| 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 | 11,849 | 4,960 | 4,077 | 4,048 | 3,179 | 28,113 |
| Fuel Cost | 35,625 | 35,981 | 36,341 | 36,704 | 37,072 | 1,81,723 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 4,500 | 4,500 |
| Service Cost | 1,860 | 3,720 | 3,720 | 3,720 | 3,720 | 16,740 |
| Depreciation | 29,175 | 9,725 | 19,450 | 19,450 | 19,450 | 97,250 |
| TCO | 78,509 | 54,386 | 63,588 | 63,922 | 67,921 | 3,28,326 |
| TCO/KM | 6.54 | 4.53 | 5.3 | 5.33 | 5.66 | 5.47 |