| 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 | 14,280 | 7,650 | 6,288 | 5,445 | 4,104 | 37,767 |
| Fuel Cost | 51,818 | 52,336 | 52,860 | 53,388 | 53,922 | 2,64,324 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 5,588 | 5,588 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 45,000 | 15,000 | 30,000 | 30,000 | 30,000 | 1,50,000 |
| TCO | 1,11,098 | 74,986 | 89,148 | 88,833 | 93,614 | 4,57,679 |
| TCO/KM | 9.26 | 6.25 | 7.43 | 7.4 | 7.8 | 7.63 |