Professional Documents
Culture Documents
Page 1
Sheet1
Page 2
Sheet1
txn_count/user earnings per user Pay1 earning Increased earnings all users year Service_id
834.8958 1505.680740746 501.8935802485 1
203.21526 1141.9035601819 380.6345200606 2
94.70516 1183.4029835874 394.4676611958 12
14.29122 67.5040848252 22.5013616084 10
8.92614 11.8269042001 3.9423014 6
7.23994 43.2812566813 14.4270855604 8
5.70446 8.91722 2.9724066667 4
0.34718 0 0 11
0.03358 0 0 20
0.01202 0.2762977562 0.0920992521 9
0.00576 0.0188410529 0.006280351 19
0.00566 3.7928767405 1.2642922468 24
0.00564 0.082829555 0.0276098517 26
0.00446 3.29408 1.0980266667 23
0.0026 0.00004 1.333333333E-05 18
0.0009 0 0 13
0.00032 0.0326285991 0.0108761997 14
22
41.74479 7
27
2.319155
Page 3
Sheet1
Page 4
Total no of
Year Service_id Type of txn Tot_txn_count Tot_Earnings retailers
2018 1 Mobile txn 41744790 _75,284,037.04 64031
2018 2 DTH 10160763 _57,095,178.01 54116
2018 12 DMT 4735258 _59,170,149.18 8269
2018 8 mPos 714561 _3,375,204.24 1145
2018 6 Utility Bill Pa 446307 _591,345.21 12687
2018 4 Bill Payment 361997 _2,164,062.83 19832
2018 10 AEPS 285223 _445,861.00 2654
2018 11 Pragati Loans 17359 _0.00 225
2018 20 Combo Plans 1679 _0.00 563
2018 14 Insurance Per 601 _13,814.89 355
2018 24 Payment Gate 288 _942.05 59
2018 18 Travel IRCTC 283 _189,643.84 78
2018 19 Pan Card 282 _4,141.48 15
2018 13 Shop1 223 _164,704.00 127
2018 7 Cash PG 130 _2.00 47
2018 22 Flight Booking 45 _0.00 8
2018 23 Gold Investme 16 _1,631.43 5
₹198,500,717.20
Pay1's earning 1/3 Retailer's earning
Target Retailers 25.00%
Increased txns 10.00%
Tokens per Rupee 100
Total no of Retailer
retailers 25% of retailers txn_count/user earnings/user Pay1 earning/user Increased txns/user
64031 16008 651.95 ₹1,175.74 ₹391.91 717.14
54116 13529 187.76 ₹1,055.05 ₹351.68 206.53
8269 2067 572.65 ₹7,155.66 ₹2,385.22 629.92
1145 286 624.07 ₹2,947.78 ₹982.59 686.48
12687 3172 35.18 ₹46.61 ₹15.54 38.70
19832 4958 18.25 ₹109.12 ₹36.37 20.08
2654 664 107.47 ₹168.00 ₹56.00 118.22
225 56 77.15 ₹0.00 ₹0.00 84.87
563 141 2.98 ₹0.00 ₹0.00 3.28
355 89 1.69 ₹38.92 ₹12.97 1.86
59 15 4.88 ₹15.97 ₹5.32 5.37
78 20 3.63 ₹2,431.33 ₹810.44 3.99
15 4 18.80 ₹276.10 ₹92.03 20.68
127 32 1.76 ₹1,296.88 ₹432.29 1.93
47 12 2.77 ₹0.04 ₹0.01 3.04
8 2 5.63 ₹0.00 ₹0.00 6.19
5 1 3.20 ₹326.29 ₹108.76 3.52
Retailers New Retailer's Increase Pay1's New Tokens provided Tokens provided
Earning/ user in Earning earning Pay1's increase in earning per user per txn per user
₹1,293.32 ₹117.57 ₹431.11 ₹39.19 4 2868.56
₹1,160.56 ₹105.51 ₹386.85 ₹35.17 7 1445.74
₹7,871.23 ₹715.57 ₹2,623.74 ₹238.52 10 6299.17
₹3,242.55 ₹294.78 ₹1,080.85 ₹98.26 9 6178.30
₹51.27 ₹4.66 ₹17.09 ₹1.55 5 193.48
₹120.03 ₹10.91 ₹40.01 ₹3.64 5 100.39
₹184.80 ₹16.80 ₹61.60 ₹5.60 8 945.73
₹0.00 ₹0.00 ₹0.00 ₹0.00 2 169.73
₹0.00 ₹0.00 ₹0.00 ₹0.00 2 6.56
₹42.81 ₹3.89 ₹14.27 ₹1.30 2 3.72
₹17.56 ₹1.60 ₹5.85 ₹0.53 1 5.37
₹2,674.46 ₹243.13 ₹891.49 ₹81.04 7 27.94
₹303.71 ₹27.61 ₹101.24 ₹9.20 7 144.76
₹1,426.57 ₹129.69 ₹475.52 ₹43.23 4 7.73
₹0.05 ₹0.00 ₹0.02 ₹0.00 2 6.09
₹0.00 ₹0.00 ₹0.00 ₹0.00 7 43.31
₹358.91 ₹32.63 ₹119.64 ₹10.88 1 3.52
Money equivalent to Tokens provided
tokens provided per Primary Earning per month per Token provided to all
user per user Total Primary Earning user users in a year
₹28.69 ₹10.51 ₹168,174.29 239.05 45919269.00
₹14.46 ₹20.71 ₹280,198.46 120.48 19559468.78
₹62.99 ₹175.53 ₹362,864.98 524.93 13021959.50
₹61.78 ₹36.48 ₹10,441.32 514.86 1768538.48
₹1.93 -₹0.38 -₹1,208.84 16.12 613672.13
₹1.00 ₹2.63 ₹13,056.40 8.37 497745.88
₹9.46 -₹3.86 -₹2,559.40 78.81 627490.60
₹1.70 -₹1.70 -₹95.47 14.14 9547.45
₹0.07 -₹0.07 -₹9.23 0.55 923.45
₹0.04 ₹1.26 ₹111.82 0.31 330.55
₹0.05 ₹0.48 ₹7.06 0.45 79.20
₹0.28 ₹80.77 ₹1,574.92 2.33 544.78
₹1.45 ₹7.76 ₹29.08 12.06 542.85
₹0.08 ₹43.15 ₹1,370.08 0.64 245.30
₹0.06 -₹0.06 -₹0.70 0.51 71.50
₹0.43 -₹0.43 -₹0.87 3.61 86.63
₹0.04 ₹10.84 ₹13.55 0.29 4.40
₹66,166,905.73
₹1,985,007.17
Money Equivalent of
tokens to be provided to
user
₹459,192.69
₹195,594.69
₹130,219.60
₹17,685.38
₹6,136.72
₹4,977.46
₹6,274.91
₹95.47
₹9.23
₹3.31
₹0.79
₹5.45
₹5.43
₹2.45
₹0.72
₹0.87
₹0.04
₹820,205.20