| 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 | 34,797 | 18,773 | 15,489 | 14,458 | 11,167 | 94,684 |
| Fuel Cost | 1,08,632 | 1,09,718 | 1,10,815 | 1,11,923 | 1,13,042 | 5,54,130 |
| Tyre Change Cost | 0 | 0 | 32,000 | 0 | 32,000 | 64,000 |
| Service Cost | 9,000 | 18,000 | 18,000 | 18,000 | 18,000 | 81,000 |
| Depreciation | 1,10,429 | 36,810 | 73,619 | 73,619 | 73,619 | 3,68,096 |
| TCO | 2,62,858 | 1,83,301 | 2,49,923 | 2,18,000 | 2,47,828 | 11,61,910 |
| TCO/KM | 10.95 | 7.64 | 10.41 | 9.08 | 10.33 | 9.68 |