| 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 | 15,249 | 7,395 | 6,078 | 5,553 | 4,256 | 38,531 |
| Fuel Cost | 54,286 | 54,829 | 55,377 | 55,931 | 56,490 | 2,76,913 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 10,000 | 10,000 |
| Service Cost | 9,000 | 18,000 | 18,000 | 18,000 | 18,000 | 81,000 |
| Depreciation | 43,500 | 14,500 | 29,000 | 29,000 | 29,000 | 1,45,000 |
| TCO | 1,22,035 | 94,724 | 1,08,455 | 1,08,484 | 1,17,746 | 5,51,444 |
| TCO/KM | 10.17 | 7.89 | 9.04 | 9.04 | 9.81 | 9.19 |