PMS product features, com, TF,

Every Juan must have a prepaid memorial service

Notes:    

1.  Embalming must be only P500.00 all in for low end  (15, to 20t;  500 gasoline) bare

2.  15,t to 48.5 is home viewing only;   chapel use is for services above P50,000

3.  For home viewing:   free use

    2 tents, 4 tables  36 chairs

Default features:

1   14 days embalming

2.  25 km free pick up, beyond + P5,000; up to 50 km P10,00 per km for low end;  P15,00 for high end

3.  7 nights 8 days home viewing;   3 nights and 4 days for chapel use;  beyond 3 nights,   2,000 per night for non aircon and 3,000 for aircon rooms of 50 sm or less

4.  Two tarps   - announcement and appreciation

5.  36 pp tributes

6.  free obits

7.  memory board

8.  Memory display

9.  Eburol  (free wifi)

10.  E libing

11.  Candles

12, Mass cards

Funeral pack

4.  funeral pack of  P300.00 consisting of coffee, creamer and sugar or 3 in 1 worth  1 night only 50 pcs for low end;   2 night for white rose up to gladioli

nightly for  cattleya up, with candies and cornick too

Playing cards:

  2 pcs China for low end;

  3 for wood bicycle brand  for wood casket

  6 for metal caskets

  10 for high end

 Water:

  Free water and dispenser  2 container  for low end

  Free water with dispenser for wood caskets 10  containers

 Free water with dispenser for metal caskets  20 containers

  Unli water for high end

Flowers:

  Spray for low end

  1 Corona for wood caskets up to  Cattleya

  2 Corona to be changed when they wilt and potted plants and simple themes up to  Carnation

  3.  Full flowers or plants at base of casket ;   theme bamboo or rattan at back

  4.  For 150, 000 and above:

       Garden or flower themes below the casket, and at the backdrop (with wire mesh or bamboo and tikiw;  fresh flowers should be 5t to 10,000 cogs

       Flowers for P500,000 above should consist of say 2 special coronas and other flower arrangement worth 20,000

Van (18 pax)

 Free for 150,000 up to 200,000 one day

 Free for 300,000 up  for two days

Fund allocation

COM		CGLI		ME		TF		VAT		GAI
50.0%	(10%)	3.6%	(0.72%)	10%	(2%)	10%	(2%)	1.2%	(0.24%)	25.2%	(5.04%)
-		14.4%	(2.88%)	5.0%	(1%)	50%	(10%)	6%	(1.20%)	24.6%	(4.92%)
-		-		5.0%	(1%)	65%	(13%)	7.8%	(1.56%)	22.2%	(4.44%)
-		-		-		65%	(13%)	7.8%	(1.56%)	27.2%	(5.44%)
-		-		-		60%	(12%)	7.2%	(1.20%)	32.8%	(6.56%)
10%		3.6%		4%		50%		6%		26.4%

Edited back to 50% 12/4 2016

Edited back to 50% 12/4 2016

Deduction from the principal:

                    Interest,               CGI                   VAT

 1                                            3.6                   1.2

 2                                           14.4                  6.0

3                                              --                    7.8

4                                              --                    7.8

5                                             --                     7.8

 Amortization:

PMS

                           TCP                 Annual            Semi Annual      Qtrly             Monthly

                                                                             5  %             15 %                 20%

Compassionate (Social)

Zinnia                15,000               3,000               1,575                   862.50           300.00

Daffodil              20,000               4,000               2,100                 1,150               400.00  

Wood (Economic)

White Rose        30,200              6,040               3,171                  1,736.50          604.00 

Gladioli              39,200              7,840               4,116                  2,254.00          784.00

Cattleya             48,500              9,700               5,092.50             2,778.75          970.00

Metal casket (classy)

Peace Lily          62,400              12,480.00      6,552.00              3,558.00           1, 248.00                

Carnation           89,500             17,900.00          9,397.50              5,146.25         1,790.00

Chrysanthemum  115,200             23,040        12,096.00                6,624.00         2,400.00

Prepaid Interment Service

Delux                 23,000            4,600.00        2,415.00                1,332.50            460.00

Lux                    25,000             5,000.00       2,625.00                ,1,437.50            500.00

  Commissionable amount and com due say for 60 months   principal less 11.6%
   Subject to 15% wt

               Principal                       11.6%           Net Amount        Commission (10%)     No of Months
                                                CG and VAT
                                                 8%  VAT + 3.6 CG

 50% of MA  Max for SD

35% for Sales Exec

42.5% for Sales Manager

50% for Sales Director                            

Zinnia    15,000                          1,740            13,260                  1,260.00/150                     8,84

Daffodil  20,000                         2,320            17,680                 1,768.00/200                      8.84


White Rose  30,200                   3,503.20        26,696                  2,696.00/300                    8.84 mos

Gladioli        39,200                  4,547.20         34,652.80            3,465.30/392                    8,84

Cattleya        48,500                  5,626.00         42,874.00            4,287.40/485                    8.84    


Peace Lily     62,400                 7,238.40          55,161.60           5,516. 10/624                   8,84

Carnation     89,500                 10,382.00         79,118.00           7,911.80/ 895.                  8.84

Chrysanthemum  115,200        13,363.20        101,836.80        10,183.70/1,200                8.48


PIS

De Lux       23,000                   2,552.00          19,448.00          1,944.80/220                   8.84

Lux             25,000                  2,900.00          22,100               2,210.00/250                    8,84