ARC Parcel Service Franchise Initial Investment

Annual
Annual Depreciated
S.no Category Decription Amount Type Earning Monthly Depriciation % Remarks
Interest % Capital
Investment

1 Security Deposit ₹ 30,000.00 Earning 8.00

2 Shed Rent Advance ₹ 100,000.00 Nil
Tata Ace with Covered
3 Asset body ₹ 165,000.00 Depriciate
Insurance ₹ 0.00
4 Furniture System Table
5 IT System Desktop with Printer
Weighing Machine

ARC Parcel Service Franchise - Income Monthly for Delivery

Calculation on Per Day Delivery inward of 2 Ton weight Package

Office
Door Door Deleivery Deleivery
Per day Office Deleivery Door Deleivery Door Deleivery
Inward Ton Delivery/Office commision commision Montlhy day Total Earning Per
S.no Category Decription Per Day (Rs.) Storage rent commision per commision per Per day
count delivery Package earning Per day earning Per count Month (Rs.)
income (Rs.) package (Rs.) package % Value(Rs.)
count per day Value (Rs.) day Value
(Rs.)

1 Storage Rent Per ton inwards ₹ 45.00 2.00 ₹ 90.00 26 ₹ 2,340.00

2 Office Delivery 200 ₹ 2.00 ₹ 400.00 26 ₹ 10,400.00
3 Door Delivery 800 ₹ 1,000.00 26 ₹ 26,000.00
4
5
6
7
8
9
10
Total ₹ 38,740.00

ARC Parcel Service Franchise - Income Monthly for Pickup

Calculation on Per Day Pickup inward of 1 Ton weight Package
Commision
Per Day Total Earning
% on Basic frieght Per Day Pickup Montlhy day
S.no Category Decription Booking Per Month Remarks
Booking value (Rs.) Commision (Rs.) count
Amount (Rs.) (Rs.)
Value

Existing Pickup per

1 Door Pickup day ₹ 5,000.00 11.00 ₹ 3,000.00 330 26.0 ₹ 8,580.00
New Target Pickup -
Per day
2 Door Pickup ₹ 5,000.00 11.00 ₹ 3,000.00 330 26.0 ₹ 8,580.00
 3

4 Existing Booking count 5.00 30.00 150 26.0 ₹ 3,900.00

5 Target Booking count 20.00 30.00 600 26.0 ₹ 15,600.00

6
₹ 36,660.00

ARC Parcel Service Daily Expenses - Calculation for Monthly

Daily KM Daily Option 2 : Total Expenses
Montlhy day
S.no Category Decription Daily KM Base Rate Amount Fixed Wage per Per Month Remarks
count
(Rs.) (Rs.) Day (Rs.) (Rs.)
1 Shed Rent

Shed EB/Water
2
charges

Contract - Tata
Daily trip km Based
ACE+Driver
3 ₹ 12,000.00

4 Load Man Daily wages Rs.400/- ₹ 9,000.00

Office
5 consumables ₹ 7,000.00
miscellaneous
6 Expenses
7 Risk Analysis
Parcel theft or loss
Parcel item Damage