| 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 | 41,150 | 25,500 | 21,040 | 17,600 | 13,130 | 1,18,420 |
| Fuel Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1,50,000 | 50,000 | 1,00,000 | 1,00,000 | 1,00,000 | 5,00,000 |
| TCO | 1,91,150 | 75,500 | 1,21,040 | 1,17,600 | 1,13,130 | 6,18,420 |
| TCO/KM | 7.96 | 3.15 | 5.04 | 4.9 | 4.71 | 5.15 |