| 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 | 2,26,412 | 1,45,223 | 1,19,823 | 97,586 | 72,130 | 6,61,174 |
| Fuel Cost | 1,34,118 | 1,35,459 | 1,36,813 | 1,38,182 | 1,39,563 | 6,84,135 |
| Tyre Change Cost | 0 | 0 | 57,350 | 0 | 57,350 | 1,14,700 |
| Service Cost | 45,670 | 91,339 | 91,339 | 91,339 | 91,339 | 4,11,026 |
| Depreciation | 8,54,250 | 2,84,750 | 5,69,500 | 5,69,500 | 5,69,500 | 28,47,500 |
| TCO | 12,60,450 | 6,56,771 | 9,74,825 | 8,96,607 | 9,29,882 | 47,18,535 |
| TCO/KM | 52.52 | 27.37 | 40.62 | 37.36 | 38.75 | 39.32 |