Pricing Proposal

Prepared for: Acme Corp
Date: Oct 24, 2023

Project: Shuttle Loads

Based on the operational parameters provided, the following dedicated solution is proposed. This pricing is designed to provide guaranteed capacity with a dedicated fleet configuration.

Operational Profile

Estimated Volume20 Loads/Wk
Miles per Load200 Miles
Equipment Config2 Tractors / 4 Trailers
Service Schedule5 Days/Wk
Route—
Weekly Miles4,000 mi

Pricing Schedule

Description Details Rate
Page 1 of 3 | FreightMath Dedicated Pricing Calculator | Confidential

Weekly P&L Proforma

Acme Corp - Shuttle Loads
CARRIER USE ONLY — This proforma is for internal carrier analysis and should not be shared with customers.

Weekly Income Statement

Line Item Amount Per Mile % of Rev

Cost Breakdown

Driver
Fuel
Equipment
Maint & Ins
Overhead
Tolls
Margin
Revenue
$15,700
Operating Cost
$13,345
Net Margin
$2,355
15.0%
Page 2 of 3 | FreightMath Dedicated Pricing Calculator | Confidential

Monthly P&L Proforma

Acme Corp - Shuttle Loads
CARRIER USE ONLY — This proforma is for internal carrier analysis and should not be shared with customers.

Monthly Income Statement (4.33 Weeks)

Line Item Amount Per Mile % of Rev

Monthly Revenue vs Cost

$68,033
Revenue
$57,828
Operating Cost
$10,205
Net Margin
Monthly Revenue
$68,033
Operating Cost
$57,828
Net Margin
$10,205
15.0%

Key Metrics

Cost Per Mile$3.33
Revenue Per Mile$3.93
Breakeven Rate$667
Annual Projection$122,460
Generated by FreightMath Dedicated Pricing Calculator. Valid for 30 days.
This proforma is based on estimates and assumptions provided. Actual results may vary.
Confidential Property of KSM Transport Advisors.
Page 3 of 3 | FreightMath Dedicated Pricing Calculator | Confidential

Dedicated Pricing Calculator

Disclaimer: This tool is provided for estimation purposes only. FreightMath and KSM Transport Advisors assume no liability for the accuracy of inputs, pricing errors, or business decisions made based on these results.

Lane & Pricing Model

$
$/mi
loads
days
miles
Variable & Driver
count
miles
$/hr
hours
$/mi
Equipment
units
ratio
Trailers: 2.5
Custom Upcharges
No custom upcharges added.

Margin & Tolls

%
% Rev
$
Yes