| 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 | 43,299 | 22,695 | 18,654 | 16,341 | 12,362 | 1,13,351 |
| Fuel Cost | 95,000 | 95,950 | 96,910 | 97,879 | 98,857 | 4,84,596 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 8,300 | 8,300 |
| Service Cost | 15,635 | 31,269 | 31,269 | 31,269 | 31,269 | 1,40,711 |
| Depreciation | 1,33,500 | 44,500 | 89,000 | 89,000 | 89,000 | 4,45,000 |
| TCO | 2,87,434 | 1,94,414 | 2,35,833 | 2,34,489 | 2,39,788 | 11,91,958 |
| TCO/KM | 23.95 | 16.2 | 19.65 | 19.54 | 19.98 | 19.87 |