| 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 | 27,755 | 13,728 | 11,327 | 11,342 | 8,936 | 73,088 |
| 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 | 22,225 | 0 | 22,225 | 44,450 |
| Service Cost | 4,846 | 9,691 | 9,691 | 9,691 | 9,691 | 43,610 |
| Depreciation | 80,756 | 26,919 | 53,837 | 53,837 | 53,837 | 2,69,186 |
| TCO | 2,47,475 | 1,85,797 | 2,33,893 | 2,13,052 | 2,34,252 | 11,14,469 |
| TCO/KM | 10.31 | 7.74 | 9.75 | 8.88 | 9.76 | 9.29 |