| Truck Costs | (based on 100,000 miles a year) | ||||||||
| Click to Return | |||||||||
| gallons | |||||||||
| Total Miles Driven Annually | 100,000 | 5 | 20000 | ||||||
| FIXED COSTS | ANNUAL COSTS | MONTHLY COSTS | CENTS PER MILE | ||||||
| Truck Payment | $28,200.00 | $2,350.00 | 0.282 | $130,000 purchase with $25,000 down, 10%, 5years | |||||
| Trailer Payment | $0.00 | $0.00 | 0.000 | ||||||
| Estimated Maintenance | $4,800.00 | $400.00 | 0.048 | ||||||
| Collision/Comp Insur. | $5,700.00 | $475.00 | 0.057 | ||||||
| Bobtail Insur. | $704.00 | $58.67 | 0.007 | ||||||
| Cargo Insur. | $0.00 | $0.00 | 0.000 | ||||||
| Licenses | $1,574.00 | $131.17 | 0.016 | ||||||
| Permits | $454.00 | $37.83 | 0.005 | ||||||
| Telephone | $1,534.00 | $127.83 | 0.015 | ||||||
| Accounting Svcs | $1,450.00 | $120.83 | 0.015 | ||||||
| Return on Investment | $0.00 | $0.00 | 0.000 | ||||||
| Total Fixed Costs: | $44,416.00 | $3,701.33 | 0.444 | ||||||
| VARIABLE COSTS | |||||||||
| Tractor Fuel | $62,000.00 | $5,166.67 | 0.620 | $3 pergal. | |||||
| Reefer Fuel | $0.00 | $0.00 | 0.000 | ||||||
| Tractor/Trailer Tires | $3,700.00 | $308.33 | 0.037 | 10@370 | |||||
| Repair | $5,615.00 | $467.92 | 0.056 | ||||||
| Truck Wash | $701.00 | $58.42 | 0.007 | ||||||
| Lodging | $788.00 | $65.67 | 0.008 | ||||||
| Meals | $5,177.00 | $431.42 | 0.052 | ||||||
| Loading/Unloading Charges | $0.00 | $0.00 | 0.000 | ||||||
| Tolls | $1,276.00 | $106.33 | 0.013 | ||||||
| Legal Fees | $0.00 | $0.00 | 0.000 | ||||||
| Fines | $0.00 | $0.00 | 0.000 | ||||||
| Cargo Claims | $0.00 | $0.00 | 0.000 | ||||||
| Scale Fees | $0.00 | $0.00 | 0.000 | ||||||
| Workman's Compensation | $0.00 | $0.00 | 0.000 | ||||||
| Taxes(Road, Use, Fuel, Fed) | $1,755.00 | $146.25 | 0.018 | ||||||
| Miscellaneous Expenses | $500.00 | $41.67 | 0.005 | ||||||
| Total Variable Costs: | $81,512 | $6,792.67 | 0.815 | ||||||
| Total Vehicle Costs: | $125,928 | $10,494.00 | 1.259 | ||||||
| Desired Drivers Income: | $53,969 | $4,497.43 | 0.540 | ||||||
| Total B/E Cost of Operation: | $179,897 | $14,991.43 | 1.799 | ||||||
| Return Back | |||||||||