| 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 | 1,05,243 | 67,065 | 55,125 | 43,746 | 31,989 | 3,03,168 |
| 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 | 3,94,500 | 1,31,500 | 2,63,000 | 2,63,000 | 2,63,000 | 13,15,000 |
| TCO | 5,95,137 | 3,14,114 | 4,34,442 | 4,23,838 | 4,28,735 | 21,96,266 |
| TCO/KM | 49.59 | 26.18 | 36.2 | 35.32 | 35.73 | 36.6 |