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% |