| 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 | 34,755 | 16,575 | 13,624 | 12,561 | 9,655 | 87,170 |
| Fuel Cost | 81,429 | 82,243 | 83,065 | 83,896 | 84,735 | 4,15,368 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 17,619 | 17,619 |
| Service Cost | 7,700 | 15,400 | 15,400 | 15,400 | 15,400 | 69,300 |
| Depreciation | 97,500 | 32,500 | 65,000 | 65,000 | 65,000 | 3,25,000 |
| TCO | 2,21,384 | 1,46,718 | 1,77,089 | 1,76,857 | 1,92,409 | 9,14,457 |
| TCO/KM | 18.45 | 12.23 | 14.76 | 14.74 | 16.03 | 15.24 |