| 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 | 30,981 | 13,872 | 11,402 | 10,891 | 8,459 | 75,605 |
| Fuel Cost | 87,692 | 88,569 | 89,455 | 90,349 | 91,253 | 4,47,318 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 21,000 | 21,000 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 81,600 | 27,200 | 54,400 | 54,400 | 54,400 | 2,72,000 |
| TCO | 2,00,273 | 1,29,641 | 1,55,257 | 1,55,640 | 1,75,112 | 8,15,923 |
| TCO/KM | 16.69 | 10.8 | 12.94 | 12.97 | 14.59 | 13.6 |