List of Recourse Services-Test

Agreement Copy Download Here

Name: List of Recourse Services-Test
SKU: WBG-RSCON-1000-ELECT-1
Availability: InStock

WBG will provide expert Remote secretary services (Full-time)

for your personal or business need.

Paid Services Mini plan = Startup plan : $ 800/month ( Full time remotely & minimum 2 months commitment ) to $ 4,000/month (Full time remotely & minimum 2 months commitment) depending on secretary requirement and after approved confirmation of respective CV and Employees code and after payment pls share the details of payment along with employees code.

For Advance Plan and more details Pls drop email for premium services with details requirement or book an appointment with experts or directly purchase from membership store.

Member getting any services pls drop on Email : [email protected] with membership ID and company details.

Currency:

United States dollar ($) - USD

United States dollar ($) - USD
Saudi riyal (ر.س) - SAR
Indian rupee (₹) - INR

SKU: WBG-RSCON-1000-ELECT-1 Categories: Construction Manpowers, Manpower/Human Recourses Services

Add to Wishlist

current CV-attachment

Download(139 KB)

Bulk Attachment1

Download(139 KB)

cv2

Description

This just test product

WBG will provide expert Remote secretary services (Full-time) for your personal or business need.

For Advance Plan and more details Pls drop email for premium services with details requirement or book an appointment with experts or directly purchase from membership store.

Member getting any services pls drop on Email : [email protected] with membership ID and company details.

Table-Test

	Jan-22	Feb-22	Mar-22	Apr-22	May-22	Jun-22	Jul-22	Aug-22	Sep-22	Oct-22	Nov-22	Dec-22	TOTAL
Total Revenues	2,000,000.00	2,000,000.00	2,000,000.00	2,000,000.00	2,000,000.00	2,000,000.00	2,000,000.00	2,000,000.00	2,000,000.00	2,000,000.00	2,000,000.00	2,000,000.00	24,000,000.00
Survey & Designing	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	1,800,000.00
5G	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	600,000.00
Fiber	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	600,000.00
ELV (ICT)	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	600,000.00
Implementation	950,000.00	950,000.00	950,000.00	950,000.00	950,000.00	950,000.00	950,000.00	950,000.00	950,000.00	950,000.00	950,000.00	950,000.00	11,400,000.00
5G	250,000.00	250,000.00	250,000.00	250,000.00	250,000.00	250,000.00	250,000.00	250,000.00	250,000.00	250,000.00	250,000.00	250,000.00	3,000,000.00
Fiber	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	2,400,000.00
ELV (ICT)	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	3,600,000.00
IT & NW	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	2,400,000.00
Maintenance	600,000.00	600,000.00	600,000.00	600,000.00	600,000.00	600,000.00	600,000.00	600,000.00	600,000.00	600,000.00	600,000.00	600,000.00	7,200,000.00
5G	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	150,000.00	1,800,000.00
Fiber	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	3,600,000.00
ELV (ICT)	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	1,200,000.00
IT & NW	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	600,000.00
Equipment	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	300,000.00	3,600,000.00
GSM / Mobile	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	600,000.00
Fiber	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	600,000.00
ELV (ICT)	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	1,200,000.00
IT & NW	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	1,200,000.00
Costs & Expenses	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	10,800,000.00
HR Costs	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	4,800,000.00
Office & Admin	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	1,200,000.00
Tools & Equipment	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	4,800,000.00
Materials	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	400,000.00	4,800,000.00
Miscell	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	100,000.00	1,200,000.00
P & L	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00	1,100,000.00
Cash Flows
Beginning Balance		(700,000.00)	(1,400,000.00)	(1,500,000.00)	(2,200,000.00)	(2,900,000.00)	(3,600,000.00)	(4,300,000.00)	(5,000,000.00)	(5,700,000.00)	(6,400,000.00)	(7,100,000.00)
Cash In	200,000.00	200,000.00	800,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00
Cash Out	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00	900,000.00
Ending Balance	(700,000.00)	(1,400,000.00)	(1,500,000.00)	(2,200,000.00)	(2,900,000.00)	(3,600,000.00)	(4,300,000.00)	(5,000,000.00)	(5,700,000.00)	(6,400,000.00)	(7,100,000.00)	(7,800,000.00)
Collections
Advance (10%)	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	2,400,000.00
RFS (40% 90 days)	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	9,600,000.00
Certification/PAC(40%)	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	800,000.00	9,600,000.00
Retension 10%(180Days)	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	200,000.00	2,400,000.00
6 months cycle													24,000,000.00
Yearly Projects Projection	year	total project value(SR)	Profit(SR)	total project value($)	Profit($)
1st years	2022	24,000,000.00	7,200,000.00	6,400,000.00	1,920,000.00
2nd years	2023	31,200,000.00	9,360,000.00	8,320,000.00	2,496,000.00
3rd years	2024	43,680,000.00	13,104,000.00	11,648,000.00	3,494,400.00
4th years	2025	65,520,000.00	19,656,000.00	17,472,000.00	5,241,600.00
5th years	2026	104,832,000.00	31,449,600.00	27,955,200.00	8,386,560.00
	total project cycle	269,232,000.00	80,769,600.00	71,795,200.00	21,538,560.00