| 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 | 12,139 | 4,719 | 3,894 | 4,765 | 3,938 | 29,455 |
| Fuel Cost | 1,34,118 | 1,35,459 | 1,36,813 | 1,38,182 | 1,39,563 | 6,84,135 |
| Tyre Change Cost | 0 | 0 | 7,500 | 0 | 7,500 | 15,000 |
| Service Cost | 4,800 | 9,600 | 9,600 | 9,600 | 9,600 | 43,200 |
| Depreciation | 27,761 | 9,254 | 18,507 | 18,507 | 18,507 | 92,536 |
| TCO | 1,78,818 | 1,59,032 | 1,76,314 | 1,71,054 | 1,79,108 | 8,64,326 |
| TCO/KM | 7.45 | 6.63 | 7.35 | 7.13 | 7.46 | 7.2 |