| 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 | 31,373 | 14,153 | 11,633 | 11,064 | 8,583 | 76,806 |
| Fuel Cost | 81,429 | 82,243 | 83,065 | 83,896 | 84,735 | 4,15,368 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 29,900 | 29,900 |
| Service Cost | 8,156 | 16,311 | 16,311 | 16,311 | 16,311 | 73,400 |
| Depreciation | 83,250 | 27,750 | 55,500 | 55,500 | 55,500 | 2,77,500 |
| TCO | 2,04,208 | 1,40,457 | 1,66,509 | 1,66,771 | 1,95,029 | 8,72,974 |
| TCO/KM | 17.02 | 11.7 | 13.88 | 13.9 | 16.25 | 14.55 |