| 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 | 69,886 | 41,739 | 34,308 | 28,103 | 20,786 | 1,94,822 |
| Fuel Cost | 1,42,500 | 1,43,925 | 1,45,364 | 1,46,818 | 1,48,286 | 7,26,893 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 23,000 | 23,000 |
| Service Cost | 17,082 | 34,164 | 34,164 | 34,164 | 34,164 | 1,53,738 |
| Depreciation | 2,45,522 | 81,841 | 1,63,682 | 1,63,682 | 1,63,682 | 8,18,409 |
| TCO | 4,74,990 | 3,01,669 | 3,77,518 | 3,72,767 | 3,89,918 | 19,16,862 |
| TCO/KM | 39.58 | 25.14 | 31.46 | 31.06 | 32.49 | 31.95 |