| 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 | 31,195 | 14,025 | 11,528 | 10,986 | 8,527 | 76,261 |
| 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 | 82,500 | 27,500 | 55,000 | 55,000 | 55,000 | 2,75,000 |
| TCO | 1,89,406 | 1,22,410 | 1,48,132 | 1,48,317 | 1,60,047 | 7,68,312 |
| TCO/KM | 15.78 | 10.2 | 12.34 | 12.36 | 13.34 | 12.81 |