| 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 | 1,29,117 | 75,531 | 62,320 | 54,542 | 41,301 | 3,62,811 |
| Fuel Cost | 1,52,000 | 1,53,520 | 1,55,055 | 1,56,606 | 1,58,172 | 7,75,353 |
| Tyre Change Cost | 0 | 0 | 53,000 | 0 | 53,000 | 1,06,000 |
| Service Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 4,44,300 | 1,48,100 | 2,96,200 | 2,96,200 | 2,96,200 | 14,81,000 |
| TCO | 7,25,417 | 3,77,151 | 5,66,575 | 5,07,348 | 5,48,673 | 27,25,164 |
| TCO/KM | 30.23 | 15.71 | 23.61 | 21.14 | 22.86 | 22.71 |