Revenue model

10%

Business 20% Advertising

Commision

model Premium plan Subscription

70%
 Monthly Users Amount (RM)
Revenue
(Projected)
Advertising - 525,000
Commision 1,000 150,000
Business from content
creators
model
Premium plan 3,000 75,000
subscription
Total 750,000
 Amount (RM)
Monthly Budget
Rental cost for the server  200,000
Salary for 20 employees 100,000
Business Advertising 100,000

model Web Development

IOS and Android App Development
80,000
80,000
Rewards to the users 50,000
Maintenance  50,000
Rental cost for building 6,000
Total 666,000