Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.

Kwik web design revenue calculator

548 views

Published on

How much money can I make?
• Let’s say you decide to charge an average set-up fee of R2,500 per site.
• And you do a website every 2nd day
• You will make R25,000 in the first month (10 x
R2,500=R25,000). [assuming you work 10 days per month]
• And you will also earn recurring income after one month of R495pm and after 12 months this will be R5,940pm. After 2 years it will be R11,880pm.
I am not promising you instant wealth, but I can promise you an opportunity that will enable you to make a good living with a fun product as well as the chance to build a decent recurring revenue!

  • Be the first to comment

  • Be the first to like this

Kwik web design revenue calculator

  1. 1. A Kwikwap Agent has four ways of making money, namely: 1) selling & implementing websites and earning a once off set-up fee of R2,500 per site 2) earning a 50%-60% share of monthly income that the client pays for his website 3) training new agents and earning you a once off fee of R1,500 4) earning a R100 pm of the new agent's monthly fee (i.e. R150+VAT) 1. Once-off setup fees for websites (agent keeps 100% of this) Number of sales per day 0.5 <-- change this to see effect Number of workdays per month 21 = Number of website sales per month 10.5 Set-up fee per site R 2,500 Website Set-up fees earned per month R 26,250 2. Once off income from new agents' joining / training fees Number of new Agents appoint and train per month 4 Websites cost the client between R59 and R150 (+VAT) per month of which the Agent receives between R40 and R75pm. An agent pays an upfront R1,500 for his agency rights and training session plus R150 (+VAT) per month. Of the R150 pm agency fee, only R50 goes to the Franchise holder (for the training fund), and the rest (R100pm) goes to the agent (or franchise holder) who did the training. The agent charges R2,500 (once off) per website that he creates. The Agent charges a new agent R1,500 (once off) to train him, the agent keeps all of this. An agent may train more than one new agent in a session. Legend : Items in red are the variables that you can change to see the effect it has on the income. The items in Black are fixed, the items in Blue are the results (answers) of the calculations Number of new Agents appoint and train per month 4 Training Fee received per new agent trained R 1,500 Training fees received per month R 6,000 3.Monthly Recurring Revenue from your sub agents' monthly fees Number agents train per month 4 Monthly revenue per agent R 100.00 Monthly revenue after 1st month 1 4 R 400 Monthly revenue after 2nd month 2 8 R 800 Monthly revenue after 3rd month 3 12 R 1,200 Monthly revenue after 4th month 4 16 R 1,600 Monthly revenue after 5th month 5 20 R 2,000 Monthly revenue after 6th month 6 24 R 2,400 Monthly revenue after 7th month 7 28 R 2,800 Monthly revenue after 8th month 8 32 R 3,200 Monthly revenue after 9th month 9 36 R 3,600 Monthly revenue after 10th month 10 40 R 4,000 Monthly revenue after 11th month 11 44 R 4,400 Monthly revenue after one year 12 48 R 2,988 This builds up over time Monthly recurring income Cumulative No of sub- agents
  2. 2. 4. Monthly Recurring Revenue from Websites' monthly fees Number of sales per day 0.5 Number of workdays per month 21 = Number of website sales per month 10.5 Average monthly revenue per website R 62.25 Monthly revenue after 1st month 1 11 R 654 Monthly revenue after 2nd month 2 21 R 1,307 Monthly revenue after 3rd month 3 32 R 1,961 Monthly revenue after 4th month 4 42 R 2,615 Monthly revenue after 5th month 5 53 R 3,268 Monthly revenue after 6th month 6 63 R 3,922 Monthly revenue after 7th month 7 74 R 4,575 Monthly revenue after 8th month 8 84 R 5,229 Monthly revenue after 9th month 9 95 R 5,883 Monthly revenue after 10th month 10 105 R 6,536 Monthly revenue after 11th month 11 116 R 7,190 Monthly revenue after one year 12 126 R 7,844 Total monthly recurring income after 12 months if you: R 10,832 - sell so many sites per day 0.5 - work so many days per month 21 - Train so many agents per month 4 Total monthly income after a year R 37,082 (consisting of both once off fees and recurring revenue) After two years your monthly passive and recurring income will be this much and you can nearly retire! R 27,639 PS: As you can see, we give you the lion's share of the revenue. We want you to make money! Do you want it? It is there for the taking! This builds up over time This will continue to grow in Year2 Cumulative No of clients Monthly recurring income After two years your monthly passive and recurring income will be this much and you can nearly retire! R 27,639 YOU WILL be able to set up a complete website after your training, guaranteed! (it is a lot easier than understanding this spreadsheet) PS: As you can see, we give you the lion's share of the revenue. We want you to make money! Do you want it? It is there for the taking!

×