NOTE: Below computation is an example only and never guarantees actual results.
ELOADING BUSINESS
Selling Electronic Load via end-users
Outlet can earn up to 13% (Retail; E-LOAD) and up to 2% for LOAD-WALLET Sell E-Load: 1000 per day 13% percentage for retailing via end-users Php. 130 (income for retailing via end-users) Php. 130 x 30 days= Php.3, 900 SMART: Php.3, 900 GLOBE: Php.3, 900 SUN: Php.3, 900 TOTAL: Php.11, 700/mo.
Selling LOAD-WALLET:
1 Retailer = Php. 1, 000 2% percentage for load-wallet via Retailer Php. 20 income for load-wallet via retailer Php. 20 x 30 days= Php. 600.00 (income of an outlet))
NOTE: The
above mentioned for selling Load-wallet via Retailer depends on the
number of RETAILERS on your area. The MORE the Retailer, the MORE the
income will be.
Assuming we have 20 RETAILERS:
20 Retailers x 1000(LOAD-WALLET) = P20, 000 20, 000 x 2 %( percentage for selling Load-wallet)
= Php. 400.00 (income for selling Load-wallet via Retailers) Php. 400.00 x 30 days= Php. 12, 000 (Possible income for Selling Load-wallet via retailers)
2. VIAEXPRESS Travel
Local and International Tickets
Hotel Booking
Welcome to the world of VIAEXPRESS. A world that is simpler, easier
and a lot more fun. We simplify your business by helping you bring all
airline bookings under one roof. VIAEXPRESS brings you instant
ticketing, which means that you don't have to wait endlessly for your
tickets to get generated! All this and more with just a simple click.
Local Tickets:
Service Charge of Php. 300 per ticket. Assuming:
PHP 300 (service charge) PHP 300 x 30 tickets sold/month= PHP 9000 (income of an outlet in 30 tickets sold/mo.) Total Income: Php. 9000.00/mo. Note:
The Service charge for ticketing depends if one way or round-trip
(two-way). The abovementioned for ticketing is one-way only, if the
ticket is round-trip, you can charge twice as much.
International Tickets:
Service Charge of PHP. 800.00 Per ticket. Assuming: PHP 800.00 PHP 800 x 30 tickets sold/month= PHP 24, 000 (income of an outlet in 30 tickets sold/mo.) Total Income: Php. 24,000.00/mo. Note:
The Service charge for ticketing depends if one way or round-trip
(two-way). The abovementioned for ticketing is one-way only, if the
ticket is round-trip, you can charge twice as much.
3. MY|PHONE Distributor
Avail up to 8% Discount to all MYPHONE Unit
ASSUMING 10 UNITS SOLD PER MONTH MYPHONE UNIT PRICE P1200 8% = 96 INCOME PER UNIT X 10 UNITS = P960 INCOME
4. Electronic Gadget Pawnshop INCOME PROJECTION
Earn 1% of appraisal value per day! {Maximum of 1month}Assuming:
30 Mobile Phones per 15 DAYS Appraisal Value is 2000 1% of P2000 = P20 20 x 15 DAYS = 300 P300 X 30 UNITS = 9, 000.00 (IN 15 DAYS) Note: after 30 days the mobile phones will automaticallyforfeited. You can sell it up to 50% of the appraised value.
5. ADDED SERVICES WESTERN UNION Send and Receive money remittance thru western union (Local and International INCOME PROJECTION VIAEXPRESS to Western Union
Outlet will earn 10% of the service charge of sending and 10% of pay-out
Assuming we have service charge of Php. 150 Php. 150(service charge) x 10%= Php. 15 Php 15 (income of an outlet per transaction depends on the principal amount) Php 15x 20 transactions/day= Php. 300.00/day Php. 300 x 30days= Php. 9, 000.00/mo. Note: all transactions made in remittance may vary; it all depends on the principal amount…
7.Digital Photo Printing Business R3 PHOTO = P3 PER PIECE : 5 PCS SOLD PER DAY = P15: IN 30DAYS P450 INCOME ID PHOTO = P65 / 6 COPIES : 2 ID SOLD PER DAY = P3,900.00
8. DIGITAL T-SHIRT PRINTING CHARGE 200 PER T-SHIRT: EXPENSES T-SHIRT P85 + PHOTO PAPER P50 = P135 (INCOME PER T-SHIRT = P65) 15O pcs. T-SHIRT IN 1MONTH = P9,750 INCOME
9. BILLS PAYMENT An outlet earns P3.50 up to P5.00 per transaction regardless of the amount of bills. Normal number of transaction per household: 3 transaction per month ( Water, electricity and telephone) Number of households in your area: 2,000 x 3 transaction = 6,000 transaction per month. 6,000 transaction x 5 = Php 30,000.00 monthly income
10. SMART PADALA & GCASH REMIT
SERVICE CHARGE : 2% OF THE AMOUNT SEND AND RECEIVE TRANSACTION ASSUMING 2 TRANSACTION PER DAY P2000 REMITTANCE= SERVICE CHARGE P40 P40 X 30 DAYS = P1200 INCOME
SUMMARY INCOME PROJECTION LOADING BUSINESS = P23,700 TICKETING BUSINESS = P33,000 MYPHONE DEALER = P960 GADGET PAWNSHOP = P9,000 WESTERN UNION = P9,000 PHOTO PRINTING = P3,900 T-SHIRT PRINTING = P9,750 SMART PADALA/GCASH = P1,200 BILSS PAYMENT = P30,00
TOTAL: P111,510.00
LESS EXPENSES RENT P12,000 UTILITIES P10,000 SALARY OF 2 STAFF P12,000 OPERATIONAL EXPENSES P5,000 DSL P3,000