| 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 | 15,495 | 7,571 | 6,223 | 5,661 | 4,334 | 39,284 |
| Fuel Cost | 47,500 | 47,975 | 48,455 | 48,939 | 49,429 | 2,42,298 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 7,830 | 7,830 |
| Service Cost | 4,461 | 8,922 | 8,922 | 8,922 | 8,922 | 40,149 |
| Depreciation | 44,535 | 14,845 | 29,690 | 29,690 | 29,690 | 1,48,450 |
| TCO | 1,11,991 | 79,313 | 93,290 | 93,212 | 1,00,205 | 4,78,011 |
| TCO/KM | 9.33 | 6.61 | 7.77 | 7.77 | 8.35 | 7.97 |