| 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 | 15,045 | 6,801 | 5,611 | 6,051 | 4,858 | 38,366 |
| Fuel Cost | 1,08,571 | 1,09,657 | 1,10,754 | 1,11,861 | 1,12,980 | 5,53,823 |
| Tyre Change Cost | 0 | 0 | 12,500 | 0 | 12,500 | 25,000 |
| Service Cost | 4,428 | 8,856 | 8,856 | 8,856 | 8,856 | 39,852 |
| Depreciation | 40,005 | 13,335 | 26,670 | 26,670 | 26,670 | 1,33,350 |
| TCO | 1,68,049 | 1,38,649 | 1,64,391 | 1,53,438 | 1,65,864 | 7,90,391 |
| TCO/KM | 7 | 5.78 | 6.85 | 6.39 | 6.91 | 6.59 |