| 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 | 66,605 | 46,179 | 37,957 | 28,949 | 20,854 | 2,00,544 |
| Fuel Cost | 63,333 | 63,967 | 64,606 | 65,252 | 65,905 | 3,23,063 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 17,961 | 17,961 |
| Service Cost | 24,814 | 49,627 | 49,627 | 49,627 | 49,627 | 2,23,322 |
| Depreciation | 2,71,642 | 90,547 | 1,81,095 | 1,81,095 | 1,81,095 | 9,05,474 |
| TCO | 4,26,394 | 2,50,320 | 3,33,285 | 3,24,923 | 3,35,442 | 16,70,364 |
| TCO/KM | 35.53 | 20.86 | 27.77 | 27.08 | 27.95 | 27.84 |