Assignment transport calculation 2

National transport: Offer to transport goods for one year.

Price of new car:                                                                               625.000 DKK

Vehicle tax:                                                                                       3.854 DKK

Insurance (per quarter year):                                                            8.375 DKK

Repair and maintenance per year:                                                   4% of new car price

Depreciation:                                                                                    5 years

Vehicle interest:                                                                                6,2 %

Tire cost per kilometer:                                                                    0,15 DKK

Scrap value:                                                                                      100.000 DKR.

Road toll:                                                                                          9.316 DKR.

Expected empty transport:                                                               5 %

Number of kilometers per liter Diesel:                                             3,05

Price per liter Diesel:                                                                           5,95 DKK

Profit:                                                                                                   5%

Driver salary per hour: Overtime is not expected:                               115 DKK                             

Number of budgeted kilometers per day:                                           430

Indirect labor costs:                                                                              42,8%

Administrative costs per year:                                                             86.000 DKK

Special equipment for acidification:                                                    42.600 DKK

Trailer leasing:                                                                                     83.300 DKK