| 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 | 36,775 | 18,022 | 14,813 | 13,454 | 10,295 | 93,359 |
| Fuel Cost | 63,333 | 63,967 | 64,606 | 65,252 | 65,905 | 3,23,063 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 20,120 | 20,120 |
| Service Cost | 5,339 | 10,679 | 10,679 | 10,679 | 10,679 | 48,055 |
| Depreciation | 1,06,011 | 35,337 | 70,674 | 70,674 | 70,674 | 3,53,370 |
| TCO | 2,11,458 | 1,28,005 | 1,60,772 | 1,60,059 | 1,77,673 | 8,37,967 |
| TCO/KM | 17.62 | 10.67 | 13.4 | 13.34 | 14.81 | 13.97 |