Assignment transport calculation 7

National transport: Offer to transport goods for one year.

Price of new car:                                                                                  1.085.000 DKK

Vehicle tax:                                                                                          3.854 DKK

Insurance (per year):                                                                            46.500 DKK

Repair and maintenance per kilometer:                                              0,29 DKK

Depreciation:                                                                                     6 years

Vehicle interest:                                                                                   5,95 %

Tire cost per kilometer:                                                                       0,18 DKK

Scrap value:                                                                                          270.000 DKK.

Road toll:                                                                                              9.316 DKK.

Expected empty transport:                                                                  8 %

Number of kilometers per liter Diesel:                                                3,25

Price per liter Diesel:                                                                           6,25 DKK

Profit:                                                                                                   8,0 %

Driver salary per hour: Overtime is not expected:                               120 DKK                             

Number of budgeted kilometers per day:                                           415 km.

Number of working days per year:                                                      245 days

Indirect labor costs:                                                                              44 %

Administrative costs per year:                                                             95.000 DKK

Bridge costs per year:                                                                           325.000 DKK

Trailer leasing per year:                                                                      57.500 DKK