| 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 | 2,65,252 | 1,73,043 | 1,42,777 | 1,14,770 | 84,436 | 7,80,278 |
| 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 | 1,17,030 | 0 | 1,17,030 | 2,34,060 |
| Service Cost | 25,307 | 50,614 | 50,614 | 50,614 | 50,614 | 2,27,763 |
| Depreciation | 10,17,900 | 3,39,300 | 6,78,600 | 6,78,600 | 6,78,600 | 33,93,000 |
| TCO | 15,61,792 | 8,18,824 | 12,47,446 | 11,04,994 | 11,94,300 | 59,27,356 |
| TCO/KM | 65.07 | 34.12 | 51.98 | 46.04 | 49.76 | 49.39 |