| 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 | 20,207 | 8,322 | 6,866 | 8,003 | 6,544 | 49,942 |
| Fuel Cost | 1,20,000 | 1,21,200 | 1,22,412 | 1,23,636 | 1,24,872 | 6,12,120 |
| Tyre Change Cost | 0 | 0 | 18,200 | 0 | 18,200 | 36,400 |
| Service Cost | 2,498 | 4,995 | 4,995 | 4,995 | 4,995 | 22,478 |
| Depreciation | 48,952 | 16,317 | 32,635 | 32,635 | 32,635 | 1,63,174 |
| TCO | 1,91,657 | 1,50,834 | 1,85,108 | 1,69,269 | 1,87,246 | 8,84,114 |
| TCO/KM | 7.99 | 6.28 | 7.71 | 7.05 | 7.8 | 7.37 |