| 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 | 21,001 | 12,464 | 10,245 | 8,419 | 6,234 | 58,363 |
| Fuel Cost | 57,000 | 57,570 | 58,146 | 58,727 | 59,314 | 2,90,757 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 5,010 | 5,010 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 73,320 | 24,440 | 48,880 | 48,880 | 48,880 | 2,44,400 |
| TCO | 1,51,321 | 94,474 | 1,17,271 | 1,16,026 | 1,19,438 | 5,98,530 |
| TCO/KM | 12.61 | 7.87 | 9.77 | 9.67 | 9.95 | 9.98 |