| 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 | 52,926 | 20,956 | 17,291 | 20,833 | 17,160 | 1,29,166 |
| Fuel Cost | 2,53,333 | 2,55,867 | 2,58,425 | 2,61,010 | 2,63,620 | 12,92,255 |
| Tyre Change Cost | 0 | 0 | 24,000 | 0 | 24,000 | 48,000 |
| Service Cost | 3,764 | 7,529 | 7,529 | 7,529 | 7,529 | 33,880 |
| Depreciation | 1,23,270 | 41,090 | 82,180 | 82,180 | 82,180 | 4,10,900 |
| TCO | 4,33,293 | 3,25,442 | 3,89,425 | 3,71,552 | 3,94,489 | 19,14,201 |
| TCO/KM | 18.05 | 13.56 | 16.23 | 15.48 | 16.44 | 15.95 |