| 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 | 20,515 | 6,375 | 5,240 | 6,261 | 5,143 | 43,534 |
| Fuel Cost | 49,565 | 50,061 | 50,561 | 51,067 | 51,578 | 2,52,832 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 4,850 | 4,850 |
| Service Cost | 2,500 | 5,000 | 5,000 | 5,000 | 5,000 | 22,500 |
| Depreciation | 37,500 | 12,500 | 25,000 | 25,000 | 25,000 | 1,25,000 |
| TCO | 1,10,080 | 73,936 | 85,801 | 87,328 | 91,571 | 4,48,716 |
| TCO/KM | 9.17 | 6.16 | 7.15 | 7.28 | 7.63 | 7.48 |