INDONESIAN
ENGLISH
| Initial Investment | Rp. 25,000,000 |
Revenue
| Average revenue/day | Rp. 300,000 |
| Average revenue/month (30days) | Rp. 9,000,000 |
Costs
| Material Usage 42% | Rp. 4,500,000 |
| Employee Cost | - |
| Rent Location | - |
| Other Cost | Rp. 2.000,000 |
| TOTAL COSTS | Rp. 6,500,000 |
| Net Profit | Rp. 2,500,000 |
| Pay Back Period | 10 Months |
5 Years Term
Excludes costs for location (20 – 40 million per year)
Profits split 60% for Franchisee & 40% for Franchiser
Operating with the Syariah type
* Analisa di atas adalah rata-rata, tergantung performa / market dari masing-masing unit
* estimasi di luar biaya sewa lokasi (sekitar 60 jt) per tahun
| Initial Investment | Rp. 25,000,000 |
Revenue
| Average revenue/day | Rp. 450,000 |
| Average revenue/month (30days) | Rp. 13,500,000 |
Costs
| Material Usage 42% | Rp. 4,725,000 |
| Employee Cost | Rp. 1,800,000 |
| Rent Location | Rp. 700,000 |
| Other Cost | Rp. 700,000 |
| TOTAL COSTS | Rp. 7,925,000 |
| Net Profit | Rp. 5,575,000 |
| Pay Back Period | 6 Months |
Note : 5 Years Term
Excludes costs for location (20 – 40 million per year)
Profits split 60% for Franchisee & 40% for Franchiser
Operating with the Syariah type
* Analisa di atas adalah rata-rata, tergantung performa / market dari masing-masing unit
* estimasi di luar biaya sewa lokasi (sekitar 60 jt) per tahun
| Initial Investment | Rp. 75,000,000 |
Revenue
| Average revenue/day | Rp. 650,000 |
| Average revenue/month (30days) | Rp. 19,500,000 |
Costs
| Material Usage 55% | Rp. 10,725,000 |
| Operations | Rp. 3,412,500 |
| Royalty | Rp. 600,000 |
| TOTAL COSTS | Rp. 14,737,500 |
| Net Profit 24% | Rp. 4,762,500 |
| Pay Back Period | 1.3 Years |
Note : 5 Year Deal
Exclude outlet expedition cost for outside java
Exclude survey & opening cost outside java
| Initial Investment | Rp. 120,000,000 |
Revenue
| Average revenue/day | Rp. 650,000 |
| Average revenue/month (30days) | Rp. 19,500,000 |
Costs
| Material Usage 55% | Rp. 10,725,000 |
| Operations | Rp. 3,412,500 |
| Royalty | Rp. 600,000 |
| TOTAL COSTS | Rp. 14,737,500 |
| Net Profit 24% | Rp. 4,762,500 |
| Pay Back Period | 1.6 Years |
Note : 5 Years Deal
Exclude outlet expedition cost for outside java
Exclude survey & opening cost outside java
| Initial Investment | Rp. 200,000,000 |
Revenue
| Average revenue/day | Rp. 1,500,000 |
| Average turnover/month (30days) | Rp. 45,000,000 |
Costs
| Material Usage 55% | Rp. 24,750,000 |
| Operations 20%s | Rp. 9,000,000 |
| Royalty 5% | Rp. 2,250,000 |
| TOTAL COSTS | Rp. 36,000,000 |
| Net Profit 20% | Rp. 9,000,000 |
| Pay Back Period | 1.9 Years |
Note : 5 Years Deal
Exclude outlet expedition cost for outside java
Exclude survey & opening cost outside java
| Initial Investment | Rp. 250,000,000 |
Revenue
| Average revenue/day | Rp. 2,700,000 |
| Average revenue/month (30days) | Rp. 81,000,000 |
Costs
| Material Usage 50% | Rp. 40,500,000 |
| Operations 12% | Rp. 9,720,000 |
| Utilities | Rp. 1,000,000 |
| Biaya Lainnya | Rp. 1,500,000 |
| TOTAL COSTS | Rp. 52,720,000 |
| Net Profit | Rp. 28,280,000 |
| Sharing Profit 60% | Rp. 16,968,000 |
| Pay Back Period | 18 months |
Note : 5 Years Term
Excludes costs for location (20 – 40 million per year)
Profits split 60% for Franchisee & 40% for Franchiser
Operating with the Syariah type
* Estimasi omset Rp. 2.500.000/ hari
* Analisa di atas adalah rata-rata, tergantung performa / market dari masing-masing unit
* estimasi di luar biaya sewa lokasi (sekitar 60 jt) per tahun
| Initial Investment | Rp. 300,000,000 |
Revenue
| Average revenue/day | Rp. 3,500,000 |
| Average revenue/month (30days) | Rp. 105,000,000 |
Costs
| Material Usage 50% | Rp. 47,250,000 |
| Operations 14% | Rp. 13,230,000 |
| Royalty | - |
| TOTAL COSTS | Rp. 63,980,000 |
| Net Profit | Rp. 30,520,000 |
| Sharing Profit 60% | Rp. 18,312,000 |
| Pay Back Period | 16 Months |
Note : 5 Years Term
Excludes costs for location (20 – 40 million per year)
Profits split 60% for Franchisee & 40% for Franchiser
Operating with the Syariah type
* Analisa di atas adalah rata-rata, tergantung performa / market dari masing-masing unit
* estimasi di luar biaya sewa lokasi (sekitar 60 jt) per tahun