| 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 | 49,173 | 26,903 | 22,113 | 18,939 | 14,223 | 1,31,351 |
| Fuel Cost | 76,000 | 76,760 | 77,528 | 78,303 | 79,086 | 3,87,677 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1,58,250 | 52,750 | 1,05,500 | 1,05,500 | 1,05,500 | 5,27,500 |
| TCO | 2,83,423 | 1,56,413 | 2,05,141 | 2,02,742 | 1,98,809 | 10,46,528 |
| TCO/KM | 23.62 | 13.03 | 17.1 | 16.9 | 16.57 | 17.44 |