| 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 | 89,223 | 55,590 | 45,693 | 36,658 | 26,913 | 2,54,077 |
| Fuel Cost | 1,14,000 | 1,15,140 | 1,16,291 | 1,17,454 | 1,18,629 | 5,81,514 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 28,500 | 28,500 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 3,27,000 | 1,09,000 | 2,18,000 | 2,18,000 | 2,18,000 | 10,90,000 |
| TCO | 5,30,223 | 2,79,730 | 3,79,984 | 3,72,112 | 3,92,042 | 19,54,091 |
| TCO/KM | 44.19 | 23.31 | 31.67 | 31.01 | 32.67 | 32.57 |