| 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 | 17,207 | 8,798 | 7,231 | 6,419 | 4,877 | 44,532 |
| Fuel Cost | 39,310 | 39,703 | 40,100 | 40,501 | 40,907 | 2,00,521 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 8,100 | 8,100 |
| Service Cost | 3,992 | 7,983 | 7,983 | 7,983 | 7,983 | 35,924 |
| Depreciation | 51,750 | 17,250 | 34,500 | 34,500 | 34,500 | 1,72,500 |
| TCO | 1,12,259 | 73,734 | 89,814 | 89,403 | 96,367 | 4,61,577 |
| TCO/KM | 9.35 | 6.14 | 7.48 | 7.45 | 8.03 | 7.69 |