(The following projections are based on franchising 97 areas each consisting of 30 vending machines at $42,950. Each area will have a minimum customer base of 69,000 people. Note: to achieve the following figures each machine only needs to vend (sell) three items per day!)

 

 

Master Franchise Fee NSW:	$215,500.00
Area Franchise: It is mandatory that each franchisee has at least one operational Area of 30 machines.

Projected Income Stream

State Area Franchise location fees: Based on 97 Areas with 30 machines. (97 x 30 x $100)	$291,000.00
Income from own Area Franchise: Based on 30 machines each having 24 vends per week with a GP of $1.20 per vend. (24 x 30 x $1.20 x 52)	$44,928.00 PA
Income from State management fees: Based on 97 locations @ $36.50 per month. (97 x $36.50 x 12)	$42,486.00 PA
Income from Food Distribution @ 5%:	$238,329.00 PA
Income from Placement of Machines¹	$97,000.00

 

Realistic projected income:
Year 1.		$267,866.00
Year 2.		$361,471.00
Year 3.		$455,076.00
Total:		$1,084,413.00

Each year thereafter = $325,743.00 PA

¹ Based on our experience at least half of the Franchisees require us to site their vending
machines at a cost of $2,000 per Area.