| 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 | 17,366 | 8,464 | 6,983 | 7,078 | 5,594 | 45,485 |
| Fuel Cost | 1,14,000 | 1,15,140 | 1,16,291 | 1,17,454 | 1,18,629 | 5,81,514 |
| Tyre Change Cost | 0 | 0 | 12,375 | 0 | 12,375 | 24,750 |
| Service Cost | 4,920 | 9,840 | 9,840 | 9,840 | 9,840 | 44,280 |
| Depreciation | 49,786 | 16,595 | 33,191 | 33,191 | 33,191 | 1,65,954 |
| TCO | 1,86,072 | 1,50,039 | 1,78,680 | 1,67,563 | 1,79,629 | 8,61,983 |
| TCO/KM | 7.75 | 6.25 | 7.45 | 6.98 | 7.48 | 7.18 |