| 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 | 29,771 | 13,005 | 10,690 | 10,356 | 8,076 | 71,898 |
| Fuel Cost | 45,600 | 46,056 | 46,517 | 46,982 | 47,452 | 2,32,607 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 7,000 | 7,000 |
| Service Cost | 2,400 | 4,800 | 4,800 | 4,800 | 4,800 | 21,600 |
| Depreciation | 76,500 | 25,500 | 51,000 | 51,000 | 51,000 | 2,55,000 |
| TCO | 1,54,271 | 89,361 | 1,13,007 | 1,13,138 | 1,18,328 | 5,88,105 |
| TCO/KM | 12.86 | 7.45 | 9.42 | 9.43 | 9.86 | 9.8 |