Scribd
Upload
307 views6 pages

Uber Analytics Test Q2 - Manas Mishra

1. The document summarizes the assumptions and calculations for estimating the profit earned by an Uber driver over 5 years of operating their car. 2. Key assumptions include the car costing 5 lakhs with 80% loan amount of 4 lakhs, driving 12 hours per day at 30km/hr, and working 317 days per year. 3. Calculations estimate the fixed costs of loan repayment, insurance, taxes, and the variable costs of fuel and maintenance over the 5 years. Revenue is calculated based on estimated daily trips and fares, accounting for commissions. 4. The total estimated profit over 5 years is 44,059.94 after accounting for total fixed, variable and revenue amounts

Uploaded by

Manas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
307 views6 pages

Uber Analytics Test Q2 - Manas Mishra

1. The document summarizes the assumptions and calculations for estimating the profit earned by an Uber driver over 5 years of operating their car. 2. Key assumptions include the car costing 5 lakhs with 80% loan amount of 4 lakhs, driving 12 hours per day at 30km/hr, and working 317 days per year. 3. Calculations estimate the fixed costs of loan repayment, insurance, taxes, and the variable costs of fuel and maintenance over the 5 years. Revenue is calculated based on estimated daily trips and fares, accounting for commissions. 4. The total estimated profit over 5 years is 44,059.94 after accounting for total fixed, variable and revenue amounts

Uploaded by

Manas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 6

Uber Driver PnL

Assumptions-
1. Assuming Car cost to be 5 lakh INR and which depriciates completely in 5 yrs uniformly
2. LTV is 80% therefore loan of 4 lakh INR and 1 lakh Downpayment
3. Driver drives for 12 hours a day, On average Speed in City 30km/hr
4. Out of 365 days a driver takes 1 day leave per week therefore 317 working days per year
5. Trip time Efficiency represents the % of time a driver is on trip out of total driving hours

Loan Amount
Annual Interest rate
Term Loan yrs
CNG Cost per kg
Mileage in km per kg
Speed of car km/hr
Total hours driven per day
Average trip time in mins
Base fare per ride INR
Fare per min INR
Fare per km INR
Trip time Efficieny
Road Tax
Insurance
No. of working days per year

Car Value

Cost

Fixed Cost

Variale Cost
Variale Cost

Revenue

Trip time per day in mins ( out of 12*60=720 mins)


No of trips per day

Base fare per trip


Fare via trip mins
Fare via kms
Total Fare per trip
Total Fare per day

Deducting 20% Uber commission


Revenue per year
Total Revenue for 5 year

Profit (5 years) = Revenue - Fixed Cost- Variable cost


Monthly profit
ciates completely in 5 yrs uniformly
ownpayment
n City 30km/hr
therefore 317 working days per year
r is on trip out of total driving hours

400,000
9%
3
44
16
30
12
40
50
1
12
75%
8%
5%
317

Year 1 Year 2 Year 3


500,000 400,000 300,000

Year 1 Year 2 Year 3


Downpayment 100,000 - -
Road Tax (8% of car value) 40,000 - -
Mobile phone 10,000
EMI in year 152,639 152,639 152,639
Insurance (5% of Value) 25,000 20,000 15,000
Total Fixed Cost 327,639 172,639 167,639
Total Fixed Cost for 5 years

Year 1 Year 2 Year 3


Fuel 313,830 313,830 313,830
Maintenance - Damage, Repair 60,000 60,000 60,000
Internet 3,600 3,600 3,600
Miscl- Fine, Parking, 24,000 24,000 24,000
Total Variale cost 401,430 401,430 401,430
Total Variale cost for 5 years

No of trips per day * Avg Price per trip


No of trips per day *(Base fare per trip + Fare via min + Fare via km )

540
13.5

50
40
240
330
4455

3564 Year 1 Year 2 Year 3


1,129,788 1,129,788 1,129,788

2,643,596
44,059.94
Year 4 Year 5
200,000 100,000

Year 4 Year 5
- -
- -
10,000
152,639 152,639
10,000 5,000
172,639 157,639
998,194

Year 4 Year 5
313,830 313,830
60,000 60,000
3,600 3,600
24,000 24,000
401,430 401,430
2,007,150

Year 4 Year 5
1,129,788 1,129,788
5,648,940

You might also like