| 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 | 63,858 | 37,421 | 30,759 | 25,436 | 18,876 | 1,76,350 |
| 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 | 2,20,125 | 73,375 | 1,46,750 | 1,46,750 | 1,46,750 | 7,33,750 |
| TCO | 3,55,233 | 1,82,759 | 2,50,191 | 2,45,595 | 2,39,769 | 12,73,547 |
| TCO/KM | 29.6 | 15.23 | 20.85 | 20.47 | 19.98 | 21.23 |