(The following projections are based on franchising 27 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 WA:	$95,586.00
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 27 Areas with 30 machines. (27 x 30 x $100)	$81,000.00
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 27 locations @ $36.50 per month. (27 x $36.50 x 12)	$11,826.00 PA
Income from Food Distribution @ 5%:	$66,339.00 PA
Income from Placement of Machines¹	$27,000.00

 

Realistic projected income:
Year 1.		$106,983.00
Year 2.		$133,038.00
Year 3.		$159,093.00
Total:		$399,114.00

Each year thereafter = $123,093.00 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.