| 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 | 23,172 | 12,623 | 10,415 | 9,646 | 7,434 | 63,290 |
| Fuel Cost | 1,34,118 | 1,35,459 | 1,36,813 | 1,38,182 | 1,39,563 | 6,84,135 |
| Tyre Change Cost | 0 | 0 | 30,000 | 0 | 30,000 | 60,000 |
| Service Cost | 4,200 | 8,400 | 8,400 | 8,400 | 8,400 | 37,800 |
| Depreciation | 74,250 | 24,750 | 49,500 | 49,500 | 49,500 | 2,47,500 |
| TCO | 2,35,740 | 1,81,232 | 2,35,128 | 2,05,728 | 2,34,897 | 10,92,725 |
| TCO/KM | 9.82 | 7.55 | 9.8 | 8.57 | 9.79 | 9.11 |