Create the Business Plan for Freight Tracking Business - repost

I need to write the business plane with the graphs and accounting details for the freight tracking company You will have to either find the ready business plan and adjust it to the numbers bellow or Create the new one Basic breakdown: we open the company - approximation $20,000 Step 1 we buy 2 trucks with 2 trailers for $60,000 each = 120,000 Step 2 -5 Every 2 month we are are buying 2 more trucks until we get 10 trucks We need to calculate truck depreciation and income for 3 years After 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 Business The opening of the company (receiving DOT, MC permits and registrations on the site) $3,000 -$10,000 Commercial insurance companies per year $13,500 - $20,000 Office 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-$17,000 The cost of a refrigerator or trailers open platform $25,000 Insurance per truck per year $2,000 Florida tax on the purchase of truck 7% of purchase price The registration of a unit (license plate) $1250 Office content (chair, table, printer, telephone, computer) $3,000 ________________________________________________________________ Income and expenses 1 Average cost per mile (round trip) trailer R53 1.8 $/mile 2 Average cost per mile (round trip) refrigerator or platform 2,2 -3,0 $/ mile 3 The minimum annual mileage with one driver 120,000 miles 4 Salary 0.4 $/ mile 5 Consumption of diesel fuel maximum 0.7 $/ mile 6 The cost of repair on one track per year 15000 $ 7 Accounting of trucks to one year 1200 $ 8 The average cost of fuel taxes for the miles passed by states on one track per year 1000 $ ___________________________________________________________________________ Purchase of 7 trucks Calculation of Total Amount Price hitch head (truck) and the trailer (45000 + 15000) 60000 420000 Registration at $1250 total $8750 Purchase tax 7% * $60000 =$4200 * 7 =$29400 Insurance annual each $2000 --------$14000 Total expenditure part of the purchase $472,150.00 _______________________________________________________________________________ Annual payments $ Gross profit $120 000 * 1.8 * 7 =$1,512,000.00 Salary 120000 miles * $0.4 * 7 trucks = $336,000.00 Diesel fuel 120,000 miles * $0.7 * 7 =$588,000.00 Commercial insurance for the entire company $20,000.00 Car insurance (each) 7 * $2000 =$14,000 Accounting 7 * $1200 =$8,400 Office rent (warehouse) 20000 Yearly Repair 7 * $15,000 =$105,000 Office expenses $500 12 month =$6000 * Fuel taxes in the year 12 * $1000 =$12,000 Annual income before tax: $402,600.00