| 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 | 37,714 | 18,694 | 15,366 | 13,870 | 10,593 | 96,237 |
| Fuel Cost | 60,000 | 60,600 | 61,206 | 61,818 | 62,436 | 3,06,060 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1,09,967 | 36,656 | 73,312 | 73,312 | 73,312 | 3,66,559 |
| TCO | 2,07,681 | 1,15,950 | 1,49,884 | 1,49,000 | 1,46,341 | 7,68,856 |
| TCO/KM | 17.31 | 9.66 | 12.49 | 12.42 | 12.2 | 12.81 |