| 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 | 33,616 | 15,759 | 12,953 | 12,057 | 9,294 | 83,679 |
| Fuel Cost | 57,000 | 57,570 | 58,146 | 58,727 | 59,314 | 2,90,757 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 92,700 | 30,900 | 61,800 | 61,800 | 61,800 | 3,09,000 |
| TCO | 1,83,316 | 1,04,229 | 1,32,899 | 1,32,584 | 1,30,408 | 6,83,436 |
| TCO/KM | 15.28 | 8.69 | 11.07 | 11.05 | 10.87 | 11.39 |