return of investment in traditional business

8/3/2019 Return of Investment in Traditional Business

http://slidepdf.com/reader/full/return-of-investment-in-traditional-business 1/7

Travel & Tours Return of Investment

Initial Revolving Fund 5,000

E-Ticketing Category Minimum Mark-up Maximum Mark-up

(per fly one way ticket)

Domestic E-Ticketing depends on the center owner 500

International E-Ticketing depends on the center owner 2000

Hotel Accommodation Booking Minimum Income Maximum Income

(per room per night)

Local Hotels depends on the center owner 999

International Hotels depends on the center owner 999

Conservative Feasibility StudyCategory Conservative Mark-Up

Domestic E-Ticketing 300/way/person 6 one way tickets 1800 20 one way tickets 6000 15 roundtrip tickets 9000

International E-Ticketing 1200/way/person 8 one way tickets 9600 25 one way tickets 7500 15 roundtrip tickets 36000

Local Hotel Accommodation 600/room/night 2 nights 1 room 1200 6 nights 2 rooms 7200 10 nights 4rooms 24000

Int'l Hotel Accommodation 600/room/night 2 nights 1 room 1200 6 nights 2 rooms 7200 10 nights 4rooms 24000

TOTAL 13800 TOTAL 27900 TOTAL 93000

1 year1st - 5th month 6th - 11th month



INTERNATIONAL REMITTANCES

ONE LABYRINTH

INT'L NETWORK INC

BUSINESS CENTER

GCASH P 50.00 earning per successful

REMIT (International) * NO charge to customer. GXI will

seed the commission

Pay-Out

DOMESTIC REMITTANCES

SERVICES ONE LABYRINTH

OFFERED INT'L NETWORK INC

BUSINESS CENTER

GCASH REMIT

(Domestic) - Send

GCASH REMIT P 50.00 commission per

(Domestic) - * NO charge to customer. GXI

will seed the commission

Pay-Out

SERVICES ONE LABYRINTH

OFFERED INT'L NETWORK INC

BUSINESS CENTER

Cash-in/ Cash- Convenient way of sending and 1% of the amount or

out Service receiving cash thru your cellphone/ P10.00 whichever is

GCASH wallet for Globe and TM higher

Subscribers

Bills Payment Convenient way of paying

Service bills even for non-Globe or TM Subs

Domestic cash pick-up service, NON-

exclusive to Globe and TM subscribers

which can be claimed by presenting

reference codes.

DESCRIPTION

P10.00 FOR every transaction

25% (of the Remittance Fee)

commission per successful

send (or create) transaction

SERVICES OFFERED DESCRIPTION

International cash pick-up service, NON-

exclusive to Globe and TM subscribers which

can be claimed by presenting reference codes.

DESCRIPTION

Domestic cash transfer service, NON-

exclusive to Globe and TM subscribers

GCASH REMIT (DOMESTIC) RATES - SEND

Perang Padala Remittance Fee

P1 - P200 P10

P201 - P1,000 P50

P1,001 - P2,000 P100P2,001 - P5,000 P150

P5,001 - P40,000 P200



2 Clients / Day 5 Clients / Day 5 Clients / Day 10 Clients / Day 10 Clients / Day

P3,000 avg remittance P3,000 avg CI/CO

Revenues: Revenues: Revenues: Revenues: Revenues:

2 Clients x P50 5 Clients x P50 5 Clients x P37.50 10 Clients x P3,000

= P100/day = P250/day = P187.50 /day = P30,000 value/day 10 Clients x P10.00

x 30 days x 30 days x 30 days x 1% fee/value = P100/day

= P3,000/month = P7,500/month = P5,625/month = P300/day x 30 days

x 12 months x 12 months x 12 months x 30 days/month x 12

x 12 months/year

= P36,000 / year = P90,000 / year =P67,500 / year = P108,000 / year = P36,000 / year



Real Estate Referral Incentive

WORST CASE SCENARIO

REFERRAL INCENTIVE FROM OTHER DEVELOPERS

1st - 5th Month 6th - 11th Month 1st Year

House & Lot Package 1,500,000.00 2,000,000 2500000

Units sold per month x 3 x3 x4

Total Sales Per Month 4,500,000.00 6000000 10000000

Referral Incentive Rate x .5% x .5% x .5%

TOTAL COMMISSION PER MONTH 22,500.00 30,000.00 50,000.00

REFERRAL INCENTIVE FROM ONE LABYRINTH PROJECTS


House & Lot Package 1,500,000.00 2,000,000 2500000


Total Sales Per Month 4,500,000.00 6000000 10000000

Referral Incentive Rate x 1% x .1% x .1%

TOTAL COMMISSION PER MONTH 45,000.00 60,000.00 100,000.00

d l



FoodCart Sales


Foodcart 70,000.00 70,000.00 70,000.00


Total Sales Per Month 140,000.00 210,000.00 420,000.00 Commission x 10% x 10% x 10%

14,000.00 21,000.00 42,000.00

L di B i



Loading Business


Load wallet balance per day 3000 6000 10000

Commission Rate x10% x 10% x 10%

Gross Income 300 600 1000

Number of Working Days x 30 days x 30 days x 30 days

TOTAL INCOME PER MONTH 9,000.00 18,000.00 30,000.00

return of investment in traditional business

Documents