| 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 | 21,623 | 11,513 | 9,499 | 8,961 | 6,943 | 58,539 |
| Fuel Cost | 1,75,385 | 1,77,138 | 1,78,910 | 1,80,699 | 1,82,506 | 8,94,638 |
| Tyre Change Cost | 0 | 0 | 16,500 | 0 | 16,500 | 33,000 |
| Service Cost | 5,400 | 10,800 | 10,800 | 10,800 | 10,800 | 48,600 |
| Depreciation | 67,723 | 22,574 | 45,149 | 45,149 | 45,149 | 2,25,744 |
| TCO | 2,70,131 | 2,22,025 | 2,60,858 | 2,45,609 | 2,61,898 | 12,60,521 |
| TCO/KM | 11.26 | 9.25 | 10.87 | 10.23 | 10.91 | 10.5 |