| Cost of Operations | (based on 100,000 miles a year) | ||||
| In the example below, the drivers income is based on 30% of the Total Cost of Operation. | |||||
| Total Miles Driven Annually | 100,000 | ||||
| FIXED COSTS | ANNUAL COSTS | MONTHLY COSTS | CENTS PER MILE | ||
| Truck Payment | $16,000.00 | $1,333.33 | 0.160 | ||
| Trailer Payment | $0.00 | $0.00 | 0.000 | ||
| 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 | ||
| Health Insur. | $2,643.00 | $220.25 | 0.026 | ||
| Licenses | $1,574.00 | $131.17 | 0.016 | ||
| Permits | $454.00 | $37.83 | 0.005 | ||
| Accounting Svcs | $541.00 | $45.08 | 0.005 | ||
| Return on Investment | $0.00 | $0.00 | 0.000 | ||
| Total Fixed Costs: | $27,616.00 | $2,301.33 | 0.276 | ||
| VARIABLE COSTS | |||||
| Tractor Fuel | $20,700.00 | $1,725.00 | 0.207 | ||
| Reefer Fuel | $0.00 | $0.00 | 0.000 | ||
| Tractor/Trailer Tires | $2,300.00 | $191.67 | 0.023 | ||
| Maintenance | $4,676.00 | $389.67 | 0.047 | ||
| Repair | $5,615.00 | $467.92 | 0.056 | ||
| Truck Wash | $701.00 | $58.42 | 0.007 | ||
| Telephone | $1,534.00 | $127.83 | 0.015 | ||
| 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: | $45,022 | $3,751.83 | 0.450 | ||
| Total Vehicle Costs: | $72,638 | $6,053.17 | 0.726 | ||
| Drivers Income: | $21,791 | $1,815.95 | 0.218 | ||
| Total Cost of Operation: | $94,429 | $7,869.12 | 0.944 | ||
| *In the example above you will note this driver has total expenses per mile of | |||||
| $0.726 cents a mile. If he's hauling 82 cents per mile freight, he's clearing | |||||
| 10 cents a mile which translatates into an annual wage of $9,362. | |||||
| In the example below, enter the drivers income amount you expect/desire, and the | |||||
| Total Cost of Operation will be figured automatically. | |||||
| Drivers Income: | $40,000 | $3,333.33 | 0.400 | ||
| Total Cost of Operation: | $112,638 | $9,386.50 | 1.126 | ||
| In the example below, enter the drivers income amount you expect/desire, and the | |||||
| Cents Per Mile and the needed miles to be driven will be figured automatically. | |||||
| Drivers Income: | $50,000 | $4,166.67 | 0.500 | ||
| Total Cost of Operation: | $122,638 | $10,219.83 | 1.150 | ||
| Miles Needed | 106,642 | ||||