Particulars

Type of Vehicle

Motorized

E-Trike

A. Profit & Loss

Service Income @ P14 fare per passenger

P 144,000

P 306,000

Less: Operational Cost

Daily Gas P104 @ 365 days

37,960

-

Daily Electricity P55 @ 365 days

-

20,075

Spareparts Replacement* (lump sum)

4000

2000

Battery Expense

2000

6000

Membership Fees

750

750

Registration, other fees

4000

4000

Total

48,750

32,825

Income

92,250

273,176

B. Return of Investment (ROI)

Investment

90,000

200,000

ROI (Income/Investment)

103%

137%