Profit
|
|
Level 1 |
|
|
Level 2 |
| Sales (excluding VAT)
|
|
£257,000 |
|
|
£423,000 |
|
|
|
|
|
|
| Product Cost |
34% |
£87,380 |
|
34% |
£143,820 |
| Fitting Costs |
14% |
£35,980 |
|
11.5% |
£48,645 |
| MS Fee |
9.2% |
£23,644 |
|
Variable* |
£34,016 |
|
|
|
|
|
|
| Gross Profit |
42% |
£109,996 |
|
46% |
£196,519 |
| Operation Costs |
|
|
|
|
|
| Staff |
|
£6,000 |
|
|
£35,000 |
| Marketing |
|
£24,000 |
|
|
£30,000 |
| Rent / Rates |
|
£15,000 |
|
|
£15,000 |
| Vehicles / Running Costs |
|
£6,000 |
|
|
£8,000 |
| Insurances / Phone / IT / Post |
|
£3,350 |
|
|
£3,350 |
| Heat / Light / Maintenance |
|
£1,450 |
|
|
£1,450 |
| Misc Costs |
|
£2,000 |
|
|
£4,000 |
|
|
|
|
|
|
| Operating Costs |
22.5% |
£57,800 |
|
22.9% |
£96,800 |
|
|
|
|
|
|
| Operating Profit |
20% |
£52,196 |
|
23% |
£99,719 |
These projections are estimates of sales and costs that are based on historical trading performance and related experience in the business. They should not be read as a guarantee that you will achieve the same results. The success of a franchisee will very much depend on their own efforts, local market and general economic conditions.
* Variable MS Fee - £0 to £27500 @9.2%, £275000 to £400000 @ 6.2%, £400000 and over 4.2% (net sales)
Operating profit is prior to Franchise owner remuneration, capital repayments on establishment cost, loan repayment, deprecation or tax