Assignment transport calculation 5

National transport: Offer to transport goods for one year.

Price of new car:                                                                                  885.000 DKK

Vehicle tax:                                                                                          3.854 DKK

Insurance (per year):                                                                            48.500 DKK

Repair and maintenance per kilometer:                                              0,28 DKK

Depreciation:                                                                                       5 years

Vehicle interest:                                                                                   4,7%

Tire cost per kilometer:                                                                       0,19 DKK

Scrap value:                                                                                          160.000 DKK.

Road toll:                                                                                              9.316 DKK.

Expected empty transport:                                                                  8,0 %

Number of kilometers per liter Diesel:                                                3,25

Price per liter Diesel:                                                                           6,25 DKK

Profit:                                                                                                   5,0 %

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

Number of budgeted kilometers per day:                                           310 km.

Indirect labor costs:                                                                              42,8 %

Number of working days per year:                                                      270 days

Administrative costs per year:                                                             58.000 DKK

Cleaning cooling boxes per year:                                                         36.000 DKK

Trailer leasing per year:                                                                      68.200 DKK