- Date:
- 2 Jan 2024
These rates and costs schedules set out the typical costs of running a forestry contractor business based on the type of vehicle a driver operates or forestry equipment being used.
Forestry contractors can use the schedule to get a better understanding of the factors that affect operating costs and the amount they could expect to earn as an employee doing the same kind of work.
Rates and costs schedules do not set minimum rates of pay. They aim to help forestry contractors and hirers better understand the typical operating costs of a forestry contractor business.
Harvesting Rates and Costs Schedule 2021-22
The Schedule sets out a worked example of typical overhead costs for a forestry hirer engaging harvesting contractors.
A. Introduction
This Rates and Costs Schedule (Schedule) is published under section 14 of the Owner Drivers and Forestry Contractors Act 2005 (Vic). Under the Act, hirers must give this Schedule to all harvesting contractors at least three business days before the contractor is engaged for a period of at least 30 days; or on the thirtieth day if the contractors are engaged for a total period of at least 30 days in any three-month period.
This Schedule applies to contractors harvesting forest products in both native and plantation forests (‘Harvesting Contractor’ and ‘forest products’ are defined in the Owner Drivers and Forestry Contractors Act 2005).
This Schedule is a general guide only. Contractors are strongly advised to seek professional accounting advice relevant to their own situation and discuss all issues with their hirer to ensure both parties are clear on the details of the agreement, and in particular payment structures.
This Schedule is reviewed annually. Hirers must provide harvesting contractors with any revised Schedule as soon as practicable after it is published.
This Schedule does not set minimum rates that must be paid. Rather, this Schedule sets out a costing model based on typical costs. The Schedule seeks to help contractors and their hirers better understand the operating costs of a harvesting business. Contractors can then use the Schedule as a guide to plan and develop an individual cost structure accounting for their own circumstances.
How to use this Schedule
The Schedule provides the cost per hour to run a range of suitable forestry machines for a small-scale harvesting operation. The fixed costs as well as the variable (running costs) per hour are estimated for each machine.
The machinery costs are described independent of production, that is to say the figures have no direct relation to the volume of timber harvested or processed. It is assumed that the hourly cost of equipment will remain relatively constant for a given contractor from harvest site to harvest site.
What will change between harvest sites is the volume of timber produced per productive hour. Variables in the rate of production or harvesting will have an impact on the cost per unit volume of production. Contractors need to understand the impact of this variable on production and correctly factor it in when costing their service.
The first part of this Schedule details the assumptions that have been made in determining fixed or overhead costs to a per hour cost rate, as well as detailing factors impacting the productivity of a harvesting operation. The second part of this Schedule sets out the fixed and variable cost of operating various pieces of forestry equipment that may be required in a harvest operation.
B. Assumptions
To the extent that such assumptions are necessary to determine per hour fixed and variable costs for machinery operation, the following assumptions have been made:
- a standard small-sized forestry unit of 5 machines and 5 machine operators
- 235 operating days per annum
- 9 hours of machine operation per day
- 35,000m of timber product harvested annually
- a yield of 600-1,000m of total product per hectare
The schedules detail the capital cost of operating ‘new’ front line equipment
The schedules are based on the recovery of the cost of equipment over the operational life of a new piece of equipment.
While the capital cost of a used piece of equipment may be lower than that of new, it is assumed that a used piece of equipment has a shorter operational life as well as a lower, if any, used value. The shorter operational life and marginal resale value reduces the period over which the cost of finance can be amortised. If a piece of equipment is to be a critical front-line machine, any down-time will significantly impact production. More down-time can be expected with used equipment compared with new, so the choice between the two should be carefully considered.
There may be periods of time where a used machine may be capable of performing at the production level required of a front-line piece of machinery. However, viewed over an appropriate period the use of second-hand machinery in frontline roles may not reflect the cost of commercially providing that service.
There are roles within the harvesting operation where used equipment could be considered and may be the most appropriate given they are not used full time, for example, tail hold machines, ancillary support equipment such as bulldozers for earth works, and ancillary loading or snigging equipment.
The balance between new and used equipment should be carefully considered when determining the equipment used for any particular harvest operation.
What finance arrangements have been assumed?
The standard approach to costing throughout the schedules has been to adopt a ‘new’ purchase price and amortise this over the effective frontline life of the equipment, arriving at the average of capital invested after deducting the current used price for the relevant piece of equipment.
Where the use of second-hand equipment may be prudent, used prices are specified.
The schedules assume finance is obtained on a capital financed basis. The use of other financing models such as leasing may change the cost profile of capital as well as the risk profile. However, the underlying capital costs will incorporate the same factors: capital cost, depreciation, residual value and a rate of return to the capital provider.
Why have cash flow hourly costs been included?
Providing an estimated cash flow hourly cost for the operation of a piece of machinery recognises the cost of employing capital as well as the change in nature of assets of the business from cash to plant as part of the capital repayment process.
From a profit and loss perspective, principal repayments of plant are a change in the nature of the asset to the business from cash flow to an asset. It is important to note from a cash flow perspective that this is to occur and to acknowledge that the cash flow per hour rate required to operate the business will be affected by this transfer. Note further that if a business were to contract solely on the basis of operating costs additional owner’s equity or a line of credit would need to be employed to cover the cash flow shortfall until such time as the asset is liquidated.
The use of an estimated cash flow cost per hour gives the contractor a per hour rate where the cash flow cost of operating their business is estimated to be met by the per hour rate contracted for.
C. Cost per unit volume variables
While input costs and per hour costs to operate pieces of equipment can be quantified, assessing the cost per unit of production (either cubic meters or tonnes) can vary significantly between harvest sites or with differing harvesting techniques.
Assessing the cost per unit of production requires a significant level of knowledge and expertise regarding harvesting techniques, planning and operations management as well as machine and worker capacity.
Set out below are several factors and their likely impact on production. It is important to be aware of these. Any of the factors cannot be considered in isolation. More often than not they must be considered together as their effects may be compounding.
Yield
Yield is the amount of product recovered from any given area. This will be different for every harvest site.
Yield is affected by:
- the type of harvesting operation, for example, selective, thinning or clearfell.
- the type of forest to be harvested, for example, native, plantation – pine or eucalypt.
- the size and form of trees (height, diameter and extent of branching).
- the number of stems per hectare.
Lower yield generally increases the cost per unit of production.
When operating in low-yield stands, in any given period of time, say one year, to produce a particular quantity of product, more harvest sites will be required than if operating in high-yield stands. Relocation, down-time and set-up time will need to be factored in when considering costs of operating in low-yield stands.
Productivity of equipment and work planning
Optimal productivity can be achieved by well-matched equipment and well-planned work practices. However, this can be significantly affected by the skill and experience of each machine operator.
The most efficient operations have the production capacity of each item of equipment and associated system of work aligned to minimise any bottlenecks that may slow overall production.
Work planning, particularly in terms of the positioning of landing sites, the construction of roads to reduce skidding distance to landings, the design of snigging tracks to reduce soil compaction or a choice to use of cable log extraction, can have a significant impact on the efficiency of a harvest operation and can affect overall production.
Terrain
The nature of the terrain will significantly impact both the costs of production and the quantity of production in any given period of time.
Steeper terrain, natural obstacles or extensive rock cover will increase the cost of, and reduce the amount of, production.
Flatter terrain allows for more efficient ground-based logging techniques. Heavily sloped, undulating or inaccessible terrain may require expensive cable logging systems or heavy side cutting, which will increase costs or slow production.
Season
Each season can have different impacts on production that need to be considered.
Summer is drier, allowing for high levels of production. But if it is too dry, barking logs becomes more difficult and there is a higher chance of stoppage due to fires or high-fire danger days.
Production during winter is normally reduced compared with summer, given the additional environmental care required to protect soils. There is potential for production stoppages due to wet weather.
Type of silviculture
The type of silviculture for any particular harvest site will have a significant impact on the type of equipment required, the cost of production and the amount of production.
Silvicultural treatment may vary from: clearfell, selective logging, seed tree retention, variable retention, habitat tree retention, clump retention or thinning.
Different suites of equipment will better suit different types of silvicultural treatment.
The impact on production and cost of the silvicultural treatment for a site and the equipment required will need to be carefully considered when estimating costs for any particular site.
Piece size and form
Piece size and form will impact the cost of production and amount produced.
Small trees can be difficult to bark and time consuming to handle, resulting in significant drops in production, increased fuel expense and repair costs. Large trees can be difficult to fell and process. Depending on the size of the mechanical harvester, they may be too big for the machine to safely handle and may require hand falling.
Cut-to-length harvesting systems
Cut-to-length harvesting or processing at the stump is typically engaged in thinning operations in the plantation sector. It has many advantageous over whole-of-tree systems in terms of nutrient retention, minimising soil disturbance and the impact of the thinning operation on retained trees. A typical cut-to-length system uses a harvester to fell the tree and process it (debark and cut the log to length) at the stump, with the log extraction then performed by a forwarder.
Engaging cut-to-length processing, particularly in a thinning operation, may be undertaken in preference to whole-of-tree log extraction in order to reduce damage to remaining trees. However, the system requires an increased capital outlay and in a native forest clearfell scenario is less productive than whole-of-tree log extraction.
D. Machine costing
Front-line machines
| Tracked Feller Buncher | Grapple Skidder | Grapple Skidder | Shovel-Excavator | Shovel-Purpose Built |
---|---|---|---|---|---|
150-225 kw | 110-130 kw | 180-210 kw | 180-200 kw | 250-275 kw | |
Current New Price | $ 900,000 | $ 400,000 | $ 500,000 | $ 700,000 | $ 900,000 |
Hours Per Day | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 |
Hours Per Year | 2,115 | 2,115 | 2,115 | 2,115 | 2,115 |
Years to be Owned | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
Give sHours to be Owned | 10,575 | 10,575 | 10,575 | 10,575 | 10,575 |
Current Used Price | $ 180,000 | $ 80,000 | $ 100,000 | $ 140,000 | $ 180,000 |
Average Capital Invested | $ 720,000 | $ 320,000 | $ 400,000 | $ 560,000 | $ 720,000 |
New Tyre Price(Set) | $ - | $ - | $ 32,000 | $ - | |
Tyre Life (hrs) | - | - | 8,000 | - | |
New Tracks Price(Set) | $ 40,000 | $ 40,000 | $ - | $ 40,000 | $ 40,000 |
Tracks Life (hrs) | 8,000 | 8,000 | - | 8,000 | 8,000 |
Wire Rope | $ - | $ - | $ - | $ - | $ - |
Wire Rope Life | - | - | - | - | - |
Proportion of ACI as Loan | 100% | 100% | 100% | 100% | 100% |
Proportion of ACI as Owners Equity | 0% | 0% | 0% | 0% | 0% |
Loan Interest Rate | 6.25% | 6.25% | 6.25% | 6.25% | 6.25% |
Owners Interest Rate | 6.25% | 6.25% | 6.25% | 6.25% | 6.25% |
Melbourne Diesel Terminal Gate Price– Average 25 September to 25 October 2021 | $ 1.4635 | $ 1.4635 | $ 1.4635 | $ 1.4635 | $ 1.4635 |
GST | $ 0.10 | $ 0.10 | $ 0.10 | $ 0.10 | $ 0.10 |
Fuel Tax Credit | $ 0.433 | $ 0.433 | $ 0.433 | $ 0.433 | $ 0.433 |
Fuel Price ($ per litre - Net of Rebate) | $ 0.93 | $ 0.93 | $ 0.93 | $ 0.93 | $ 0.93 |
Litres Per Hour | 35 | 20 | 25 | 30 | 35 |
Repairs and Maintenance (pa) | $ 84,600 | $ 63,450 | $ 63,450 | $ 63,450 | $ 84,600 |
Fixed Costs/Hr | |||||
Depreciation | $ 68.09 | $ 30.26 | $ 37.83 | $ 52.96 | $ 68.09 |
Interest | $ 14.21 | $ 6.32 | $ 7.89 | $ 11.05 | $ 14.21 |
Insurance | $ 6.81 | $ 2.27 | $ 2.84 | $ 3.97 | $ 5.11 |
Total | $ 89.10 | $ 38.84 | $ 48.56 | $ 67.98 | $ 87.40 |
Running Costs/Hr | |||||
Fuel | $ 32.55 | $ 18.60 | $ 23.25 | $ 27.90 | $ 32.55 |
Oil/Grease | $ 0.47 | $ 0.27 | $ 0.33 | $ 0.40 | $ 0.47 |
Repairs and Maintenance | $ 40.00 | $ 30.00 | $ 30.00 | $ 30.00 | $ 40.00 |
Tracks | $ 5.00 | $ 5.00 | $ - | $ 5.00 | $ 7.50 |
Wire Rope | $ - | $ - | $ - | $ - | $ - |
Tyres | $ - | $ - | $ 4.00 | $ - | $ - |
Total | $ 78.02 | $ 53.87 | $ 57.58 | $ 63.30 | $ 80.52 |
Direct Machine Costs/Hr | $ 167.12 | $ 92.71 | $ 106.14 | $ 131.28 | $ 167.92 |
Labour Per Machine Hour | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 |
Service & Support Vehicles | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 |
Overhead Allocation | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 |
Estimated Total Hrly Cost | $ 257.66 | $ 183.25 | $ 196.68 | $ 221.82 | $ 258.46 |
Estimated Cash Flow | |||||
Hourly Fixed Costs | $ 89.10 | $ 38.84 | $ 48.56 | $ 67.98 | $ 87.40 |
Less: Depreciation | $ 68.09 | $ 30.26 | $ 37.83 | $ 52.96 | $ 68.09 |
Less: Interest | $ 14.21 | $ 6.32 | $ 7.89 | $ 11.05 | $ 14.21 |
$ 6.81 | $ 2.27 | $ 2.84 | $ 3.97 | $ 5.11 | |
Add: Finance Costs – Principal | $ 900,000 | $ 400,000 | $ 500,000 | $ 700,000 | $ 900,000 |
Term (yrs.) | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
Interest Rate | 6.3% | 6.3% | 6.3% | 6.3% | 6.3% |
Monthly Repayment | $ 17,504 | $ 7,780 | $ 9,725 | $ 13,614 | $ 17,504 |
Annual Repayment | $ 210,052 | $ 93,356 | $ 116,696 | $ 163,374 | $ 210,052 |
Hourly Repayment | $ 99.32 | $ 44.14 | $ 55.18 | $ 77.25 | $ 99.32 |
Total Hourly Fixed Costs - Cash Flow | $ 106.12 | $ 46.41 | $ 58.01 | $ 81.22 | $ 104.42 |
Add: Variable Costs | $ 78.02 | $ 53.87 | $ 57.58 | $ 63.30 | $ 80.52 |
Direct Hourly Cash Flow Cost | $ 184.14 | $ 100.28 | $ 115.59 | $ 140.55 | $ 184.94 |
Add: | |||||
Labour Per Machine Hour | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 |
Service &Support Vehicles | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 |
Overhead Allocation | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 |
Estimated Total Cash Flow Hrly Cost | $ 274.68 | $ 190.82 | $ 206.13 | $ 231.09 | $ 275.48 |
Forwarder Small | Forwarder – Medium | Cable – Tower | Cable – Swing | Harvester/ Rubber Tyred Medium | |
---|---|---|---|---|---|
15 -18t | 20t+ | >300 kW | >300 kW | 170-200 kw | |
Current New Price | $ 510,000 | $ 580,000 | $ 1,500,000 | $ 2,000,000 | $ 770,000 |
Hours Per Day | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 |
Hours Per Year | 2,115 | 2,115 | 2,115 | 2,155 | 2,155 |
Years to be Owned | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
Gives Hours to be Owned | 10,575 | 10,575 | 10,575 | 10,575 | 10,575 |
Current Used Price | $ 102,000 | $ 116,000 | $ 375,000 | $ 500,000 | $ 154,000 |
Average Capital Invested | $ 408,000 | $ 464,000 | $ 1,125,000 | $ 1,500,000 | $ 616,000 |
New Tyre Price(Set) | $ 40,000 | $ 52,000 | $ - | $ - | $ 30,000 |
Tyre Life (hrs) | 9,000 | 9,000 | - | - | 8,000 |
New Tracks Price(Set) | $ - | $ - | $ 60,000 | $ 60,000 | $ - |
Tracks Life (hrs) | - | - | 10,000 | 10,000 | - |
Wire Rope | $ - | $ - | $ 40,000 | $ 45,000 | $ - |
Wire Rope Life | - | - | 1,500 | 1,500 | - |
Proportion of ACI as Loan | 100% | 100% | 100% | 100% | 100% |
Proportion of ACI as Owners Equity | 0% | 0% | 0% | 0% | 0% |
Loan Interest Rate | 6.25% | 6.25% | 6.25% | 6.25% | 6.25% |
Owners Interest Rate | 6.25% | 6.25% | 6.25% | 6.25% | 6.25% |
Melbourne Diesel Terminal Gate Price – Average 25 September to 25 October 2021 | $ 1.463 | $ 1.463 | $ 1.463 | $ 1.463 | $ 1.463 |
GST | $ 0.10 | $ 0.10 | $ 0.10 | $ 0.10 | $ 0.10 |
Fuel Tax Credit | $ 0.433 | $ 0.433 | $ 0.433 | $ 0.433 | $ 0.433 |
Fuel Price ($ per litre - Net of Rebate) | $ 0.93 | $ 0.93 | $ 0.93 | $ 0.93 | $ 0.93 |
Litres Per Hour | 17 | 19 | 25 | 25 | 18 |
Repairs and Maintenance (pa) | $ 52,875 | $ 63,450 | $ 63,450 | $ 74,025 | $ 84,600 |
Fixed Costs/Hr | |||||
Depreciation | $ 38.58 | $ 43.88 | $ 106.38 | $ 141.84 | $ 58.25 |
Interest | $ 8.05 | $ 9.16 | $ 23.68 | $ 31.58 | $ 12.16 |
Insurance | $ 2.89 | $ 3.29 | $ 7.98 | $ 14.18 | $ 4.37 |
$ 49.53 | $ 56.32 | $ 138.04 | $ 187.60 | $ 74.78 | |
Running Costs/Hr | |||||
Fuel | $ 15.81 | $ 17.67 | $ 23.25 | $ 23.25 | $ 16.74 |
Oil/Grease | $ 0.23 | $ .25 | $ 0.33 | $ 0.33 | $ 0.24 |
Repairs and Maintenance | $ 25.00 | $ 30.00 | $ 30.00 | $ 35.00 | $ 40.00 |
Tracks | $ - | $ | $ 6.00 | $ 6.00 | $ - |
Wire Rope | $ - | $ - | $ 26.67 | $ 30.00 | $ - |
Tyres | $ 4.44 | $ 5.78 | $ - | $ - | $ 3.75 |
$ 45.48 | $ 53.7 | $ 86.25 | $ 94.58 | $ 60.73 | |
Direct Machine Costs/Hr | $ 95.01 | $ 110.02 | $ 224.29 | $ 282.18.43 | $ 135.51 |
Labour Per Machine Hour | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 |
Service & Support Vehicles | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 |
Overhead Allocation | $ 5.76 | $ 15.76 | $ 15.76 | $ 15.67 | $ 15.76 |
Estimated Total Hrly Cost | $ 175.55 | $ 200.56 | $ 314.83 | $ 372.63 | $ 226.05 |
Estimated Cash Flow | |||||
Hourly Fixed Costs | $ 49.53 | $ 56.32 | $ 138.04 | $ 187.60 | $ 74.78 |
Less: Depreciation | $ 38.58 | $ 43.88 | $ 106.38 | $ 141.84 | $ 58.25 |
Less: Interest | $ 8.05 | $ 9.16 | $ 23.68 | $ 31.58 | $ 12.16 |
$ 2.89 | $ 3.29 | $ 7.98 | $ 14.18 | $ 4.37 | |
Add: Finance Costs – Principal | $ 510,000 | $ 580,000 | $ 1,500,000 | $ 2,000,000 | $ 770,000 |
Term (yrs.) | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
Interest Rate | 6.3% | 6.3% | 6.3% | 6.3% | 6.3% |
Monthly Repayment | $ 9,919 | $ 11,281 | $ 29,174 | $ 38,899 | $ 14,976 |
Annual Repayment | $ 119,029 | $ 135,367 | $ 350,087 | $ 466,782 | $ 179,711 |
Hourly Repayment | $ 56.28 | $ 64.00 | $ 165.53 | $ 220.70 | $ 84.97 |
Total Hourly Fixed Costs - Cash Flow | $ 59.17 | $ 67.29 | $ 173.05 | $ 234.89 | $ 89.34 |
Add: Variable Costs | $ 45.48 | $ 53.78 | $ 86.25.50 | $ 94.58 | $ 60.73 |
Direct Hourly Cash Flow Cost | $ 104.65 | $ 121.07 | $ 259.30 | $ 329.47 | $ 150.07 |
Add: | |||||
Labour Per Machine Hour | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 |
Service & Support Vehicles | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.56 |
Overhead Allocation | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 |
Estimated Total Cash Flow Hrly Cost | $ 195.19 | $ 211.61 | $ 349.84 | $ 420.01 | $ 240.54 |
Harvester/ Rubber Tyred - Medium | Harvester/ Tracked Base - Small | Harvester/ Tracked Base - Medium | Harvester/ Tracked Base - Medium | Harvester/ Tracked Base - Large | |
---|---|---|---|---|---|
200-225 kw | 20 inch | 22 inch | 24 inch | 26 inch | |
Current New Price | $ 815,000 | $ 780,000 | $ 850,000 | $ 985,000 | $ 1,050,000 |
Hours Per Day | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 |
Hours Per Year | 2,115 | 2,115 | 2,115 | 2,115 | 2,115 |
Years to be Owned | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
Gives Hours to be Owned | 10,575 | 10,575 | 10,575 | 10,575 | 10,575 |
Current Used Price | $ 163,000 | $ 156,000 | $ 170,000 | $ 197,000 | $ 210,000 |
Average Capital Invested | $ 652,000 | $ 624,000 | $ 680,000 | $ 788,000 | $ 840,000 |
New Tyre Price(Set) | $ 30,000 | - | - | ||
Tyre Life (hrs) | 8,000 | - | - | ||
New Tracks Price(Set) | $ - | $ 35,000 | $ 40,000 | $ 50,000 | $ 60,000 |
Tracks Life (hrs) | - | 7,000 | 7,000 | 7,000 | 7,000 |
Wire Rope | $ - | $ - | $ - | $ - | $ - |
Wire Rope Life | - | - | - | - | - |
Proportion of ACI as Loan | 100% | 100% | 100% | 100% | 100% |
Proportion of ACI as Owners Equity | 0% | 0% | 0% | 0% | |
Loan Interest Rate | 6.25% | 6.25% | 6.25% | 6.25% | 6.25% |
Owners Interest Rate | 6.25% | 6.25% | 6.25% | 6.25% | 6.25% |
Melbourne Diesel Terminal Gate Price – Average 25 September to 25 October 2021 | $ 1.463 | $ 1.463 | $ 1.463 | $ 1.463 | $ 1.463 |
GST | $ 0.10 | $ 0.10 | $ 0.10 | $ 0.10 | $ 0.10 |
Fuel Tax Credit | $ 0.433 | $ 0.433 | $ 0.433 | $ 0.433 | $ 0.433 |
Fuel Price ($ per litre - Net of Rebate) | $ 0.93 | $ 0.93 | $ 0.93 | $ 0.93 | $ 0.93 |
Litres Per Hour | 20 | 28 | 30 | 32 | 35 |
Repairs and Maintenance (pa) | $ 95,175 | $ 74,025 | $ 84,600 | $ 95,175 | $ 108,750 |
Fixed Costs/Hr | |||||
Depreciation | $ 61.65 | $ 59.01 | $ 64.30 | $ 74.52 | $ 79.43 |
Interest | $ 12.87 | $ 12.31 | $ 13.42 | $ 15.55 | $ 16.58 |
Insurance | $ 4.62 | $ 4.43 | $ 4.82 | $ 5.59 | $ 5.96 |
$ 79.15 | $ 75.75 | $ 82.54 | $ 95.65 | $ 101.97 | |
Running Costs/Hr | |||||
Fuel | $ 18.60 | $ 26.04 | $ 27.90 | $ 27.90 | $ 32.55 |
Oil/Grease | $ 0.27 | $ 0.37 | $ 0.40 | $ 0.43 | $ 0.47 |
Repairs and Maintenance | $ 45.00 | $ 35.00 | $ 40.00 | $ 45.00 | $ 50.00 |
Tracks | $ - | $ 5.00 | $ 5.71 | $ 7.14 | $ 8.57 |
Wire Rope | $ - | $ - | $ - | $ - | $ - |
Tyres | $ 3.75 | $ - | $ - | $ - | $ - |
$ 67.62 | $ 66.41 | $ 74.01 | $ 80.47 | $ 91.59 | |
Direct Machine Costs/Hr | $ 146.79 | $ 142.16 | $ 156.55 | $ 176.12 | $ 193.56 |
Labour Per Machine Hour | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 |
Service & Support Vehicles | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 |
Overhead Allocation | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 |
Estimated Total Hrly Cost | $ 237.33 | $ 232.70 | $ 247.09 | $ 266.66 | $ 284.10 |
Estimated Cash Flow | |||||
Hourly Fixed Costs | $ 79.15 | $ 75.75 | $ 82.54 | $ 95.65 | $ 101.97 |
Less: Depreciation | $ 61.65 | $ 59.01 | $ 64.30 | $ 74.52 | $ 79.43 |
Less: Interest | $ 12.87 | $ 12.31 | $ 13.42 | $ 15.55 | $ 16.58 |
$ 4.62 | $ 4.43 | $ 4.82 | $ 5.59 | $ 5.96 | |
Add: Finance Costs – Principal | $ 815,000 | $ 780,000 | $ 850,000 | $ 985,000 | $ 1,050,000 |
Term (yrs.) | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
Interest Rate | 6.3% | 6.3% | 6.3% | 6.3% | 6.3% |
Monthly Repayment | $ 15,851 | $ 15,170 | $ 16,532 | $ 19,158 | $ 20,422 |
Annual Repayment | $ 190,214 | $ 182,045 | $ 198,382 | $ 229,890 | $ 245,061 |
Hourly Repayment | $ 89.94 | $ 86.07 | $ 93.80 | $ 108.70 | $ 115.87 |
Total Hourly Fixed Costs - Cash Flow | $ 94.56 | $ 90.50 | $ 98.62 | $ 114.28 | $ 121.83 |
Add: Variable Costs | $ 67.64 | $ 66.41 | $ 76.01 | $ 80.47 | $ 91.59 |
Direct Hourly Cash Flow Cost | $ 162.20 | $ 156.91 | $ 1174.63 | $ 194.75 | $ 213.42 |
Add: | |||||
Labour Per Machine Hour | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 | $ 69.15 |
Service & Support Vehicles | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 | $ 5.63 |
Overhead Allocation | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 | $ 15.76 |
Estimated Total Cash Flow Hrly Cost | $ 252.74 | $ 247.45 | $ 265.17 | $ 285.29 | $ 303.96 |
Loader | Loader | |
---|---|---|
19-22t | 28-34t | |
Current New Price | $ 300,000 | $ 350,000 |
Hours Per Day | 9.00 | 9.00 |
Hours Per Year | 2,115 | 2,115 |
Years to be Owned | 5.0 | 5.0 |
Gives Hours to be Owned | 10,575 | 10,575 |
Current Used Price | $ 60,000 | $ 70,000 |
Average Capital Invested | $ 240,000 | $ 280,000 |
New Tyre Price(Set) | $ - | $ - |
Tyre Life (hrs) | $ - | $ - |
New Tracks Price(Set) | $ 35,000 | $ 40,000 |
Tracks Life (hrs) | 10,000 | 10,000 |
Wire Rope | $ - | $ - |
Wire Rope Life | - | - |
Proportion of ACI as Loan | 100% | 100% |
Proportion of ACI as Owners Equity | 0% | 0% |
Loan Interest Rate | 6.25% | 6.25% |
Owners Interest Rate | 6.25% | 6.25% |
Melbourne Diesel Terminal Gate Price – Average 25 September to 25 October 2021 | $ 1.463 | $ 1.463 |
GST | $ 0.10 | $ 0.10 |
Fuel Tax Credit | $ 0.433 | $ 0.433 |
Fuel Price ($ per litre - Net of Rebate) | $ 0.93 | $ 0.93 |
Litres Per Hour | 21 | 23 |
Repairs and Maintenance (pa) | $ 52,875 | $ 63,450 |
Fixed Costs/Hr | ||
Depreciation | $ 22.70 | $ 26.48 |
Interest | $ 4.74 | $ 5.53 |
Insurance | $ 1.70 | $ 1.99 |
$ 29.13 | $ 33.99 | |
Running Costs/Hr | ||
Fuel | $ 19.53 | $ 21.39 |
Oil/Grease | $ 0.28 | $ 0.31 |
Repairs and Maintenance | $ 25.00 | $ 30.00 |
Tracks | $ 3.50 | $ 4.00 |
Wire Rope | $ - | $ - |
Tyres | $ - | $ - |
$ 48.31 | $ 55.70 | |
Direct Machine Costs/Hr | $ 77.44 | $ 89.69 |
Labour Per Machine Hour | $ 69.15 | $ 69.15 |
Service & Support V | $ 5.63 | $ 5.63 |
Overhead Allocation | $ 15.76 | $ 15.76 |
Estimated Total Hrly Cost | $ 167.98 | $ 180.23 |
Estimated Cash Flow | ||
Hourly Fixed Costs | $ 29.13 | $ 33.99 |
Less: Depreciation | $ 22.70 | $ 26.48 |
Less: Interest | $ 4.74 | $ 5.53 |
$ 1.70 | $ 1.99 | |
Add: Finance Costs – Principal | $ 300,000 | $ 350,000 |
Term (yrs.) | 5.0 | 5.0 |
Interest Rate | 6.3% | 6.3% |
Monthly Repayment | $ 5,835 | $ 6,807 |
Annual Repayment | $ 70,017 | $ 81,687 |
Hourly Repayment | $ 33.11 | $ 38.62 |
Total Hourly Fixed Costs - Cash Flow | $ 34.81 | $ 40.61 |
Add: Variable Costs | $ 48.31 | $ 55.70 |
Direct Hourly Cash Flow Cost | $ 83.12 | $ 96.31 |
Add: | ||
Labour Per Machine Hour | $ 69.15 | $ 69.15 |
Service &Support Vehicles | $ 5.63 | $ 5.63 |
Overhead Allocation | $ 15.76 | $ 15.76 |
Estimated Total Cash Flow Hrly Cost | $ 173.66 | $ 186.85 |
Second-line machines
Dozer - Support | Tail Hold Machine | Loader | |
Current Used Price | $ 225,000 | $ 150,000 | $ 150,000 |
Hours Per Day | 5.00 | 5.00 | 5.00 |
Hours Per Year | 1,175 | 1,175 | 1,175 |
Years to be Owned | 5.0 | 5.0 | 5.0 |
Gives Hours to be Owned | 5,875 | 5,875 | 5,875 |
Current Used Price | $ 67,500 | $ 45,000 | $ 45,000 |
Average Capital Invested | $ 157,500 | $ 105,000 | $ 105,000 |
New Tyre Price(Set) | - | - | - |
Tyre Life (hrs) | - | - | - |
New Tracks Price(Set) | $ 25,000 | $ 25,000 | $ 25,000 |
Tracks Life | 7,000 | 7,000 | 7,000 |
Wire Rope | $ - | $ - | $ - |
Wire Rope Life | - | - | - |
Proportion of ACI as Loan | 100% | 100% | 100% |
Proportion of ACI as Owners Equity | 0% | 0% | 0% |
Loan Interest Rate | 6.25% | 6.25% | 6.25% |
Owners Interest Rate | 6.25% | 6.25% | 6.25% |
Melbourne Diesel Terminal Gate Price – Average 25 September to 25 October 2021 | $ 1.463 | $ 1.463 | $ 1.463 |
GST | $ 0.10 | $ 0.10 | $ 0.10 |
Fuel Tax Credit | $ 0.433 | $ 0.433 | $ 0.433 |
Fuel Price ($ per litre - Net of Rebate) | $ 0.93 | $ 0.93 | $ 0.93 |
Litres Per Hour | $ 25 | $ 25 | $ 25 |
Repairs and Maintenance (pa) | $ 47,000 | $ 47,000 | $ 47,000 |
Fixed Costs/Hr | |||
Depreciation | $ 26.81 | $ 17.87 | $ 17.87 |
Interest | $ 6.39 | $ 4.26 | $ 4.26 |
Insurance | $ 2.01 | $ 1.34 | $ 1.34 |
$ 35.21 | $ 23.48 | $ 23.48 | |
Running Costs/Hr | |||
Fuel | $ 23.25 | $ 23.25 | $ 23.25 |
Oil/Grease | $ 0.33 | $ 0.33 | $ 0.33 |
Repairs and Maintenance | $ 40.00 | $ 40.00 | $ 40.00 |
Tracks | $ 3.57 | $ 3.57 | $ 3.57 |
Wire Rope | $ - | $ - | $ - |
Tyres | $ - | $ - | $ - |
$ 67.15 | $ 67.15 | $ 67.15 | |
Cont. | |||
Dozer - Support | Tail Hold Machine | Loader | |
Direct Machine Costs/Hr | $ 102.36 | $ 90.63 | $ 90.63 |
Labour Per Machine Hour | $ 69.15 | $ 69.15 | $ 69.15 |
Service & Support Vehicles | $ 5.63 | $ 5.63 | $ 5.63 |
Overhead Allocation | $ 15.76 | $ 15.76 | $ 15.76 |
Estimated Total Hrly Cost | $ 192.90 | $ 181.17 | $ 181.17 |
Estimated Cash Flow Cost/Hr | |||
Hourly Fixed Costs | $ 35.21 | $ 23.48 | $ 23.48 |
Less: Depreciation | $ 26.81 | $ 17.87 | $ 17.87 |
Less: Interest | $ 6.39 | $ 4.26 | $ 4.26 |
$ 2.01 | $ 1.34 | $ 1.34 | |
Add; Finance Costs – Principal | $ 225,000 | $ 150,000 | $ 150,000 |
Term (yrs.) | 5.0 | 5.0 | 5.0 |
Interest Rate | 6.3% | 6.3% | 6.3% |
Monthly Repayment | $ 4,376 | $ 2,917 | $ 2,917 |
Annual Repayment | $ 52,513 | $ 35,009 | $ 35,009 |
Hourly Repayment | $ 44.69 | $ 29.79 | $ 29.79 |
Total Hourly Fixed Costs – Cash Flow | $ 46.70 | $ 31.14 | $ 31.14 |
Add: Variable Costs | $ 67.15 | $ 67.15 | $ 67.15 |
Direct Hourly Cash Flow Cost | $ 113.85 | $ 98.29 | $ 98.29 |
Add: | |||
Labour Per Machine Hour | $ 69.15 | $ 69.15 | $ 69.15 |
Service& Support Vehicles | $ 5.63 | $ 5.63 | $ 5.63 |
Overhead Allocation | $ 15.76 | $ 15.76 | $ 15.76 |
Estimated Total Cash Flow Hourly Cost | $ 204.39 | $ 188.83 | $ 188.83 |
E. Labour costs
Labour costs are based on an average wage payment of $60 per/hour for all machinery operators in a five person harvesting team inclusive of the owner-manager position outlined below. As detailed in Part B of this Schedule, an experienced operator of a front-line piece of equipment such as a feller-buncher, harvester or processor has a significant impact on productivity and profitability. Increased productivity as well as decreased damage to forest products result in experienced machinery operators achieving a premium for their services.
The average is an average of skill and experience levels ranging from entry level up to a manager or logging team leader (LTL) engaged in machinery operation as well as planning and management.
F. Payment for the business owner’s labour
This Schedule incorporates a salary of $114,319 for an owner-manager’s work in managing the business and acting as a logging team leader and machinery operator in a five person logging team. However, the owner may take payment for their labour in the form of a wage, profits, trust distributions, dividends or a combination of these, depending on their accountant’s advice.
The work of the owner-manager is assumed to include the following tasks:
- machinery operation
- supervising and training harvesting crews
- coupe harvest planning, including roading, landing location and coupe boundary trails
- coupe rehabilitation, afforestation and environmental impact planning
- liaising with forest grower/manager
- planning and implementing safety management systems, including hazard identification, fatigue management, safe work systems, tool box meetings, coupe visitor compliance, coupe safety audits and documentation of all of the above
- fire management and fire-fighting compliance
- responding to protest action
Download a copy of the schedule
Haulage Fast Speed B Double Rates and Costs Schedule 2021-22
This Schedule applies to haulage contractors transporting forest products at an average speed of 65 km/h.
A. Introduction
This Rates and Costs Schedule (Schedule) is published under section 14 of the Owner Drivers and Forestry Contractors Act 2005 (Vic). Under the Act, hirers must give this Schedule to any haulage contractor at least three business days before the contractor is engaged for a period of at least 30 days; or on the thirtieth day if the contractor is engaged for a total period of at least 30 days in any three-month period.
This Schedule applies to haulage contractors transporting forest products1 at an average speed of 65 km/h sourced from either native or plantation forests using a prime mover and B-double trailer in a single-shift (up to 12 hours per day) operation.2
This Schedule is a general guide only. Contractors are strongly advised to seek professional accounting advice relevant to their own situation and discuss all issues with their hirer to ensure there is no misunderstanding concerning payment structures.
Schedules are usually revised annually, and hirers must provide haulage contractors with any revised Schedule as soon as practicable after it is published.
The Schedule does not set minimum rates that must be paid. Rather, it sets out a costing model and example based on typical overhead costs to assist contractors and their hirers to better understand the typical operating costs of a haulage business operating in the forestry sector. Haulage contractors should use the Schedule as a guide to map out their own unique cost structures.
How to use this Schedule
The Schedule is based on the average speed per hour estimated or achieved undertaking haulage of forest products with a prime mover and jinker trailer. This Schedule contains calculations based on a fast average travel speed of 65km/h. Additional schedules are available and should be used where the average speed of travel is, or is anticipated to be, at:
- Medium speed – average travel speed of 55 km/h, or
- Slow speed – average travel speed of 45 km/h
An average travel speed impacts upon an operator’s cost per km and cost per hour. Slower travel speeds reduce the amount of kilometres over which fixed costs can be recovered and result in a higher per km cost for haulage. Inversely, a higher average travel speed results in more kilometres being covered in the same time period, with the result of lower per kilometre costs as well as lower per hour costs.
Assuming an average speed of 65 km/h, Parts C and D of the Schedule provide an analysis of the labour and equipment costs of providing the haulage service using the vehicle specified. Labour costs are based on industry averages. A comparison rate for undertaking the task as an employee is provided by the minimum rate payable under the Award. Part D provides an analysis of the vehicle costs of providing the service using the vehicle specified, expressed on a per hour and per kilometre basis. In addition, Part D provides an estimate of the cash flow cost per hour of vehicle operation to account for the asset creation process resulting from principal reduction payments.
Part E of the Schedule applies the rates identified in Parts C and D to an example job summary based on an average speed of operation of 65 km/h and within the stated operating parameters. The example job summary demonstrates a methodology to estimate a per km and per hour costs to a per load payment structure often used in the transport sector.
B. Key assumptions
The key assumptions made within this Schedule are detailed in the table below.
The tables detailing costs in Part C contain sufficient detail with regard to the treatment of various inputs. However, this section provides further detail on the treatment of key input factors around operating costs. In addition, this section highlights factors that may create variances within key assumptions and therefore variances within outcomes.
Because of potential variations, great care should be taken in using the indicative figures set out in the Schedule, as the operating costs of individual business may vary significantly.
The Schedule is based on the assumptions detailed below:
Hours and kilometres | Haulage occurs 48 weeks, 10 days per fortnight, 240 days per year, over one 12-hour shift per day (including loading and unloading times). Total hours worked per year: 2,880 Total km’s per year: 147,305 |
Vehicle | Based on a bogie drive prime mover and a B-double trailer. 1,000,000 km vehicle ownership period. |
Finance | Comparison rate of 6.25% per year. No residual payments. 100% financed amount. |
Terrain and road conditions | The costs in this Schedule have been based on typical vehicle life, maintenance costs, wear and tear, and tyre consumption of a vehicle travelling on both sealed and unsealed roads. |
Labour | The Schedule utilises an industry average comparison as well as a comparison with rates under the Transport and Distribution Award 2020. The industry average is higher than the Award base rate, however, overtime may be lower. |
Fuel | Based on Melbourne terminal gate diesel price. Assumes fuel consumption of 1.6 km per litre. |
Repairs and Maintenance | Based on an annual kilometre rate of:
Accounting for 75% of the cost of depreciation, which includes scheduled servicing, repairs and maintenance. |
Oil | Based on 3% of fuel cost. |
Registration, Permits and TAC fees | Fees for annual registration are based on VicRoads website 2020/21 fees. |
Insurance – Comprehensive, Public Liability, Third Party | Based on 2% of average capital value over the life of the truck and trailer. |
Administration | Based on $20,000 per trucking unit per annum. |
C. Operating costs – Labour
Labour cost
Workdays per year | ||
Total paid days | 260 | |
Less annual holidays | 20 | |
240 | ||
Less | Training days | 0 |
Statutory holidays | 11 | |
Wet / fire days | 0 | |
Sick leave | 5 | |
Total work days | 224 |
Average annual cost of driver | ||||
Days / Year | Hours / Day | $ / Hour | Total | |
Normal Time | 224 | 7.6 | $32.46 | $55,259 |
Overtime | 224 | 4.4 | $32.46 | $31,992 |
Travel Time | $32.46 | $0 | ||
Training / Wet | 0 | 7.6 | $32.46 | $0 |
Leave | 36 | 7.6 | $32.46 | $8,881 |
Annual Leave Loading (17.5%) | $863 | |||
Total | $96,995 | |||
+ Superannuation | 9.50% | $6,093 | ||
+ Payroll Tax | 4.00% | $4,880 | ||
+ Workers Compensation | 6.00% | $5,817 | ||
Total Employment Cost | $112,785 | |||
Non-Productive Labour Factor | 5.00% | $5,639 | ||
$118,427 | ||||
No. of Shifts / Year / Employee | 224 | |||
Employment Cost per Shift | $528.68 | |||
Employment Cost per Work Hour | 44.06 |
The wage costs are based on 2021 industry averages for drivers undertaking haulage work using a prime mover and B-double trailer.
These rates will vary with overtime and should be used as a general guide only. Unions, industry associations, newspaper job advertisements and other drivers are sources of advice about the going rates in your industry sector.
Overtime
Casual base hourly rate1 | Casual overtime rate 150%2 For the first two hours, over 7.6 per day or 38 per week | Casual overtime rate 200%2 For work extending beyond the first two hours of overtime and until the completion of work |
$29.56 | $35.47 | $47.30 |
Range of rates typically paid in Victoria3 | ||
$29.56 to $35.47 | $35.47 to $42.56 | $47.30 to $56.76 |
Notes:
- Casual base hourly rate: The base rate is calculated on the Road Transport and Distribution Award 2020[1] (the Award) for a casual employee driver of a semi-trailer (the Award rate) and assumes 38 ordinary hours of work completed in five shifts of 7.6 hours between 5.30am and 6.30pm, Monday through Friday. The base hourly rate for casual employees includes an additional 25% loading. This is compensation for not receiving the paid annual leave, personal/carer’s leave and public holidays that ongoing employees receive.
- Casual overtime rates: Casual employee drivers in Victoria receive payment at the rate of time and a half for the first two hours of overtime and double time thereafter for work continuing after the completion of an employee’s ordinary hours of work. For each hour of overtime worked, a casual must also be paid 10% of 1/38th of the minimum wage specified in the Award for their classification.
- The range of rates in Victoria: This part of the table sets out a range of rates typically paid in Victoria to employee drivers in the transport industry. A range is supplied because the rate paid will vary depending on whether a company is party to an enterprise agreement, the particular industry sector, the skill and efficiency of the particular driver, and market factors such as whether there is a shortage of drivers in the area. The top rate in each range is calculated by adding 20% to the bottom rate.
The Award also provides for the following payments, which may need to be factored into your cost calculation where they apply:
- Shift allowances: Shift allowances will apply for casual employee drivers at the rate of 117.5% for a shift where ordinary hours of work are completed after 6.30pm but before 12.30am (afternoon shift) and at the rate of 130% where ordinary hours of work are completed after 12.30am but before 8.30am (night shift).
- Work on a Saturday: For all ordinary hours worked on a Saturday, a casual employee driver would receive payment at the rate of 150% for hours worked. Work undertaken on a Saturday as overtime would receive payment at the rate of 150% for the first two hours and 200% for all hours thereafter.
- Work on a Sunday: For all ordinary hours and overtime hours worked on a Sunday, a casual employee driver would receive payment at the rate of 200% for hours worked.
D. Vehicle operating costs – B-double configuration – fast speed
Standard information | ||||
1 | Tyre Cost | |||
New Recap | $500 $300 | |||
2 | Useful Life (kms) | |||
Truck Trailer | 1,000,000 1,000,000 | |||
3 | Insurance Percentages | |||
Truck Trailer | 2.00% 2.00% | |||
4 | Interest Rates | |||
Loan Interest Rate Owners Interest Rate | 6.25% 6.25% | |||
5 | Fuel Price | |||
On-Road | Off-Road | |||
Melbourne Average Terminal Gate Price September 25 to October 25 2021) | $1.463 | $1.463 | ||
Less: | GST | $0.10 | $0.10 | |
On-Road Grant | $0.17 | |||
Off-Road Rebate | $0.43 | |||
Net Cost: | $1.19 | $.93 | ||
Average Fuel Price per Litre | $1.19 |
Configuration | B-double | |
Truck | Trailer | |
Current New Price | $275,000 | $185,000 |
Expected Used Value | $65,000 | $50,000 |
% Borrowed | 100% | 100% |
% Owned | 0.00% | 0.00% |
New Tyres | 2 | - |
Recaps | 8 | 24 |
Total Tyres | 10 | 24 |
Tyre Life (km) | 65,000 | 100,000 |
Annual Registration | $11,333 | $3,426 |
Repairs and Maintenance as a % of Depreciation | 75% | 75% |
Fuel Consumption | 1.45 km / litre | |
Cash Flow Inputs | ||
Leased Amount | $275,000 | $185,000 |
Lease Terms (Years) | 5 | 5 |
Lease Residual | $0 | $0 |
Monthly Payment (12 / Year) | $5,349 | $3,598 |
Running Costs | ($ / km) |
Fuel | $0.82 |
Oil | $0.02 |
Repairs and Maintenance | $0.26 |
Tyres | $0.12 |
Interest Charge | $0.14 |
Depreciation | $0.35 |
Insurance | $0.05 |
Registration | $0.06 |
Total | $1.82 |
Cash Flow | |
Fuel | $0.82 |
Oil | $0.02 |
Repairs and Maintenance | $0.26 |
Tyres | $0.12 |
Finance Repayments | $0.73 |
Insurance | $0.05 |
Registration | $0.06 |
Total | $2.06 |
E. Example job description – Fast speed B-double 65 km/h
Per load calculation | |||
Job Description | Operating Variables | ||
Origin | A | Hours per Shift | 12 |
Destination | B | Shifts per Day | 1 |
Distance – Source to Destination (km) | 120 | Truck Workdays Per Annum | 240 |
Private Road Km (One Way) | 10 | Kilometres per shift | 614 |
Travel Time Hours | 3.69 | Average Vehicle Km / Annum | 147,305 |
Loading / Unloading | 1.00 | Average Travel Speed | 65 |
Total Travel Time (Round Trip) | 4.69 |
Cost per shift | Per Year | Per Year Cash Flow | |
Labour | $528.68. | $126,883 | $126,883 |
Vehicle (B-double Configuration) | $1,117.48 | $268,195 | $303,562 |
Overhead Charge | $83.33 | $20,000 | $20,000 |
Total Cost per Shift | $1,729.49 | $415,078 | $450,445 |
Cost per Work Hour | $144.12 | - | $156.40 |
Cost per Km | $2.82 | - | - |
F. Factors influencing total operating costs
Fuel
Fuel is one of the most volatile inputs for heavy vehicle transport services. Variations in fuel costs can be managed with the application of a fuel surcharge or ‘levy’. Where the fuel component of the base vehicle operating cost is agreed between parties and a ‘base’ fuel price is agreed between the parties, a fuel surcharge can then be used to account for the difference between the agreed base fuel price and the actual fuel price paid by the service provider.
Depending upon the needs and desires of parties a fuel levy may be calculated on a weekly, fortnightly or monthly fluctuation in fuel costs over the base rate specified in the contract.
A typical formula widely used in the road transport industry to calculate the fuel surcharge is:
(Current Fuel Price – Base Fuel Price) / Base Fuel Price = %
The percentage figure above is then multiplied by the fuel component of the agreed per hour rate. For example:
Current Fuel Price = $133.60
Base Fuel Price = $121.90
($133.60 – $121.90) / $121.90 = 0.095 or 9.5%
Where the fuel component of the running costs of a vehicle is 17%, that figure is multiplied by the percentage variation between the base fuel price and the current fuel price, in this case 9.5%. With both percentage figures expressed as a decimal the calculation is:
0.095 x 0.17 = 0.016 or 1.6%
1.6% is then added as a fuel levy to the agreed per hour rate for the relevant period.
Nb fuel is 24% of the per hour running cost of the vehicle combination and average travel speed to which this schedule is applicable
Environment days per year
The number of days and total kilometres travelled per year in which haulage occurs will affect the contractor’s operating costs. Fewer work days means that the business’ fixed costs are spread over a shorter period, increasing the total cost per hour/kilometre of running the business. More work days per year allows the business’ fixed costs to be spread over a longer period, decreasing the total cost per hour.
Terrain and road conditions
A higher proportion of low-standard forest roads increases tyre costs and repairs to suspension systems, while a better standard of road will reduce these costs.
Shorter contract term
If the contract term is secure, the contractor’s fixed (annual) costs, including finance costs/depreciation, can be secured over the period of the contract and a better finance arrangement obtained. A shorter contract term (less than the useful life of the vehicle) may involve a higher cost, as the fixed/annualised costs cannot be spread over the longer contract period/number of kilometres. In addition, higher finance costs may be incurred if the contract is less secure.
G. Payment for the business owner’s labour
The Schedule assumes that the business uses a company structure and employs the owner of the business as an employee driver. However, the owner may take payment for their labour in the form of a wage, profits, trust distributions, dividends or a combination of these, depending on their accountant’s advice.
The Schedule assumes the owner-manager drives the vehicle for one 12-hour shift per day (including loading and unloading time) at a base wage of $97,520 per year (plus superannuation and WorkCover).
The Award wages as well as the range of wages typically paid to employee drivers are set out in Part C and are a useful guide to the market for the labour services of driving a vehicle. Other useful sources include job advertisements, unions and employer associations.
H. Return on the contractor’s investment
Haulage contractors can reasonably expect to receive an amount over and above their efficient operating costs and their own labour as a reward for their risk and investment. The amount that is a reasonable return on investment will vary widely in all the circumstances and may vary over time as market conditions change. Factors that influence what is a reasonable return on investment include:
- the amount of the capital investment in the vehicle or equipment
- the level of commercial risk assumed by the contractor
- the security and certainty of the arrangements
- whether the vehicle or equipment provided by the contractor can readily be used to provide services to other persons
- whether the vehicle or equipment is also used for personal use
- the efficiency and productivity of the contractor
- the market for the services
Forestry haulage businesses (in native forests) typically set a target for return on investment of between 10 and 15 per cent of their total capital investment in the business (being the amount of the contractor’s own funds invested, net of any debt to a lender).
The profit margin of a haulage business has a significant impact on the capacity of the contractor to obtain finance, to invest in vehicles and equipment, and to cope with unexpected losses of production, for example, losses due to protests or weather events.
Download a copy of the schedule
[1] The Award rate is accurate as at 1 July 2021, but is varied from time to time by the Fair Work Commission. You can find information about the most recently published minimum employee rates by visiting fwc.gov.au or contacting your association or union.
[2] Hirers are required to provide haulage contractors with the Schedule that most closely relates to the vehicle and type of operation.
Haulage Fast Speed Jinker Rates and Costs Schedule 2021-22
This Schedule applies to haulage contractors transporting forest products at an average speed of 65 km/h sourced from either native or plantation forests using a prime mover and jinker trailer in a single-shift (up to 12 hours per day) operation.
A. Introduction
This Rates and Costs Schedule (Schedule) is published under section 14 of the Owner Drivers and Forestry Contractors Act 2005 (Vic). Under the Act, hirers must give this Schedule to any haulage contractor at least three business days before the contractor is engaged for a period of at least 30 days; or on the thirtieth day if the contractor is engaged for a total period of at least
30 days in any three-month period.
This Schedule applies to haulage contractors transporting forest products1 at an average speed of 65 km/h sourced from either native or plantation forests using a prime mover and jinker trailer in a single-shift (up to 12 hours per day) operation.2
This Schedule is a general guide only. Contractors are strongly advised to seek professional accounting advice relevant to their own situation and discuss all issues with their hirer to ensure there is no misunderstanding concerning payment structures.
Schedules are usually revised annually, and hirers must provide haulage contractors with any revised Schedule as soon as practicable after it is published.
The Schedule does not set minimum rates that must be paid. Rather, it sets out a costing model and example based on typical overhead costs to assist contractors and their hirers to better understand the typical operating costs of a haulage business operating in the forestry sector. Haulage contractors should use the Schedule as a guide to map out their own unique cost structures.
How to use this Schedule
The Schedule is based on the average speed per hour estimated or achieved undertaking haulage of forest products with a prime mover and jinker trailer. This Schedule contains calculations based on a fast average travel speed of 65km/h. Additional schedules are available and should be used where the average speed of travel is, or is anticipated to be, at:
- Medium speed – average travel speed of 55 km/h, or
- Slow speed – average travel speed of 45 km/h
An average travel speed impacts upon an operator’s cost per km and cost per hour. Slower travel speeds reduce the amount of kilometres over which fixed costs can be recovered and result in a higher per km cost for haulage. Inversely, a higher average travel speed results in more kilometres being covered in the same time period, with the result of lower per kilometre costs as well as lower per hour costs.
Assuming an average speed of 65 km/h, Parts C and D of the Schedule provide an analysis of the labour and equipment costs of providing the haulage service using the vehicle specified. Labour costs are based on industry averages. A comparison rate for undertaking the task as an employee is provided by the minimum rate payable under the Award. Part D provides an analysis of the vehicle costs of providing the service using the vehicle specified, expressed on a per hour and per kilometre basis. In addition, Part D provides an estimate of the cash flow cost per hour of vehicle operation to account for the asset creation process resulting from principal reduction payments.
Part E of the Schedule applies the rates identified in Parts C and D to an example job summary based on an average speed of operation of 65 km/h and within the stated operating parameters. The example job summary demonstrates a methodology to estimate a per km and per hour costs to a per load payment structure often used in the transport sector.
B. Key assumptions
The key assumptions made within this schedule are detailed in the table below.
The tables detailing costs in Part C contain sufficient detail with regard to the treatment of various inputs. However, this section provides further detail on the treatment of key input factors around operating costs. In addition, this section highlights factors that may create variances within key assumptions and therefore variances within outcomes.
Because of potential variations, great care should be taken in using the indicative figures set out in the Schedule, as the operating costs of individual business may vary significantly.
The Schedule is based on the assumptions detailed below:
Hours and kilometres | Haulage occurs 48 weeks, 10 days per fortnight, 240 days per year, over one 12-hour shift per day (including loading and unloading times). Total hours worked per year: 2,880 Total km’s per year: 147,305 |
Vehicle | Based on a bogie drive prime mover and a jinker trailer. 1,000,000 km vehicle ownership period. |
Finance | Comparison rate of 6.25% per year. No residual payments. 100% financed amount. |
Terrain and road conditions | The costs in this Schedule have been based on typical vehicle life, maintenance costs, wear and tear, and tyre consumption of a vehicle travelling on both sealed and unsealed roads. |
Labour | The Schedule utilises an industry average rate as well as comparison with rates under the Road Transport and Distribution Award 2020. The industry average is higher than Award base rate, however, overtime may be lower. |
Fuel | Based on Melbourne terminal gate diesel price. Assumes fuel consumption of 1.6 km per litre. |
Repairs and Maintenance | Based on an annual kilometre rate of:
Accounting for 75% of the cost of depreciation, which includes scheduled servicing, repairs and maintenance. |
Oil | Based on 3% of fuel cost. |
Registration, Permits and TAC fees | Fees for annual registration are based on VicRoads website 2021/22 fees. |
Insurance – Comprehensive, Public Liability, Third Party | Based on 2% of average capital value over the life of the truck and trailer. |
Administration | Based on $20,000 per trucking unit per annum. |
C. Operating costs – Labour
Labour cost
Workdays per year | ||
Total paid days | 260 | |
Less annual holidays | 20 | |
240 | ||
Less | Training days | 0 |
Statutory holidays | 11 | |
Wet / fire days | 0 | |
Sick leave | 5 | |
Total work days | 224 |
Average annual cost of driver | ||||
Days / Year | Hours / Day | $ / Hour | Total | |
Normal Time | 224 | 7.6 | $32.46 | $55,259 |
Overtime | 224 | 4.4 | $32.46 | $31,992 |
Travel Time | $32.46 | $0 | ||
Training / Wet | 0 | 7.6 | $32.46 | $0 |
Leave | 36 | 7.6 | $32.46 | $8,881 |
Annual Leave Loading (17.5%) | $863 | |||
Total | $96,995 | |||
+ Superannuation | 9.50% | $6,093 | ||
+ Payroll Tax | 4.00% | $3,880 | ||
+ Workers Compensation | 6.00% | $5,817 | ||
Total Employment Cost | $112,785 | |||
Non-Productive Labour Factor | 5.00% | $5,639 | ||
$118,424 | ||||
No. of Shifts / Year / Employee | 224 | |||
Employment Cost per Shift | $528.68 | |||
Employment Cost per Work Hour | 44.06 |
The wage costs are based on 2021 industry averages for drivers undertaking haulage work using a prime mover and jinker trailer.
These rates will vary with overtime and should be used as a general guide only. Unions, industry associations, newspaper job advertisements and other drivers are sources of advice about the going rates in your industry sector.
Overtime
Casual base hourly rate1 | Casual overtime rate 150%2 For the first two hours, over 7.6 per day or 38 per week | Casual overtime rate 200%2 For work extending beyond the first two hours of overtime and until the completion of work |
$29.14 | $34.97 | $46.62 |
Range of rates typically paid in Victoria3 | ||
$29.14 to $34.97 | $34.97 to $41.96 | $46.62 to $55.94 |
Notes:
- Casual base hourly rate: The base rate is calculated on the Road Transport and Distribution Award 2020[1] (the Award) for a casual employee driver of a semi-trailer (the Award rate) and assumes 38 ordinary hours of work completed in five shifts of 7.6 hours between 5.30am and 6.30pm, Monday through Friday. The base hourly rate for casual employees includes an additional 25% loading. This is compensation for not receiving the paid annual leave, personal/carer’s leave and public holidays that ongoing employees receive.
- Casual overtime rates: Casual employee drivers in Victoria receive payment at the rate of time and a half for the first two hours of overtime and double time thereafter for work continuing after the completion of an employee’s ordinary hours of work. For each hour of overtime worked, a casual must also be paid 10% of 1/38th of the minimum wage specified in the Award for their classification.
- The range of rates in Victoria: This part of the table sets out a range of rates typically paid in Victoria to employee drivers in the transport industry. A range is supplied because the rate paid will vary depending on whether a company is party to an enterprise agreement, the particular industry sector, the skill and efficiency of the particular driver, and market factors such as whether there is a shortage of drivers in the area. The top rate in each range is calculated by adding 20% to the bottom rate.
The Award also provides for the following payments, which may need to be factored into your cost calculation where they apply:
- Shift allowances: Shift allowances will apply for casual employee drivers at the rate of 117.5% for a shift where ordinary hours of work are completed after 6.30pm but before 12.30am (afternoon shift) and at the rate of 130% where ordinary hours of work are completed after 12.30am but before 8.30am (night shift).
- Work on a Saturday: For all ordinary hours worked on a Saturday, a casual employee driver would receive payment at the rate of 150% for hours worked. Work undertaken on a Saturday as overtime would receive payment at the rate of 150% for the first two hours and 200% for all hours thereafter.
- Work on a Sunday: For all ordinary hours and overtime hours worked on a Sunday, a casual employee driver would receive payment at the rate of 200% for hours worked.
D. Vehicle operating costs – Jinker configuration – Fast speed 65 km/h
Standard information | ||||
1 | Tyre Cost | |||
New Recap | $500 $300 | |||
2 | Useful Life (kms) | |||
Truck Trailer | 1,000,000 1,000,000 | |||
3 | Insurance Percentages | |||
Truck Trailer | 2.00% 2.00% | |||
4 | Interest Rates | |||
Loan Interest Rate Owners Interest Rate | 6.25% 6.25% | |||
5 | Fuel Price | |||
On-Road | Off-Road | |||
Melbourne Average Terminal Gate Price September 25 to October 25 2021) | $1.463 | $1.463 | ||
Less: | GST | $0.10 | $0.10 | |
On-Road Grant | $0.17 | |||
Off-Road Rebate | $0.43 | |||
Net Cost: | $1.19 | $.93 | ||
Average Fuel Price per Litre | $1.19 |
Configuration | Jinker | |
Truck | Trailer | |
Current New Price | $260,000 | $185,000 |
Expected Used Value | $65,000 | $50,000 |
% Borrowed | 100% | 100% |
% Owned | 0.00% | 0.00% |
New Tyres | 2 | - |
Recaps | 8 | 24 |
Total Tyres | 10 | 24 |
Tyre Life (km) | 65,000 | 100,000 |
Annual Registration | $11,333 | $3,426 |
Repairs and Maintenance as a % of Depreciation | 75% | 75% |
Fuel Consumption | 1.6kms / litre | |
Cash Flow Inputs | ||
Leased Amount | $260,000 | $100,000 |
Lease Terms (Years) | 5 | 5 |
Lease residual | $0 | $0 |
Monthly Payment (12 / Year) | $5,057 | $1,945 |
Running Costs | ($ / km) |
Fuel | $0.74 |
Oil | $0.02 |
Repairs and Maintenance | $0.20 |
Tyres | $0.09 |
Interest Charge | $0.11 |
Depreciation | $0.27 |
Insurance | $0.04 |
Registration | $0.05 |
Total | $1.52 |
Cash Flow | |
Fuel | $0.74 |
Oil | $0.02 |
Repairs and Maintenance | $0.20 |
Tyres | $0.09 |
Finance Repayments | $0.57 |
Insurance | $0.04 |
Registration | $0.05 |
Total | $1.71 |
E. Example job description – Fast speed jinker, 65 km/h
Per load calculation
Per load calculation | |||
Job Description | Operating Variables | ||
Origin | A | Hours per Shift | 12 |
Destination | B | Shifts per Day | 1 |
Distance – Source to Destination (km) | 120 | Truck Workdays Per Annum | 240 |
Private Road Km (One Way) | 10 | Kilometres per shift | 614 |
Travel Time Hours | 3.69 | Average Vehicle Km / Annum | 147,305 |
Loading / Unloading | 1.00 | Average Travel Speed | 65 |
Total Travel Time (Round Trip) | 4.69 |
Cost per shift | Per Year Profit / Loss | Per Year Cash Flow | |
Labour | $528.68 | $126,888 | $126,888 |
Vehicle (Jinker Configuration) | $933.28 | $223,987 | $251,986 |
Overhead Charge | $83.33 | $20,000 | $20,000 |
Total Cost per Shift | $1,545.29 | $350,895 | $398,874 |
Cost per Work Hour | $128.77 | - | $138.50 |
Cost per Km | $2.52 | - | - |
F. Factors influencing total operating costs
Fuel
Fuel is one of the most volatile inputs for heavy vehicle transport services. Variations in fuel costs can be managed with the application of a fuel surcharge or ‘levy’. Where the fuel component of the base vehicle operating cost is agreed between parties and a ‘base’ fuel price is agreed between the parties, a fuel surcharge can then be used to account for the difference between the agreed base fuel price and the actual fuel price paid by the service provider.
Depending upon the needs and desires of parties a fuel levy may be calculated on a weekly, fortnightly or monthly fluctuation in fuel costs over the base rate specified in the contract.
A typical formula widely used in the road transport industry to calculate the fuel surcharge is:
(Current Fuel Price – Base Fuel Price) / Base Fuel Price = %
The percentage figure above is then multiplied by the fuel component of the agreed per hour rate. For example:
Current Fuel Price = $133.60
Base Fuel Price = $121.90
($133.60 – $121.90) / $121.90 = 0.095 or 9.5%
Where the fuel component of the running costs of a vehicle is 17%, that figure is multiplied by the percentage variation between the base fuel price and the current fuel price, in this case 9.5%. With both percentage figures expressed as a decimal the calculation is:
0.095 x 0.17 = 0.016 or 1.6%
1.6% is then added as a fuel levy to the agreed per hour rate for the relevant period.
Nb fuel is 21% of the per hour running cost of the vehicle combination and average travel speed to which this schedule is applicable
Environment days per year
The number of days and total kilometres travelled per year in which haulage occurs will affect the contractor’s operating costs. Fewer work days means that the business’ fixed costs are spread over a shorter period, increasing the total cost per hour/kilometre of running the business. More work days per year allows the business’ fixed costs to be spread over a longer period, decreasing the total cost per hour.
Terrain and road conditions
A higher proportion of low-standard forest roads increases tyre costs and repairs to suspension systems, while a better standard of road will reduce these costs.
Shorter contract term
If the contract term is secure, the contractor’s fixed (annual) costs, including finance costs/depreciation, can be secured over the period of the contract and a better finance arrangement obtained. A shorter contract term (less than the useful life of the vehicle) may involve a higher cost, as the fixed/annualised costs cannot be spread over the longer contract period/number of kilometres. In addition, higher finance costs may be incurred if the contract is less secure.
G. Payment for the business owner’s labour
The Schedule assumes that the business uses a company structure and employs the owner of the business as an employee driver. However, the owner may take payment for their labour in the form of a wage, profits, trust distributions, dividends or a combination of these, depending on their accountant’s advice.
The Schedule assumes the owner-manager drives the vehicle for one 12-hour shift per day (including loading and unloading time) at a base wage of $97,520 year (plus superannuation and WorkCover).
The Award wages as well as the range of wages typically paid to employee drivers are set out in Part C and are a useful guide to the market for the labour services of driving a vehicle. Other useful sources include job advertisements, unions and employer associations.
H. Return on the contractor’s investment
- the amount of the capital investment in the vehicle or equipment
Haulage contractors can reasonably expect to receive an amount over and above their efficient operating costs and their own labour as a reward for their risk and investment. The amount that is a reasonable return on investment will vary widely in all the circumstances, and may vary over time as market conditions change. Factors that influence what is a reasonable return on investment include:
- the level of commercial risk assumed by the contractor
- the security and certainty of the arrangements
- whether the vehicle or equipment provided by the contractor can readily be used to provide services to other persons
- whether the vehicle or equipment is also used for personal use
- the efficiency and productivity of the contractor
- the market for the services
Forestry haulage businesses (in native forests) typically set a target for return on investment of between 10 and 15 per cent of their total capital investment in the business (being the amount of the contractor’s own funds invested, net of any debt to a lender).
The profit margin of a haulage business has a significant impact upon the capacity of the contractor to obtain finance, to invest in vehicles and equipment, and to cope with unexpected losses of production, for example, losses due to protests or weather events.
Download a copy of the schedule
[1] The Award rate is accurate as at 1 July 2021, but is varied from time to time by the Fair Work Commission. You can find information about the most recently published minimum employee rates by visiting fwc.gov.au or contacting your association or union.
[2] Hirers are required to provide haulage contractors with the Schedule that most closely relates to the vehicle and type of operation.
Haulage, prime mover and B-double trailer - Medium speed 55 km/h 2021-22
This Schedule applies to haulage contractors transporting forest products at an average speed of 55km/h sourced from either native or plantation forests using a prime mover and B-double trailer in a single-shift (up to 12 hours per day) operation.
A. Introduction
This Rates and Costs Schedule (Schedule) is published under section 14 of the Owner Drivers and Forestry Contractors Act 2005 (Vic). Under the Act, hirers must give this Schedule to any haulage contractor at least three business days before the contractor is engaged for a period of at least 30 days; or on the thirtieth day if the contractor is engaged for a total period of at least 30 days in any three-month period.
This Schedule applies to haulage contractors transporting forest products1 at an average speed of 55km/h sourced from either native or plantation forests using a prime mover and B-double trailer in a single-shift (up to 12 hours per day) operation.2
This Schedule is a general guide only. Contractors are strongly advised to seek professional accounting advice relevant to their own situation and discuss all issues with their hirer to ensure there is no misunderstanding concerning payment structures.
Schedules are usually revised annually, and hirers must provide haulage contractors with any revised Schedule as soon as practicable after it is published.
The Schedule does not set minimum rates that must be paid. Rather, it sets out a costing model and example based on typical overhead costs to help contractors and their hirers better understand the typical operating costs of a haulage business operating in the forestry sector. Haulage contractors should use the Schedule as a guide to map out their own unique cost structures.
How to use this Schedule
The Schedule is based on the average speed per hour estimated or achieved undertaking haulage of forest products with a prime mover and jinker trailer. This schedule contains calculations based on a medium average travel speed of 55km/h. Additional schedules are available and should be used where the average speed of travel is, or is anticipated to be, at:
- Fast speed – average travel speed of 65 km/h, or
- Slow speed – average travel speed of 45 km/h
An average travel speed impacts an operator’s cost per km and cost per hour. Slower travel speeds reduce the amount of kilometres over which fixed costs can be recovered and result in a higher per km cost for haulage. Inversely, a higher average travel speed results in more kilometres being covered in the same time period, with the result of lower per kilometre costs as well as lower per hour costs.
Assuming an average speed of 55 km/h, Parts C and D of the schedule provide an analysis of the labour and equipment costs of providing the haulage service using the vehicle specified. Labour costs are based on industry averages. A comparison rate for undertaking the task as an employee is provided by the minimum rate payable under the Award. Part D provides an analysis of the vehicle costs of providing the service using the vehicle specified, expressed on a per hour and per kilometre basis. In addition, Part D provides an estimate of the cash flow cost per hour of vehicle operation to account for the asset creation process resulting from principal reduction payments.
Part E of the Schedule applies the rates identified in Parts C and D to an example job summary based on an average speed of operation of 55 km/h and within the stated operating parameters. The example job summary demonstrates a methodology to estimate a per km and per hour costs to a per load payment structure often used in the transport sector.
B. Key assumptions
The key assumptions made within this Schedule are detailed in the table below.
The tables detailing costs in Part C contain sufficient detail with regard to the treatment of various inputs. However, this section provides further detail on the treatment of key input factors around operating costs. In addition, this section highlights factors that may create variances within key assumptions and therefore variances within outcomes.
Because of potential variations, great care should be taken in using the indicative figures set out in the Schedule, as the operating costs of individual business may vary significantly.
The Schedule is based on the assumptions detailed below:
Hours and kilometres | Haulage occurs 48 weeks, 10 days per fortnight, 240 days per year, over one 12-hour shift per day (including loading and unloading times). Total hours worked per year: 2,880 Total km’s per year: 147,305 |
Vehicle | Based on a bogie drive prime mover and a B-double trailer. 1,000,000 km vehicle ownership period. |
Finance | Comparison rate of 6.25% per year. No residual payments. 100% financed amount. |
Terrain and road conditions | The costs in this Schedule have been based on typical vehicle life, maintenance costs, wear and tear, and tyre consumption of a vehicle travelling on both sealed and unsealed roads. |
Labour | The Schedule utilises an industry average comparison as well as a comparison with rates under the Transport and Distribution Award 2020. The industry average is higher than the Award base rate, however, overtime may be lower. |
Fuel | Based on Melbourne terminal gate diesel price. Assumes fuel consumption of 1.6 km per litre. |
Repairs and Maintenance | Based on an annual kilometre rate of:
Accounting for 75% of the cost of depreciation, which includes scheduled servicing, repairs and maintenance. |
Oil | Based on 3% of fuel cost. |
Registration, Permits and TAC fees | Fees for annual registration are based on VicRoads website 2020/21 fees. |
Insurance – Comprehensive, Public Liability, Third Party | Based on 2% of average capital value over the life of the truck and trailer. |
Administration | Based on $20,000 per trucking unit per annum. |
C. Operating costs – Labour
Labour cost
Workdays per year | ||
Total paid days | 260 | |
Less annual holidays | 20 | |
240 | ||
Less | Training days | 0 |
Statutory holidays | 11 | |
Wet / fire days | 0 | |
Sick leave | 5 | |
Total work days | 224 |
Average annual cost of driver | ||||
Days / Year | Hours / Day | $ / Hour | Total | |
Normal Time | 224 | 7.6 | $32.46 | $55,259 |
Overtime | 224 | 4.4 | $32.46 | $31,992 |
Travel Time | $32.46 | $0 | ||
Training / Wet | 0 | 7.6 | $32.46 | $0 |
Leave | 36 | 7.6 | $32.46 | $8,881 |
Annual Leave Loading (17.5%) | $863 | |||
Total | $96,995 | |||
+ Superannuation | 9.50% | $6,093 | ||
+ Payroll Tax | 4.00% | $3,880 | ||
+ Workers Compensation | 6.00% | $5,817 | ||
Total Employment Cost | $112,7856 | |||
Non-Productive Labour Factor | 5.00% | $5,639 | ||
$118,427 | ||||
No. of Shifts / Year / Employee | 224 | |||
Employment Cost per Workshop | $528.68
| |||
Employment Cost per Work Hour | 44.06 |
The wage costs are based on 2021 industry averages for drivers undertaking haulage work using a prime mover and B-double trailer.
These rates will vary with overtime and should be used as a general guide only. Unions, industry associations, newspaper job advertisements and other drivers are sources of advice about the going rates in your industry sector.
Overtime
Casual base hourly rate1 | Casual overtime rate 150%2 For the first two hours, over 7.6 per day or 38 per week | Casual overtime rate 200%2 For work extending beyond the first two hours of overtime and until the completion of work |
$29.56 | $35.47 | $47.30 |
Range of rates typically paid in Victoria3 | ||
$29.56 to $35.67 | $35.47 to $42.56 | $47.30 to $56.76 |
Notes:
- Casual base hourly rate: The base rate is calculated on the Road Transport and Distribution Award 2020[1] (the Award) for a casual employee driver of a semi-trailer (the Award rate) and assumes 38 ordinary hours of work completed in five shifts of 7.6 hours between 5.30am and 6.30pm, Monday through Friday. The base hourly rate for casual employees includes an additional 25% loading. This is compensation for not receiving the paid annual leave, personal/carer’s leave and public holidays that ongoing employees receive.
- Casual overtime rates: Casual employee drivers in Victoria receive payment at the rate of time and a half for the first two hours of overtime and double time thereafter for work continuing after the completion of an employee’s ordinary hours of work. For each hour of overtime worked, a casual must also be paid 10% of 1/38th of the minimum wage specified in the Award for their classification.
The range of rates in Victoria: This part of the table sets out a range of rates typically paid in Victoria to employee drivers in the transport industry. A range is supplied because the rate paid will vary depending on whether a company is party to an enterprise agreement, the particular industry sector, the skill and efficiency of the particular driver, and market factors such as whether there is a shortage of drivers in the area. The top rate in each range is calculated by adding 20% to the bottom rate.
The Award also provides for the following payments, which may need to be factored into your cost calculation where they apply:
- Shift allowances: Shift allowances will apply for casual employee drivers at the rate of 117.5% for a shift where ordinary hours of work are completed after 6.30pm but before 12.30am (afternoon shift) and at the rate of 130% where ordinary hours of work are completed after 12.30am but before 8.30am (night shift).
- Work on a Saturday: For all ordinary hours worked on a Saturday, a casual employee driver would receive payment at the rate of 150% for hours worked. Work undertaken on a Saturday as overtime would receive payment at the rate of 150% for the first two hours and 200% for all hours thereafter.
- Work on a Sunday: For all ordinary hours and overtime hours worked on a Sunday, a casual employee driver would receive payment at the rate of 200% for hours worked.
D. Vehicle operating costs – B-double configuration medium speed
Standard information | ||||
1 | Tyre Cost | |||
New Recap | $500 $300 | |||
2 | Useful Life (kms) | |||
Truck Trailer | 1,000,000 1,000,000 | |||
3 | Insurance Percentages | |||
Truck Trailer | 2.00% 2.00% | |||
4 | Interest Rates | |||
Loan Interest rate Owners Interest rate | 6.25% 6.25% | |||
5 | Fuel Price | |||
On-Road | Off-Road | |||
Melbourne Average Terminal Gate Price September 25 to October 25 2021) | $1.463 | $1.463 | ||
Less: | GST | $0.10 | $0.10 | |
On-Road Grant | $0.17 | |||
Off-Road Rebate | $0.43 | |||
Net Cost: | $1.19 | $.93 | ||
Average Fuel Price per litre: | $1.19 |
Configuration | B-double | |
Truck | Trailer | |
Current New Price | $275,000 | $185,000 |
Expected Used Value | $65,000 | $50,000 |
% Borrowed | 100% | 100% |
% Owned | 0.00% | 0.00% |
New Tyres | 2 | - |
Recaps | 8 | 24 |
Total Tyres | 10 | 24 |
Tyre Life (km) | 65,000 | 100,000 |
Annual Registration | $11,333 | $3,426 |
Repairs and Maintenance as a % of Depreciation | 75% | 75% |
Fuel Consumption | 1.45km’s / litre | |
Cash Flow Inputs | ||
Leased Amount | $275,000 | $185,000 |
Lease Terms (years) | 5 | 5 |
Lease Residual | $0 | $0 |
Monthly Payment (12 / Year) | $5,349 | $3,598 |
Running Costs | ($ / km) |
Fuel | $0.82 |
Oil | $0.02 |
Repairs and Maintenance | $0.26 |
Tyres | $0.12 |
Interest Charge | $0.17 |
Depreciation | $0.35 |
Insurance | $0.05 |
Registration | $0.07 |
Total | $1.86 |
Cash Flow | |
Fuel | $0.82 |
Oil | $0.02 |
Repairs and Maintenance | $0.26 |
Tyres | $0.12 |
Finance Repayments | $0.83 |
Insurance | $0.05 |
Registration | $0.17 |
Total | $2.27 |
E. Example job description – Medium speed B-double 55 km/h
Per load calculation | |||
Job Description | Operating Variables | ||
Origin | A | Hours per Shift | 12 |
Destination | B | Shifts per Day | 1 |
Distance – Source to Destination (Kms) | 120 | Truck Workdays Per Annum | 240 |
Private Road Km (One Way) | 10 | Kilometres per Shift | 537 |
Travel Time Hours | 4.36 | Average Vehicle Km / Annum | 128,868 |
Loading / Unloading | 1.00 | Average Travel Speed | 55 |
Total Travel Time (Round Trip) | 5.36 |
Cost per Shift | Per Year Profit / Loss | Per Year Cash Flow | ||||
Labour | $528.68 | $126,883 | $126,883 | |||
Vehicle (B-double configuration) | $998.82 | $239,717 | $292,558 | |||
Overhead Charge | $83.33 | $20,000 | $20,000 | |||
Total Cost per Shift | $1,610.83 | $386,600 | $439,440,998 | |||
Cost per Work Hour | $134.23 | - | $152.58 | |||
Cost per Km | $2.99 | - | - |
F. Factors influencing total operating costs
Fuel
Fuel is one of the most volatile inputs for heavy vehicle transport services. Variations in fuel costs can be managed with the application of a fuel surcharge or ‘levy’. Where the fuel component of the base vehicle operating cost is agreed between parties and a ‘base’ fuel price is agreed between the parties, a fuel surcharge can then be used to account for the difference between the agreed base fuel price and the actual fuel price paid by the service provider.
Depending upon the needs and desires of parties a fuel levy may be calculated on a weekly, fortnightly or monthly fluctuation in fuel costs over the base rate specified in the contract.
A typical formula widely used in the road transport industry to calculate the fuel surcharge is:
(Current Fuel Price – Base Fuel Price) / Base Fuel Price = %
The percentage figure above is then multiplied by the fuel component of the agreed per hour rate. For example:
Current Fuel Price = $133.60
Base Fuel Price = $121.90
($133.60 – $121.90) / $121.90 = 0.095 or 9.5%
Where the fuel component of the running costs of a vehicle is 17%, that figure is multiplied by the percentage variation between the base fuel price and the current fuel price, in this case 9.5%. With both percentage figures expressed as a decimal the calculation is:
0.095 x 0.17 = 0.016 or 1.6%
1.6% is then added as a fuel levy to the agreed per hour rate for the relevant period.
Nb fuel is 23% of the per hour running cost of the vehicle combination and average travel speed to which this schedule is applicable
Environment days per year
The number of days and total kilometres travelled per year in which haulage occurs will affect the contractor’s operating costs. Fewer work days means that the business’ fixed costs are spread over a shorter period, increasing the total cost per hour/kilometre of running the business. More work days per year allows the business’ fixed costs to be spread over a longer period, decreasing the total cost per hour.
Terrain and road conditions
A higher proportion of low-standard forest roads increases tyre costs and repairs to suspension systems, while a better standard of road will reduce these costs.
Shorter contract term
If the contract term is secure, the contractor’s fixed (annual) costs, including finance costs/depreciation, can be secured over the period of the contract and a better finance arrangement obtained. A shorter contract term (less than the useful life of the vehicle) may involve a higher cost, as the fixed/annualised costs cannot be spread over the longer contract period/number of kilometres. In addition, higher finance costs may be incurred if the contract is less secure.
G. Payment for the business owner’s labour
The Schedule assumes that the business uses a company structure and employs the owner of the business as an employee driver. However, the owner may take payment for their labour in the form of a wage, profits, trust distributions, dividends or a combination of these, depending on their accountant’s advice.
The Schedule assumes the owner-manager drives the vehicle for one 12-hour shift per day (including loading and unloading time) at a base wage of $97,520 year (plus superannuation and WorkCover).
The Award wages as well as the range of wages typically paid to employee drivers are set out in Part C and are a useful guide to the market for the labour services of driving a vehicle. Other useful sources include job advertisements, unions and employer associations.
H. Return on the contractor’s investment
Haulage contractors can reasonably expect to receive an amount over and above their efficient operating costs and their own labour as a reward for their risk and investment. The amount that is a reasonable return on investment will vary widely in all the circumstances, and may vary over time as market conditions change. Factors that influence what is a reasonable return on investment include:
- the amount of the capital investment in the vehicle or equipment
- the level of commercial risk assumed by the contractor
- the security and certainty of the arrangements
- whether the vehicle or equipment provided by the contractor can readily be used to provide services to other persons
- whether the vehicle or equipment is also used for personal use
- the efficiency and productivity of the contractor
- the market for the services
Forestry haulage businesses (in native forests) typically set a target for return on investment of between 10 and 15 per cent of their total capital investment in the business (being the amount of the contractor’s own funds invested, net of any debt to a lender).
The profit margin of a haulage business has a significant impact upon the capacity of the contractor to obtain finance, to invest in vehicles and equipment, and to cope with unexpected losses of production, for example, losses due to protests or weather events.
Download a copy of the schedule
[1] The Award rate is accurate as at 1 July 2021 but is varied from time to time by the Fair Work Commission. You can find information about the most recently published minimum employee rates by visiting fwc.gov.au or contacting your association or union.
[2] Hirers are required to provide haulage contractors with the Schedule that most closely relates to the vehicle and type of operation.
Haulage, prime mover and jinker trailer - Medium speed 55 km/h 2021-22
This Schedule applies to haulage contractors transporting forest products at an average speed of 55km/h sourced from either native or plantation forests using a prime mover and jinker trailer in a single-shift (up to 12 hours per day) operation.
A. Introduction
This Rates and Costs Schedule (Schedule) is published under section 14 of the Owner Drivers and Forestry Contractors Act 2005 (Vic). Under the Act, hirers must give this Schedule to any haulage contractor at least three business days before the contractor is engaged for a period of at least 30 days; or on the thirtieth day if the contractor is engaged for a total period of at least 30 days in any three-month period.
This Schedule applies to haulage contractors transporting forest products1 at an average speed of 55km/h sourced from either native or plantation forests using a prime mover and jinker trailer in a single-shift (up to 12 hours per day) operation.2
This Schedule is a general guide only. Contractors are strongly advised to seek professional accounting advice relevant to their own situation and discuss all issues with their hirer to ensure there is no misunderstanding concerning payment structures.
Schedules are usually revised annually, and hirers must provide haulage contractors with any revised Schedule as soon as practicable after it is published.
The Schedule does not set minimum rates that must be paid. Rather, it sets out a costing model and example based on typical overhead costs to help contractors and their hirers better understand the typical operating costs of a haulage business operating in the forestry sector. Haulage contractors should use the Schedule as a guide to map out their own unique cost structures.
How to use this Schedule
The Schedule is based on the average speed per hour estimated or achieved undertaking haulage of forest products with a prime mover and jinker trailer. This Schedule contains calculations based on a medium average travel speed of 55km/h. Additional schedules are available and should be used where the average speed of travel is, or is anticipated to be, at:
- Slow speed – average travel speed of 45 km/h, or
- Fast speed – average travel speed of 65 km/h
An average travel speed impacts upon an operator’s cost per km and cost per hour. Slower travel speeds reduce the amount of kilometres over which fixed costs can be recovered and result in a higher per km cost for haulage. Inversely, a higher average travel speed results in more kilometres being covered in the same time period with the result of lower per kilometre costs as well as lower per hour costs.
Assuming an average speed of 55 km/h, Parts C and D of the Schedule provide an analysis of the labour and equipment costs of providing the haulage service using the vehicle specified. Labour costs are based on industry averages and a comparison rate for undertaking the task as an employee is provided by the minimum rate payable under the award. Part D provides an analysis of the vehicle costs of providing the service using the vehicle specified, expressed on a per hour and per kilometre basis. In addition, Part D provides an estimate of the cash flow cost per hour of vehicle operation to account for the asset creation process resulting from principal reduction payments.
Part E of the Schedule applies the rates identified in Parts C and D to an example job summary based on an average speed of operation of 55 km/h and within the stated operating parameters. The example job summary demonstrates a methodology often used in the transport sector to estimate a per km and per hour costs to a per load payment structure.
B. Key assumptions
The key assumptions made within this Schedule are detailed in the table below.
The tables detailing costs in Part C contain sufficient detail with regard to the treatment of various inputs. However, this section provides further detail on the treatment of key input factors around operating costs. In addition, this section highlights factors that may create variances within key assumptions and therefore variances within outcomes.
Because of potential variations, great care should be taken in using the indicative figures set out in the Schedule, as the operating costs of individual business may vary significantly.
The Schedule is based on the assumptions detailed below:
Hours and kilometres | Haulage occurs 48 weeks, 10 days per fortnight, 240 days per year, over one 12-hour shift per day (including loading and unloading times). Total hours worked per year: 2,880 Total km’s per year: 147,305 |
Vehicle | Based on a bogie drive prime mover and a jinker trailer. 1,000,000 km vehicle ownership period. |
Finance | Comparison rate of 6.25% per year. No residual payments. 100% financed amount. |
Terrain and road conditions | The costs in this Schedule have been based on typical vehicle life, maintenance costs, wear and tear, and tyre consumption of a vehicle travelling on both sealed and unsealed roads. |
Labour | The Schedule utilises an industry average comparison as well as a comparison with rates under the Road Transport and Distribution Award 2020. The industry average is higher than the Award base rate, however overtime may be lower. |
Fuel | Based on Melbourne terminal gate diesel price. Assumes fuel consumption of 1.6 km per litre. |
Repairs and Maintenance | Based on an annual kilometre rate of:
Accounting for 75% of the cost of depreciation, which includes scheduled servicing, repairs and maintenance. |
Oil | Based on 3% of fuel cost. |
Registration, Permits and TAC fees | Fees for annual registration are based on VicRoads website 2021/22 fees. |
Insurance – Comprehensive, Public Liability, Third Party | Based on 2% of average capital value over the life of the truck and trailer. |
Administration | Based on $20,000 per trucking unit per annum. |
C. Operating costs - Labour
Labour cost
Workdays per year | ||
Total paid days | 260 | |
Less annual holidays | 20 | |
240 | ||
Less | Training days | 0 |
Statutory holidays | 11 | |
Wet / fire days | 0 | |
Sick leave | 5 | |
Total work days | 224 |
Average annual cost of driver | ||||
Days / Year | Hours / Day | $ / Hour | Total | |
Normal Time | 224 | 7.6 | $32.46 | $55,259 |
Overtime | 224 | 4.4 | $32.46 | $31,992 |
Travel Time | $32.46 | $0 | ||
Training / Wet | 0 | 7.6 | $32.46 | $0 |
Leave | 36 | 7.6 | $32.46 | $8,881 |
Annual Leave Loading (17.5%) | $863 | |||
Total | $96,995 | |||
+ Superannuation | 9.50% | $6,093 | ||
+ Payroll Tax | 4.00% | $3,880 | ||
+ Workers Compensation | 6.00% | $5,817 | ||
Total Employment Cost | $112,785 | |||
Non-Productive Labour Factor | 5.00% | $5,639 | ||
$118,427 | ||||
No. of Shifts / Year / Employee | 224 | |||
Employment Cost per Workshop | $528.68 | |||
Employment Cost per Work Hour | 44.06 |
The wage costs are based on 2021 industry averages for drivers undertaking haulage work using a prime mover and jinker trailer.
These rates will vary with overtime and should be used as a general guide only. Unions, industry associations, newspaper job advertisements and other drivers are sources of advice about the going rates in your industry sector.
Overtime
Casual base hourly rate1 | Casual overtime rate 150%2 For the first two hours, over 7.6 per day or 38 per week | Casual overtime rate 200%2 For work extending beyond the first two hours of overtime and until the completion of work |
$29.14 | $34.97 | $46.62 |
Range of rates typically paid in Victoria3 | ||
$29.14 to $34.97 | $34.97 to $41.97 | $46.62 to $55.94 |
Notes:
- Casual base hourly rate: The base rate is calculated on the Road Transport and Distribution Award 2020[1] (the Award) for a casual employee driver of a semi-trailer (the Award rate) and assumes 38 ordinary hours of work completed in five shifts of 7.6 hours between 5.30am and 6.30pm, Monday through Friday. The base hourly rate for casual employees includes an additional 25% loading. This is compensation for not receiving the paid annual leave, personal/carer’s leave and public holidays that ongoing employees receive.
- Casual overtime rates: Casual employee drivers in Victoria receive payment at the rate of time and a half for the first two hours of overtime and double time thereafter for work continuing after the completion of an employee’s ordinary hours of work. For each hour of overtime worked a casual must also be paid 10% of 1/38th of the minimum wage specified in the Award for their classification.
- The range of rates in Victoria: This part of the table sets out a range of rates typically paid in Victoria to employee drivers in the transport industry. A range is supplied because the rate paid will vary depending on whether a company is party to an enterprise agreement, the particular industry sector, the skill and efficiency of the particular driver, and market factors such as whether there is a shortage of drivers in the area. The top rate in each range is calculated by adding 20% to the bottom rate.
The Award also provides for the following payments, which may need to be factored into your cost calculation where they apply:
- Shift allowances: Shift allowances will apply for casual employee drivers at the rate of 117.5% for a shift where ordinary hours of work are completed after 6.30pm but before 12.30am (afternoon shift) and at the rate of 130% where ordinary hours of work are completed after 12.30am but before 8.30am (night shift).
- Work on a Saturday: For all ordinary hours worked on a Saturday, a casual employee driver would receive payment at the rate of 150% for hours worked. Work undertaken on a Saturday as overtime would receive payment at the rate of 150% for the first two hours and 200% for all hours thereafter.
- Work on a Sunday: For all ordinary hours and overtime hours worked on a Sunday, a casual employee driver would receive payment at the rate of 200% for hours worked.
D. Vehicle operating costs – Jinker configuration – Medium speed 55 km/h
Standard information | ||||
1 | Tyre Cost | |||
New Recap | $500 $300 | |||
2 | Useful Life (kms) | |||
Truck Trailer | 1,000,000 1,000,000 | |||
3 | Insurance Percentages | |||
Truck Trailer | 2.00% 2.00% | |||
4 | Interest Rates | |||
Loan Interest Rate Owners Interest Rate | 6.25% 6.25% | |||
5 | Fuel Price | |||
On-Road | Off-Road | |||
Melbourne Average Terminal Gate Price September 25 to October 25 2021) | $1.463 | $1.463 | ||
Less: | GST | $0.10 | $0.10 | |
On-Road Grant | $0.17 | |||
Off-Road Rebate | $0.43 | |||
Net Cost: | $1.19 | $.93 | ||
Average Fuel Price per litre: | $1.19 |
Standard information | ||||
1 | Tyre Cost | |||
New Recap | $500 $300 | |||
2 | Useful Life (kms) | |||
Truck Trailer | 1,000,000 1,000,000 | |||
3 | Insurance Percentages | |||
Truck Trailer | 2.00% 2.00% | |||
4 | Interest Rates | |||
Loan Interest Rate Owners Interest Rate | 6.25% 6.25% | |||
5 | Fuel Price | |||
On-Road | Off-Road | |||
Melbourne Average Terminal Gate Price September 25 to October 25 2021) | $1.463 | $1.463 | ||
Less: | GST | $0.10 | $0.10 | |
On-Road Grant | $0.17 | |||
Off-Road Rebate | $0.43 | |||
Net Cost: | $1.19 | $.93 | ||
Average Fuel Price per litre: | $1.19 |
Configuration | Jinker | |
Truck | Trailer | |
Current New Price | $260,000 | $100,000 |
Expected Used Value | $50,000 | $40,000 |
% Borrowed | 100% | 100% |
% Owned | 0.00% | 0.00% |
New Tyres | 2 | - |
Recaps | 8 | 12 |
Total Tyres | 10 | 12 |
Tyre Life (km) | 65,000 | 100,000 |
Annual Registration | $4,512 | $1,713 |
Repairs and Maintenance as a % of Depreciation | 75% | 75% |
Fuel Consumption | 1.60km’s / litre | |
Cash Flow Inputs | ||
Leased Amount | $260,000 | $100,000 |
Lease Terms (years) | 5 | 5 |
Lease Residual | $0 | $0 |
Monthly Payment (12 / Year) | $5,057 | $1,945 |
Running Costs | ($ / km) |
Fuel | $0.74 |
Oil | $0.02 |
Repairs and Maintenance | $0.20 |
Tyres | $0.09 |
Interest Charge | $0.13 |
Depreciation | $0.27 |
Insurance | $0.04 |
Registration | $0.05 |
Total | $1.54 |
Cash Flow | |
Fuel | $0.74 |
Oil | $0.02 |
Repairs and Maintenance | $0.20 |
Tyres | $0.09 |
Finance Repayments | $0.65 |
Insurance | $0.05 |
Registration | $0.05 |
Total | $1.80 |
Cash Flow Inputs | ||
Leased Amount | $260,000 | $100,000 |
Lease Terms (years) | 5 | 5 |
Lease Residual | $0 | $0 |
Monthly Payment (12 / Year) | $5,057 | $1,945 |
E. Example job description – Medium speed jinker - 55 km/h
Per load calculation | |||
Job Description | Operating Variables | ||
Origin | A | Hours per Shift | 12 |
Destination | B | Shifts per Day | 1 |
Distance – Source to Destination (Km’s) | 120 | Truck Workdays Per Annum | 240 |
Private Road Km’s (one way) | 10 | Kilometres per Shift | 537 |
Travel time hours | 4.36 | Average Vehicle Km’s / Annum | 128,868 |
Loading / Unloading | 1.00 | Average Travel Speed | 55 |
Total Travel Time (Round Trip) | 5.36 |
F. Factors influencing total operating costs
Fuel
Fuel is one of the most volatile inputs for heavy vehicle transport services. Variations in fuel costs can be managed with the application of a fuel surcharge or ‘levy’. Where the fuel component of the base vehicle operating cost is agreed between parties and a ‘base’ fuel price is agreed between the parties, a fuel surcharge can then be used to account for the difference between the agreed base fuel price and the actual fuel price paid by the service provider.
Depending upon the needs and desires of parties a fuel levy may be calculated on a weekly, fortnightly or monthly fluctuation in fuel costs over the base rate specified in the contract.
A typical formula widely used in the road transport industry to calculate the fuel surcharge is:
(Current Fuel Price – Base Fuel Price) / Base Fuel Price = %
The percentage figure above is then multiplied by the fuel component of the agreed per hour rate. For example:
Current Fuel Price = $133.60
Base Fuel Price = $121.90
($133.60 – $121.90) / $121.90 = 0.095 or 9.5%
Where the fuel component of the running costs of a vehicle is 17%, that figure is multiplied by the percentage variation between the base fuel price and the current fuel price, in this case 9.5%. With both percentage figures expressed as a decimal the calculation is:
0.095 x 0.17 = 0.016 or 1.6%
1.6% is then added as a fuel levy to the agreed per hour rate for the relevant period.
Nb fuel is 23% of the per hour running cost of the vehicle combination and average travel speed to which this schedule is applicable
Environment days per year
The number of days and total kilometres travelled per year in which haulage occurs will affect the contractor’s operating costs. Fewer work days means that the business’ fixed costs are spread over a shorter period, increasing the total cost per hour/kilometre of running the business. More work days per year allows the business’ fixed costs to be spread over a longer period, decreasing the total cost per hour.
Terrain and road conditions
A higher proportion of low-standard forest roads increases tyre costs and repairs to suspension systems, while a better standard of road will reduce these costs.
Shorter contract term
If the contract term is secure, the contractor’s fixed (annual) costs, including finance costs/depreciation, can be secured over the period of the contract and a better finance arrangement obtained. A shorter contract term (less than the useful life of the vehicle) may involve a higher cost, as the fixed/annualised costs cannot be spread over the longer contract period/number of kilometres. In addition, higher finance costs may be incurred if the contract is less secure.
G. Payment for the business owner’s labour
The Schedule assumes that the business uses a company structure and employs the owner of the business as an employee driver. However, the owner may take payment for their labour in the form of a wage, profits, trust distributions, dividends or a combination of these, depending on their accountant’s advice.
The Schedule assumes the owner-manager drives the vehicle for one 12-hour shift per day (including loading and unloading time) at a base wage of $97,520 year (plus superannuation and WorkCover).
The Award wages as well as the range of wages typically paid to employee drivers are set out in Part C and are a useful guide to the market for the labour services of driving a vehicle. Other useful sources include job advertisements, unions and employer associations.
H. Return on the contractor’s investment
Haulage contractors can reasonably expect to receive an amount over and above their efficient operating costs and their own labour as a reward for their risk and investment. The amount that is a reasonable return on investment will vary widely in all the circumstances, and may vary over time as market conditions change. Factors that influence what is a reasonable return on investment include:
- the amount of the capital investment in the vehicle or equipment
- the level of commercial risk assumed by the contractor
- the security and certainty of the arrangements; whether the vehicle or equipment provided by the contractor can readily be used to provide services to other persons
- whether the vehicle or equipment is also used for personal use
- the efficiency and productivity of the contractor
- the market for the services
Forestry haulage businesses (in native forests) typically set a target for return on investment of between 10 and 15 per cent of their total capital investment in the business (being the amount of the contractor’s own funds invested, net of any debt to a lender).
The profit margin of a haulage business has a significant impact upon the capacity of the contractor to obtain finance, to invest in vehicles and equipment, and to cope with unexpected losses of production, for example, losses due to protests or weather events.
Download a copy of the schedule
[1] The Award rate is accurate as at 1 July 2020, but is varied from time to time by the Fair Work Commission. You can find information about the most recently published minimum employee rates by visiting fwc.gov.au or contacting your association or union.
[2] Hirers are required to provide haulage contractors with the Schedule that most closely relates to the vehicle and type of operation.
Haulage, prime mover and B-double trailer - Slow speed 45 km/h 2021-22
This Schedule applies to haulage contractors transporting forest products at an average speed of 45km/h, sourced from either native or plantation forests using a prime mover and B-double trailer in a single-shift (up to 12 hours per day) operation.
A. Introduction
This Rates and Costs Schedule (Schedule) is published under section 14 of the Owner Drivers and Forestry Contractors Act 2005 (Vic). Under the Act, hirers must give this Schedule to any haulage contractor at least three business days before the contractor is engaged for a period of at least 30 days; or on the thirtieth day if the contractor is engaged for a total period of at least 30 days in any three-month period.
This Schedule applies to haulage contractors transporting forest products1 at an average speed of 45km/h, sourced from either native or plantation forests using a prime mover and B-double trailer in a single-shift (up to 12 hours per day) operation.2
This Schedule is a general guide only. Contractors are strongly advised to seek professional accounting advice relevant to their own situation and discuss all issues with their hirer to ensure there is no misunderstanding concerning payment structures.
Schedules are usually revised annually, and hirers must provide harvesting contractors with any revised Schedule as soon as practicable after it is published.
The Schedule does not set minimum rates that must be paid. Rather, it sets out a costing model and example based on typical overhead costs to help contractors and their hirers better understand the typical operating costs of a haulage business operating in the forestry sector. Haulage contractors should use the Schedule as a guide to map out their own unique cost structures.
How to use this Schedule
The Schedule is based on the average speed per hour estimated or achieved undertaking haulage of forest products with a prime mover and jinker trailer. This Schedule contains calculations based on a slow average travel speed of 45km/h. Additional schedules are available and should be used where the average speed of travel is, or is anticipated to be, at:
- Fast speed – average travel speed of 65 km/h, or
- Medium speed – average travel speed of 55 km/h
An average travel speed impacts upon an operator’s cost per km and cost per hour. Slower travel speeds reduce the amount of kilometres over which fixed costs can be recovered and result in a higher per km cost for haulage. Inversely, a higher average travel speed results in more kilometres being covered in the same time period with the result of lower per kilometre costs as well as lower per hour costs.
Assuming an average speed of 45 km/h, Parts C and D of the Schedule provide an analysis of the labour and equipment costs of providing the haulage service using the vehicle specified. Labour costs are based on industry averages. A comparison rate for undertaking the task as an employee is provided by the minimum rate payable under the Award. Part D provides an analysis of the vehicle costs of providing the service using the vehicle specified, expressed on a per hour and per kilometre basis. In addition, Part D provides an estimate of the cash flow cost per hour of vehicle operation to account for the asset creation process resulting from principal reduction payments.
Part E of the Schedule applies the rates identified in Parts C and D to an example job summary based on an average speed of operation of 45 km/h and within the stated operating parameters. The example job summary demonstrates a methodology that is often used in the transport sector to estimate a per km and per hour costs to a per load payment structure.
B. Key assumptions
The key assumptions made within this Schedule are detailed in the table below.
The tables detailing costs in Part C contain sufficient detail with regard to the treatment of various inputs. This section provides further detail on the treatment of key input factors around operating costs. In addition, this section highlights factors that may create variances within key assumptions and therefore variances within outcomes.
Because of potential variations, great care should be taken in using the indicative figures set out in the Schedule, as the operating costs of individual business may vary significantly.
The Schedule is based on the assumptions detailed below:
Hours and kilometres | Haulage occurs 48 weeks, 10 days per fortnight, 240 days per year, over one 12-hour shift per day (including loading and unloading times). Total hours worked per year: 2,880 Total km’s per year: 147,305 |
Vehicle | Based on a bogie drive prime mover and a B-double trailer. 1,000,000 km vehicle ownership period. |
Finance | Comparison rate of 6.25% per year. No residual payments. 100% financed amount. |
Terrain and road conditions | The costs in this Schedule are based on typical vehicle life, maintenance costs, wear and tear, and tyre consumption of a vehicle travelling on both sealed and unsealed roads. |
Labour | The Schedule utilises an industry average comparison as well as a comparison with rates under the Transport and Distribution Award 2020. The industry average is higher than the Award base rate, however, overtime may be lower. |
Fuel | Based on Melbourne terminal gate diesel price. Assumes fuel consumption of 1.6 km per litre. |
Repairs and Maintenance | Based on an annual kilometre rate of:
Accounting for 75% of the cost of depreciation, which includes scheduled servicing, repairs and maintenance. |
Oil | Based on 3% of fuel cost. |
Registration, Permits and TAC fees | Fees for annual registration are based on VicRoads website 2018/19 fees. |
Insurance – Comprehensive, Public Liability, Third Party | Based on 2% of average capital value over the life of the truck and trailer. |
Administration | Based on $20,000 per trucking unit per annum. |
C. Operating costs - Labour
Labour cost
Workdays per year | ||
Total paid days | 260 | |
Less annual holidays | 20 | |
240 | ||
Less | Training days | 0 |
Statutory holidays | 11 | |
Wet / fire days | 0 | |
Sick leave | 5 | |
Total work days | 224 |
Average annual cost of driver | ||||
Days / Year | Hours / Day | $ / Hour | Total | |
Normal Time | 224 | 7.6 | $32.46 | $55,259 |
Overtime | 224 | 4.4 | $32.46 | $31,992 |
Travel Time | $32.46 | $0 | ||
Training / Wet | 0 | 7.6 | $32.46 | $0 |
Leave | 36 | 7.6 | $32.46 | $8,881 |
Annual Leave Loading (17.5%) | $863 | |||
Total | $96,995 | |||
+ Superannuation | 9.50% | $6,093 | ||
+ Payroll Tax | 4.00% | $4,880 | ||
+ Workers Compensation | 6.00% | $5,817 | ||
Total Employment Cost | $112,785 | |||
Non-Productive Labour Factor | 5.00% | $5,639 | ||
$118,427 | ||||
No. of shifts / Year / Employee | 224 | |||
Employment Cost per shift | $528.68 | |||
Employment Cost per Work Hour | 44.06 |
The wage costs are based on 2021 industry averages for drivers undertaking haulage work using a prime mover and B-double trailer.
These rates will vary with overtime and should be used as a general guide only. Unions, industry associations, newspaper job advertisements and other drivers are sources of advice about the going rates in your industry sector.
Overtime
Casual base hourly rate1 | Casual overtime rate 150%2 For the first two hours, over 7.6 per day or 38 per week | Casual overtime rate 200%2 For work extending beyond the first two hours of overtime and until the completion of work |
$29.56 | $35.47 | $47.30 |
Range of rates typically paid in Victoria3 | ||
$29.56 to $35.47 | $35.47 to $42.56 | $47.30 to $56.76 |
Notes:
- Casual base hourly rate: The base rate is calculated on the Road Transport and Distribution Award 2020[1] (the Award) for a casual employee driver of a semi-trailer (the Award rate) and assumes 38 ordinary hours of work completed in five shifts of 7.6 hours between 5.30am and 6.30pm, Monday through Friday. The base hourly rate for casual employees includes an additional 25% loading. This is compensation for not receiving the paid annual leave, personal/carer’s leave and public holidays that ongoing employees receive.
- Casual overtime rates: Casual employee drivers in Victoria receive payment at the rate of time and a half for the first two hours of overtime and double time thereafter for work continuing after the completion of an employee’s ordinary hours of work. For each hour of overtime worked a casual must also be paid 10% of 1/38th of the minimum wage specified in the Award for their classification.
- The range of rates in Victoria: This part of the table sets out a range of rates typically paid in Victoria to employee drivers in the transport industry. A range is supplied because the rate paid will vary depending on whether a company is party to an enterprise agreement, the particular industry sector, the skill and efficiency of the particular driver, and market factors such as whether there is a shortage of drivers in the area. The top rate in each range is calculated by adding 20% to the bottom rate.
The Award also provides for the following payments, which may need to be factored into your cost calculation where they apply:
- Shift allowances: Shift allowances will apply for casual employee drivers at the rate of 117.5% for a shift where ordinary hours of work are completed after 6.30pm but before 12.30am (afternoon shift) and at the rate of 130% where ordinary hours of work are completed after 12.30am but before 8.30am (night shift).
- Work on a Saturday: For all ordinary hours worked on a Saturday, a casual employee driver would receive payment at the rate of 150% for hours worked. Work undertaken on a Saturday as overtime would receive payment at the rate of 150% for the first two hours and 200% for all hours thereafter.
- Work on a Sunday: For all ordinary hours and overtime hours worked on a Sunday, a casual employee driver would receive payment at the rate of 200% for hours worked.
D. Vehicle operating costs – B-double configuration
Standard information | ||||
1 | Tyre Cost | |||
New Recap | $500 $300 | |||
2 | Useful Life (km) | |||
Truck Trailer | 1,000,000 1,000,000 | |||
3 | Insurance Percentages | |||
Truck Trailer | 2.00% 2.00% | |||
4 | Interest Rates | |||
Loan Interest Rate Owners Interest Rate | 6.25% 6.25% | |||
5 | Fuel Price | |||
On-Road | Off-Road | |||
Melbourne Average Terminal Gate Price September 25 to October 25 2021) | $1.463 | $1.463 | ||
Less: | GST | $0.10 | $0.10 | |
On-Road Grant | $0.17 | |||
Off-Road Rebate | $0.43 | |||
Net Cost: | ||||
Average Fuel Price per Litre | $1.19 | $.93 |
Configuration | B-double | |
Truck | Trailer | |
Current New Price | $275,000 | $185,000 |
Expected Used Value | $65,000 | $50,000 |
% Borrowed | 100% | 100% |
% Owned | 0.00% | 0.00% |
New Tyres | 2 | - |
Recaps | 8 | 24 |
Total Tyres | 10 | 24 |
Tyre Life (km) | 65,000 | 100,000 |
Annual Registration | $11,333 | $3,426 |
Repairs and Maintenance as a % of Depreciation | 75% | 75% |
Fuel Consumption | 1.45km / litre | |
Cash Flow Inputs | ||
Leased Amount | $275,000 | $185,000 |
Lease Terms (Years) | 5 | 5 |
Lease Residual | $0 | $0 |
Monthly Payment (12 / Year) | $5,349 | $3,598 |
Running Costs | ($ / km) |
Fuel | $0.82 |
Oil | $0.02 |
Repairs and Maintenance | $0.26 |
Tyres | $0.12 |
Interest Charge | $0.21 |
Depreciation | $0.35 |
Insurance | $0.06 |
Registration | $0.08 |
Total | $1.90 |
Cash Flow | |
Fuel | $0.82 |
Oil | $0.02 |
Repairs and Maintenance | $0.26 |
Tyres | $0.12 |
Finance Repayments | $0.98 |
Insurance | $0.06 |
Registration | $0.08 |
Total | $2.32 |
E. Example job description – Slow speed B-double
55 km/h
Per load calculation | |||
Job Description | Operating Variables | ||
Origin | A | Hours per Shift | 12 |
Destination | B | Shifts per Day | 1 |
Distance – Source to Destination (Km) | A | Truck Workdays Per Annum | 240 |
Private Road Km (One Way) | B | Kilometres per Shift | 455 |
Travel Time Hours | 120 | Average Vehicle Km / Annum | 109,137 |
Loading / Unloading | 10 | Average Travel Speed | 45 |
Total Travel Time (Round Trip) | 5.33 |
Cost per Shift | Per Year Profit / Loss | Per Year Cash Flow | |
Labour | $528.68 | $126,883 | $126,833 |
Vehicle (B-double configuration) | $864.50 | $207,480 | $253,344 |
Overhead Charge | $83.33 | $20,000 | $20,000 |
Total cost per Shift | $1,476.51 | $354,363 | $400,177 |
Cost per Work Hour | $123.04 | - | $138.95 |
Cost per Km | $3.24 | - | - |
F. Factors influencing total operating costs
Fuel
Fuel is one of the most volatile inputs for heavy vehicle transport services. Variations in fuel costs can be managed with the application of a fuel surcharge or ‘levy’. Where the fuel component of the base vehicle operating cost is agreed between parties and a ‘base’ fuel price is agreed between the parties, a fuel surcharge can then be used to account for the difference between the agreed base fuel price and the actual fuel price paid by the service provider.
Depending upon the needs and desires of parties a fuel levy may be calculated on a weekly, fortnightly or monthly fluctuation in fuel costs over the base rate specified in the contract.
A typical formula widely used in the road transport industry to calculate the fuel surcharge is:
(Current Fuel Price – Base Fuel Price) / Base Fuel Price = %
The percentage figure above is then multiplied by the fuel component of the agreed per hour rate. For example:
Current Fuel Price = $133.60
Base Fuel Price = $121.90
($133.60 – $121.90) / $121.90 = 0.095 or 9.5%
Where the fuel component of the running costs of a vehicle is 17%, that figure is multiplied by the percentage variation between the base fuel price and the current fuel price, in this case 9.5%. With both percentage figures expressed as a decimal the calculation is:
0.095 x 0.17 = 0.016 or 1.6%
1.6% is then added as a fuel levy to the agreed per hour rate for the relevant period.
Nb fuel is 21% of the per hour running cost of the vehicle combination and average travel speed to which this schedule is applicable
Environment days per year
The number of days and total kilometres travelled per year in which haulage occurs will affect the contractor’s operating costs. Fewer work days means that the business’ fixed costs are spread over a shorter period, increasing the total cost per hour/kilometre of running the business. More work days per year allows the business’ fixed costs to be spread over a longer period, decreasing the total cost per hour.
Terrain and road conditions
A higher proportion of low-standard forest roads increases tyre costs and repairs to suspension systems, while a better standard of road will reduce these costs.
Shorter contract term
If the contract term is secure, the contractor’s fixed (annual) costs, including finance costs/depreciation, can be secured over the period of the contract and a better finance arrangement obtained. A shorter contract term (less than the useful life of the vehicle) may involve a higher cost, as the fixed/annualised costs cannot be spread over the longer contract period/number of kilometres. In addition, higher finance costs may be incurred if the contract is less secure.
G. Payment for the business owner’s labour
The Schedule assumes that the business uses a company structure and employs the owner of the business as an employee driver. However, the owner may take payment for their labour in the form of a wage, profits, trust distributions, dividends or a combination of these, depending on their accountant’s advice.
The Schedule assumes the owner-manager drives the vehicle for one 12-hour shift per day (including loading and unloading time) at a base wage of $97,520 per year (plus superannuation and WorkCover).
The Award wages as well as the range of wages typically paid to employee drivers are set out in Part C and are a useful guide to the market for the labour services of driving a vehicle. Other useful sources include job advertisements, unions and employer associations.
H. Return on the contractor’s investment
Haulage contractors can reasonably expect to receive an amount over and above their efficient operating costs and their own labour as a reward for their risk and investment. The amount that is a reasonable return on investment will vary widely in all the circumstances and may vary over time as market conditions change. Factors that influence what is a reasonable return on investment include:
- the amount of the capital investment in the vehicle or equipment
- the level of commercial risk assumed by the contractor
- the security and certainty of the arrangements
- whether the vehicle or equipment provided by the contractor can readily be used to provide services to other persons
- whether the vehicle or equipment is also used for personal use
- the efficiency and productivity of the contractor
- the market for the services
Forestry haulage businesses (in native forests) typically set a target for return on investment of between 10 and 15 per cent of their total capital investment in the business (being the amount of the contractor’s own funds invested, net of any debt to a lender).
The profit margin of a haulage business has a significant impact upon the capacity of the contractor to obtain finance, to invest in vehicles and equipment, and to cope with unexpected losses of production, for example, losses due to protests or weather events.
Download a copy of the schedule
[1] The Award rate is accurate as at 1 July 2021, but is varied from time to time by the Fair Work Commission. You can find information about the most recently published minimum employee rates by visiting fwc.gov.au or contacting your association or union.
[2] Hirers are required to provide haulage contractors with the Schedule that most closely relates to the vehicle and type of operation.
Haulage, prime mover and jinker trailer - Slow speed 45 km/h 2021-22
This Schedule applies to haulage contractors transporting forest products at an average speed of 45km/h sourced from either native or plantation forests using a prime mover and jinker trailer in a single-shift (up to 12 hours per day) operation.
A. Introduction
This Rates and Costs Schedule (Schedule) is published under section 14 of the Owner Drivers and Forestry Contractors Act 2005 (Vic). Under the Act, hirers must give this Schedule to any haulage contractor at least three business days before the contractor is engaged for a period of at least 30 days; or on the thirtieth day if the contractor is engaged for a total period of at least 30 days in any three-month period.
This Schedule applies to haulage contractors transporting forest products1 at an average speed of 45km/h sourced from either native or plantation forests using a prime mover and jinker trailer in a single-shift (up to 12 hours per day) operation.2
This Schedule is a general guide only. Contractors are strongly advised to seek professional accounting advice relevant to their own situation and discuss all issues with their hirer to ensure there is no misunderstanding concerning payment structures.
Schedules are usually revised annually, and hirers must provide harvesting contractors with any revised Schedule as soon as practicable after it is published.
The Schedule does not set minimum rates that must be paid. Rather, it sets out a costing model and example based on typical overhead costs to help contractors and their hirers to better understand the typical operating costs of a haulage business operating in the forestry sector. Contractors should use the Schedule as a guide to map out their own unique cost structures.
How to use this Schedule
The Schedule is based on the average speed per hour estimated or achieved undertaking haulage of forest products with a prime mover and jinker trailer. This Schedule contains calculations based on a fast average travel speed of 45km/h. Additional schedules are available and should be used where the average speed of travel is, or is anticipated to be, at:
- Fast speed – average travel speed of 65 km/h, or
- Medium speed – average travel speed of 55 km/h
An average travel speed impacts upon an operator’s cost per km and cost per hour. Slower travel speeds reduce the amount of kilometres over which fixed costs can be recovered and result in a higher per km cost for haulage. Inversely, a higher average travel speed results in more kilometres being covered in the same time period, with the result of lower per kilometre costs as well as lower per hour costs.
Assuming an average speed of 45 km/h, Parts C and D of the Schedule provide an analysis of the labour and equipment costs of providing the haulage service using the vehicle specified. Labour costs are based on industry averages. A comparison rate for undertaking the task as an employee is provided by the minimum rate payable under the Award. Part D provides an analysis of the vehicle costs of providing the service using the vehicle specified, expressed on a per hour and per kilometre basis. In addition, Part D provides an estimate of the cash flow cost per hour of vehicle operation to account for the asset creation process resulting from principal reduction payments.
Part E of the Schedule applies the rates identified in Parts C and D to an example job summary based on an average speed of operation of 45 km/h and within the stated operating parameters. The example job summary demonstrates a methodology often used in the transport sector to estimate a per km and per hour costs to a per load payment structure.
B. Key assumptions
The key assumptions made within this Schedule are detailed in the table below.
The tables detailing costs in Part C contain sufficient detail with regard to the treatment of various inputs. However, this section provides further detail on the treatment of key input factors around operating costs. In addition, this section highlights factors that may create variances within key assumptions and therefore variances within outcomes.
Because of potential variations, great care should be taken in using the indicative figures set out in the Schedule, as the operating costs of individual business may vary significantly.
The Schedule is based on the assumptions detailed below:
Hours and kilometres | Haulage occurs 48 weeks, 10 days per fortnight, 240 days per year, over one 12-hour shift per day (including loading and unloading times). Total hours worked per year: 2,880 Total km’s per year: 147,305 |
Vehicle | Based on a bogie drive prime mover and a B-double trailer. 1,000,000 km vehicle ownership period. |
Finance | Comparison rate of 6.25% per year. No residual payments. 100% financed amount. |
Terrain and road conditions | The costs in this Schedule have been based on typical vehicle life, maintenance costs, wear and tear, and tyre consumption of a vehicle travelling on both sealed and unsealed roads. |
Labour | The Schedule utilises an industry average comparison as well as a comparison with rates under the Transport and Distribution Award 2020. The industry average is higher than the Award base rate, however, overtime may be lower. |
Fuel | Based on Melbourne terminal gate diesel price. Assumes fuel consumption of 1.6 km per litre. |
Repairs and Maintenance | Based on an annual kilometre rate of:
Accounting for 75% of the cost of depreciation, which includes scheduled servicing, repairs and maintenance. |
Oil | Based on 3% of fuel cost. |
Registration, Permits and TAC fees | Fees for annual registration are based on VicRoads website 2021/22 fees. |
Insurance – Comprehensive, Public Liability, Third Party | Based on 2% of average capital value over the life of the truck and trailer. |
Administration | Based on $20,000 per trucking unit per annum. |
C. Operating costs - Labour
Labour cost
Workdays per year | ||
Total paid days | 260 | |
Less annual holidays | 20 | |
240 | ||
Less | Training days | 0 |
Statutory holidays | 11 | |
Wet / fire days | 0 | |
Sick leave | 5 | |
Total work days | 224 |
Average annual cost of driver | ||||
Days / Year | Hours / Day | $ / Hour | Total | |
Normal Time | 224 | 7.6 | $32.46 | $55,259 |
Overtime | 224 | 4.4 | $32.46 | $31,992 |
Travel Time | $32.46 | $0 | ||
Training / Wet | 0 | 7.6 | $32.46 | $0 |
Leave | 36 | 7.6 | $32.46 | $8,881 |
Annual Leave Loading (17.5%) | $863 | |||
Total | $96,995 | |||
+ Superannuation | 9.50% | $6,093 | ||
+ Payroll Tax | 4.00% | $3,880 | ||
+ Workers Compensation | 6.00% | $5,817 | ||
Total Employment Cost | $112,785 | |||
Non-Productive Labour Factor | 5.00% | $5,639 | ||
$118,427 | ||||
No. of Shifts / Year / Employee | 224 | |||
Employment Cost per Workshop | $528.68 | |||
Employment Cost per Work Hour | 44.06 |
The wage costs are based on 2021 industry averages for drivers undertaking haulage work using a prime mover and B-double trailer.
These rates will vary with overtime and should be used as a general guide only. Unions, industry associations, newspaper job advertisements and other drivers are sources of advice about the going rates in your industry sector.
Overtime
Casual base hourly rate1 | Casual overtime rate 150%2 For the first two hours, over 7.6 per day or 38 per week | Casual overtime rate 200%2 For work extending beyond the first two hours of overtime and until the completion of work |
$29.14 | $34.97 | $46.62 |
Range of rates typically paid in Victoria3 | ||
$29.14 to $34.97 | $34.97 to $41.97 | $46.62 to $55.94 |
Notes:
- Casual base hourly rate: The base rate is calculated on the Road Transport and Distribution Award 2020[1] (the Award) for a casual employee driver of a semi-trailer (the Award rate) and assumes 38 ordinary hours of work completed in five shifts of 7.6 hours between 5.30am and 6.30pm, Monday through Friday. The base hourly rate for casual employees includes an additional 25% loading. This is compensation for not receiving the paid annual leave, personal/carer’s leave and public holidays that ongoing employees receive.
- Casual overtime rates: Casual employee drivers in Victoria receive payment at the rate of time and a half for the first two hours of overtime and double time thereafter for work continuing after the completion of an employee’s ordinary hours of work. For each hour of overtime worked a casual must also be paid 10% of 1/38th of the minimum wage specified in the Award for their classification.
- The range of rates in Victoria: This part of the table sets out a range of rates typically paid in Victoria to employee drivers in the transport industry. A range is supplied because the rate paid will vary depending on whether a company is party to an enterprise agreement, the particular industry sector, the skill and efficiency of the particular driver, and market factors such as whether there is a shortage of drivers in the area. The top rate in each range is calculated by adding 20% to the bottom rate.
The Award also provides for the following payments, which may need to be factored into your cost calculation, where they apply:
- Shift allowances: Shift allowances will apply for casual employee drivers at the rate of 117.5% for a shift where ordinary hours of work are completed after 6.30pm but before 12.30am (afternoon shift) and at the rate of 130% where ordinary hours of work are completed after 12.30am but before 8.30am (night shift).
- Work on a Saturday: For all ordinary hours worked on a Saturday, a casual employee driver would receive payment at the rate of 150% for hours worked. Work undertaken on a Saturday as overtime would receive payment at the rate of 150% for the first two hours and 200% for all hours thereafter.
- Work on a Sunday: For all ordinary hours and overtime hours worked on a Sunday, a casual employee driver would receive payment at the rate of 200% for hours worked.
D. Vehicle operating costs – jinker configuration – slow speed
Standard information | ||||
1 | Tyre Cost | |||
New Recap | $500 $300 | |||
2 | Useful Life (km) | |||
Truck Trailer | 1,000,000 1,000,000 | |||
3 | Insurance Percentages | |||
Truck Trailer | 2.00% 2.00% | |||
4 | Interest Rates | |||
Loan Interest rate Owners Interest rate | 6.25% 6.25% | |||
5 | Fuel Price | |||
On-Road | Off-Road | |||
Melbourne Average Terminal Gate Price September 25 to October 25 2021) | $1.463 | $1.463 | ||
Less: | GST | $0.10 | $0.10 | |
On-Road Grant | $0.17 | |||
Off-Road Rebate | $0.43 | |||
Net Cost: | $1.19 | $.93 | ||
Average Fuel Price per Litre | $1.19 |
Configuration | Jinker | |
Truck | Trailer | |
Current New Price | $260,000 | $100,000 |
Expected Used Value | $50,000 | $40,000 |
% Borrowed | 100% | 100% |
% Owned | 0.00% | 0.00% |
New Tyres | 2 | - |
Recaps | 8 | 12 |
Total Tyres | 10 | 12 |
Tyre Life (km) | 65,000 | 100,000 |
Annual Registration | $4,512 | $1,713 |
Repairs and Maintenance as a % of Depreciation | 75% | 75% |
Fuel Consumption | 1.60km / litre | |
Cash Flow Inputs | ||
Leased Amount | $260,000 | $100,000 |
Lease Terms (Years) | 5 | 5 |
Lease Residual | $0 | $0 |
Monthly Payment (12 / Year) | $5,057 | $1,945 |
Running Costs | ($ / km) |
Fuel | $0.74 |
Oil | $0.02 |
Repairs and Maintenance | $0.20 |
Tyres | $0.09 |
Interest Charge | $0.16 |
Depreciation | $0.27 |
Insurance | $0.05 |
Registration | $0.06 |
Total | $1.59 |
Cash Flow | |
Fuel | $0.74 |
Oil | $0.02 |
Repairs and Maintenance | $0.20 |
Tyres | $0.09 |
Finance Repayments | $0.77 |
Insurance | $0.05 |
Registration | $0.06 |
Total | $1.93 |
E. Example job description – Slow speed jinker
Per load calculation | |||
Job Description | Operating Variables | ||
Origin | A | Hours per Shift | 12 |
Destination | B | Shifts per Day | 1 |
Distance – Source to Destination (Km) | 120 | Truck Workdays Per Annum | 240 |
Private Road Km (One Way) | 10 | Kilometres per shift | 455 |
Travel time hours | 5.33 | Average Vehicle Km / Annum | 109,137 |
Loading / Unloading | 1.00 | Average Travel Speed | 45 |
Total Travel Time (Round Trip) | 6.33 |
Cost per Shift | Per Year Profit / Loss | Per Year Cash Flow | |
Labour | $528.68 | $126,883 | $126,883 |
Vehicle (Jinker Configuration) | $723.45 | $173,628 | $210,756 |
Overhead Charge | $83.33 | $20,000 | $20,000 |
Total cost per Shift | $1,335.46 | $320,461 | $357,639 |
Cost per Work Hour | $111.29 | - | $124.18 |
Cost per Km | $2.93 | - | - |
F. Factors influencing total operating costs
Fuel
Fuel is one of the most volatile inputs for heavy vehicle transport services. Variations in fuel costs can be managed with the application of a fuel surcharge or ‘levy’. Where the fuel component of the base vehicle operating cost is agreed between parties and a ‘base’ fuel price is agreed between the parties, a fuel surcharge can then be used to account for the difference between the agreed base fuel price and the actual fuel price paid by the service provider.
Depending upon the needs and desires of parties a fuel levy may be calculated on a weekly, fortnightly or monthly fluctuation in fuel costs over the base rate specified in the contract.
A typical formula widely used in the road transport industry to calculate the fuel surcharge is:
(Current Fuel Price – Base Fuel Price) / Base Fuel Price = %
The percentage figure above is then multiplied by the fuel component of the agreed per hour rate. For example:
Current Fuel Price = $133.60
Base Fuel Price = $121.90
($133.60 – $121.90) / $121.90 = 0.095 or 9.5%
Where the fuel component of the running costs of a vehicle is 17%, that figure is multiplied by the percentage variation between the base fuel price and the current fuel price, in this case 9.5%. With both percentage figures expressed as a decimal the calculation is:
0.095 x 0.17 = 0.016 or 1.6%
1.6% is then added as a fuel levy to the agreed per hour rate for the relevant period.
Nb fuel is 21% of the per hour running cost of the vehicle combination and average travel speed to which this schedule is applicable
Environment days per year
The number of days and total kilometres travelled per year in which haulage occurs will affect the contractor’s operating costs. Fewer work days means that the business’ fixed costs are spread over a shorter period, increasing the total cost per hour/kilometre of running the business. More work days per year allows the business’ fixed costs to be spread over a longer period, decreasing the total cost per hour.
Terrain and road conditions
A higher proportion of low-standard forest roads increases tyre costs and repairs to suspension systems, while a better standard of road will reduce these costs.
Shorter contract term
If the contract term is secure, the contractor’s fixed (annual) costs, including finance costs/depreciation, can be secured over the period of the contract and a better finance arrangement obtained. A shorter contract term (less than the useful life of the vehicle) may involve a higher cost, as the fixed/annualised costs cannot be spread over the longer contract period/number of kilometres. In addition, higher finance costs may be incurred if the contract is less secure.
G. Payment for the business owner’s labour
The Schedule assumes that the business uses a company structure and employs the owner of the business as an employee driver. However, the owner may take payment for their labour in the form of a wage, profits, trust distributions, dividends or a combination of these, depending on their accountant’s advice.
The Schedule assumes the owner-manager drives the vehicle for one 12-hour shift per day (including loading and unloading time) at a base wage of $97,520 year (plus superannuation and WorkCover).
The Award wages as well as the range of wages typically paid to employee drivers are set out in Part C and are a useful guide to the market for the labour services of driving a vehicle. Other useful sources include job advertisements, unions and employer associations.
H. Return on the contractor’s investment
Haulage contractors can reasonably expect to receive an amount over and above their efficient operating costs and their own labour as a reward for their risk and investment. The amount that is a reasonable return on investment will vary widely in all the circumstances, and may vary over time as market conditions change. Factors that influence what is a reasonable return on investment include:
- the amount of the capital investment in the vehicle or equipment
- the level of commercial risk assumed by the contractor
- the security and certainty of the arrangements
- whether the vehicle or equipment provided by the contractor can readily be used to provide services to other persons
- whether the vehicle or equipment is also used for personal use
- the efficiency and productivity of the contractor
- the market for the services
Forestry haulage businesses (in native forests) typically set a target for return on investment of between 10 and 15 per cent of their total capital investment in the business (being the amount of the contractor’s own funds invested, net of any debt to a lender).
The profit margin of a haulage business has a significant impact upon the capacity of the contractor to obtain finance, to invest in vehicles and equipment, and to cope with unexpected losses of production, for example, losses due to protests or weather events.
Download a copy of the schedule
[1] The Award rate is accurate as at 1 July 2021, but is varied from time to time by the Fair Work Commission. You can find information about the most recently published minimum employee rates by visiting fwc.gov.au or contacting your association or union.
[2] Hirers are required to provide haulage contractors with the Schedule that most closely relates to the vehicle and type of operation.