| 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 | 16,922 | 8,594 | 7,064 | 6,293 | 4,786 | 43,659 |
| Fuel Cost | 42,222 | 42,644 | 43,071 | 43,502 | 43,937 | 2,15,376 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 8,000 | 8,000 |
| Service Cost | 16,000 | 32,000 | 32,000 | 32,000 | 32,000 | 1,44,000 |
| Depreciation | 50,550 | 16,850 | 33,700 | 33,700 | 33,700 | 1,68,500 |
| TCO | 1,25,694 | 1,00,088 | 1,15,835 | 1,15,495 | 1,22,423 | 5,79,535 |
| TCO/KM | 10.47 | 8.34 | 9.65 | 9.62 | 10.2 | 9.66 |