| 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 | 39,027 | 19,635 | 16,139 | 14,451 | 11,009 | 1,00,261 |
| Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1,15,500 | 38,500 | 77,000 | 77,000 | 77,000 | 3,85,000 |
| TCO | 2,30,527 | 1,34,895 | 1,70,667 | 1,69,754 | 1,67,095 | 8,72,938 |
| TCO/KM | 19.21 | 11.24 | 14.22 | 14.15 | 13.92 | 14.55 |