Description |
Break Down |
Per Repair ( 40 Sq . Ft ) |
Daily |
Annual ( 150 Days ) |
GROSS RECEIPTS |
800 Sq . Ft / Day @ $ 4.25 / Sq . Ft ( 20 Heats Daily ) |
$ 170.00 |
$ 3,400.00 |
$ 510,000.00 |
MATERIAL |
Asphalt : 2 Tons @ $ 75 / ton |
$ 7.50 |
$ 150.00 |
$ 22,500.00 |
FUEL |
Propane : - KM 4-40 and 4000SXPX - Six ( 6 ) 30lb Cylinders @ $ 30.00 / each |
$ 9.00 |
$ 180.00 |
$ 27,000.00 |
Gas : - Compaction Equipment & Vehicle - Total : 12 Gallons @ $ 4.25 / gallon |
$ 2.55 |
$ 51.00 |
$ 7,650.00 |
Subtotal Expenses |
$ 19.05 |
$ 381.00 |
$ 57,150.00 |
|
LABOR |
2 Man Crew x $ 17.50 / Hr . each x 8 Hours |
$ 14.00 |
$ 280.00 |
$ 42,000.00 |
DEPRECIATION : |
IR / Hotbox = $ 35,000.00 |
$ 6.25 |
$ 125.00 |
$ 18,750.00 |
Vehicle = $ 50,000.00 Compactor and Tools = $ 5,500.00 Subtotal ( Over 5 Years ) = $ 93,750.00 |
||||
INSURANCE |
Workers Comp , General Liability , Vehicle |
$ 12.50 |
$ 250.00 |
$ 37,500.00 |
MISC . |
Breaks , Tools , Maintenance |
$ 2.50 |
$ 50.00 |
$ 7,500.00 |
Subtotal Overhead |
$ 35.25 |
$ 705.00 |
$ 105,750.00 |
|
Total Cost |
Expenses + Overhead |
$ 54.30 |
$ 1,086.00 |
$ 162,900.00 |
PROFIT |
$ 3,400.00 in Revenue Less |
$ 115.70 |
$ 2,314.00 |
$ 347,100.00 |
$ 381.00 in Job Expenses and $ 700.66 in Overhead |