Car

Nano
omni
Suzuki Alto
Suzuki Alto 800
Hyundai new Eon
Suzuki Eco
Hyundai santro xing

Price
2.11
2.76
3.52
3.7
3.92
3.99
4.17

Kpl
18.3
14.5
15.16
22.7
21.1
15.1
16.76

Suzuki Alto 800

Hyundai new Eon
Suzuki Wagon-R
Hyundai i10
Suzuki New Swift
Nano

3.7
3.92
4.58
6.31
7.11
2.11

22.7
21.1
20.51
19.81
18.6
18.3

chevrolet spark

4.22 18

chevrolet spark

4.22 18

Suzuki Estilo
Suzuki Wagon-R
Suzuki A star
Hyundai Accent
chevrolet beat
Ford Figo
Hyundai i10
Indica Vista
Suzuki New Swift

4.52
4.58
4.78
5.52
6.01
6.17
6.31
6.91
7.11

13.55
20.51
13.79
16.36
13.5
15.6
19.81
16.7
18.6

Hyundai santro xing

Indica Vista
Hyundai Accent
Ford Figo
Suzuki Alto
Suzuki Eco
omni
Suzuki A star
Suzuki Estilo
chevrolet beat

4.17
6.91
5.52
6.17
3.52
3.99
2.76
4.78
4.52
6.01

16.76
16.7
16.36
15.6
15.16
15.1
14.5
13.79
13.55
13.5

Indica ev2
Indigo eCS
Toyota Etios Liva
Suzuki Ritz
Suzuki New Swift Dzire

4.93
6.32
6.44
6.55
7.64

25
25
23.5
23.2
23.4

Indica ev2
Indigo eCS
Toyota Etios Liva
Suzuki New Swift Dzire
Suzuki Ritz

4.93
6.32
6.44
7.64
6.55

25
25
23.5
23.4
23.2

Nano
omni
Suzuki Alto
Suzuki Alto 800
Hyundai new Eon
Suzuki Eco
Hyundai santro xing

2.11
2.76
3.52
3.7
3.92
3.99
4.17

18.3
14.5
15.16
22.7
21.1
15.1
16.76

chevrolet spark

4.22 18

Suzuki Estilo
Suzuki Wagon-R
Suzuki A star
Hyundai Accent
chevrolet beat
Ford Figo
Hyundai i10
Indica Vista
Suzuki New Swift

4.52
4.58
4.78
5.52
6.01
6.17
6.31
6.91
7.11

13.55
20.51
13.79
16.36
13.5
15.6
19.81
16.7
18.6

Indica ev2
Indigo eCS
Toyota Etios Liva
Suzuki Ritz
Suzuki New Swift Dzire

4.93
6.32
6.44
6.55
7.64

25
25
23.5
23.2
23.4

Hyundai new Eon

3.92

chevrolet spark

4.22 4.97 18

4.61

Suzuki Wagon-R

4.58

5.34

20.51

Hyundai new Eon

Suzuki Wagon-R

3.92
4.58

4.61
5.34

21.1
20.51

chevrolet spark

4.22 4.97 18

Indica ev2

4.93

5.81

21.1

25

Petrol Price
Diesel Price
Diff in Price

76.04
52.64
23.40

Distance
Per Month
Mileage Petrol Car
Mileage Diesel Car
Pertrol Cost per Day
Diesel Cost per Day
Diff in Fuel Cost per Day
Pertrol Cost per Month
Diesel Cost per Month
Diff in Fuel Cost per Month
After deduction of maintenance diff

10
600
21.1
25
72.0758
42.112
29.9638
2162.27
1263.36
898.915
-101.09

Petrol Car Price

Diesel Car Price
Diff in Car Price

461000
581000
120000

Loan Calculator
Printer friendly Spreadsheet for creating a loan amortization schedule
Excel Template by Excely.com

Loan Data
$3,000

Loan Amount $
120,000.00
Annual Interest Rate
11.75%
Loan Period in Years
5
Number of Payments Per Year
12
Start Date
12-Sep-2007

$2,500
$2,000
$1,500

Summary

Payment
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

Payment
Date
12-Sep-2007
12-Oct-2007
12-Nov-2007
12-Dec-2007
12-Jan-2008
12-Feb-2008
12-Mar-2008
12-Apr-2008
12-May-2008
12-Jun-2008
12-Jul-2008
12-Aug-2008
12-Sep-2008
12-Oct-2008
12-Nov-2008
12-Dec-2008
12-Jan-2009
12-Feb-2009
12-Mar-2009
12-Apr-2009
12-May-2009
12-Jun-2009
12-Jul-2009
12-Aug-2009
12-Sep-2009
12-Oct-2009
12-Nov-2009
12-Dec-2009
12-Jan-2010
12-Feb-2010
12-Mar-2010
12-Apr-2010
12-May-2010
12-Jun-2010
12-Jul-2010
12-Aug-2010
12-Sep-2010
12-Oct-2010
12-Nov-2010
12-Dec-2010
12-Jan-2011

$
$

2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20

Principal
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,479.20
1,493.68
1,508.31
1,523.08
1,537.99
1,553.05
1,568.26
1,583.61
1,599.12
1,614.78
1,630.59
1,646.56
1,662.68
1,678.96
1,695.40
1,712.00
1,728.76
1,745.69
1,762.78
1,780.04
1,797.47
1,815.07
1,832.85
1,850.79
1,868.92
1,887.22
1,905.69
1,924.35
1,943.20
1,962.22
1,981.44
2,000.84
2,020.43
2,040.21
2,060.19
2,080.36
2,100.73
2,121.30
2,142.07
2,163.05

Interest
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Developed by Excely.com (c) 2007

1,175.00
1,160.52
1,145.89
1,131.12
1,116.21
1,101.15
1,085.94
1,070.59
1,055.08
1,039.42
1,023.61
1,007.64
991.52
975.24
958.80
942.20
925.44
908.51
891.42
874.16
856.73
839.13
821.35
803.41
785.28
766.98
748.51
729.85
711.00
691.98
672.76
653.36
633.77
613.99
594.01
573.84
553.47
532.90
512.13
491.15

Interest

Extra Payments

Apr-11

Jan-11

Jul-10

Oct-10

Apr-10

Jan-10

Jul-09

Oct-09

Apr-09

Jan-09

Principal

Payment
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Jul-08

$0

Oct-08

$500

Apr-08

$1,000

2,654.20
60
60
39,251.91
32.71%
159,251.91

Oct-07

Jan-08

Payment (per period)

Number of Payments
Actual Number of Payments
Total Interest Paid
Total Interest
Total Extra Payments
Total Payment

Payment
No.
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

Payment
Date
12-Feb-2011
12-Mar-2011
12-Apr-2011
12-May-2011
12-Jun-2011
12-Jul-2011
12-Aug-2011
12-Sep-2011
12-Oct-2011
12-Nov-2011
12-Dec-2011
12-Jan-2012
12-Feb-2012
12-Mar-2012
12-Apr-2012
12-May-2012
12-Jun-2012
12-Jul-2012
12-Aug-2012
12-Sep-2012

Payment
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.20
2,654.11

Principal
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,184.23
2,205.62
2,227.21
2,249.02
2,271.04
2,293.28
2,315.73
2,338.41
2,361.31
2,384.43
2,407.78
2,431.35
2,455.16
2,479.20
2,503.47
2,527.99
2,552.74
2,577.74
2,602.98
2,628.37

Interest
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Developed by Excely.com (c) 2007

469.97
448.58
426.99
405.18
383.16
360.92
338.47
315.79
292.89
269.77
246.42
222.85
199.04
175.00
150.73
126.21
101.46
76.46
51.22
25.74

Extra Payments

Payment
No.

Payment
Date

Payment

Principal

Developed by Excely.com (c) 2007

Interest

Extra Payments

Jul-12

Apr-12

Oct-11

Jan-12

Jul-11

Apr-11

Balance
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

120,000.00
118,520.80
117,027.12
115,518.81
113,995.73
112,457.74
110,904.69
109,336.43
107,752.82
106,153.70
104,538.92
102,908.33
101,261.77
99,599.09
97,920.13
96,224.73
94,512.73
92,783.97
91,038.28
89,275.50
87,495.46
85,697.99
83,882.92
82,050.07
80,199.28
78,330.36
76,443.14
74,537.45
72,613.10
70,669.90
68,707.68
66,726.24
64,725.40
62,704.97
60,664.76
58,604.57
56,524.21
54,423.48
52,302.18
50,160.11
47,997.06

Developed by Excely.com (c) 2007

Balance
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

45,812.83
43,607.21
41,380.00
39,130.98
36,859.94
34,566.66
32,250.93
29,912.52
27,551.21
25,166.78
22,759.00
20,327.65
17,872.49
15,393.29
12,889.82
10,361.83
7,809.09
5,231.35
2,628.37
-

Developed by Excely.com (c) 2007

Balance

Developed by Excely.com (c) 2007