| 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 | 17,78,750 | 12,57,150 | 10,37,272 | 7,84,365 | 5,63,994 | 54,21,531 |
| Fuel Cost | 2,85,000 | 2,87,850 | 2,90,729 | 2,93,636 | 2,96,572 | 14,53,787 |
| Tyre Change Cost | 0 | 0 | 1,41,000 | 0 | 1,41,000 | 2,82,000 |
| Service Cost | 5,64,000 | 11,28,000 | 11,28,000 | 11,28,000 | 11,28,000 | 50,76,000 |
| Depreciation | 73,95,000 | 24,65,000 | 49,30,000 | 49,30,000 | 49,30,000 | 2,46,50,000 |
| TCO | 1,00,22,750 | 51,38,000 | 75,27,001 | 71,36,001 | 70,59,566 | 3,68,83,318 |
| TCO/KM | 417.61 | 214.08 | 313.63 | 297.33 | 294.15 | 307.36 |