| 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 | 54,456 | 30,686 | 25,223 | 21,276 | 15,897 | 1,47,538 |
| Fuel Cost | 49,565 | 50,061 | 50,561 | 51,067 | 51,578 | 2,52,832 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 25,010 | 25,010 |
| Service Cost | 8,573 | 17,145 | 17,145 | 17,145 | 17,145 | 77,153 |
| Depreciation | 1,80,509 | 60,170 | 1,20,339 | 1,20,339 | 1,20,339 | 6,01,696 |
| TCO | 2,93,103 | 1,58,062 | 2,13,268 | 2,09,827 | 2,29,969 | 11,04,229 |
| TCO/KM | 24.43 | 13.17 | 17.77 | 17.49 | 19.16 | 18.4 |