Income Projection

Agents

ServiceAvg.
Transaction
CommissionNo. of
Service Transaction
Income
Money Transfer50001%5250
Flight50003%1150
Hotel30005%1150
Bus5005%250
Recharge1002.5%2560
Total660
Monthly Income660 X 2516,500
PAN Card Sales100 X 101,000
DTH Sales 2500 X 21,000
Total18,500

Distributor
Transactional income from 1 Agent per day.

ServiceAvg.
Transaction
CommissionNo. of
Service Transaction
Income
Money Transfer50000.1%525
Flight50000.5%125
Hotel30000.5%115
Bus5000.5%25
Recharge1000.75%2519
Total89
Transactional income from 20 Agents per day89X201,780
Transactional income per month1,780X2544,500
DTH Sales2X100X204,000
Total48,500

One Time Feest 10 Agents X 3000 = 30,000/- (1 10 Agents free registration)