| 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 | 1,10,911 | 71,125 | 58,462 | 46,253 | 33,785 | 3,20,536 |
| Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 15,871 | 15,871 |
| Service Cost | 19,394 | 38,789 | 38,789 | 38,789 | 38,789 | 1,74,550 |
| Depreciation | 4,18,382 | 1,39,461 | 2,78,922 | 2,78,922 | 2,78,922 | 13,94,609 |
| TCO | 6,24,687 | 3,26,135 | 4,53,701 | 4,42,267 | 4,46,453 | 22,93,243 |
| TCO/KM | 52.06 | 27.18 | 37.81 | 36.86 | 37.2 | 38.22 |