| 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 | 32,712 | 17,279 | 14,257 | 13,535 | 10,507 | 88,290 |
| Fuel Cost | 1,14,667 | 1,15,813 | 1,16,971 | 1,18,141 | 1,19,323 | 5,84,915 |
| Tyre Change Cost | 0 | 0 | 33,500 | 0 | 33,500 | 67,000 |
| Service Cost | 4,509 | 9,018 | 9,018 | 9,018 | 9,018 | 40,581 |
| Depreciation | 1,01,643 | 33,881 | 67,762 | 67,762 | 67,762 | 3,38,810 |
| TCO | 2,53,531 | 1,75,991 | 2,41,508 | 2,08,456 | 2,40,110 | 11,19,596 |
| TCO/KM | 10.56 | 7.33 | 10.06 | 8.69 | 10 | 9.33 |