Small Farm Logistics Cost Modeling

Manage your distribution routes and manifests to better understand your logistical costs
Logout

Route #2

Jagger Aggregation Hub → First Alt Co-op → Rye & Thyme Kitchen → Jagger Aggregation Hub
Back Export CSV
Start & finish
Jagger Aggregation Hub
3120 SW Hillside Rd Corvallis OR
Stops (2)
  1. First Alt Co-op 1007 SE 3rd St, Corvallis 30 min unload
  2. Rye & Thyme Kitchen 455 NW Monroe Ave, Corvallis 20 min unload
Legs
Jagger Aggregation Hub → First Alt Co-op 32.8 mi 65 min
First Alt Co-op → Rye & Thyme Kitchen 10.8 mi 25 min
Rye & Thyme Kitchen → Jagger Aggregation Hub 20.1 mi 44 min
Round trip 63.6 mi 133 min
Route Map
Vehicle
Isuzu NPR Reefer
Type: Ref
MPG: 11.5
Max Weight: 9000.0 lbs
Max Volume: 720.0 cu ft
Purchase: $68000.00
Est. Miles: 24000.0
Salvage: $14000.00
Insurance: $4200.00
Maint: $3600.00
Driver
Marisol Vega
Drive Wage: $26.00/hr
Load Wage: $22.00/hr
Transportation Costs
Time & Rates
Drive Mins
133.49
Load Mins
45.0
Unload Mins
50.0
Distance
63.6 mi
Gas Price
$4.35/gal
Cost Breakdown
Driver (Drive)
$57.85
Driver (Load+Unload)
$34.83
Total Driver
$92.68
Fuel
$24.07
Depreciation
$17.90
Daily Insurance
$11.14
Daily Maintenance
$9.54
Total Cost
$155.32
Load Stats
Items
4
Total Weight
1260.0 lbs
Total Volume
116.8 cu ft
Manifest
Allocate delivery by:
Product Farm Destination Qty Case size Alloc. Delivery / Unit
Watermelon Sunset Ridge Produce First Alt Co-op 22.0 2.40 cu ft $2.34 $3.19
Watermelon Riverbend Farm Rye & Thyme Kitchen 10.0 2.40 cu ft $2.34 $3.19
Winter Squash Riverbend Farm Rye & Thyme Kitchen 16.0 1.60 cu ft $2.71 $2.13
Yellow Onions Creek Bed Gardens First Alt Co-op 12.0 1.20 cu ft $3.08 $1.60
Trip cost by farm
Farm Items Weight (lbs) % of load Trip cost share
Creek Bed Gardens 1 300.00 23.8% $36.98
Riverbend Farm 2 542.00 43.0% $66.81
Sunset Ridge Produce 1 418.00 33.2% $51.53
Total $155.32
Split by each farm's share of the load's total weight.
Farm Items Volume (cu ft) % of load Trip cost share
Creek Bed Gardens 1 14.40 12.3% $19.15
Riverbend Farm 2 49.60 42.5% $65.96
Sunset Ridge Produce 1 52.80 45.2% $70.21
Total $155.32
Split by each farm's share of the load's total volume.