ROI Calculator
See how your OPD slab and SLA performance translate to a monthly payout, an annual figure and a return on the ₹80 lac security deposit — under the COST + OPD model, with manpower and most opex reimbursed by Zepto.
Payout is national — the city sets the manpower salaries Zepto reimburses.
The ₹80 lac security deposit is the ROI base (₹72 lac refundable at store handover). Manpower and most operating costs are reimbursed by Zepto; the FR carries a ₹54,000/month fixed opex plus consumables. Scores below 65% incur deductions.
Return on the ₹80L deposit
- OPD-slab payout
- ₹1,75,000
- SLA incentive
- +₹25,000
- = Monthly total
- ₹2,00,000
1,500 – 1,999 OPD → flat national payout
SLA 1 at ≥ 85% weighted score
Before the FR fixed opex; manpower reimbursed separately
ROI on ₹80L deposit
30%
Annual payout
₹24,00,000
Monthly total
₹2,00,000
FR fixed opex
₹54,000/mo
Mumbai: Associate ₹18,000, SI ₹25,000, Security Guard ₹18,000, Loader ₹20,000, Housekeeper ₹12,000 — all reimbursed, not paid from your payout.
Illustrative estimate. ROI% is annual payout ÷ the ₹80,00,000 deposit, floored. Actual returns depend on site OPD, the final weighted SLA score and the executed commercial terms.
Prefer to model just the payout? Open the payout calculator.