| 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 | 23,923 | 10,983 | 9,062 | 9,647 | 7,722 | 61,337 |
| Fuel Cost | 1,52,000 | 1,53,520 | 1,55,055 | 1,56,606 | 1,58,172 | 7,75,353 |
| Tyre Change Cost | 0 | 0 | 26,500 | 0 | 26,500 | 53,000 |
| Service Cost | 6,750 | 13,500 | 13,500 | 13,500 | 13,500 | 60,750 |
| Depreciation | 64,608 | 21,536 | 43,072 | 43,072 | 43,072 | 2,15,360 |
| TCO | 2,47,281 | 1,99,539 | 2,47,189 | 2,22,825 | 2,48,966 | 11,65,800 |
| TCO/KM | 10.3 | 8.31 | 10.3 | 9.28 | 10.37 | 9.72 |