| 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 | 14,337 | 6,294 | 5,193 | 5,738 | 4,634 | 36,196 |
| Fuel Cost | 81,429 | 82,243 | 83,065 | 83,896 | 84,735 | 4,15,368 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 37,024 | 12,341 | 24,683 | 24,683 | 24,683 | 1,23,414 |
| TCO | 1,32,790 | 1,00,878 | 1,12,941 | 1,14,317 | 1,14,052 | 5,74,978 |
| TCO/KM | 5.53 | 4.2 | 4.71 | 4.76 | 4.75 | 4.79 |