| 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 | 20,649 | 10,815 | 8,924 | 8,530 | 6,634 | 55,552 |
| 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 | 12,625 | 0 | 12,625 | 25,250 |
| Service Cost | 4,188 | 8,376 | 8,376 | 8,376 | 8,376 | 37,692 |
| Depreciation | 63,620 | 21,207 | 42,413 | 42,413 | 42,413 | 2,12,066 |
| TCO | 2,02,457 | 1,55,538 | 1,88,629 | 1,76,773 | 1,88,677 | 9,12,074 |
| TCO/KM | 8.44 | 6.48 | 7.86 | 7.37 | 7.86 | 7.6 |