| 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 | 33,997 | 18,200 | 15,017 | 14,104 | 10,914 | 92,232 |
| Fuel Cost | 1,75,385 | 1,77,138 | 1,78,910 | 1,80,699 | 1,82,506 | 8,94,638 |
| Tyre Change Cost | 0 | 0 | 21,500 | 0 | 21,500 | 43,000 |
| Service Cost | 7,200 | 14,400 | 14,400 | 14,400 | 14,400 | 64,800 |
| Depreciation | 1,07,057 | 35,686 | 71,372 | 71,372 | 71,372 | 3,56,859 |
| TCO | 3,23,639 | 2,45,424 | 3,01,199 | 2,80,575 | 3,00,692 | 14,51,529 |
| TCO/KM | 13.48 | 10.23 | 12.55 | 11.69 | 12.53 | 12.1 |