| 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 | 89,988 | 60,482 | 49,904 | 39,207 | 28,605 | 2,68,186 |
| Fuel Cost | 17,280 | 17,453 | 17,627 | 17,804 | 17,982 | 88,146 |
| Tyre Change Cost | 0 | 0 | 28,000 | 0 | 28,000 | 56,000 |
| Service Cost | 18,000 | 36,000 | 36,000 | 36,000 | 36,000 | 1,62,000 |
| Depreciation | 3,55,779 | 1,18,593 | 2,37,186 | 2,37,186 | 2,37,186 | 11,85,930 |
| TCO | 4,81,047 | 2,32,528 | 3,68,717 | 3,30,197 | 3,47,773 | 17,60,262 |
| TCO/KM | 20.04 | 9.69 | 15.36 | 13.76 | 14.49 | 14.67 |