SlideShare a Scribd company logo
1 of 28
Bundling of Service
“Converged Products &
Services”
See the following:
 Customer Base Growth Trend
Revenue Growth Trend
Churn Rate Trend
Active / Inactive Trend
Background
No Customer Base Growth
No Revenue Growth
Very Low Traffic Generation to On - Net
Churn is Growing Everyday
Now, what should we do???????
Observations
PART A: PPA Bundles
Voice and Data
Introduction
Propose one shilling per second to all
networks
Reflections on current situation
Proposed bundle package (voice + data)
Projections and market volume estimates
Proposed PPA voice packages
Projections and market volume estimates
Contents
Campaign aims at:
Promoting Prepaid Fixed Voice
Promoting Prepaid Mobile Voice
Extending Prepaid Fixed Data
Promoting of FONC (Fixed Off Net Calls)
Use of Convergence Billing System
Introduction
Vandalism
Poor after sales support / Fault attendance
No customer satisfaction survey (KYC)
Dialing plan
Market dynamics FMPP
Poor market initiatives
Reasons
Promote PPA on – net calls
Promote PPA off – net calls
Extend PPA Data – Network
Introduce sales dynamics through KYC
Campaign
There are two proposed packages
Package one to target residential PPA users
Package two to target SME/SOHO PPA users
Monthly unlimited on – net calls
PPA voice & data bundling
Reduced off – net calls price plan
Out of bundle calling is TZS 1 / Second to all
networks
Proposed Packages & Assumptions
1.Kasheshe Pack
 Unlimited on – net calls + Data unlimited /
volume based package
2. Chizika Pack
 Unlimited on – net calls + Reduced off – net
calls + Data unlimited / volume based
package
PPA Bundles
Group Name Region (s) Number of Region(s)
Group A Dar 3
Group B Arusha, Mwanza, Mbeya,
Dodoma & Unguja
5
Group C The rest 19
Regions & Numbers
Group Name Each Region
Monthly
Activations
Quarterly
Activations
Annual
Activations
Group A 70 210 630 2,520
Group B 30 150 450 1,800
Group C 20 380 1,140 4,560
Grand Total 2,220 8,880
Target on Activations
(PPA Bundles)
Group Name Each Region
Monthly
Activations
Quarterly
Activations
Annual
Activations
Group A 100 300 900 3,600
Group B 50 200 600 2,400
Group C 30 570 1,710 6,840
3,210 12,840
Target on Activations (PPA Bundles
+ Voice Bundles)
Assumptions:
Kasheshe pack contribute 70% of ONSU
Chizika pack contribute 30% of ONSU
Ratio of Existing vs. New acquisition is 2:1
Off – net call minute is rated TZS 50
For off – net call minute IR is rated TZS 35
TTCL gains TZS 15 for every off – net call
minute
Projections
Period Activations Ratio Existing
Customers
New Customers
Quarter 1 3,210 2:1 2,140 1070
Quarter 2 3,210 2:1 2,140 1070
Quarter 3 3,210 2:1 2,140 1070
Quarter 4 3,210 2:1 2,140 1070
Estimated Market Volume
Period Activations Fantasy Pack (70%) Favorite Pack (30%)
Quarter 1 3,210 2,247 963
Quarter 2 3,210 2,247 963
Quarter 3 3,210 2,247 963
Quarter 4 3,210 2,247 963
Forecasted Package Activations
Assumptions:
Except favorite pack three, all other packages
Nduki is a preferred data package
Kasheshe pack ratio is 4:2:1
Chizika pack ratio is 5:3:1
Revenue Projections
Period Activations Ratio Pack 1 Pack 2 Pack 3 Rev in TZS
Q 1 2,247 4:2:1 1,284 642 321 186,180,000.00
Q 2 4,494 4:2:1 2,568 1,284 642 372,360,000.00
Q 3 6,741 4:2:1 3,852 1,926 963 558,540,000.00
Q 4 8,988 4:2:1 5,136 2,568 1284 744,720,000.00
Revenue Projections
(Kahseshe Pack)
Period Activations Ratio Pack 1 Pack 2 Pack 3 Rev in TZS
Q 1 963 5:3:1 535 321 107 238,877,500.00
Q 2 1,926 5:3:1 1,070 642 214 477,755,000.00
Q 3 2,889 5:3:1 1,605 963 321 716,632,500.00
Q 4 3,852 5:3:1 2,140 1,284 428 995,510,000.00
Revenue Projections
(Chizika Pack)
PART B: PPA Bundles
Voice only
Package Type On – Net in
TZS
Off – Net
Minutes
Bundle Price
in TZS
Kasheshe
Voice
unlimited N/A 10,000.00
Chizika Voice
1
unlimited 300 25,000.00
Chizikae Voice
2
unlimited 450 32,500.00
Chizika
Voice 3
unlimited 600 40,000.00
PPA Voice Packages
Assumptions:
Kasheshe pack contribute 70% of ONSU
Chizika pack contribute 30% of ONSU
Ratio of Existing vs. New acquisition is 2:1
Favorite pack ratio is 3:2:1
TTCL gains TZS 15 for every off – net call
minute
Projections on PPA Voice Packages
Group Name Each Region
Monthly
Activations
Quarterly
Activations
Annual
Activations
Group A 70 210 630 2,520
Group B 30 150 450 1,800
Group C 20 380 1,140 4,560
Grand Total 2,220 8,880
Target on Activations
(PPA Bundles)
Period Activations Ratio Existing
Customers
New Customers
Quarter 1 2,220 2:1 1,480 740
Quarter 2 2,220 2:1 1,480 740
Quarter 3 2,220 2:1 1,480 740
Quarter 4 2,220 2:1 1,480 740
Estimated Market Volume
Period Activations Fantasy Pack (70%) Favorite Pack (30%)
Quarter 1 2,220 1,554 666
Quarter 2 2,220 1,554 666
Quarter 3 2,220 1,554 666
Quarter 4 2,220 1,554 666
Forecasted Package Activations
Period Activations Price in TZS Revenue in TZS
Q 1 1,554 10,000.00 15,540,000.00
Q 2 3,108 10,000.00 31,080,000.00
Q 3 4,662 10,000.00 46,620,000.00
Q 4 6,216 10,000.00 62,160,000.00
Grand Total 155,400,000.00
Voice Revenue Kasheshe
Period Activations Ratio Pack 1 Pack 2 Pack 3 Off – Net Rev in
TZS
On – Net Rev in
TZS
Q 1 740 3:2:1 369 246 123 52,920,000.00 26,460,000.00
Q 2 1,480 3:2:1 738 492 246 105,840,000.00 52,920,000.00
Q 3 2,220 3:2:1 1,107 738 369 158,760,000.00 83,790,000.00
Q 4 2,960 3:2:1 1,476 984 492 211,680,000.00 114,660,000.00
Voice Revenue Chizika
End Of Presentation
Shukrani

More Related Content

Similar to Bundling services

TIM - Meeting with Investors of June 2016
TIM - Meeting with Investors of June 2016TIM - Meeting with Investors of June 2016
TIM - Meeting with Investors of June 2016TIM RI
 
Meeting with Investors - May 2015
Meeting with Investors - May 2015Meeting with Investors - May 2015
Meeting with Investors - May 2015TIM RI
 
Meeting with Investors - June 2015
Meeting with Investors - June 2015Meeting with Investors - June 2015
Meeting with Investors - June 2015TIM RI
 
Sony Transformation 60
Sony Transformation 60 Sony Transformation 60
Sony Transformation 60 Slide_N
 
Motilal oswal dishtv_30oct_2014
Motilal oswal dishtv_30oct_2014Motilal oswal dishtv_30oct_2014
Motilal oswal dishtv_30oct_2014IndiaNotes.com
 
TIM - Meeting with Investors - October 2015
TIM - Meeting with Investors - October 2015TIM - Meeting with Investors - October 2015
TIM - Meeting with Investors - October 2015TIM RI
 
Pay TV Issue Comment
Pay TV Issue CommentPay TV Issue Comment
Pay TV Issue CommentJeehyun Moon
 
Running the right numbers at the bo p elac 2015
Running the right numbers at the bo p   elac 2015Running the right numbers at the bo p   elac 2015
Running the right numbers at the bo p elac 2015LiderAgenteDeCambio
 
TIM - Meeting with investors of September 2016
TIM - Meeting with investors of September 2016TIM - Meeting with investors of September 2016
TIM - Meeting with investors of September 2016TIM RI
 
Publicis Media GmbH: The X that changes the Media World
Publicis Media GmbH:  The X that changes the Media WorldPublicis Media GmbH:  The X that changes the Media World
Publicis Media GmbH: The X that changes the Media WorldIAB Europe
 
Coke Studio - Tamil Mid Eval Mid Eval Final
Coke Studio - Tamil Mid Eval Mid Eval FinalCoke Studio - Tamil Mid Eval Mid Eval Final
Coke Studio - Tamil Mid Eval Mid Eval FinalDakshAggarwal18
 
Nutricharge Digital Plan - OTC Medicine
Nutricharge Digital Plan - OTC MedicineNutricharge Digital Plan - OTC Medicine
Nutricharge Digital Plan - OTC Medicinemediaant
 
Australian Open / Optus Campaign Proposal
Australian Open / Optus Campaign Proposal Australian Open / Optus Campaign Proposal
Australian Open / Optus Campaign Proposal Jaddan Bruhn
 
Sun tv ru2 qfy2011-291010
Sun tv  ru2 qfy2011-291010Sun tv  ru2 qfy2011-291010
Sun tv ru2 qfy2011-291010Angel Broking
 
Marketing Mix Models In a Changing Environment
Marketing Mix Models In a Changing EnvironmentMarketing Mix Models In a Changing Environment
Marketing Mix Models In a Changing EnvironmentAquent
 
Analysing corporate performance with system dynamics
Analysing corporate performance with system dynamicsAnalysing corporate performance with system dynamics
Analysing corporate performance with system dynamicsDaniel Jarosch
 

Similar to Bundling services (20)

TIM - Meeting with Investors of June 2016
TIM - Meeting with Investors of June 2016TIM - Meeting with Investors of June 2016
TIM - Meeting with Investors of June 2016
 
Meeting with Investors - May 2015
Meeting with Investors - May 2015Meeting with Investors - May 2015
Meeting with Investors - May 2015
 
Mdh marketing plan 2010
Mdh marketing plan 2010Mdh marketing plan 2010
Mdh marketing plan 2010
 
Meeting with Investors - June 2015
Meeting with Investors - June 2015Meeting with Investors - June 2015
Meeting with Investors - June 2015
 
AENC Communication Services
AENC Communication ServicesAENC Communication Services
AENC Communication Services
 
Sony Transformation 60
Sony Transformation 60 Sony Transformation 60
Sony Transformation 60
 
Motilal oswal dishtv_30oct_2014
Motilal oswal dishtv_30oct_2014Motilal oswal dishtv_30oct_2014
Motilal oswal dishtv_30oct_2014
 
TIM - Meeting with Investors - October 2015
TIM - Meeting with Investors - October 2015TIM - Meeting with Investors - October 2015
TIM - Meeting with Investors - October 2015
 
Pay TV Issue Comment
Pay TV Issue CommentPay TV Issue Comment
Pay TV Issue Comment
 
Running the right numbers at the bo p elac 2015
Running the right numbers at the bo p   elac 2015Running the right numbers at the bo p   elac 2015
Running the right numbers at the bo p elac 2015
 
Budgetary control
Budgetary controlBudgetary control
Budgetary control
 
TIM - Meeting with investors of September 2016
TIM - Meeting with investors of September 2016TIM - Meeting with investors of September 2016
TIM - Meeting with investors of September 2016
 
Publicis Media GmbH: The X that changes the Media World
Publicis Media GmbH:  The X that changes the Media WorldPublicis Media GmbH:  The X that changes the Media World
Publicis Media GmbH: The X that changes the Media World
 
Coke Studio - Tamil Mid Eval Mid Eval Final
Coke Studio - Tamil Mid Eval Mid Eval FinalCoke Studio - Tamil Mid Eval Mid Eval Final
Coke Studio - Tamil Mid Eval Mid Eval Final
 
Nutricharge Digital Plan - OTC Medicine
Nutricharge Digital Plan - OTC MedicineNutricharge Digital Plan - OTC Medicine
Nutricharge Digital Plan - OTC Medicine
 
Australian Open / Optus Campaign Proposal
Australian Open / Optus Campaign Proposal Australian Open / Optus Campaign Proposal
Australian Open / Optus Campaign Proposal
 
Sun tv ru2 qfy2011-291010
Sun tv  ru2 qfy2011-291010Sun tv  ru2 qfy2011-291010
Sun tv ru2 qfy2011-291010
 
Marketing Mix Models In a Changing Environment
Marketing Mix Models In a Changing EnvironmentMarketing Mix Models In a Changing Environment
Marketing Mix Models In a Changing Environment
 
Analysing corporate performance with system dynamics
Analysing corporate performance with system dynamicsAnalysing corporate performance with system dynamics
Analysing corporate performance with system dynamics
 
Marketing Mix Optimization
Marketing Mix OptimizationMarketing Mix Optimization
Marketing Mix Optimization
 

Recently uploaded

08448380779 Call Girls In Civil Lines Women Seeking Men
08448380779 Call Girls In Civil Lines Women Seeking Men08448380779 Call Girls In Civil Lines Women Seeking Men
08448380779 Call Girls In Civil Lines Women Seeking MenDelhi Call girls
 
Pigging Solutions Piggable Sweeping Elbows
Pigging Solutions Piggable Sweeping ElbowsPigging Solutions Piggable Sweeping Elbows
Pigging Solutions Piggable Sweeping ElbowsPigging Solutions
 
Handwritten Text Recognition for manuscripts and early printed texts
Handwritten Text Recognition for manuscripts and early printed textsHandwritten Text Recognition for manuscripts and early printed texts
Handwritten Text Recognition for manuscripts and early printed textsMaria Levchenko
 
SQL Database Design For Developers at php[tek] 2024
SQL Database Design For Developers at php[tek] 2024SQL Database Design For Developers at php[tek] 2024
SQL Database Design For Developers at php[tek] 2024Scott Keck-Warren
 
Presentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreterPresentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreternaman860154
 
Unblocking The Main Thread Solving ANRs and Frozen Frames
Unblocking The Main Thread Solving ANRs and Frozen FramesUnblocking The Main Thread Solving ANRs and Frozen Frames
Unblocking The Main Thread Solving ANRs and Frozen FramesSinan KOZAK
 
Maximizing Board Effectiveness 2024 Webinar.pptx
Maximizing Board Effectiveness 2024 Webinar.pptxMaximizing Board Effectiveness 2024 Webinar.pptx
Maximizing Board Effectiveness 2024 Webinar.pptxOnBoard
 
How to convert PDF to text with Nanonets
How to convert PDF to text with NanonetsHow to convert PDF to text with Nanonets
How to convert PDF to text with Nanonetsnaman860154
 
Neo4j - How KGs are shaping the future of Generative AI at AWS Summit London ...
Neo4j - How KGs are shaping the future of Generative AI at AWS Summit London ...Neo4j - How KGs are shaping the future of Generative AI at AWS Summit London ...
Neo4j - How KGs are shaping the future of Generative AI at AWS Summit London ...Neo4j
 
Scaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organizationScaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organizationRadu Cotescu
 
Beyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
Beyond Boundaries: Leveraging No-Code Solutions for Industry InnovationBeyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
Beyond Boundaries: Leveraging No-Code Solutions for Industry InnovationSafe Software
 
08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking Men08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking MenDelhi Call girls
 
WhatsApp 9892124323 ✓Call Girls In Kalyan ( Mumbai ) secure service
WhatsApp 9892124323 ✓Call Girls In Kalyan ( Mumbai ) secure serviceWhatsApp 9892124323 ✓Call Girls In Kalyan ( Mumbai ) secure service
WhatsApp 9892124323 ✓Call Girls In Kalyan ( Mumbai ) secure servicePooja Nehwal
 
The Codex of Business Writing Software for Real-World Solutions 2.pptx
The Codex of Business Writing Software for Real-World Solutions 2.pptxThe Codex of Business Writing Software for Real-World Solutions 2.pptx
The Codex of Business Writing Software for Real-World Solutions 2.pptxMalak Abu Hammad
 
My Hashitalk Indonesia April 2024 Presentation
My Hashitalk Indonesia April 2024 PresentationMy Hashitalk Indonesia April 2024 Presentation
My Hashitalk Indonesia April 2024 PresentationRidwan Fadjar
 
Swan(sea) Song – personal research during my six years at Swansea ... and bey...
Swan(sea) Song – personal research during my six years at Swansea ... and bey...Swan(sea) Song – personal research during my six years at Swansea ... and bey...
Swan(sea) Song – personal research during my six years at Swansea ... and bey...Alan Dix
 
SIEMENS: RAPUNZEL – A Tale About Knowledge Graph
SIEMENS: RAPUNZEL – A Tale About Knowledge GraphSIEMENS: RAPUNZEL – A Tale About Knowledge Graph
SIEMENS: RAPUNZEL – A Tale About Knowledge GraphNeo4j
 
Kotlin Multiplatform & Compose Multiplatform - Starter kit for pragmatics
Kotlin Multiplatform & Compose Multiplatform - Starter kit for pragmaticsKotlin Multiplatform & Compose Multiplatform - Starter kit for pragmatics
Kotlin Multiplatform & Compose Multiplatform - Starter kit for pragmaticscarlostorres15106
 
Install Stable Diffusion in windows machine
Install Stable Diffusion in windows machineInstall Stable Diffusion in windows machine
Install Stable Diffusion in windows machinePadma Pradeep
 
Key Features Of Token Development (1).pptx
Key  Features Of Token  Development (1).pptxKey  Features Of Token  Development (1).pptx
Key Features Of Token Development (1).pptxLBM Solutions
 

Recently uploaded (20)

08448380779 Call Girls In Civil Lines Women Seeking Men
08448380779 Call Girls In Civil Lines Women Seeking Men08448380779 Call Girls In Civil Lines Women Seeking Men
08448380779 Call Girls In Civil Lines Women Seeking Men
 
Pigging Solutions Piggable Sweeping Elbows
Pigging Solutions Piggable Sweeping ElbowsPigging Solutions Piggable Sweeping Elbows
Pigging Solutions Piggable Sweeping Elbows
 
Handwritten Text Recognition for manuscripts and early printed texts
Handwritten Text Recognition for manuscripts and early printed textsHandwritten Text Recognition for manuscripts and early printed texts
Handwritten Text Recognition for manuscripts and early printed texts
 
SQL Database Design For Developers at php[tek] 2024
SQL Database Design For Developers at php[tek] 2024SQL Database Design For Developers at php[tek] 2024
SQL Database Design For Developers at php[tek] 2024
 
Presentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreterPresentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreter
 
Unblocking The Main Thread Solving ANRs and Frozen Frames
Unblocking The Main Thread Solving ANRs and Frozen FramesUnblocking The Main Thread Solving ANRs and Frozen Frames
Unblocking The Main Thread Solving ANRs and Frozen Frames
 
Maximizing Board Effectiveness 2024 Webinar.pptx
Maximizing Board Effectiveness 2024 Webinar.pptxMaximizing Board Effectiveness 2024 Webinar.pptx
Maximizing Board Effectiveness 2024 Webinar.pptx
 
How to convert PDF to text with Nanonets
How to convert PDF to text with NanonetsHow to convert PDF to text with Nanonets
How to convert PDF to text with Nanonets
 
Neo4j - How KGs are shaping the future of Generative AI at AWS Summit London ...
Neo4j - How KGs are shaping the future of Generative AI at AWS Summit London ...Neo4j - How KGs are shaping the future of Generative AI at AWS Summit London ...
Neo4j - How KGs are shaping the future of Generative AI at AWS Summit London ...
 
Scaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organizationScaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organization
 
Beyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
Beyond Boundaries: Leveraging No-Code Solutions for Industry InnovationBeyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
Beyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
 
08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking Men08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking Men
 
WhatsApp 9892124323 ✓Call Girls In Kalyan ( Mumbai ) secure service
WhatsApp 9892124323 ✓Call Girls In Kalyan ( Mumbai ) secure serviceWhatsApp 9892124323 ✓Call Girls In Kalyan ( Mumbai ) secure service
WhatsApp 9892124323 ✓Call Girls In Kalyan ( Mumbai ) secure service
 
The Codex of Business Writing Software for Real-World Solutions 2.pptx
The Codex of Business Writing Software for Real-World Solutions 2.pptxThe Codex of Business Writing Software for Real-World Solutions 2.pptx
The Codex of Business Writing Software for Real-World Solutions 2.pptx
 
My Hashitalk Indonesia April 2024 Presentation
My Hashitalk Indonesia April 2024 PresentationMy Hashitalk Indonesia April 2024 Presentation
My Hashitalk Indonesia April 2024 Presentation
 
Swan(sea) Song – personal research during my six years at Swansea ... and bey...
Swan(sea) Song – personal research during my six years at Swansea ... and bey...Swan(sea) Song – personal research during my six years at Swansea ... and bey...
Swan(sea) Song – personal research during my six years at Swansea ... and bey...
 
SIEMENS: RAPUNZEL – A Tale About Knowledge Graph
SIEMENS: RAPUNZEL – A Tale About Knowledge GraphSIEMENS: RAPUNZEL – A Tale About Knowledge Graph
SIEMENS: RAPUNZEL – A Tale About Knowledge Graph
 
Kotlin Multiplatform & Compose Multiplatform - Starter kit for pragmatics
Kotlin Multiplatform & Compose Multiplatform - Starter kit for pragmaticsKotlin Multiplatform & Compose Multiplatform - Starter kit for pragmatics
Kotlin Multiplatform & Compose Multiplatform - Starter kit for pragmatics
 
Install Stable Diffusion in windows machine
Install Stable Diffusion in windows machineInstall Stable Diffusion in windows machine
Install Stable Diffusion in windows machine
 
Key Features Of Token Development (1).pptx
Key  Features Of Token  Development (1).pptxKey  Features Of Token  Development (1).pptx
Key Features Of Token Development (1).pptx
 

Bundling services

  • 1. Bundling of Service “Converged Products & Services”
  • 2. See the following:  Customer Base Growth Trend Revenue Growth Trend Churn Rate Trend Active / Inactive Trend Background
  • 3. No Customer Base Growth No Revenue Growth Very Low Traffic Generation to On - Net Churn is Growing Everyday Now, what should we do??????? Observations
  • 4. PART A: PPA Bundles Voice and Data
  • 5. Introduction Propose one shilling per second to all networks Reflections on current situation Proposed bundle package (voice + data) Projections and market volume estimates Proposed PPA voice packages Projections and market volume estimates Contents
  • 6. Campaign aims at: Promoting Prepaid Fixed Voice Promoting Prepaid Mobile Voice Extending Prepaid Fixed Data Promoting of FONC (Fixed Off Net Calls) Use of Convergence Billing System Introduction
  • 7. Vandalism Poor after sales support / Fault attendance No customer satisfaction survey (KYC) Dialing plan Market dynamics FMPP Poor market initiatives Reasons
  • 8. Promote PPA on – net calls Promote PPA off – net calls Extend PPA Data – Network Introduce sales dynamics through KYC Campaign
  • 9. There are two proposed packages Package one to target residential PPA users Package two to target SME/SOHO PPA users Monthly unlimited on – net calls PPA voice & data bundling Reduced off – net calls price plan Out of bundle calling is TZS 1 / Second to all networks Proposed Packages & Assumptions
  • 10. 1.Kasheshe Pack  Unlimited on – net calls + Data unlimited / volume based package 2. Chizika Pack  Unlimited on – net calls + Reduced off – net calls + Data unlimited / volume based package PPA Bundles
  • 11. Group Name Region (s) Number of Region(s) Group A Dar 3 Group B Arusha, Mwanza, Mbeya, Dodoma & Unguja 5 Group C The rest 19 Regions & Numbers
  • 12. Group Name Each Region Monthly Activations Quarterly Activations Annual Activations Group A 70 210 630 2,520 Group B 30 150 450 1,800 Group C 20 380 1,140 4,560 Grand Total 2,220 8,880 Target on Activations (PPA Bundles)
  • 13. Group Name Each Region Monthly Activations Quarterly Activations Annual Activations Group A 100 300 900 3,600 Group B 50 200 600 2,400 Group C 30 570 1,710 6,840 3,210 12,840 Target on Activations (PPA Bundles + Voice Bundles)
  • 14. Assumptions: Kasheshe pack contribute 70% of ONSU Chizika pack contribute 30% of ONSU Ratio of Existing vs. New acquisition is 2:1 Off – net call minute is rated TZS 50 For off – net call minute IR is rated TZS 35 TTCL gains TZS 15 for every off – net call minute Projections
  • 15. Period Activations Ratio Existing Customers New Customers Quarter 1 3,210 2:1 2,140 1070 Quarter 2 3,210 2:1 2,140 1070 Quarter 3 3,210 2:1 2,140 1070 Quarter 4 3,210 2:1 2,140 1070 Estimated Market Volume
  • 16. Period Activations Fantasy Pack (70%) Favorite Pack (30%) Quarter 1 3,210 2,247 963 Quarter 2 3,210 2,247 963 Quarter 3 3,210 2,247 963 Quarter 4 3,210 2,247 963 Forecasted Package Activations
  • 17. Assumptions: Except favorite pack three, all other packages Nduki is a preferred data package Kasheshe pack ratio is 4:2:1 Chizika pack ratio is 5:3:1 Revenue Projections
  • 18. Period Activations Ratio Pack 1 Pack 2 Pack 3 Rev in TZS Q 1 2,247 4:2:1 1,284 642 321 186,180,000.00 Q 2 4,494 4:2:1 2,568 1,284 642 372,360,000.00 Q 3 6,741 4:2:1 3,852 1,926 963 558,540,000.00 Q 4 8,988 4:2:1 5,136 2,568 1284 744,720,000.00 Revenue Projections (Kahseshe Pack)
  • 19. Period Activations Ratio Pack 1 Pack 2 Pack 3 Rev in TZS Q 1 963 5:3:1 535 321 107 238,877,500.00 Q 2 1,926 5:3:1 1,070 642 214 477,755,000.00 Q 3 2,889 5:3:1 1,605 963 321 716,632,500.00 Q 4 3,852 5:3:1 2,140 1,284 428 995,510,000.00 Revenue Projections (Chizika Pack)
  • 20. PART B: PPA Bundles Voice only
  • 21. Package Type On – Net in TZS Off – Net Minutes Bundle Price in TZS Kasheshe Voice unlimited N/A 10,000.00 Chizika Voice 1 unlimited 300 25,000.00 Chizikae Voice 2 unlimited 450 32,500.00 Chizika Voice 3 unlimited 600 40,000.00 PPA Voice Packages
  • 22. Assumptions: Kasheshe pack contribute 70% of ONSU Chizika pack contribute 30% of ONSU Ratio of Existing vs. New acquisition is 2:1 Favorite pack ratio is 3:2:1 TTCL gains TZS 15 for every off – net call minute Projections on PPA Voice Packages
  • 23. Group Name Each Region Monthly Activations Quarterly Activations Annual Activations Group A 70 210 630 2,520 Group B 30 150 450 1,800 Group C 20 380 1,140 4,560 Grand Total 2,220 8,880 Target on Activations (PPA Bundles)
  • 24. Period Activations Ratio Existing Customers New Customers Quarter 1 2,220 2:1 1,480 740 Quarter 2 2,220 2:1 1,480 740 Quarter 3 2,220 2:1 1,480 740 Quarter 4 2,220 2:1 1,480 740 Estimated Market Volume
  • 25. Period Activations Fantasy Pack (70%) Favorite Pack (30%) Quarter 1 2,220 1,554 666 Quarter 2 2,220 1,554 666 Quarter 3 2,220 1,554 666 Quarter 4 2,220 1,554 666 Forecasted Package Activations
  • 26. Period Activations Price in TZS Revenue in TZS Q 1 1,554 10,000.00 15,540,000.00 Q 2 3,108 10,000.00 31,080,000.00 Q 3 4,662 10,000.00 46,620,000.00 Q 4 6,216 10,000.00 62,160,000.00 Grand Total 155,400,000.00 Voice Revenue Kasheshe
  • 27. Period Activations Ratio Pack 1 Pack 2 Pack 3 Off – Net Rev in TZS On – Net Rev in TZS Q 1 740 3:2:1 369 246 123 52,920,000.00 26,460,000.00 Q 2 1,480 3:2:1 738 492 246 105,840,000.00 52,920,000.00 Q 3 2,220 3:2:1 1,107 738 369 158,760,000.00 83,790,000.00 Q 4 2,960 3:2:1 1,476 984 492 211,680,000.00 114,660,000.00 Voice Revenue Chizika