| 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 | 38,489 | 19,250 | 15,823 | 14,213 | 10,838 | 98,613 |
| 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 | 1,13,235 | 37,745 | 75,490 | 75,490 | 75,490 | 3,77,450 |
| TCO | 2,27,724 | 1,33,755 | 1,68,841 | 1,68,006 | 1,65,414 | 8,63,740 |
| TCO/KM | 18.98 | 11.15 | 14.07 | 14 | 13.78 | 14.4 |