| 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 | 71,601 | 42,968 | 35,318 | 28,862 | 21,330 | 2,00,079 |
| Fuel Cost | 95,000 | 95,950 | 96,910 | 97,879 | 98,857 | 4,84,596 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 20,000 | 20,000 |
| Service Cost | 8,400 | 16,800 | 16,800 | 16,800 | 16,800 | 75,600 |
| Depreciation | 2,52,750 | 84,250 | 1,68,500 | 1,68,500 | 1,68,500 | 8,42,500 |
| TCO | 4,27,751 | 2,39,968 | 3,17,528 | 3,12,041 | 3,25,487 | 16,22,775 |
| TCO/KM | 35.65 | 20 | 26.46 | 26 | 27.12 | 27.05 |