Assignment transport calculation 11

Duration of the trip: 12 days, 19 hours, and 9652 km
The trip starts Friday morning

Truck

Price of new car:                                                                                                                   825.000 DKK

Vehicle tax:                                                                                                                             3.854 DKK

Insurance (per year):                                                                                                            25.000 DKK

Repair and maintenance per km:                                                                                       2,6 % of new car price

Depreciation:                                                                                                                         6 years

Vehicle interest:                                                                                                                     7,1%

Tire cost per kilometer:                                                                                                        0,12 DKK

Scrap value:                                                                                                                            200.000 DKK.

Road toll:                                                                                                                                9.316 DKK.

Number of kilometers per liter Diesel:                                                                              3,02

Price per liter Diesel:                                                                                                             5,45 DKK

Profit:                                                                                                                                      5,0 %

Trailer:

Price of new trailer:                                                                                                              472.000 DKK

Tire cost per kilometer:                                                                                                        0,08 DKK

Repair and maintenance per km:                                                                                       0,8 % of new trailer price

Depreciation:                                                                                                                         6 years

Trailer interest:                                                                                                                      7,1 %

Scrap value:                                                                                                                            110.000 DKK

Driver salary:

• 0,61 DKK per km
• 51,89 DKK per hour
• Weekend supplement: 18,50 DKK per hour from Saturday at 18:00 o’clock to Sunday at 20 o’clock
• Indirect labor costs: 45 %

Number of budgeted kilometers per year:                                                                       240.000 km.

Number of working days per year:                                                                                     320 days

Administrative costs per year:                                                                                            143.500 DKK