Commercial Yard Financial Pro-Forma
Project Terminal Revenue & Unmanned Gate Savings.
Calculate real annual gross earnings, guard shack labor elimination, and delinquency recovery for your commercial truck terminal or industrial drop lot.
1. Total Marked Spot Capacity80 Spots
15 Spots (Small Drop Yard)125 Spots250 Spots (Major Hub)
2. Average Space Rate ($ / Month)$285 / mo
$150/mo (Rural Highway)$325/mo$500/mo (Metro/Port Corridor)
3. Target Average Occupancy85% (68 rigs)
40% Ramp Up75% Stabilized100% Sold Out
4. 480V Reefer Shore Power Bays ($95/mo fee)16 Plugs
0 Plugs (Dry Only)25 Plugs50 Plugs (Cold Chain)
Projected Financial Performance
$20,900/ Month Gross
$250,800 Annualized Parking Revenue
Occupied Spot Base:$19,380/mo
480V Shore Surcharges:+$1,520/mo
Guard Shack Labor Saved:+$48,000 / yr
Delinquency Recovered (8%):+$20,064 / yr
Total Annual Net Value Created
$318,864 / Year
Includes rent roll, $0 guard shack staffing, and zero unpaid parking lockouts.