779 | 88,371 |
| Fuel Cost | 71,250 | 71,963 | 72,682 | 73,409 | 74,143 | 3,63,447 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 13,455 | 13,455 |
| Service Cost | 4,461 | 8,922 | 8,922 | 8,922 | 8,922 | 40,149 |
| Depreciation | 99,150 | 33,050 | 66,100 | 66,100 | 66,100 | 3,30,500 |
| TCO | 2,10,008 | 1,30,791 | 1,61,559 | 1,61,165 | 1,72,399 | 8,35,922 |
| TCO/KM | 17.5 | 10.9 | 13.46 | 13.43 | 14.37 | 13.93 |