| 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 | 1,19,579 | 84,125 | 69,147 | 52,386 | 37,640 | 3,62,877 |
| Fuel Cost | 1,14,000 | 1,15,140 | 1,16,291 | 1,17,454 | 1,18,629 | 5,81,514 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 4,94,850 | 1,64,950 | 3,29,900 | 3,29,900 | 3,29,900 | 16,49,500 |
| TCO | 7,28,429 | 3,64,215 | 5,15,338 | 4,99,740 | 4,86,169 | 25,93,891 |
| TCO/KM | 60.7 | 30.35 | 42.94 | 41.65 | 40.51 | 43.23 |