(The following projections are based on franchising 51 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 QLD:	$130,000.00
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 51 Areas with 30 machines. (51 x 30 x $100)	$153,000.00
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 51 locations @ $36.50 per month. (51 x $36.50 x 12)	$22,338.00 PA
Income from Food Distribution @ 5%:	$125,307.00 PA
Income from Placement of Machines¹	$51,000.00

 

Realistic projected income:
Year 1.		$162,143.00
Year 2.		$211,358.00
Year 3.		$260,573.00
Total:		$643,074.00

Each year thereafter = $192,573.00 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.