| 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 | 29,842 | 15,224 | 12,561 | 12,266 | 9,597 | 79,490 |
| Fuel Cost | 1,00,000 | 1,01,000 | 1,02,010 | 1,03,030 | 1,04,060 | 5,10,100 |
| Tyre Change Cost | 0 | 0 | 14,000 | 0 | 14,000 | 28,000 |
| Service Cost | 6,372 | 12,744 | 12,744 | 12,744 | 12,744 | 57,348 |
| Depreciation | 89,550 | 29,850 | 59,700 | 59,700 | 59,700 | 2,98,500 |
| TCO | 2,25,764 | 1,58,818 | 2,01,015 | 1,87,740 | 2,00,101 | 9,73,438 |
| TCO/KM | 9.41 | 6.62 | 8.38 | 7.82 | 8.34 | 8.11 |