| 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 | 88,814 | 46,662 | 38,501 | 36,711 | 28,531 | 2,39,219 |
| Fuel Cost | 2,53,333 | 2,55,867 | 2,58,425 | 2,61,010 | 2,63,620 | 12,92,255 |
| Tyre Change Cost | 0 | 0 | 93,350 | 0 | 93,350 | 1,86,700 |
| Service Cost | 11,070 | 22,140 | 22,140 | 22,140 | 22,140 | 99,630 |
| Depreciation | 2,74,485 | 91,495 | 1,82,990 | 1,82,990 | 1,82,990 | 9,14,950 |
| TCO | 6,27,702 | 4,16,164 | 5,95,406 | 5,02,851 | 5,90,631 | 27,32,754 |
| TCO/KM | 26.15 | 17.34 | 24.81 | 20.95 | 24.61 | 22.77 |