| 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 | 1,01,299 | 55,605 | 45,880 | 42,234 | 32,487 | 2,77,505 |
| Fuel Cost | 1,87,636 | 1,89,513 | 1,91,408 | 1,93,322 | 1,95,255 | 9,57,134 |
| Tyre Change Cost | 0 | 0 | 67,675 | 0 | 67,675 | 1,35,350 |
| Service Cost | 33,960 | 67,920 | 67,920 | 67,920 | 67,920 | 3,05,640 |
| Depreciation | 3,27,089 | 1,09,030 | 2,18,060 | 2,18,060 | 2,18,060 | 10,90,299 |
| TCO | 6,49,984 | 4,22,068 | 5,90,943 | 5,21,536 | 5,81,397 | 27,65,928 |
| TCO/KM | 27.08 | 17.59 | 24.62 | 21.73 | 24.22 | 23.05 |