| 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 | 25,233 | 11,922 | 9,837 | 10,226 | 8,137 | 65,355 |
| Fuel Cost | 1,90,000 | 1,91,900 | 1,93,819 | 1,95,757 | 1,97,715 | 9,69,191 |
| Tyre Change Cost | 0 | 0 | 17,500 | 0 | 17,500 | 35,000 |
| Service Cost | 6,080 | 12,160 | 12,160 | 12,160 | 12,160 | 54,720 |
| Depreciation | 70,127 | 23,376 | 46,752 | 46,752 | 46,752 | 2,33,759 |
| TCO | 2,91,440 | 2,39,358 | 2,80,068 | 2,64,895 | 2,82,264 | 13,58,025 |
| TCO/KM | 12.14 | 9.97 | 11.67 | 11.04 | 11.76 | 11.32 |