| 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 | 47,037 | 27,540 | 22,723 | 19,873 | 15,045 | 1,32,218 |
| Fuel Cost | 1,29,000 | 1,30,290 | 1,31,593 | 1,32,909 | 1,34,238 | 6,58,030 |
| Tyre Change Cost | 0 | 0 | 40,000 | 0 | 40,000 | 80,000 |
| Service Cost | 4,560 | 9,120 | 9,120 | 9,120 | 9,120 | 41,040 |
| Depreciation | 1,62,000 | 54,000 | 1,08,000 | 1,08,000 | 1,08,000 | 5,40,000 |
| TCO | 3,42,597 | 2,20,950 | 3,11,436 | 2,69,902 | 3,06,403 | 14,51,288 |
| TCO/KM | 14.27 | 9.21 | 12.98 | 11.25 | 12.77 | 12.09 |