Annexure –I
Projections
A Tanker Truck can operate 6000 KM per month .i.e 48000 KM during seasons,
considering Bitumen Supply last for 8 months in a year.
Cost of Truck 20 MT Capacity : 2200000.00
A) Fixed Cost :
1) Interest on Investment @12%: 264000.00
2) Depreciation @15% : 330000.00
3) Maintenance @3% : 144000.00
4) Taxes &
[email protected]% : 99000.00
837000.00
B) Operating Cost
1) Fuel 48000 KM X
Rs.52 per Ltr/4.5KM per ltr : 554666.66
2) Route Exp. Toll/RTO etc : 120000.00
3) Cost of Tyres/ Bateries.
Accesorries : 270000.00
4) Salary Driver/Cleaner : 264000.00
1208666.66
Total A + B : 2045666.66
Cost Per Ton Per KM : Rs.2.13/MT
Projected Income/ Expenditure from Own Trucks
Income From own Trucks = Rate X Qty X RTKM
=2.40 X 20 MT X 48000.00
=2304000.00