INDONESIAN
ENGLISH
2018
New Price
| Initial Investment | Rp. 55,000,000 |
Revenue
| Average revenue/day | Rp. 550,000 |
| Average revenue/month (30days) | Rp. 16,500,000 |
Costs
| Material Usage 50% | Rp. 8,250,000 |
| Operations | Rp. 2,460,000/td> |
| Royalty Fix | Rp. 600,000 |
| Biaya lain Lain | Rp. 950,000 |
| TOTAL COSTS | Rp. 12,260,000 |
| Net Profit | Rp. 4,240,000 |
| Pay Back Period | 13 |
Note : 5 Year Deal
Exclude outlet expedition cost for outside java
Exclude survey & opening cost outside java
| 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. 90,000,000 |
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. 1,750,000 |
| Average turnover/month (30days) | Rp. 52,500,000 |
Costs
| Material Usage 55% | Rp. 26,250,000 |
| Operations 20%s | Rp. 6,000,000 |
| Royalty Fix | Rp. 1,000,000 |
| TOTAL COSTS | Rp. 35,250,000 |
| Net Profit 20% | Rp. 17,250,000 |
| Pay Back Period | 12 |
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. 1,750,000 |
| Average revenue/month (30days) | Rp. 52,500,000 |
Costs
| Material Usage 50% | Rp. 26,250,000 |
| Operations 12% | Rp. 6,000,000 |
| Royalty Fix | Rp. 1,000,000 |
| Biaya Lainnya | Rp. 2,00,000 |
| TOTAL COSTS | Rp. 35,250,000 |
| Net Profit | Rp. 17,250,000 |
| Pay Back Period | 12 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
| 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