| 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 | 44,202 | 23,342 | 19,186 | 16,740 | 12,648 | 1,16,118 |
| Fuel Cost | 71,250 | 71,963 | 72,682 | 73,409 | 74,143 | 3,63,447 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 19,640 | 19,640 |
| Service Cost | 5,438 | 10,877 | 10,877 | 10,877 | 10,877 | 48,946 |
| Depreciation | 1,37,303 | 45,768 | 91,535 | 91,535 | 91,535 | 4,57,676 |
| TCO | 2,58,193 | 1,51,950 | 1,94,280 | 1,92,561 | 2,08,843 | 10,05,827 |
| TCO/KM | 21.52 | 12.66 | 16.19 | 16.05 | 17.4 | 16.76 |