Franchise Dealership Inclusion Worth P150,000 only
180 RealWheat boxes
100 Flyers 180,000.00
Bonus Points Commission 200.00
Booth
Hotel Incentive/Booth 5,000.00
Free Business Center Node 5,000.00
190,200.00
Less 30% + 8% Discount on the next purchase 27%



DAILY FRANCHISEE PROJECTED INCOME STATEMENT
AND QUICK RETURN ON INVESTMENT (ROI)

1 Box 3 Boxes 6 Boxes
Gross Sales 1,200.00 3,600.00 7,200.00
Total Product Cost 700.00 2,100.00 4,200.00
Gross Profit 500.00 1,500.00 3,000.00
Less: Ope.Ex
Rental Expense 120.00 120.00 120.00
Saliries 250.00 250.00 250.00
Electricity 50.00 50.00 50.00
Total Operating Expenses 420.00 420.00 420.00
Net Profit per Day 80.00 1,080.00 2,580.00
Net Profit per Month 2,400.00 32,400.00 77,400.00
Return On Investment 20.8 1.6 0
in no. of Month

SUMMARY OF FRANCHISEE GROSS PROFIT
Wheatgrass Juice
RH Wheatgrass per Capsule 11.67
Add:
Purified Water 0.33
Ice 0.30
12 oz. cup 1.50
Sweetener 12.5gm 3.00
Total Cost per Cup 16.80
Selling Price 30.00
Less: Cost per Cup 16.80
Gross Profit (in Peso) 13.20 per cup