| 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 | 81,109 | 54,570 | 44,854 | 34,690 | 25,124 | 2,40,347 |
| Fuel Cost | 67,059 | 67,729 | 68,407 | 69,091 | 69,782 | 3,42,068 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 3,21,000 | 1,07,000 | 2,14,000 | 2,14,000 | 2,14,000 | 10,70,000 |
| TCO | 4,69,168 | 2,29,299 | 3,27,261 | 3,17,781 | 3,08,906 | 16,52,415 |
| TCO/KM | 39.1 | 19.11 | 27.27 | 26.48 | 25.74 | 27.54 |