| 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 | 18,089 | 10,379 | 8,531 | 7,130 | 5,311 | 49,440 |
| Fuel Cost | 49,565 | 50,061 | 50,561 | 51,067 | 51,578 | 2,52,832 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 7,709 | 7,709 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 61,050 | 20,350 | 40,700 | 40,700 | 40,700 | 2,03,500 |
| TCO | 1,28,704 | 80,790 | 99,792 | 98,897 | 1,05,298 | 5,13,481 |
| TCO/KM | 10.73 | 6.73 | 8.32 | 8.24 | 8.77 | 8.56 |