| 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 | 22,638 | 12,240 | 10,099 | 9,410 | 7,264 | 61,651 |
| Fuel Cost | 1,28,571 | 1,29,857 | 1,31,156 | 1,32,467 | 1,33,792 | 6,55,843 |
| Tyre Change Cost | 0 | 0 | 16,000 | 0 | 16,000 | 32,000 |
| Service Cost | 4,800 | 9,600 | 9,600 | 9,600 | 9,600 | 43,200 |
| Depreciation | 72,000 | 24,000 | 48,000 | 48,000 | 48,000 | 2,40,000 |
| TCO | 2,28,009 | 1,75,697 | 2,14,855 | 1,99,477 | 2,14,656 | 10,32,694 |
| TCO/KM | 9.5 | 7.32 | 8.95 | 8.31 | 8.94 | 8.61 |