Sie sind auf Seite 1von 2

COMPARISON BETWEEN RENTAL AND PURCHASED CAR

RENTAL CAR
A/ 16 seats bus:
1 Transportation charge/month/package
27,000,000
2 Consumption/month
51,689,000
3 Consumption/5 years
###
4 Consumption/1 year
620,268,000
5 Consumption/1 day
1,722,967
B/7 seats car
1 Transportation charge/month/package
29,000,000
2 Consumption/month
70,211,000
3 Consumption/5 years
###
4 Consumption/1 year
842,532,000
5 Consumption/1 day
2,340,367
PURCHASED CAR
1 Purchasing price 16 seats
835,000,000
Purchasing price in 5 years
13,916,667
Purchasing price in 1 year
167,000,000
Purchasing price in 1 month
69,583,333
Purchasing price in 1 day
2,319,444
2 Purchasing
Purchasing
Purchasing
Purchasing
Purchasing

price
price
price
price
price

7 seats
in 5 years
in 1 year
in 1 month
in 1 day

872,000,000
14,533,333
174,400,000
72,666,667
2,422,222

3 Registration,
Registration,
Registration,
Registration,
Registration,

tax,
tax,
tax,
tax,
tax,

plate
plate
plate
plate
plate

registration
registration
registration
registration
registration

16seats
in 5years
in 1 year
in 1 month
in 1 day

19,460,000
324,333
3,892,000
1,621,667
54,056

4 Registration,
Registration,
Registration,
Registration,
Registration,

tax,
tax,
tax,
tax,
tax,

plate
plate
plate
plate
plate

registration
registration
registration
registration
registration

7 seats
in 5years
in 1 year
in 1 month
in 1 day

125,400,000
2,090,000
25,080,000
10,450,000
348,333

5 Insurance
Insurance
Insurance
Insurance
Insurance

(compulsory
(compulsory
(compulsory
(compulsory
(compulsory

&
&
&
&
&

non
non
non
non
non

compulsory)
compulsory)
compulsory)
compulsory)
compulsory)

16seats
in 5 years
in 1 year
in 1 month
in 1 day

17,840,500
297,342
3,568,100
1,486,708
49,557

6 Insurance
Insurance
Insurance
Insurance
Insurance

(compulsory
(compulsory
(compulsory
(compulsory
(compulsory

&
&
&
&
&

non
non
non
non
non

compulsory)
compulsory)
compulsory)
compulsory)
compulsory)

7seats
in 5 years
in 1 year
in 1 month
in 1 day

14,362,200
239,370
2,872,440
1,196,850
39,895
OVER TIME ON NORMAL DAYS

7 Driver salary (NET)


Driver salary (gross) 16seats/per month
Driver salary in 5 years
Driver salary in 1 year
Driver salary in 1 day
Driver salary in 1 hour

8,736,000
18,795,000
###
394,800,000
486,231
42,000

Driver salary (gross) 7 seats/per month


Driver salary in 5 years
Driver salary in 1 year
Driver salary in 1 day
Driver salary in 1 hour

18,795,000
###
394,800,000
486,231
42,000

8 Diesel approximated calculation


Unit price
Total km (included basic and over km) 16seats
Diesel consumption
Total cost/month
Total cost/5 years
Total cost/1 year
Total cost/1 day

8km = 1liter
21,500 vnd/liter
5,000 km/month
625 liters
13,437,500
806,250,000
161,250,000
447,917

9 Gasoline approximated calculation


Unit price
Total km (included basic and over km) 7seats
Diesel consumption
Total cost/month
Total cost/5 years
Total cost/1 year
Total cost/1 year
10 Lubricant approximated calculation
Unit price
16 seats/month's consumption
Lubricant/month
Lubricant/5years
Lubricant/1year
Lubricant/1day

7km = 1liter
25,000 vnd/liter
7,500 km/month
1,071 liters
26,785,714
###
321,428,571
892,857
1liter = 600km
22,000 vnd/liter
8 liter/month
183,333
11,000,000
2,200,000
6,111

7 seats/month's consumption
Lubricant/month
Lubricant/5years
Lubricant/1year
Lubricant/1day

13
275,000
16,500,000
3,300,000
9,167

11 Tire/1 pair (8.000.000vnd/1pair/2pieces)


16,000,000 vnd/2 pairs
Consumption
2 pairs= each 10.000km
Cost of 16 seats/month (5000km/month)
8,000,000
Cost of 16 seats/5 years
480,000,000
Cost of 16 seats/1 years
###
Cost of 16 seats/1 day
266,667
Cost
Cost
Cost
Cost

of
of
of
of

7
7
7
7

seats/month (7500km/month)
seats/5 years
seats/1 years
seats/1 day

12 Maintenance and spared parts purchase/month


based on each 2000km
Cost of 16 seats/month (5000km/month)
Cost of 16 seats/5 years
Cost of 16 seats/1 years
Cost of 16 seats/1 day
Cost
Cost
Cost
Cost

of
of
of
of

7
7
7
7

seats/month (7500km/month)
seats/5 years
seats/1 years
seats/1 day

12,000,000
720,000,000
144,000,000
400,000
4,000,000
10,000,000
600,000,000
120,000,000
333,333
15,000,000
900,000,000
180,000,000
500,000

COMPARISON OF ASSUMPTION OF RENTAL CAR AND PURCHASED CAR


TYPE
RENTAL
PURCHASED
1 DAY
16 SEATS
7 SEATS

1,722,967
2,340,367

3,963,315
5,098,705

MONTHLY COST
16 SEATS
7 SEATS

51,689,000
70,211,000

123,107,542
157,169,231

1 YEAR COST
16 SEATS
7 SEATS

620,268,000
842,532,000

6,612,710,100
1,245,881,011

5 YEARS COST
16 SEATS
7 SEATS

3,101,340,000
4,212,660,000

3,405,308,342
4,754,025,560

Das könnte Ihnen auch gefallen