| 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 | 9,49,626 | 6,63,255 | 5,47,250 | 4,17,548 | 3,01,283 | 28,78,962 |
| Fuel Cost | 3,25,714 | 3,28,971 | 3,32,261 | 3,35,584 | 3,38,940 | 16,61,470 |
| Tyre Change Cost | 0 | 0 | 1,15,825 | 0 | 1,15,825 | 2,31,650 |
| Service Cost | 52,200 | 1,04,400 | 1,04,400 | 1,04,400 | 1,04,400 | 4,69,800 |
| Depreciation | 39,01,500 | 13,00,500 | 26,01,000 | 26,01,000 | 26,01,000 | 1,30,05,000 |
| TCO | 52,29,040 | 23,97,126 | 37,00,736 | 34,58,532 | 34,61,448 | 1,82,46,882 |
| TCO/KM | 217.88 | 99.88 | 154.2 | 144.11 | 144.23 | 152.06 |