Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Distance Matrix (in km)

City Chennai Delhi


Chennai 0 2160
Delhi 2160 0
Hyderabad 700 1450
Kolkota 1680 1440
Mumbai 1370 1410

Basic Freight Rate 1.3


(Rs)

Good Movement
Consignment From City To City
1 Mumbai Kolkota
2 Mumbai Hyderabad
3 Hyderabad Chennai
4 Hyderabad Kolkota
5 Kolkota Delhi
6 Kolkota Chennai
7 Delhi Chennai
8 Delhi Hyderabad
9 Chennai Mumbai
Total

Slab Calculations

Slab Pricing

0 2
100000 1.8
150000 1.5
250000 1.25
500000 1.1
Above 500000
Distance Matrix (in km)
Hyderabad Kolkota Mumbai
700 1680 1370
1450 1440 1410
0 1520 740
1520 0 2080
740 2080 0

Good Movement Perc


Tonnage Distance Tonnage Distance Freight Charges (Rs) 5%
500 2080 1040000 1352000.00 1419600.00
200 740 148000 192400.00 202020.00
800 700 560000 728000.00 764400.00
200 1520 304000 395200.00 414960.00
100 1440 144000 187200.00 196560.00
100 1680 168000 218400.00 229320.00
600 2160 1296000 1684800.00 1769040.00
900 1450 1305000 1696500.00 1781325.00
70 1370 95900 124670.00 130903.50
6579170.00 6908128.50

Slab Calculations Final Calculations


Cumulative
Freight Charge for Cumulative Freight Slab
Tonnage Distance Freight
Slab Charge Distance
Charge
0 0 1040000 752500 500001
200000 200000 148000 200000 100001
90000 290000 560000 752500 500001
150000 440000 304000 440000 250001
312500 752500 144000 200000 100001
168000 290000 150001
1296000 752500 500001
1305000 752500 500001
95900 0 0
Total
Percentage change in Freight Charges
7% 10% 12% 15% 20%
1446640.00 1487200.00 1514240.00 1554800.00 1622400.00
205868.00 211640.00 215488.00 221260.00 230880.00
778960.00 800800.00 815360.00 837200.00 873600.00
422864.00 434720.00 442624.00 454480.00 474240.00
200304.00 205920.00 209664.00 215280.00 224640.00
233688.00 240240.00 244608.00 251160.00 262080.00
1802736.00 1853280.00 1886976.00 1937520.00 2021760.00
1815255.00 1866150.00 1900080.00 1950975.00 2035800.00
133396.90 137137.00 139630.40 143370.50 149604.00
7039711.90 7237087.00 7368670.40 7566045.50 7895004.00

lculations
New Freight
Pricing Charges (Rs)

1.1 1346498.9
1.8 286398.2
1.1 818498.9
1.25 507498.75
1.8 279198.2
1.5 316998.5
1.1 1628098.9
1.1 1637998.9
2 191800
7012989.25

You might also like