| 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 | 1,23,439 | 71,464 | 58,965 | 52,029 | 39,502 | 3,45,399 |
| Fuel Cost | 1,58,769 | 1,60,357 | 1,61,960 | 1,63,580 | 1,65,216 | 8,09,882 |
| Tyre Change Cost | 0 | 0 | 68,000 | 0 | 68,000 | 1,36,000 |
| Service Cost | 20,000 | 40,000 | 40,000 | 40,000 | 40,000 | 1,80,000 |
| Depreciation | 4,20,375 | 1,40,125 | 2,80,250 | 2,80,250 | 2,80,250 | 14,01,250 |
| TCO | 7,22,583 | 4,11,946 | 6,09,175 | 5,35,859 | 5,92,968 | 28,72,531 |
| TCO/KM | 30.11 | 17.16 | 25.38 | 22.33 | 24.71 | 23.94 |