PETROL VS DEISEL ( XETA,Santro,INDICA DÉCOR,XETA LPG, XETA CNG

Distance in Km CNG RATE

Avg Weekday 40 Petrol Rate
Avg Weekend 45 Diesel Rate
Avg Monthly 980 Fuel Rate Diff
Avg Yearly 11760 LPG
Long Trip / Yr 340 Distance/Yr
Adj 4 Month 0 FE CNG
Total Yearly 12100 Santro
Xeta GLG
Santro 340000.00 Indica DLG
Xeta GLG 300000.00 Xeta GLS LPG
Petrol/lpg/cng
Indica DLG 375000.00 Incr
Xeta GLS LPG 343000.00 equivelant GLG Fuel
Diesel IncrIncr
Rate
Xeta CNG 370000 Y/N
Dist Incr Y/N

Year Distance/Yr Petrol Yr Rate Diesel Yr Rate Indica fuel cost

1 12,100.00 50 38 25544.44
2 12,100.00 52 39 26,216.67
3 12,100.00 54 40 26,888.89
4 12,100.00 56 41 27,561.11
5 12,100.00 58 42 28,233.33
Total 60,500.00 134,444.44

SAVING on Bank
Interest on
xeta indica Santro XETA LPG
initial cost 300000.00 375000.00 340000.00 343000.00
fuel cost
total after 5 272,250.00 134,444.44 233,357.14 266200.00
years 572250.00 509444.44 573357.14 609200.00
saving on
interest 23966.00 0.00 11983.00 11983.00
548284.00 509444.44 561374.14 597217.00
XETA LPG, XETA CNG
25
50
38
12
40
12100
16
14
12
18
10 Cost Increment
2 per year
1
1
0

Xeta Fuel Cost Santro FurlCost Petrol Yr Rate LPG Fuel Cost CNGYr Rate
50416.67 43214.29 40 48400.00 25
52433.33 44942.86 42 50820.00 27
54450.00 46671.43 44 53240.00 29
56466.67 48400.00 46 55660.00 31
58483.33 50128.57 48 58080.00 33
272,250.00 233,357.14 266200.00
5 yrs floating
interest rate 11.75%
75000.00 23966
XETA CNG
370000
109656.25
479656.25

0
479656.25
CNG Fuel Cost
18906.25
20418.75
21931.25
23443.75
24956.25
109656.25