Technology and Onboarding Fee
Early bird Offer
|
3,40,000
1,65,000 |
6,25,000
1,65,000 |
12,75,000
1,65,000 |
Initial kits
(Excluding GST) |
2,00,000 | 10,00,000 | 30,00,000 |
| Total Investment Cost |
3,75,000 | 14,60,000 | 41,10,000 |
| Expected Monthly Income |
| | |
| Number of HOORA Professionals | 2 | 10 | 30 |
| Number of Bookings | 240 | 1200 | 3600 |
| Average Booking Value | 1000 | 1000 | 1000 |
| Expected Revenue |
2,40,000 | 12,00,000 | 36,00,000 |
| EXPENSES |
| | |
| Staff Salary (Hoora Professional) | 96,000 | 4,80,000 | 14,40,000 |
| Office Cost | No office | No office | 50,000 |
| No of Manager Required | None | 1 | 2 |
| Manager Cost | Self Management | 35,000 | 70,000 |
| Products | 52,800 | 2,64,000 | 7,92,000 |
HOORA Commission + Gateway
Charges (~13%) | 31,200 | 1,56,000 | 4,68,000 |
| Total Expenses |
1,80,000 | 9,35,000 | 27,70,000 |
| Net Profit |
60,000 |
2,65,000 |
8,30,000 |
