| 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 | 42,363 | 28,815 | 23,685 | 18,225 | 13,173 | 1,26,261 |
| 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 | 1,69,500 | 56,500 | 1,13,000 | 1,13,000 | 1,13,000 | 5,65,000 |
| TCO | 2,87,863 | 1,62,075 | 2,14,213 | 2,09,528 | 2,05,259 | 10,78,938 |
| TCO/KM | 23.99 | 13.51 | 17.85 | 17.46 | 17.1 | 17.98 |