Looking at those figures I think you are a bit light on your fuel costs, probably nearer £2.95 per gallon puts fuel & oil cost a bit higher. O need to sober up though
64.79 per litre x 4.5461= 2.945
If you are paying a driver £29.749 for 75,000miles You will probably be overrun with applications.