| 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 | 12,757 | 5,610 | 4,611 | 4,450 | 3,467 | 30,895 |
| Fuel Cost | 42,222 | 42,644 | 43,071 | 43,502 | 43,937 | 2,15,376 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 10,000 | 10,000 |
| Service Cost | 12,000 | 24,000 | 24,000 | 24,000 | 24,000 | 1,08,000 |
| Depreciation | 33,000 | 11,000 | 22,000 | 22,000 | 22,000 | 1,10,000 |
| TCO | 99,979 | 83,254 | 93,682 | 93,952 | 1,03,404 | 4,74,271 |
| TCO/KM | 8.33 | 6.94 | 7.81 | 7.83 | 8.62 | 7.9 |