| 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 | 74,136 | 44,784 | 36,810 | 29,983 | 22,133 | 2,07,846 |
| Fuel Cost | 81,429 | 82,243 | 83,065 | 83,896 | 84,735 | 4,15,368 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 25,820 | 25,820 |
| Service Cost | 6,375 | 12,750 | 12,750 | 12,750 | 12,750 | 57,375 |
| Depreciation | 2,63,433 | 87,811 | 1,75,622 | 1,75,622 | 1,75,622 | 8,78,110 |
| TCO | 4,25,373 | 2,27,588 | 3,08,247 | 3,02,251 | 3,21,060 | 15,84,519 |
| TCO/KM | 35.45 | 18.97 | 25.69 | 25.19 | 26.76 | 26.41 |