A kwikwap agent has four main revenue streams: setup fees for websites, a share of monthly income from clients, training fees for new agents, and ongoing monthly fees from trained agents. Agents earn significant income through website sales and training, accumulating substantial monthly recurring revenue over time. By the end of the first year, an agent can generate a total monthly income of approximately R37,082, which increases further in the second year.

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. 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!