| 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 | 45,600 | 46,056 | 46,517 | 46,982 | 47,452 | 2,32,607 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 8,000 | 8,000 |
| Service Cost | 2,400 | 4,800 | 4,800 | 4,800 | 4,800 | 21,600 |
| Depreciation | 82,500 | 27,500 | 55,000 | 55,000 | 55,000 | 2,75,000 |
| TCO | 1,61,695 | 92,381 | 1,17,845 | 1,17,768 | 1,23,779 | 6,13,468 |
| TCO/KM | 13.47 | 7.7 | 9.82 | 9.81 | 10.31 | 10.22 |