| 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 | 38,315 | 19,125 | 15,720 | 14,136 | 10,783 | 98,079 |
| 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 | 1,12,500 | 37,500 | 75,000 | 75,000 | 75,000 | 3,75,000 |
| TCO | 2,26,815 | 1,33,385 | 1,68,248 | 1,67,439 | 1,64,869 | 8,60,756 |
| TCO/KM | 18.9 | 11.12 | 14.02 | 13.95 | 13.74 | 14.35 |