Docstoc

Petrol vs diesel

Document Sample
Petrol vs diesel Powered By Docstoc
					                                                                               Year
               DIESEL
                                       1        2        3        4        5
Interest lost on downpayment         24730    51498    80473   111836   145784
Interest lost on EMI                161953   161953   161953   161953   200033
Maintenance + Insurance + Repair     30000    64800   104976   151165   204073
Fuel Cost                            14000    30240    48989    70544    95234
Resale                              507300   451497   401832   357631   318291
Value Lost on Depriciation           92700   148503   198168   242369   281709
NET EXPENSE (AS OF FUTURE DATE)     323383   456994   594558   737868   926834
MONTHLY EXPENSE (AS OF TODAY)        26949    17631    14159    12203    11354
RUNNING COST PER KM (AS OF TODAY)     53.9     35.3     28.3     24.4     22.7




                                                                               Year
               PETROL
                                       1        2        3        4        5
Interest lost on downpayment         24730    51498    80473   111836   145784
Interest lost on EMI                107969   107969   107969   107969   133355
Maintenance + Insurance + Repair     20000    43200    69984   100777   136049
Fuel Cost                            34000    73440   118973   171321   231283
Resale                              418000   367840   323699   284855   250673
Value Lost on Depriciation           82000   132160   176301   215145   249327
NET EXPENSE (AS OF FUTURE DATE)     268699   408267   553699   707047   895799
MONTHLY EXPENSE (AS OF TODAY)        22392    15751    13186    11693    10974
RUNNING COST PER KM (AS OF TODAY)     44.8     31.5     26.4     23.4     21.9
Year                                        Cost                          600000
     6       7       8       9       10     Loan amount                   300000
  182531 222307 265362 311966 362412        Loan rate                      14.0%
  241252 285869 334163 386438 443023        Tenure (y)                         4
  264479 333244 411318 499751 599701        Investment opportunity          8.0%
  123424 155514 191948 233217 279861        KM/month                         500
  283279 252119 224386 199703 177736        Fuel price                        42
  316721 347881 375614 400297 422264        FE                                18
  1128406 1344815 1578406 1831670 2107261    Maintenance + Insurance +
                                                                           5.00%
   10666   10089   9594    9163    8785        Repair (% of total cost)
    21.3    20.2    19.2    18.3    17.6    Depriciation                   11.0%
                                            Loan EMI                      (8,198)




Year                                        Cost                          500000
     6       7       8       9       10     Loan amount                   200000
  182531 222307 265362 311966 362412        Loan rate                      14.0%
  160835 190579 222775 257626 295349        Tenure (y)                         4
  176319 222162 274212 333167 399801        Investment opportunity          8.0%
  299743 377676 466160 566385 679662        KM/month                         500
  220592 194121 170826 150327 132288        Fuel price                        68
  279408 305879 329174 349673 367712        FE                                12
  1098836 1318604 1557683 1818817 2104935    Maintenance + Insurance +
                                                                           4.00%
   10387   9892    9468    9099    8775        Repair (% of total cost)
    20.8    19.8    18.9    18.2    17.5    Depriciation                   12.0%
                                            Loan EMI                      (5,465)

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:10
posted:5/18/2012
language:
pages:2
fanzhongqing fanzhongqing http://
About