| 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 | 1,39,014 | 82,620 | 68,170 | 58,920 | 44,437 | 3,93,161 |
| Fuel Cost | 1,29,000 | 1,30,290 | 1,31,593 | 1,32,909 | 1,34,238 | 6,58,030 |
| Tyre Change Cost | 0 | 0 | 55,185 | 0 | 55,185 | 1,10,370 |
| Service Cost | 42,025 | 84,050 | 84,050 | 84,050 | 84,050 | 3,78,225 |
| Depreciation | 4,86,000 | 1,62,000 | 3,24,000 | 3,24,000 | 3,24,000 | 16,20,000 |
| TCO | 7,96,039 | 4,58,960 | 6,62,998 | 5,99,879 | 6,41,910 | 31,59,786 |
| TCO/KM | 33.17 | 19.12 | 27.62 | 24.99 | 26.75 | 26.33 |