12255 Exp
Avl: 238 (14 Jan)
HO: 24
CK: 118
Total Avl: 380
#...
more...
Total Berth: 16*78=1248
Berth Utilized: 866
Capacity Utilization: 69.55%
#
Fare: 381
Revenue: 381*866= 3.3 Lakh (Approx)
Diesel (@10L/Km): 456*10*50=2.28 Lakh
Gross Revenue: 1.02 Lakh
Gross Revenue Monthly (8 Trips): 8.15 Lakh
#
PS:
1. WDG-4 Consumption: 4L/Km (10 is too high guess, still taken)
2. Date taken is the last possible
3. Budgeting trip Month over Month will lead monthly trip getting more than 8 to 8.5, hence more gross revenue.
#
To find NET, plz deduct Monthly Salary (8/30*Salary Share been utilized to run this train)-Gross
1. Main & Asst Driver
2. Guard
3. 2 TTE (GR runs with 2 TTE as running staff)
4. 5-6 Attendent
I dont think combine, this will come near to 1.5 to 2 Lakh (At Higest Scale)
Note: I havnt seen any GRP in GR ever.
Still this GR do have some 5-6 Lakh to spare before sanctioned as loss making!!!