| 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 | 29,735 | 12,980 | 10,669 | 10,340 | 8,065 | 71,789 |
| Fuel Cost | 57,000 | 57,570 | 58,146 | 58,727 | 59,314 | 2,90,757 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 20,120 | 20,120 |
| Service Cost | 7,457 | 14,913 | 14,913 | 14,913 | 14,913 | 67,109 |
| Depreciation | 76,350 | 25,450 | 50,900 | 50,900 | 50,900 | 2,54,500 |
| TCO | 1,70,542 | 1,10,913 | 1,34,628 | 1,34,880 | 1,53,312 | 7,04,275 |
| TCO/KM | 14.21 | 9.24 | 11.22 | 11.24 | 12.78 | 11.74 |