10. SUPPLY & LOGISTICS

X.

SUPPLY & LOGISTICS
FEASIBILITY STUDY

A.

PRINTING COST

1.

booklets

BOOKLETS AMOUNT
Php50
DESCRIPTIONS Php80
Php64
1. RED ALERT COFFEE BOOKLET Php160
(Php8 x 5 B2B Pages = Php50)
Php208
2. HOW TO AVAIL THE INSTALLMENT PLAN FOR THE WELCOME
PRODUCT PACKAGE SHOWCASE Php384
(Php8 x 10 B2B Pages = Php80) Php176

3. LEADERS MEMBER ASSISTANCE & BENEFITS OVERVIEW
(Php8 x 8 B2B Pages = Php64)

4. LEADERS MEMBER ASSISTANCE & BENEFITS
(Php8 x 20 B2B Pages = Php160)

5. HOW TO AVAIL THE INSTALLMENT PAYMENT PLAN FOR
THE FOUR (4) PROCEDURAL STEPS FOR REGULAR
MEMBERSHIP REGISTRATION PRODUCT PACKAGE
SHOWCASE
(Php8 x 26 B2B Pages = Php208)

6. FOUR (4) PROCEDURAL STEPS FOR REGULAR
MEMBERSHIP REGISTRATION
(Php8 x 48 B2B Pages = Php64)

7. PRODUCT PACKAGE SHOWCASE VALUE FOR MONEY
(Php8 x 22 B2B Pages = Php176)

DESCRIPTIONS AMOUNT
Php352
8. PRODUCT PACKAGE SHOWCASE VALUE FOR MONEY
(Php8 x 44 B2B Pages = Php352) Php200
(8 – Stages) Php96
Php244
9. BIRTHDAY CASH GIFT FOR A CELEBRANT Php240
(Php8 x 25 B2B Pages = Php200) Php256
Php432
10. FREE MEDICAL CHECK – UP & CONSULTATIONS
(Php8 x 12 B2B Pages = Php96)

11. MEDICAL & HOSPITALIZATION ASSISTANCE
(Php8 x 28 B2B Pages = Php224)

12. CALAMITY FUND ASSISTANCE
(Php8 x 30 B2B Pages = Php240)

13. BURIAL ASSISTANCE & SERVICES
(Php8 x 32 B2B Pages = Php256)

14. POLICY PROVISIONS SUMMARY
(Php8 x 54 B2B Pages = Php432)

DESCRIPTIONS AMOUNT
Php432
15. SEVEN (7) REQUIRED PROCEDURAL STEPS TO AVAIL THE
LEADERS MEMBER ASSISTANCE & BENEFITS Php144
(Php8 x 54 B2B Pages = Php432) Php112
Php152
16. ADDITIONAL EXTRA INCOME OPPORTUNITIES SUMMARY
COMPUTATIONS Php
(Php8 x 18 B2B Pages = Php144) Php208

17. MEMORANDUM OF AGREEMENT SUMMARY
(Php8 x 14 B2B Pages = Php112)

18. MEMORANDUM OF AGREEMENT
(Full Context)
(Php8 x 19 B2B Pages = Php152)

19. LIST OF EXCITING EXECUTIVE INCENTIVES
(Php8 x B2B Pages = Php)

20. PARTIAL START – UP KIT PRODUCT PACKAGE SHOWCASE
(Php8 x 26 B2B Pages = Php208)

DESCRIPTIONS AMOUNT
Php528
21. ADDITIONAL EXTRA INCOME OPPORTUNITIES
(Php8 x 66 B2B Pages = Php528) Php272

22. START – UP KIT PRODUCT PACKAGE SHOWCASE Php224
COMPLETION Php528
(Php8 x 34 B2B Pages = Php272)

23. MONTHLY CUMULATIVE EXECUTIVE & VIP POINTS SYSTEM
(Php8 x 28 B2B Pages = Php224)

24. EXECUTIVE & VIP POINTS SUMMARY
(Php8 x 66 B2B Pages = Php528)

2.

Presentation
clearbooks

PRESENTATION CLEARBOOKS

DESCRIPTIONS CONTENTS PRESENTATION TOTAL
(Total No. CLEARBOOKS AMOUNT
1. LEADERS MEMBER ASSISTANCE & BENEFITS of Pages)
(Php6 x 37 Pages = Php222) Php322
(Php100 x 1 Clearbook = Php100) Php222 Php100
Php506
2. HOW TO AVAIL THE INSTALLMENT PAYMENT Php306 Php200
PLAN FOR THE FOUR (4) PROCEDURAL Php846
STEPS FOR REGULAR MEMBERSHIP Php546 Php300 Php346
REGISTRATION PRODUCT PACKAGE Php246 Php100 Php704
SHOWCASE Php504 Php200 Php352
(Php6 x 51 Pages = Php306) Php252 Php100
(Php100 x 2 Clearbooks = Php200)

3. FOUR (4) PROCEDURAL STEPS FOR
REGULAR MEMBERSHIP REGISTRATION
(Php6 x 91 Pages = Php546)
(Php100 x 3 Clearbooks = Php300)

4. PRODUCT PACKAGE SHOWCASE VALUE
FOR MONEY
(Php6 x 41 Pages = Php246)
(Php100 x 1 Clearbook = Php100)

5. PRODUCT PACKAGE SHOWCASE VALUE
FOR MONEY (8 – Stages)
(Php6 x 84 Pages = Php504)
(Php100 x 2 Clearbooks = Php200)

6. BIRTHDAY CASH GIFT FOR A CELEBRANT
(Php6 x 42 Pages = Php252)
(Php100 x 1 Clearbook = Php100)

DESCRIPTIONS CONTENTS PRESENTATION TOTAL
(Total No. CLEARBOOKS AMOUNT
7. FREE MEDICAL CHECK – UP & of Pages)
CONSULTATIONS Php226
(Php6 x 21 Pages = Php126) Php126 Php100 Php518
(Php100 x 1 Clearbook = Php100) Php518
Php318 Php200 Php542
8. MEDICAL & HOSPITALIZATION ASSISTANCE Php318 Php200 Php942
(Php6 x 53 Pages = Php318) Php342 Php200
(Php100 x 2 Clearbooks = Php200) Php642 Php300 Php638

9. CALAMITY FUND ASSISTANCE Php438 Php200 Php398
(Php6 x 53 Pages = Php318)
(Php100 x 2 Clearbooks = Php200) Php198 Php200

10. BURIAL ASSISTANCE & SERVICES
(Php6 x 57 Pages = Php342)
(Php100 x 2 Clearbooks = Php200)

11. POLICY PROVISIONS SUMMARY
(Php6 x 107 Pages = Php642)
(Php100 x 3 Clearbooks = Php300)

12. SEVEN (7) REQUIRED PROCEDURAL STEPS
TO AVAIL THE LEADERS MEMBERS
ASSISTANCE & BENEFITS
(Php6 x 73 Pages = Php438)
(Php100 x 2 Clearbooks = Php200)

13. ADDITIONAL EXTRA INCOME
OPPORTUNITIES SUMMARY COMPUTATIONS
(Php6 x 33 Pages = Php198)
(Php100 x 2 Clearbooks = Php200)

DESCRIPTIONS CONTENTS PRESENTATION TOTAL
(Total No. CLEARBOOKS AMOUNT
14. MEMORANDUM OF AGREEMENT SUMMARY of Pages)
(Php6 x 27 Pages = Php162) Php362
(Php100 x 2 Clearbooks = Php200) Php162 Php200

15. MEMORANDUM OF AGREEMENT Php198 Php200 Php398
(Full Context)
(Php6 x 33 Pages = Php198) Php294 Php200 Php494
(Php100 x 2 Clearbooks = Php200) Php774 Php400 Php1,174
Php408 Php200 Php608
16. LIST OF EXCITING EXECUTIVE INCENTIVES Php342
Php774 Php200 Php542
17. PARTIAL START – UP KIT PRODUCT Php400 Php1,174
PACKAGE SHOWCASE
(Php6 x 49 Pages = Php294)
(Php100 x 2 Clearbooks = Php200)

18. ADDITIONAL EXTRA INCOME OPPORTUNITIES
(Php6 x 129 Pages = Php774)
(Php100 x 4 Clearbooks = Php400)

19. START – UP KIT PRODUCT PACKAGE
SHOWCASE COMPLETION
(Php6 x 68 Pages = Php408)
(Php100 x 2 Clearbooks = Php200)

20. MONTHLY CUMULATIVE EXECUTIVE & VIP
POINTS SYSTEM
(Php6 x 57 Pages = Php342)
(Php100 x 2 Clearbooks = Php200)

21. EXECUTIVE & VIP POINTS SUMMARY
(Php6 x 129 Pages = Php774)
(Php100 x 4 Clearbooks = Php400)

3.

COMPREHENSIVE
MARKETING PLAN MANUALS

COMPREHENSIVE MARKETING PLAN MANUALS

DESCRIPTIONS AMOUNT
Php4,902
1. 1st STAGE OF ACCELERATED LADDERIZED PROGRAM Php3,758
(Php6 x 517 Pages = Php3,102) Php2,738
(Php250 x 2 Manuals = Php500) Php3,197
(Php5 x 260 Plastic Casings = Php1,300) Php3,248

2. 2nd STAGE OF ACCELERATED LADDERIZED PROGRAM
(Php6 x 383 Pages = Php2,298)
(Php250 x 2 Manuals = Php500)
(Php5 x 192 Plastic Casings = Php960)

3. 3rd STAGE OF ACCELERATED LADDERIZED PROGRAM
(Php6 x 263 Pages = Php1,578)
(Php250 x 2 Manuals = Php500)
(Php5 x 132 Plastic Casings = Php660)

4. 4th STAGE OF ACCELERATED LADDERIZED PROGRAM
(Php6 x 317 Pages = Php1,902)
(Php250 x 2 Manuals = Php500)
(Php5 x 159 Plastic Casings = Php795)

5. 5th STAGE OF ACCELERATED LADDERIZED PROGRAM
(Php6 x 323 Pages = Php1,938)
(Php250 x 2 Manuals = Php500)
(Php5 x 162 Plastic Casings = Php810)

DESCRIPTIONS AMOUNT
Php3,588
6. 6th STAGE OF ACCELERATED LADDERIZED PROGRAM Php3,282
(Php6 x 363 Pages = Php2,178) Php3,299
(Php250 x 2 Manuals = Php500) Php11,976
(Php5 x 182 Plastic Casings = Php910) Php11,200
Php15,168
7. 7th STAGE OF ACCELERATED LADDERIZED PROGRAM
(Php6 x 327 Pages = Php1,962)
(Php250 x 2 Manuals = Php500)
(Php5 x 164 Plastic Casings = Php820)

8. 8th STAGE OF ACCELERATED LADDERIZED PROGRAM
(Php6 x 329 Pages = Php1,974)
(Php250 x 2 Manuals = Php500)
(Php5 x 165 Plastic Casings = Php825)

9. UNLIMITED PROSPERITY INCOME
(Php6 x 1,291 Pages = Php7,746)
(Php250 x 4 Manuals = Php1,000)
(Php5 x 646 Plastic Casings = Php3,230)

10. SECURITY AGENCY OPERATOR PRESENTATION
(Php6 x 1,200 Pages = Php7,200)
(Php250 x 4 Manuals = Php1,000)
(Php5 x 600 Plastic Casings = Php3,000)

11. DEPOT FRANCHISEE PRESENTATION
(Php6 x 1,608 Pages = Php9,648)
(Php250 x 6 Manuals = Php1,500)
(Php5 x 804 Plastic Casings = Php4,020)

4.

METHODOLOGY MANUALS

CLUSTER NO. 1

METHODOLOGY MANUALS AMOUNT

CLUSTER NO. 1 Php2,181

DESCRIPTIONS
(Php6 x 226 Pages = Php1,356)
(Php250 x 1 Manual = Php250)
(Php5 x 115 Plastic Casings = Php575)
1. LEADERS MEMBER ASSISTANCE & BENEFITS
2. HOW TO AVAIL THE INSTALLMENT PAYMENT PLAN FOR
THE FOUR (4) PROCEDURAL STEPS FOR REGULAR
MEMBERSHIP REGISTRATION PRODUCT PACKAGE
SHOWCASE
3. FOUR (4) PROCEDURAL STEPS FOR REGULAR
MEMBERSHIP REGISTRATION
4. PRODUCT PACKAGE SHOWCASE VALUE FOR MONEY

METHODOLOGY MANUALS AMOUNT

CLUSTER NO. 1 - A Php2,375

DESCRIPTIONS
(Php6 x 250 Pages = Php1,500)
(Php250 x 1 Manual = Php250)
(Php5 x 125 Plastic Casings = Php625)
1. LEADERS MEMBER ASSISTANCE & BENEFITS
2. HOW TO AVAIL THE INSTALLMENT PAYMENT PLAN FOR
THE FOUR (4) PROCEDURAL STEPS FOR REGULAR
MEMBERSHIP REGISTRATION PRODUCT PACKAGE
SHOWCASE
3. FOUR (4) PROCEDURAL STEPS FOR REGULAR
MEMBERSHIP REGISTRATION
4. PRODUCT PACKAGE SHOWCASE VALUE FOR MONEY
(8 – Stages)

CLUSTER NO. 2

CLUSTER NO. 2 AMOUNT

DESCRIPTIONS Php3,441
(FIELD ORIENTATION MANUAL NO. 1)
(Php6 x 346 Pages = Php2,076)
(Php250 x 2 Manuals = Php500)
(Php5 x 173 Plastic Casings = Php865)
1. BIRTHDAY CASH GIFT FOR A CELEBRANT
2. FREE MEDICAL CHECK– UP & CONSULTATIONS
3. MEDICAL & HOSPITALIZATION ASSISTANCE
4. CALAMITY FUND ASSISTANCE
5. BURIAL ASSISTANCE & SERVICES
6. POLICY PROVISIONS SUMMARY

CLUSTER NO. 3

CLUSTER NO. 3

DESCRIPTIONS AMOUNT

(Php6 x 171 Pages = Php1,026) Php2,141
(Php250 x 1 Manual = Php250)
(Php5 x 86 Plastic Casings = Php865)

1. SEVEN (7) REQUIRED PROCEDURAL STEPS TO AVAIL THE
LEADERS MEMBER ASSISTANCE & BENEFITS

2. ADDITIONAL EXTRA INCOME OPPORTUNITIES SUMMARY
COMPUTATIONS

3. MEMORANDUM OF AGREEMENT SUMMARY

4. MEMORANDUM OF AGREEMENT
(FULL CONTEXT)

CLUSTER NO. 4

CLUSTER NO. 4 AMOUNT

DESCRIPTIONS Php1,780
(Php6 x 180 Pages = Php1,080)
(Php250 x 1 Manual = Php250)
(Php5 x 90 Plastic Casings = Php450)
1. PARTIAL START – UP KIT PRODUCT PACKAGE
SHOWCASE
2. ADDITIONAL EXTRA INCOME OPPORTUNITIES SUMMARY

CLUSTER NO. 5

CLUSTER NO. 5

DESCRIPTIONS AMOUNT

(Php6 x 250 Pages = Php1,500) Php2,625
(Php250 x 2 Manuals = Php500)
(Php5 x 125 Plastic Casings = Php625)

1. START – UP KIT PRODUCT PACKAGE SHOWCASE
COMPLETION

2. MONTHLY CUMULATIVE EXECUTIVE & VIP POINTS SYSTEM

3. EXECUTIVE & VIP POINTS SUMMARY

CLUSTER NO. 6

CLUSTER NO. 6 AMOUNT

DESCRIPTIONS Php930
(Php6 x 80 Pages = Php480)
(Php250 x 1 Manual = Php250)
(Php5 x 40 Plastic Casings = Php200)
FOUR (4) ADDITIONAL EXTRA INCOME
OPPORTUNITIES PRODUCT PACKAGE
1. PRODUCT PACKAGE SHOWCASE ENTRY & MAINTENANCE
2. VALUE FOR MONEY
3. EXECUTIVE & VIP POINTS
4. WAYS OF GENERATING ADDITIONAL EXRA INCOME
5. EXCITING EXECUTIVE INCENTIVES
6. OTHER INCENTIVES FROM THE CONTINUOUS MONTHLY
PACKAGE SHOWCASE MAINTENANCE

CLUSTER NO. 7

CLUSTER NO. 7 AMOUNT

DESCRIPTIONS Php1,083
(Php6 x 98 Pages = Php588)
(Php250 x 1 Manual = Php250)
(Php5 x 49 Plastic Casings = Php245)
MONTHLY PANGKABUHAYAN
PRODUCT PACKAGE SHOWCASES
1. PRODUCT PACKAGE SHOWCASE ENTRY & MAINTENANCE
2. VALUE FOR MONEY
3. EXCITING EXECUTIVE INCENTIVES
4. OTHER INCENTIVES FROM THE CONTINUOUS MONTHLY
PACKAGE SHOWCASE MAINTENANCE

5.

LEAFLETS

LEAFLETS AMOUNT

DESCRIPTIONS Php15
15
1 Macho Brew Coffee 15
2. Red Alert Coffee 15
3. Trim 2 Fit Coffee 15
4. SWAT Leaflets (Tagalog) 15
5. SWAT Leaflets (English) 15
6. C 3 Plus Vitamins 15
7. Spiru – Cee Multi – Vitamins
8. L – Arginine Capsules

6.

DVD

DVD AMOUNT
Php50
DESCRIPTIONS 50
1. SWAT Product Presentation 50
2. L – Arginine 50
3. Gas S Fuel Enhancer 50
4. Executive Incentives
5. SWAT Movie 50
6. Police / Military Related

Documentary

7.

Usb videos

LEADERS MEMBER ASSISTANCE & BENEFITS

DESCRIPTIONS PRODUCTION
COST
1. Birthday Cash Gift for A Celebrant Slideshow Presentation Php500
2. FREE Medical Check – Up & Consultations Slideshow
Php500
Presentation
3. Medical & Hospitalization Assistance Slideshow Presentation Php500
4. Calamity Fund Assistance Slideshow Presentation Php500
5. Burial Assistance & Services Slideshow Presentation Php500

MARKETING PLAN

DESCRIPTIONS PRODUCTION
COST
1. Additional Extra Income Opportunities Slideshow Php500
Presentation Php500
Php500
2. Six (6) Procedural Steps Slideshow Presentation
3. Systems & Procedures In Generating Executive Points Php500

Slideshow Presentation Php500
4. Hypothetical Systems & Procedures In Generating Personal & Php500

Group Cumulative VIP Points Slideshow Presentation
5. Hypothetical Systems & Procedures In Generating Personal &

Group Cumulative VIP Points Slideshow Presentation
6. 45 - INCENTIVES VIDEOS

8.

tarpaulin

TARPAULINS AMOUNT

DESCRIPTIONS Php360
Php360
1 Macho Brew Coffee Php360
(3 x 6 sq. ft.) (Php20 per sq. ft.) Php360
Php360
2. Red Alert Coffee Php360
(3 x 6 sq. ft.) (Php20 per sq. ft.) Php360

3. Trim 2 Fit Coffee Php1,200
(3 x 6 sq. ft.) (Php20 per sq. ft.)

4. SWAT
(3 x 6 sq. ft.) (Php20 per sq. ft.)

5. C 3 Plus Vitamins
(3 x 6 sq. ft.) (Php20 per sq. ft.)

6. Spiru – Cee Multi – Vitamins
(3 x 6 sq. ft.) (Php20 per sq. ft.)

7. L – Arginine Capsules
(3 x 6 sq. ft.) (Php20 per sq. ft.)

8. Brief Descriptions of Five (5) Leaders
Member Assistance & Benefits
(10 x 6 sq. ft.) (Php20 per sq. ft.)

B.

PURCHASE COST

1.

ORGANIC
HEALTH BEVERAGES

ORGANIC HEALTH BEVERAGES

DESCRIPTIONS UNIT QUANTITY AMOUNT
Box
1. Macho Brew Coffee with Colored Leaflet 1 Php105
(10 – Sachets / Box) (21g)
Box 1 Php44
2. Mini – Boxes of Macho Brew Coffee
(3 – Sachets / Box) Box 1 Php105

3. Red Alert Coffee Box 1 Php105
(10 – Sachets / Box) (25g)

4. Trim 2 Fit Coffee
(10 – Sachets / Box) (21g)

2.

NUTRACEUTICAL
PRODUCTS

NUTRACEUTICAL PRODUCTS

DESCRIPTIONS UNIT QUANTITY AMOUNT
1. Trace Mineral Drops (30ml) Bottle 1
2. C 3 Plus Vitamins Box 1 Php100
3. Spiru – Cee Multi – Vitamins Box 1 Php350
4. L – Arginine Capsules Bottle 1 Php350
Php220

3.

ESSENTIAL OILS

ESSENTIAL OILS

DESCRIPTIONS UNIT QUANTITY AMOUNT
1. Lavender Bottle 1
2. Citronella Bottle 1 Php25
3. Eucalyptus Bottle 1 Php25
Php25

C.

Pricelist

(Suggested retail price)

1.
PRODUCT PACKAGE

DESCRIPTIONS

1. PRODUCT PACKAGE SHOWCASE AMOUNT
Php500
1.1. WELCOME PRODUCT PACKAGE SHOWCASE PROMO Php1,500
REQUIREMENT

1.2. WELCOME PRODUCT PACKAGE SHOWCASE PROMO

1.3. FOUR (4) PROCEDURAL STEPS FOR REGULAR
MEMBERSHIP REGISTRATION PRODUCT PACKAGE
SHOWCASE
1.1.1. OPTION – A - Php1,998
1.1.2. OPTION – B - Php2,298

1.4. FIELD ORIENTATION MANUAL NO. 1 PRODUCT PACKAGE Php3,398
SHOWCASE Php1,698
(Leaders Member Assistance & Benefits)

1.5. FIELD ORIENTATION MANUAL NO. 2 PRODUCT PACKAGE
SHOWCASE
(Seven (7) Required Procedural Steps to Avail the Leaders
Member Assistance & Benefits)

1.6. PARTIAL START – UP KIT PRODUCT PACKAGE SHOWCASE Php1,500

ENTRY
(Partial Entry to the 1st Stage of Accelerated Ladderized
Program)

DESCRIPTIONS AMOUNT
Php1,998
PRODUCT PACKAGE SHOWCASE Php1,250
Php2,000
1.7 START – UP KIT PRODUCT PACKAGE SHOWCASE Php2,250
COMPLETION ENTRY Php6,000
(Complete Entry to the 1st Stage of Accelerated Php7,000
Ladderized Program)

1.8. START – UP KIT PRODUCT PACKAGE SHOWCASE
MAINTENANCE
(1st Stage of Accelerated Ladderized Program)

1.9. PRODUCT PACKAGE SHOWCASE 6th LEVEL INCOME
ENTRY
(2nd Stage of Accelerated Ladderized Program)

1.10. MONTHLY PRODUCT PACKAGE SHOWCASE
6TH LEVEL INCOME MAINTENANCE
(2nd Stage of Accelerated Ladderized Program)

1.11. ONE (1) YEAR PRODUCT PACKAGE SUBSCRIPTION
ENTRY
(3rd Stage of Accelerated Ladderized Program)

1.12. UNLIMITED Php72K PRODUCT PACKAGE SHOWCASE
ENTRY
(4th Stage of Accelerated Ladderized Program)