| 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 | 65,930 | 45,696 | 37,560 | 28,651 | 20,641 | 1,98,478 |
| Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 22,895 | 22,895 |
| Service Cost | 5,438 | 10,877 | 10,877 | 10,877 | 10,877 | 48,946 |
| Depreciation | 2,68,800 | 89,600 | 1,79,200 | 1,79,200 | 1,79,200 | 8,96,000 |
| TCO | 4,16,168 | 2,22,933 | 3,05,165 | 2,97,031 | 3,12,699 | 15,53,996 |
| TCO/KM | 34.68 | 18.58 | 25.43 | 24.75 | 26.06 | 25.9 |