A partnership proposal for “SUPER K” water station Machine price: PhP207,600.00 Capital Share : @ 45,600.00 each initial capital Monthly installment:2,910.00 each monthly installment,instead of PhP8,100.00 monthly PROJECTED WATER SALES INCOME @ PhP50/container No. of cont./day @P50 Income/6 days a wk. Income/month 1 Share each 10 containers P3,000.00 P12,000.00 P6,000.00 20 containers 6,000.00 24,000.00 12,000.00 30 containers 9,000.00 36,000.00 18,200.00 50 containers 15,000.00 60,000.00 30,000.00 OPERATIONAL EXPENSES: Multi cab/tricycle Consumables: 50 Containers @ 135/cont. Space rental : P1,200.00 Electric bill : 1,000.00 – 4,000.00 Utiliy boy : Is part of the DELIVERY EXPENSES DELIVERY EXPENSE: PhP20/container deducted from PhP70/containers No. of cont./day @P20 Income/6 days a wk. Income/month Mo. gas expenses 10 containers P1,200.00 P4,800.00 1,000.00 20 containers 2,400.00 9,600.00 2,000.00 30 containers 3,600.00 14,400.00 3,000.00 50 containers 6,000.00 24,000.00 4,000.00 NOTE: 1. Projected monthly sales income is in no way affected by the delivery expense as P20 is already deducted from the total P70 original pricing 2. The delivery operation is separated from the projected sales income Submitted by: RONIE F. PAJARITO A partnership proposal for “SUPER K” water station Machine price: PhP207,600.00 Capital Share : @ 45,600.00 each initial capital Monthly installment:2,910.00 each monthly installment,instead of PhP8,100.00 monthly PROJECTED WATER SALES INCOME @ PhP50/container No. of cont./day @P50 Income/6 days a wk. Income/month 1 Share each 10 containers P3,000.00 P12,000.00 P6,000.00 20 containers 6,000.00 24,000.00 12,000.00 30 containers 9,000.00 36,000.00 18,200.00 50 containers 15,000.00 60,000.00 30,000.00 OPERATIONAL EXPENSES: Multi cab/tricycle Consumables: 50 Containers @ 135/cont. Space rental : P1,200.00 Electric bill : 1,000.00 – 4,000.00 Utiliy boy : Is part of the DELIVERY EXPENSES DELIVERY EXPENSE: PhP20/container deducted from PhP70/containers No. of cont./day @P20 Income/6 days a wk. Income/month Mo. gas expenses 10 containers P1,200.00 P4,800.00 1,000.00 20 containers 2,400.00 9,600.00 2,000.00 30 containers 3,600.00 14,400.00 3,000.00 50 containers 6,000.00 24,000.00 4,000.00 NOTE: 1. Projected monthly sales income is in no way affected by the delivery expense as P20 is already deducted from the total P70 original pricing 2. The delivery operation is separated from the projected sales income Submitted by: RONIE F. PAJARITO A partnership proposal for “SUPER K” water station Machine price: PhP207,600.00 Capital Share : @ 45,600.00 each initial capital Monthly installment:2,910.00 each monthly installment,instead of PhP8,100.00 monthly PROJECTED WATER SALES INCOME @ PhP50/container No. of cont./day @P50 Income/6 days a wk. Income/month 1 Share each 10 containers P3,000.00 P12,000.00 P6,000.00 20 containers 6,000.00 24,000.00 12,000.00 30 containers 9,000.00 36,000.00 18,200.00 50 containers 15,000.00 60,000.00 30,000.00 OPERATIONAL EXPENSES: Multi cab/tricycle Consumables: 50 Containers @ 135/cont. Space rental : P1,200.00 Electric bill : 1,000.00 – 4,000.00 Utiliy boy : Is part of the DELIVERY EXPENSES DELIVERY EXPENSE: PhP20/container deducted from PhP70/containers No. of cont./day @P20 Income/6 days a wk. Income/month Mo. gas expenses 10 containers P1,200.00 P4,800.00 1,000.00 20 containers 2,400.00 9,600.00 2,000.00 30 containers 3,600.00 14,400.00 3,000.00 50 containers 6,000.00 24,000.00 4,000.00 NOTE: 1. Projected monthly sales income is in no way affected by the delivery expense as P20 is already deducted from the total P70 original pricing 2. The delivery operation is separated from the projected sales income Submitted by: RONIE F. PAJARITO
Posted on: Mon, 19 Aug 2013 05:35:18 +0000