| 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 | 72,126 | 43,343 | 35,626 | 29,094 | 21,496 | 2,01,685 |
| Fuel Cost | 71,250 | 71,963 | 72,682 | 73,409 | 74,143 | 3,63,447 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2,54,960 | 84,987 | 1,69,973 | 1,69,973 | 1,69,973 | 8,49,866 |
| TCO | 3,98,336 | 2,00,293 | 2,78,281 | 2,72,476 | 2,65,612 | 14,14,998 |
| TCO/KM | 33.19 | 16.69 | 23.19 | 22.71 | 22.13 | 23.58 |