| 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 | 38,956 | 19,584 | 16,097 | 14,419 | 10,986 | 1,00,042 |
| Fuel Cost | 63,333 | 63,967 | 64,606 | 65,252 | 65,905 | 3,23,063 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 25,820 | 25,820 |
| Service Cost | 8,500 | 17,000 | 17,000 | 17,000 | 17,000 | 76,500 |
| Depreciation | 1,15,200 | 38,400 | 76,800 | 76,800 | 76,800 | 3,84,000 |
| TCO | 2,25,989 | 1,38,951 | 1,74,503 | 1,73,471 | 1,96,511 | 9,09,425 |
| TCO/KM | 18.83 | 11.58 | 14.54 | 14.46 | 16.38 | 15.16 |