I need to write the business plane with the graphs and accounting details for the freight tracking companyYou will have to either find the ready business plan and adjust it to the numbers bellowor Create the new oneBasic breakdown:we open the company - approximation $20,000Step 1 we buy 2 trucks with 2 trailers for $60,000 each = 120,000Step 2 -5Every 2 month we are are buying 2 more trucks until we get 10 trucksWe need to calculate truck depreciation and income for 3 yearsAfter year 3 this business will be sold for $1,500,000.00 ( profit from the sale of the business must be also calculated in the yearly income in the separate chart) i need anticipated profit on cash invested after it is sold in 3 years__________________________________________________________________________The cost of opening the BusinessThe opening of the company (receiving DOT, MC permits and registrations on the site)$3,000 -$10,000Commercial insurance companies per year $13,500 - $20,000Office rent per year $4,000 -$10,000 The cost of the truck (the head)$38,000 $45,000 The cost of the trailer R53 drive van (standard truck)$12,000-$17,000The cost of a refrigerator or trailers open platform$25,000Insurance per truck per year$2,000Florida tax on the purchase of truck7% of purchase priceThe registration of a unit (license plate)$1250Office content (chair, table, printer, telephone, computer)$3,000________________________________________________________________Income and expenses1Average cost per mile (round trip) trailer R53 1.8$/mile2Average cost per mile (round trip) refrigerator or platform2,2 -3,0$/ mile3The minimum annual mileage with one driver 120,000miles4Salary0.4$/ mile5Consumption of diesel fuel maximum0.7$/ mile6The cost of repair on one track per year15000$7Accounting of trucks to one year1200$8The average cost of fuel taxes for the miles passed by states on one track per year1000$___________________________________________________________________________Purchase of 7 trucksCalculation of Total AmountPrice hitch head (truck) and the trailer (45000 + 15000) 60000 420000Registration at $1250 total $8750Purchase tax 7% * $60000 =$4200 * 7 =$29400Insurance annual each $2000 --------$14000Total expenditure part of the purchase $472,150.00_______________________________________________________________________________Annual payments $Gross profit $120 000 * 1.8 * 7 =$1,512,000.00Salary 120000 miles * $0.4 * 7 trucks = $336,000.00Diesel fuel 120,000 miles * $0.7 * 7 =$588,000.00Commercial insurance for the entire company $20,000.00Car insurance (each) 7 * $2000 =$14,000Accounting 7 * $1200 =$8,400Office rent (warehouse) 20000Yearly Repair 7 * $15,000 =$105,000Office expenses $500 12 month =$6000 *Fuel taxes in the year 12 * $1000 =$12,000Annual income before tax: $402,600.00I need to write the business plane with the graphs and accounting details for the freight tracking companyYou will have to either find the ready business plan and adjust it to the numbers bellowor Create the new oneBasic breakdown:we open the company - approximation $20,000Step 1 we buy 2 trucks with 2 trailers for $60,000 each = 120,000Step 2 -5Every 2 month we are are buying 2 more trucks until we get 10 trucksWe need to calculate truck depreciation and income for 3 yearsAfter year 3 this business will be sold for $1,500,000.00 ( profit from the sale of the business must be also calculated in the yearly income in the separate chart) i need anticipated profit on cash invested after it is sold in 3 years__________________________________________________________________________The cost of opening the BusinessThe opening of the company (receiving DOT, MC permits and registrations on the site)$3,000 -$10,000Commercial insurance companies per year $13,500 - $20,000Office rent per year $4,000 -$10,000 The cost of the truck (the head)$38,000 $45,000 The cost of the trailer R53 drive van (standard truck)$12,000-$17,000The cost of a refrigerator or trailers open platform$25,000Insurance per truck per year$2,000Florida tax on the purchase of truck7% of purchase priceThe registration of a unit (license plate)$1250Office content (chair, table, printer, telephone, computer)$3,000________________________________________________________________Income and expenses1Average cost per mile (round trip) trailer R53 1.8$/mile2Average cost per mile (round trip) refrigerator or platform2,2 -3,0$/ mile3The minimum annual mileage with one driver 120,000miles4Salary0.4$/ mile5Consumption of diesel fuel maximum0.7$/ mile6The cost of repair on one track per year15000$7Accounting of trucks to one year1200$8The average cost of fuel taxes for the miles passed by states on one track per year1000$___________________________________________________________________________Purchase of 7 trucksCalculation of Total AmountPrice hitch head (truck) and the trailer (45000 + 15000) 60000 420000Registration at $1250 total $8750Purchase tax 7% * $60000 =$4200 * 7 =$29400Insurance annual each $2000 --------$14000Total expenditure part of the purchase $472,150.00_______________________________________________________________________________Annual payments $Gross profit $120 000 * 1.8 * 7 =$1,512,000.00Salary 120000 miles * $0.4 * 7 trucks = $336,000.00Diesel fuel 120,000 miles * $0.7 * 7 =$588,000.00Commercial insurance for the entire company $20,000.00Car insurance (each) 7 * $2000 =$14,000Accounting 7 * $1200 =$8,400Office rent (warehouse) 20000Yearly Repair 7 * $15,000 =$105,000Office expenses $500 12 month =$6000 *Fuel taxes in the year 12 * $1000 =$12,000Annual income before tax: $402,600.00
