Petrol Car OTR Cost 610,000 Rs Diesel Fuel Cost 40.00 Rs/litre Petrol Fuel Cost 54.00 Rs/litre Diesel Car FE Highway 20.0 kms/litre Petrol Car FE Highway 15.5 kms/litre Diesel Car FE City 15.0 kms/litre Petrol Car FE City 11.0 kms/litre Diesel Car Service Period (service interval) 15,000 kms Petrol Car Service Period (service interval) 15,000 kms Diesel Car Cost per service 2,500 Rs Petrol Car Cost per service 2,000 Rs Diesel Car extra Maintenance cost if any 5,000 Rs Petrol Car extra Maintenance cost if any 2,500 Rs Highway Kms in a month 600 kms City Kms in a month 1,000 kms No. of Years of Possession of Car 5.00 Years Resale value of Diesel car after that many years 350,000 Rs Resale value of Petrol car after that many years 305,000 Rs Insurance Cost for diesel car for remaining years 55,000 Rs Insurance Cost for petrol car for remaining years 43,000 Rs Rate of Interest if investing for that many years 7.00% Percent Inputs Optional Inputs Outputs Assumptions: 1 2 3 4 5 Resale value has been entered as exactly half of the original purchase price after 5 years, it can be changed in that cell. Insurance costs will be higher for diesel car compared to petrol because of original cost of the diesel car being higher. More of City vs Highway travelling would effect how sooner you can start realising those gains. Current diesel & petrol prices have been considered, so over years govt decisions on subsidised fuel may play a major role later. When a car is sold at the end of say 5 years, the amount saved initially by chosing petrol matures after 5 years. Calculated Values Below Difference in cost 90,000 Rs Difference amount after investing for that many years 126,230 Rs Diesel Car Maintenance cost per km 0.22 Rs Petrol Car Maintenance cost per km 0.16 Rs Diesel Car Total Maintenance cost 21,000 Rs Petrol Car Total Maintenance cost 15,300 Rs Diesel Car Fuel Cost per km Highway 2.00 Rs Petrol Car Fuel Cost per km Highway 3.48 Rs Diesel Car Fuel Cost per km City 2.67 Rs Petrol Car Fuel Cost per km City 4.91 Rs Diesel Car Actual Cost per km 2.64 Rs Petrol Car Actual Cost per km 4.53 Rs Kms clocked per year (highway + city) 19,200 kms Total Kms clocked in that many years 96,000 kms Diesel Car Total Fuel Cost 232,000 Rs Petrol Car Total Fuel Cost 419,965 Rs Difference in Total Fuel cost 187,965 Rs Diesel Car Total Running Cost (includes insurance) 308,000 Rs Petrol Car Total Running Cost (includes insurance) 478,265 Rs Difference In Total Running Cost 170,265 Rs Diesel Car Actual Cost of ownership 658,000 Rs Petrol Car Actual Cost of ownership 657,035 Rs Difference in cost of ownership -965 Rs Kms on the ODO when diesel gains start to show up Not yet keep driving kms Resale value has been entered as exactly half of the original purchase price after 5 years, it can be changed in that cell. Insurance costs will be higher for diesel car compared to petrol because of original cost of the diesel car being higher. More of City vs Highway travelling would effect how sooner you can start realising those gains. Current diesel & petrol prices have been considered, so over years govt decisions on subsidised fuel may play a major role later. When a car is sold at the end of say 5 years, the amount saved initially by chosing petrol matures after 5 years. Enter Values below Diesel Car OTR Cost 700,000 Rs Petrol Car OTR Cost 610,000 Rs Diesel Car Actual Cost Down payment + All EMIs 764,647 Rs Petrol Car Actual Cost Down payment + All EMIs 660,102 Rs Diesel Fuel Cost 40.00 Rs/litre Petrol Fuel Cost 54.00 Rs/litre Diesel Car FE Highway 20.0 kms/litre Petrol Car FE Highway 15.5 kms/litre Diesel Car FE City 15.0 kms/litre Petrol Car FE City 11.0 kms/litre Diesel Car Service Period (service interval) 15,000 kms Petrol Car Service Period (service interval) 15,000 kms Diesel Car Cost per service 2,500 Rs Petrol Car Cost per service 2,000 Rs Diesel Car extra Maintenance cost if any 5,000 Rs Petrol Car extra Maintenance cost if any 2,500 Rs Highway Kms in a month 600 kms City Kms in a month 1,000 kms No. of Years of Possession of Car 5.00 Years Resale value of Diesel car after that many years 350,000 Rs Resale value of Petrol car after that many years 305,000 Rs Insurance Cost for diesel car for remaining years 55,000 Rs Insurance Cost for petrol car for remaining years 43,000 Rs Rate of Interest if investing for that many years 7.00% Percent Loan Details Down Payment from your end 300,000 Rs Diesel Car Loan Amount 400,000 Rs Petrol Car Loan Amount 310,000 Rs Rate of Interest of Loan 10.00 % Tenure of Loan in years 3.00 Years Total Interest paid for Diesel Car 64,647 Rs Total Interest paid for Petrol Car 50,102 Rs Month Opening Principal EMI (D) Principal Sep-14 400,000 12,907 9,574 Oct-14 390,426 12,907 9,653 Nov-14 380,773 12,907 9,734 Dec-14 371,039 12,907 9,815 Jan-15 361,224 12,907 9,897 Feb-15 351,328 12,907 9,979 Mar-15 341,349 12,907 10,062 Apr-15 331,286 12,907 10,146 May-15 321,140 12,907 10,231 Jun-15 310,910 12,907 10,316 Jul-15 300,594 12,907 10,402 Aug-15 290,192 12,907 10,489 Sep-15 279,703 12,907 10,576 Oct-15 269,127 12,907 10,664 Nov-15 258,463 12,907 10,753 Dec-15 247,710 12,907 10,843 DIESEL Jan-16 236,867 12,907 10,933 Feb-16 225,934 12,907 11,024 Mar-16 214,910 12,907 11,116 Apr-16 203,794 12,907 11,209 May-16 192,586 12,907 11,302 Jun-16 181,284 12,907 11,396 Jul-16 169,887 12,907 11,491 Aug-16 158,396 12,907 11,587 Sep-16 146,809 12,907 11,683 Oct-16 135,126 12,907 11,781 Nov-16 123,345 12,907 11,879 Dec-16 111,466 12,907 11,978 Jan-17 99,488 12,907 12,078 Feb-17 87,410 12,907 12,178 Mar-17 75,232 12,907 12,280 Apr-17 62,952 12,907 12,382 May-17 50,570 12,907 12,485 Jun-17 38,084 12,907 12,590 Jul-17 25,495 12,907 12,694 Aug-17 12,800 12,907 12,800 Total 464,647 400,000 Calculated Values Below Difference in cost in terms of paying EMI 104,546 Rs ---> Difference amount after investing for that many years 132,761 Rs ---> Diesel Car Maintenance cost per km 0.22 Rs Petrol Car Maintenance cost per km 0.16 Rs Diesel Car Total Maintenance cost 21,000 Rs Petrol Car Total Maintenance cost 15,300 Rs Diesel Car Fuel Cost per km Highway 2.00 Rs Petrol Car Fuel Cost per km Highway 3.48 Rs Diesel Car Fuel Cost per km City 2.67 Rs Petrol Car Fuel Cost per km City 4.91 Rs Diesel Car Actual Cost per km 2.64 Rs Petrol Car Actual Cost per km 4.53 Rs Kms clocked per year (highway + city) 19,200 kms Total Kms clocked in that many years 96,000 kms Diesel Car Total Fuel Cost 232,000 Rs Petrol Car Total Fuel Cost 419,965 Rs Difference in Total Fuel cost 187,965 Rs Diesel Car Total Running Cost (includes insurance) 308,000 Rs Petrol Car Total Running Cost (includes insurance) 478,265 Rs Difference In Total Running Cost 170,265 Rs Diesel Car Actual Cost of ownership 722,647 Rs Petrol Car Actual Cost of ownership 700,605 Rs Difference in cost of ownership -22,042 Rs Kms on the ODO when diesel gains start to show up Not yet keep driving kms Assumptions: 1 Inputs 2 Optional Inputs 3 Outputs 4 5 Interest Closing Principal 3,333 390,426 3,254 380,773 3,173 371,039 3,092 361,224 3,010 351,328 2,928 341,349 2,845 331,286 2,761 321,140 2,676 310,910 2,591 300,594 2,505 290,192 2,418 279,703 2,331 269,127 2,243 258,463 2,154 247,710 2,064 236,867 DIESEL Resale value has been entered as exactly half of the original purchase price after 5 years, it can be changed in that cell. Insurance costs will be higher for diesel car compared to petrol because of original cost of the diesel car being higher. More of City vs Highway travelling would effect how sooner you can start realising those gains. Current diesel & petrol prices have been considered, so over years govt decisions on subsidised fuel may play a major role later. EMI Difference has to be considered and if invested will fetch returns 1,974 225,934 1,883 214,910 1,791 203,794 1,698 192,586 1,605 181,284 1,511 169,887 1,416 158,396 1,320 146,809 1,223 135,126 1,126 123,345 1,028 111,466 929 99,488 829 87,410 728 75,232 627 62,952 525 50,570 421 38,084 317 25,495 212 12,800 107 0 64,647 Total Difference in monthly EMI 2,904 Total Difference = emi x 12 months x no. of years 104,546 Future Value if EMI difference invested monthly for duration of loan 115,959 If above lump sum invested for remainder of life of car 132,761 Opening Principal EMI (P) 310,000 10,003 302,581 10,003 295,099 10,003 287,556 10,003 279,949 10,003 272,279 10,003 264,545 10,003 256,747 10,003 248,884 10,003 240,955 10,003 232,960 10,003 224,899 10,003 216,770 10,003 208,573 10,003 200,309 10,003 191,975 10,003 PETROL Resale value has been entered as exactly half of the original purchase price after 5 years, it can be changed in that cell. Insurance costs will be higher for diesel car compared to petrol because of original cost of the diesel car being higher. More of City vs Highway travelling would effect how sooner you can start realising those gains. Current diesel & petrol prices have been considered, so over years govt decisions on subsidised fuel may play a major role later. EMI Difference has to be considered and if invested will fetch returns 183,572 10,003 175,099 10,003 166,555 10,003 157,940 10,003 149,254 10,003 140,495 10,003 131,663 10,003 122,757 10,003 113,777 10,003 104,723 10,003 95,592 10,003 86,386 10,003 77,103 10,003 67,743 10,003 58,305 10,003 48,788 10,003 39,191 10,003 29,515 10,003 19,758 10,003 9,920 10,003 360,102 Principal Interest 7,419 2,583 7,481 2,522 7,544 2,459 7,607 2,396 7,670 2,333 7,734 2,269 7,798 2,205 7,863 2,140 7,929 2,074 7,995 2,008 8,061 1,941 8,129 1,874 8,196 1,806 8,265 1,738 8,334 1,669 8,403 1,600 PETROL Resale value has been entered as exactly half of the original purchase price after 5 years, it can be changed in that cell. Insurance costs will be higher for diesel car compared to petrol because of original cost of the diesel car being higher. More of City vs Highway travelling would effect how sooner you can start realising those gains. Current diesel & petrol prices have been considered, so over years govt decisions on subsidised fuel may play a major role later. EMI Difference has to be considered and if invested will fetch returns 8,473 1,530 8,544 1,459 8,615 1,388 8,687 1,316 8,759 1,244 8,832 1,171 8,906 1,097 8,980 1,023 9,055 948 9,130 873 9,206 797 9,283 720 9,360 643 9,438 565 9,517 486 9,596 407 9,676 327 9,757 246 9,838 165 9,920 83 310,000 50,102 Closing Principal 302,581 295,099 287,556 279,949 272,279 264,545 256,747 248,884 240,955 232,960 224,899 216,770 208,573 200,309 191,975 183,572 PETROL Resale value has been entered as exactly half of the original purchase price after 5 years, it can be changed in that cell. Insurance costs will be higher for diesel car compared to petrol because of original cost of the diesel car being higher. More of City vs Highway travelling would effect how sooner you can start realising those gains. Current diesel & petrol prices have been considered, so over years govt decisions on subsidised fuel may play a major role later. EMI Difference has to be considered and if invested will fetch returns 175,099 166,555 157,940 149,254 140,495 131,663 122,757 113,777 104,723 95,592 86,386 77,103 67,743 58,305 48,788 39,191 29,515 19,758 9,920 0 Total