| 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 | 90,009 | 60,945 | 50,094 | 38,628 | 27,944 | 2,67,620 |
| 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 | 3,58,500 | 1,19,500 | 2,39,000 | 2,39,000 | 2,39,000 | 11,95,000 |
| TCO | 5,15,568 | 2,48,174 | 3,57,501 | 3,46,719 | 3,36,726 | 18,04,688 |
| TCO/KM | 42.96 | 20.68 | 29.79 | 28.89 | 28.06 | 30.08 |