Franchise fee Rp. 25.000.000,- for 5 years

Initial investment Rp. 75.000.000,-

Total Rp. 100.000.000,-

Gross sales per day Rp. 1.000.000,-

Total gross sales per month Rp. 30.000.000,-

Total gross sales Rp. 30.000.000,-

Operation & production cost per month Rp. 15,000.000,-

Employee salary per month Rp. 3.500.000,-

Depresiasi franchise fee per month Rp. 416.000,-

Depresiasi initial investment per month Rp. 1.250.000,-

Total monthly expenses Rp. 20.166.000,-

Total net sales Rp. 9.834.000,-

Goverment tax 10% Rp. 983.000,-

Net margin per month Rp. 10.013.225,-

INITIAL COSTS EstimaTES FOR THE pre opening :

Pre agreement expenses Rp. 2.000.000,-

Notary fee Rp 2.500.000,-

Training costs Rp. 1.500.000,-

Market survey Rp. 5.000.000,-

Total Rp. 10.000.000,-

• This calculation is only an assumption and not a measure of success.
• Benefits depend on the willingness franchisee to follow standard operating procedures provided by the franchiser.
• For out of town outlets, pre opening costs by agreement.