1
KEBAB CONTAINER
250 MILLION*
PAYBACK PERIOD
1.3 YEAR*
250 MILLION*
1
KEBAB CONTAINER
PAYBACK PERIOD
1.3 YEAR*
REGULER
INCOMES
  • Average omzet/month (30 day)
Rp. 81.000.000
EXPENSES
  • Raw material consumption 55%
Rp. 44.550.000
  • Business costs 20%
Rp. 16.200.000
  • Royalty 5%
Rp. 4.050.000
TOTAL EXPENSES
Rp. 64.800.000
  • Net profit
Rp. 16.200.000
SHARI’A
INCOMES
  • Average omzet/month (30 day)
Rp. 81.000.000
EXPENSES
  • Raw material consumption 50%
Rp. 40.500.000
  • Business Cost 20%
Rp. 16.200.000
TOTAL EXPENSES
Rp. 56.700.000
  • Net profit
Rp. 24.300.000
  • Profit sharing 50%
Rp. 12.150.000
300MILLION*
2
CONTAINER KEBAB 2.0
PAYBACK PERIOD
1.2 YEAR
INCOMES
  • Average omzet/month (30 days)
Rp. 105.000.000
  • Restaurant tax 10%
Rp. 10.500.000
  • Net Omzet
Rp. 94.500.000
EXPENSES
  • Raw material consumption 55%
Rp. 57.750.000
  • Business costs 20%
Rp. 21.000.000
  • Royalties
Rp. 5.250.000
TOTAL EXPENSES
Rp. 84.000.000
  • Net profit
Rp. 21.000.000
Conditions
  • Partnership period of 5 years.
  • Management by Kebab Turki Baba Rafi (Shari’a system) with profit sharing of 60% for Franchisee and 40% for Franchisor.
  • Omzet estimation of Rp 2.500.000/day.
  • The analysis above is the average value which depends on the performance or market of each unit.
  • Estimation excluding location rental fees around 2-3 million per month.
300MILLION*
3
CAFÉ CONTAINER
PAYBACK PERIOD
1.2 YEAR
INCOMES
  • Average omzet/month (30 days)
Rp. 105.000.000
  • Restaurant tax 10%
Rp. 10.500.000
  • Net omzet
Rp. 94.500.000
EXPENSES
  • Raw material consumption 55%
Rp. 57.750.000
  • Business costs 20%
Rp. 21.000.000
  • Royalties 5%
Rp. 5.250.000
TOTAL EXPENSES
Rp. 84.000.000
  • Net profit
Rp. 21.000.000
Conditions
  • Partnership periods of 5 years
  • Management by Kebab Turki Baba Rafi (Shari'a system) with profit sharing of 60% for Franchisee and 40% for Franchisor
  • Omzet estimation of Rp 3.500.000/day
  • The analysis above is the average value which depends on the performance or market of each unit
  • Estimation excluding location rental fees (around 60 million) per year
125MILLION*
4
BLACK BOOTH
PAYBACK PERIOD
1.4 YEAR
INCOMES
  • Average omzet/month (30 days)
Rp. 30.000.000
EXPENSES
  • Raw material consumption 55%
Rp. 16.500.000
  • Business costs 17%
Rp. 5.100.000
  • Royalty
Rp. 600.000
TOTAL EXPENSES
Rp. 22.200.000
  • Net profit
Rp. 7.800.000
Conditions
  • Partnership period of 5 years for outside Java area will be charged with oultet expedition cost
  • The stated cost excludes costs for survey and opening outside Java area
  • Business management will be handled by franchisee
75MILLION*
5
BLACK KIOSK
PAYBACK PERIOD
1.3 YEAR
INCOMES
  • Average omzet/month (30 days)
Rp. 19.500.000
EXPENSES
  • Raw material consumption 55%
Rp. 10.725.000
  • Business costs 17%
Rp. 3.315.000
  • Royalties
Rp. 600.000
TOTAL EXPENSES
Rp. 14.640.000
  • Net profit
Rp. 4.860.000
Conditions
  • Partnership period of 5 years. For area outside of Java, outlet expedition costs apply.
  • Excluding survey and opening costs in outside Java area.
  • Business to be managed by Franchisee.