| 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% |