_ROI - Income Projection
NOTE: Below computation is an example only and never guarantees actual results.
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.
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
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.
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
MYPHONE UNIT PRICE P1200
8% = 96 INCOME PER UNIT X 10 UNITS = P960 INCOME
4. Electronic Gadget Pawnshop
INCOME PROJECTION
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
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
TOTAL EXPENSES P42,000
NET INCOME PER MONTH P69,510
NOTE: Below computation is an example only and never guarantees actual results.
- ELOADING BUSINESS
- Selling Electronic Load via end-users
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:
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
- Local Tickets:
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:
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
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:
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
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
TOTAL EXPENSES P42,000
NET INCOME PER MONTH P69,510
