| 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 | 45,297 | 24,126 | 19,831 | 17,224 | 12,995 | 1,19,473 |
| Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 23,000 | 23,000 |
| Service Cost | 6,885 | 13,770 | 13,770 | 13,770 | 13,770 | 61,965 |
| Depreciation | 1,41,917 | 47,306 | 94,611 | 94,611 | 94,611 | 4,73,056 |
| TCO | 2,70,099 | 1,61,962 | 2,05,740 | 2,03,908 | 2,23,462 | 10,65,171 |
| TCO/KM | 22.51 | 13.5 | 17.15 | 16.99 | 18.62 | 17.75 |