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
|