| 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 | 45,776 | 15,835 | 13,065 | 17,670 | 14,895 | 1,07,241 |
| Fuel Cost | 2,58,000 | 2,60,580 | 2,63,186 | 2,65,818 | 2,68,476 | 13,16,060 |
| Tyre Change Cost | 0 | 0 | 28,000 | 0 | 28,000 | 56,000 |
| Service Cost | 7,800 | 15,600 | 15,600 | 15,600 | 15,600 | 70,200 |
| Depreciation | 93,145 | 31,048 | 62,097 | 62,097 | 62,097 | 3,10,484 |
| TCO | 4,04,721 | 3,23,063 | 3,81,948 | 3,61,185 | 3,89,068 | 18,59,985 |
| TCO/KM | 16.86 | 13.46 | 15.91 | 15.05 | 16.21 | 15.5 |