| 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 | 70,355 | 42,075 | 34,584 | 28,311 | 20,935 | 1,96,260 |
| Fuel Cost | 71,250 | 71,963 | 72,682 | 73,409 | 74,143 | 3,63,447 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 26,337 | 26,337 |
| Service Cost | 12,046 | 24,092 | 24,092 | 24,092 | 24,092 | 1,08,414 |
| Depreciation | 2,47,500 | 82,500 | 1,65,000 | 1,65,000 | 1,65,000 | 8,25,000 |
| TCO | 4,01,151 | 2,20,630 | 2,96,358 | 2,90,812 | 3,10,507 | 15,19,458 |
| TCO/KM | 33.43 | 18.39 | 24.7 | 24.23 | 25.88 | 25.32 |