ESTIMATED EARNINGS POTENTIAL (PER WEEK)
Enter miles below under Solo or Team/Trainer and press "calculate"
to generate a pay estimate based on those miles.
      Solo   Team/Trainer
Miles Per Week:   Enter miles here  
    Loaded Miles (90% of Total Miles) @ $0.85/mile 2700   4500
    Unloaded Miles (10% of Total Miles) @ $0.85/mile 300   500
           
Revenue:   Paid Miles (all dispatched miles)
$ 2550.00
 
$ 4250.00
       Plus: Fuel Surcharge (1) 556.20   927.00
          Total Revenue 3106.20   5177.00
           
Fixed Expenses:   Truck Payment (2) 480.00   480.00
  26 weeks Accelerated Payment(new) *   *
    QualComm Rental 22.78   22.78
    Maintenance Account (Optional) 50.00   100.00
  40 weeks Performance Bond (3) 55.00   55.00
    Physical Damage Insurance (4) 53.65   53.65
    Non-Trucking (Bobtail) Insurance 6.70   6.70
    Occupational Accident Coverage (5) 33.46   66.92
  10 weeks Single State Registration (6) 25.10   25.10
    American Truck Business Service (Optional) 16.00   16.00
    2290 Heavy Vehicle Tax (8) 10.58   10.58
          Total Fixed Expenses (a) 753.27   834.21
           
Variable Expenses:   Road and Fuel Tax (7) 35.97   59.95
    Estimated Fuel Cost (10) 1105.71   1842.86
          Total Variable Expenses 1141.68   1902.81
           
          Total Expenses 1894.95   2737.02
           
Earnings Before Tax (EBIT)     1211.25   2439.98
           
Estimated Per Mile Rate     0.40   0.49
           
BREAKEVEN ESTIMATES
           
Pay Per Mile   Per Dispatched Mile
$ 0.85
 
$ 0.85
    + Fuel Surcharge (1) 0.206   0.206
          Total Pay Per Mile 1.056   1.056
           
Variable Expenses   - Less Road & Fuel Tax (7) -0.011   -0.011
(per mile):   - Less Fuel Per Mile (9) -0.369   -0.369
          Pay Per Mile after Variable 0.676   0.676
           
Total Fixed Expenses:   From Earnings Estimates above (a) 753.27   834.21
Breakeven Mileage:   Fixed Expenses (a) / PPM after Variable 1114   1234
Assumptions:
1 Additional Compensation for increased cost in fuel $ 0.206 per loaded mile
2 Truck Payments $ 510.00 per week
3 Protects company from loss / 100% refundable at time of lease completion $ 2,200.00 (divided in 40 equal weekly payments)
4 Based on 3.1% of Value of Tractor divided by 52 weeks per year $ 90000 (i.e. $108,030 x 3.1%/52 weeks = 64.40 per week)
5 Occupational Accident Insurance $ 33.46 per contractor
6 Single State Registration $ 250.95 per year
7 Road and Fuel Tax $ 0.011 per mile (dispatch miles x 9%)
8 2290 Heavy Vehicle Use Tax $ 550.00 per year (paid over 52 weeks)
9 Fuel Cost Per Mile (CPG / MPG) $ 2.322 Average Cost Per Gallon (CPG)
10 Estimated Fuel Cost ((Miles / MPG) x CPG)   6.3 Average Miles Per Gallon (MPG)


Disclaimers:

*These estimates are only estimates based on average weekly tractor operations. 
Central Refrigerated Service, Inc. & Central Leasing, Inc. can not guarantee 100% accuracy.

**Expenses are calculated based on weekly rates.  Charges will not always conform to this estimate.



   
Read Lease Program testimonials >>