| 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 | 1,16,203 | 66,281 | 54,688 | 48,828 | 37,210 | 3,23,210 |
| Fuel Cost | 1,72,000 | 1,73,720 | 1,75,457 | 1,77,212 | 1,78,984 | 8,77,373 |
| Tyre Change Cost | 0 | 0 | 53,000 | 0 | 53,000 | 1,06,000 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 3,89,888 | 1,29,963 | 2,59,925 | 2,59,925 | 2,59,925 | 12,99,626 |
| TCO | 6,78,091 | 3,69,964 | 5,43,070 | 4,85,965 | 5,29,119 | 26,06,209 |
| TCO/KM | 28.25 | 15.42 | 22.63 | 20.25 | 22.05 | 21.72 |