SlideShare ist ein Scribd-Unternehmen logo
1 von 6
Downloaden Sie, um offline zu lesen
WHAT IS A ?MYstore®
* MYstore
MYstore
®
®
*
A is a licensed business unit
designed as a self-contained business, enabling
you to offer FMCG retail, take away,
public telephone, prepaid airtime & electricity,
national lottery, beverage, tobacco, ATM banking,
and copy/fax facilities.
When you buy a licence for a you
will receive all the necessary training, equipment
and support. Once your fully equipped shop is
delivered you start operating IMMEDIATELY –
which means you start EARNING immediately!
THE PURCHASE PRICE INCLUDES:
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
Start-Up Stock (R15 000)
1 year University of the Free state accredited Business
Management Leadership programme with NQF accreditation
Beverage Cooler for Cold Drinks & Milk Products
Take Away Bain Marie
ATM – Cash Withdrawals, Statements/Balances
Public Phones
Prepaid Airtime Point of Sale for virtual tokens over all Networks
(Vodacom, MTN, Cell C, Virgin Mobile & Telkom)
4in1 copier (copy/scan/fax/print)
FMCG shelving
Drop safe
Alarm system & panic button
Point of sale computer (Odyssey Software), cash drawer and
barcode scanner
Fire extinguisher & medical aid kit
Trading license acquirement assistance
Free delivery of all products sold to the container
Lotto terminal acquirement assistance
Initial Uniforms
And many more exciting things to come…
MYstore®
AND YOU
WHY?
MYstore
MYstore
MYstore
®
®
®
is a business initiative that
economically empowers budding entrepreneurs.
has introduced products into the market
that appeals to the basic lifestyle needs of the
majority of the people living in the informal market
of South Africa.
The focus of the Business is to
create empowerment through sustainable
business development, job creation and skills
development.
If you believe that financial freedom is important,
look no further: A is for you.MYstore
®
Because it is an affordable way to make money without
the risks and difficulties that normally go with starting
up a new business.
With a you will not only start up a business
that has been proven to be successful but also be part of
a business that takes care of you and your family.
MYstore
®
INTRODUCTION
SUCCESS MODEL
*
*
*
*
*
*
*
MYstore
MYstore
MYstore
®
®
®
Where other containers in the market offer limited
products, your is convenient and has
the most comprehensive service offerings available.
Your gives you a chance to sell high
Gross Profit products and earn more money.
Your is delivered fully equipped and
stocked so you simply “Plug & Play”.
Suppliers will deliver services and products
directly to your container.
On an ongoing basis we will continue to negotiate for
and introduce new products to your shop. Giving you
more to sell and more to earn.
Your business gets exposure linked to the
national marketing campaigns (see adverts in DAILY
SUN newspaper everyday) and business association.
We provide you with ongoing business and technical
support and training.
THE BUSINESS IS BUILT ON THE FOLLOWING PRINCIPLE.
IN BUSINESS FOR YOURSELF BUT NOT BY YOURSELF.
MYstore®
LICENCE FEE cost:
There will be an ongoing monthly
management fee of 1,5% on turnover
THE MONTHLY FEE INCLUDES:
After sales support & mentoring
Advertising
Free delivery of all products to your door
Unbeatable supply chain
Access to Business & networking seminars
(Finance Available)
(ONLY 0,5% on Airtime, Electricity & Lotto Turnover)
*
*
*
*
*
R195 000
HOW TO GET STARTED
1. Complete the Application form
and fax it to 086 508 1153.
2. Once your interview has been successfully
passed you attend a Operator
Training course.
3. Whilst training is taking place we score the
site where you are planning to place your store,
this process is repeated until a qualified site is
identified.
4. Once your site vetting is successful and
training completed it takes approximately
6-8 weeks for your shop to be delivered and
you “Plug & Play”.
MYstore
®
MYstore
®
FRANCHISEE
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 TOTAL
GROSS PROFIT 15.0% 8,250.00R 10,500.00R 12,750.00R 15,000.00R 17,250.00R 19,500.00R 20,250.00R 21,000.00R 21,750.00R 22,500.00R 23,250.00R 25,575.00R 217,575.00R
Sales 55,000.00R 70,000.00R 85,000.00R 100,000.00R 115,000.00R 130,000.00R 135,000.00R 140,000.00R 145,000.00R 150,000.00R 155,000.00R 170,500.00R 1,450,500.00R
Cost of Sales 85.0% 46,750.00R 59,500.00R 72,250.00R 85,000.00R 97,750.00R 110,500.00R 114,750.00R 119,000.00R 123,250.00R 127,500.00R 131,750.00R 144,925.00R 1,232,925.00R
EXPENSES 9,075.00R 9,150.00R 10,225.00R 10,300.00R 10,525.00R 10,750.00R 15,325.00R 15,400.00R 15,475.00R 15,550.00R 15,625.00R 15,857.50R 153,257.50R
Licence Fee 1.50% -R -R 1,000.00R 1,000.00R 1,150.00R 1,300.00R 1,350.00R 1,400.00R 1,450.00R 1,500.00R 1,550.00R 1,705.00R 13,405.00R
Rent 300.00 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 3,600.00R
Electricity 500.00 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 6,000.00R
Security/Armed Response 400.00 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 4,800.00R
Insurance 250.00 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 3,000.00R
Salaries & Members Rem 6,000.00 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 72,000.00R
Accounting fees 300.00 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 3,600.00R
Data, Fax, Telephone 600.00 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 7,200.00R
0.01 Bank Charges 0.50% 325.00R 400.00R 475.00R 550.00R 625.00R 700.00R 725.00R 750.00R 775.00R 800.00R 825.00R 902.50R 7,852.50R
Uniforms 200.00 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 2,400.00R
Cleaning & Stationery 200.00 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 2,400.00R
Finance Repayment 4,500.00 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 27,000.00R
CASHFLOW PER MONTH -825.00R 1,350.00R 2,525.00R 4,700.00R 6,725.00R 8,750.00R 4,925.00R 5,600.00R 6,275.00R 6,950.00R 7,625.00R 9,717.50R 64,317.50R
ACCUM. NET CASHFLOW -825.00R 525.00R 3,050.00R 7,750.00R 14,475.00R 23,225.00R 28,150.00R 33,750.00R 40,025.00R 46,975.00R 54,600.00R 64,317.50R 64,317.50R
Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 TOTAL
GROSS PROFIT 15.0% 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 337,590.00R
10% Sales 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 2,250,600.00R
Cost of Sales 85.0% 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 1,913,010.00R
EXPENSES 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 204,369.00R
1,5% Licence Fee 2,033.00 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 22,506.00R
10% Rent 330.00 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 3,960.00R
30% Electricity 650.00 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 7,800.00R
7% Security/Armed Response 428.00 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 5,136.00R
7% Insurance 267.50 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 3,210.00R
10% Salaries 6,600.00 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 79,200.00R
10% Accounting fees 330.00 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 3,960.00R
7% Data, Fax, Telephone 642.00 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 7,704.00R
0% Bank Charges 0.50% 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 11,853.00R
10% Uniforms 220.00 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 2,640.00R
7% Cleaning & Stationery 200.00 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 2,400.00R
0% Finance Repayment 4,500.00 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 54,000.00R
CASHFLOW PER MONTH 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 133,221.00R
OPENING BALANCE 64,317.50R
ACCUM. NET CASHFLOW 75,419.25R 86,521.00R 97,622.75R 108,724.50R 119,826.25R 130,928.00R 142,029.75R 153,131.50R 164,233.25R 175,335.00R 186,436.75R 197,538.50R 133,221.00R
MYSTORE FRANCHISEE CASHFLOW PROJECTION - YEAR 1
MYSTORE FRANCHISEE CASHFLOW PROJECTION - YEAR 2

Weitere ähnliche Inhalte

Andere mochten auch

Licao de casa_holanda
Licao de casa_holandaLicao de casa_holanda
Licao de casa_holandalauhaddad
 
Promotional Brochure
Promotional BrochurePromotional Brochure
Promotional BrochureCompuCom
 
Flyer BioDiversity4All
Flyer BioDiversity4AllFlyer BioDiversity4All
Flyer BioDiversity4AllLuís Ferreira
 
Encuesta drogas tics
Encuesta drogas ticsEncuesta drogas tics
Encuesta drogas ticssol malvino
 
Apresentação para Pós em Mktg - Plano de Marketing
Apresentação para Pós em Mktg - Plano de MarketingApresentação para Pós em Mktg - Plano de Marketing
Apresentação para Pós em Mktg - Plano de MarketingBruno Marmello
 
Prex i etapa 4_roteiro_decisõesestratégicas_2016
Prex i etapa 4_roteiro_decisõesestratégicas_2016Prex i etapa 4_roteiro_decisõesestratégicas_2016
Prex i etapa 4_roteiro_decisõesestratégicas_2016pablonaba
 
Planejamento de Mídia II - Sucos Do Bem
Planejamento de Mídia II - Sucos Do BemPlanejamento de Mídia II - Sucos Do Bem
Planejamento de Mídia II - Sucos Do BemBárbara David
 
Prex i etapa 3_roteirode_pesquisa_2016
Prex i etapa 3_roteirode_pesquisa_2016Prex i etapa 3_roteirode_pesquisa_2016
Prex i etapa 3_roteirode_pesquisa_2016pablonaba
 
Prex i etapa 1_roteiro_briefing_2016
Prex i etapa 1_roteiro_briefing_2016 Prex i etapa 1_roteiro_briefing_2016
Prex i etapa 1_roteiro_briefing_2016 pablonaba
 

Andere mochten auch (13)

Licao de casa_holanda
Licao de casa_holandaLicao de casa_holanda
Licao de casa_holanda
 
Promotional Brochure
Promotional BrochurePromotional Brochure
Promotional Brochure
 
Flyer BioDiversity4All
Flyer BioDiversity4AllFlyer BioDiversity4All
Flyer BioDiversity4All
 
Fira de Nadal
Fira de NadalFira de Nadal
Fira de Nadal
 
Documento
DocumentoDocumento
Documento
 
Encuesta drogas tics
Encuesta drogas ticsEncuesta drogas tics
Encuesta drogas tics
 
O Caso Zara
O Caso ZaraO Caso Zara
O Caso Zara
 
Our Guide for Shopping Local
Our Guide for Shopping LocalOur Guide for Shopping Local
Our Guide for Shopping Local
 
Apresentação para Pós em Mktg - Plano de Marketing
Apresentação para Pós em Mktg - Plano de MarketingApresentação para Pós em Mktg - Plano de Marketing
Apresentação para Pós em Mktg - Plano de Marketing
 
Prex i etapa 4_roteiro_decisõesestratégicas_2016
Prex i etapa 4_roteiro_decisõesestratégicas_2016Prex i etapa 4_roteiro_decisõesestratégicas_2016
Prex i etapa 4_roteiro_decisõesestratégicas_2016
 
Planejamento de Mídia II - Sucos Do Bem
Planejamento de Mídia II - Sucos Do BemPlanejamento de Mídia II - Sucos Do Bem
Planejamento de Mídia II - Sucos Do Bem
 
Prex i etapa 3_roteirode_pesquisa_2016
Prex i etapa 3_roteirode_pesquisa_2016Prex i etapa 3_roteirode_pesquisa_2016
Prex i etapa 3_roteirode_pesquisa_2016
 
Prex i etapa 1_roteiro_briefing_2016
Prex i etapa 1_roteiro_briefing_2016 Prex i etapa 1_roteiro_briefing_2016
Prex i etapa 1_roteiro_briefing_2016
 

Ähnlich wie MYstore info sheet

Vmobile bp2010
Vmobile bp2010Vmobile bp2010
Vmobile bp2010gomz2010
 
Sid tpcso crowed
Sid tpcso crowedSid tpcso crowed
Sid tpcso crowedBam Lacida
 
MyOwnbiz Presentation
MyOwnbiz PresentationMyOwnbiz Presentation
MyOwnbiz PresentationMyOwnbiz Corp
 
VMobile PinoyBiz Business Presentation
VMobile PinoyBiz Business PresentationVMobile PinoyBiz Business Presentation
VMobile PinoyBiz Business PresentationChester Nanini
 
VMobile Presentation3
VMobile Presentation3VMobile Presentation3
VMobile Presentation3jlb_347
 
VMobileMe Business Presentation
VMobileMe Business PresentationVMobileMe Business Presentation
VMobileMe Business PresentationVMobile ME
 
WealthTransferIRR
WealthTransferIRRWealthTransferIRR
WealthTransferIRRDawn Carr
 
Lyoness Presentation 06.11.2010
Lyoness Presentation  06.11.2010Lyoness Presentation  06.11.2010
Lyoness Presentation 06.11.2010midago
 
HyperDapp is the new internet protocol for Ecommerce 3.0 marketplace
HyperDapp is the new internet protocol for Ecommerce 3.0 marketplaceHyperDapp is the new internet protocol for Ecommerce 3.0 marketplace
HyperDapp is the new internet protocol for Ecommerce 3.0 marketplaceHyperDapp
 
Viva Financial Advisor Private Limited
Viva Financial Advisor Private LimitedViva Financial Advisor Private Limited
Viva Financial Advisor Private Limitedvivafa
 
Loadxtreme Vmobile - Small Capital para sa BIG Time Business
Loadxtreme Vmobile - Small Capital para sa BIG Time BusinessLoadxtreme Vmobile - Small Capital para sa BIG Time Business
Loadxtreme Vmobile - Small Capital para sa BIG Time Businessmelith
 
Ardyssbizoppp
ArdyssbizopppArdyssbizoppp
Ardyssbizopppcrenski
 
My recharge z i patel 09657002801 extra income part time
My recharge z i patel 09657002801 extra income part timeMy recharge z i patel 09657002801 extra income part time
My recharge z i patel 09657002801 extra income part timezipatel
 
My recharge 09657002801 extra income part time up coming project of RBI Bhara...
My recharge 09657002801 extra income part time up coming project of RBI Bhara...My recharge 09657002801 extra income part time up coming project of RBI Bhara...
My recharge 09657002801 extra income part time up coming project of RBI Bhara...zipatel
 

Ähnlich wie MYstore info sheet (20)

Vmobile bp2010
Vmobile bp2010Vmobile bp2010
Vmobile bp2010
 
Sid tpcso crowed
Sid tpcso crowedSid tpcso crowed
Sid tpcso crowed
 
Budget finance and management presentation
Budget finance and management presentationBudget finance and management presentation
Budget finance and management presentation
 
MyOwnbiz Presentation
MyOwnbiz PresentationMyOwnbiz Presentation
MyOwnbiz Presentation
 
VMobile PinoyBiz Business Presentation
VMobile PinoyBiz Business PresentationVMobile PinoyBiz Business Presentation
VMobile PinoyBiz Business Presentation
 
Vmobile bom
Vmobile bomVmobile bom
Vmobile bom
 
VMobile Presentation3
VMobile Presentation3VMobile Presentation3
VMobile Presentation3
 
VMobileMe Business Presentation
VMobileMe Business PresentationVMobileMe Business Presentation
VMobileMe Business Presentation
 
WealthTransferIRR
WealthTransferIRRWealthTransferIRR
WealthTransferIRR
 
Vmobile Presentation
Vmobile PresentationVmobile Presentation
Vmobile Presentation
 
Lyoness Presentation 06.11.2010
Lyoness Presentation  06.11.2010Lyoness Presentation  06.11.2010
Lyoness Presentation 06.11.2010
 
HyperDapp is the new internet protocol for Ecommerce 3.0 marketplace
HyperDapp is the new internet protocol for Ecommerce 3.0 marketplaceHyperDapp is the new internet protocol for Ecommerce 3.0 marketplace
HyperDapp is the new internet protocol for Ecommerce 3.0 marketplace
 
Viva Financial Advisor Private Limited
Viva Financial Advisor Private LimitedViva Financial Advisor Private Limited
Viva Financial Advisor Private Limited
 
Mf presentation
Mf presentationMf presentation
Mf presentation
 
Mf presentation
Mf presentationMf presentation
Mf presentation
 
Loadxtreme Vmobile - Small Capital para sa BIG Time Business
Loadxtreme Vmobile - Small Capital para sa BIG Time BusinessLoadxtreme Vmobile - Small Capital para sa BIG Time Business
Loadxtreme Vmobile - Small Capital para sa BIG Time Business
 
Angelolarroza vmobile
Angelolarroza vmobileAngelolarroza vmobile
Angelolarroza vmobile
 
Ardyssbizoppp
ArdyssbizopppArdyssbizoppp
Ardyssbizoppp
 
My recharge z i patel 09657002801 extra income part time
My recharge z i patel 09657002801 extra income part timeMy recharge z i patel 09657002801 extra income part time
My recharge z i patel 09657002801 extra income part time
 
My recharge 09657002801 extra income part time up coming project of RBI Bhara...
My recharge 09657002801 extra income part time up coming project of RBI Bhara...My recharge 09657002801 extra income part time up coming project of RBI Bhara...
My recharge 09657002801 extra income part time up coming project of RBI Bhara...
 

MYstore info sheet

  • 1.
  • 2. WHAT IS A ?MYstore® * MYstore MYstore ® ® * A is a licensed business unit designed as a self-contained business, enabling you to offer FMCG retail, take away, public telephone, prepaid airtime & electricity, national lottery, beverage, tobacco, ATM banking, and copy/fax facilities. When you buy a licence for a you will receive all the necessary training, equipment and support. Once your fully equipped shop is delivered you start operating IMMEDIATELY – which means you start EARNING immediately! THE PURCHASE PRICE INCLUDES: * * * * * * * * * * * * * * * * * Start-Up Stock (R15 000) 1 year University of the Free state accredited Business Management Leadership programme with NQF accreditation Beverage Cooler for Cold Drinks & Milk Products Take Away Bain Marie ATM – Cash Withdrawals, Statements/Balances Public Phones Prepaid Airtime Point of Sale for virtual tokens over all Networks (Vodacom, MTN, Cell C, Virgin Mobile & Telkom) 4in1 copier (copy/scan/fax/print) FMCG shelving Drop safe Alarm system & panic button Point of sale computer (Odyssey Software), cash drawer and barcode scanner Fire extinguisher & medical aid kit Trading license acquirement assistance Free delivery of all products sold to the container Lotto terminal acquirement assistance Initial Uniforms And many more exciting things to come…
  • 3. MYstore® AND YOU WHY? MYstore MYstore MYstore ® ® ® is a business initiative that economically empowers budding entrepreneurs. has introduced products into the market that appeals to the basic lifestyle needs of the majority of the people living in the informal market of South Africa. The focus of the Business is to create empowerment through sustainable business development, job creation and skills development. If you believe that financial freedom is important, look no further: A is for you.MYstore ® Because it is an affordable way to make money without the risks and difficulties that normally go with starting up a new business. With a you will not only start up a business that has been proven to be successful but also be part of a business that takes care of you and your family. MYstore ® INTRODUCTION
  • 4. SUCCESS MODEL * * * * * * * MYstore MYstore MYstore ® ® ® Where other containers in the market offer limited products, your is convenient and has the most comprehensive service offerings available. Your gives you a chance to sell high Gross Profit products and earn more money. Your is delivered fully equipped and stocked so you simply “Plug & Play”. Suppliers will deliver services and products directly to your container. On an ongoing basis we will continue to negotiate for and introduce new products to your shop. Giving you more to sell and more to earn. Your business gets exposure linked to the national marketing campaigns (see adverts in DAILY SUN newspaper everyday) and business association. We provide you with ongoing business and technical support and training. THE BUSINESS IS BUILT ON THE FOLLOWING PRINCIPLE. IN BUSINESS FOR YOURSELF BUT NOT BY YOURSELF. MYstore® LICENCE FEE cost: There will be an ongoing monthly management fee of 1,5% on turnover THE MONTHLY FEE INCLUDES: After sales support & mentoring Advertising Free delivery of all products to your door Unbeatable supply chain Access to Business & networking seminars (Finance Available) (ONLY 0,5% on Airtime, Electricity & Lotto Turnover) * * * * * R195 000
  • 5. HOW TO GET STARTED 1. Complete the Application form and fax it to 086 508 1153. 2. Once your interview has been successfully passed you attend a Operator Training course. 3. Whilst training is taking place we score the site where you are planning to place your store, this process is repeated until a qualified site is identified. 4. Once your site vetting is successful and training completed it takes approximately 6-8 weeks for your shop to be delivered and you “Plug & Play”. MYstore ® MYstore ®
  • 6. FRANCHISEE Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 TOTAL GROSS PROFIT 15.0% 8,250.00R 10,500.00R 12,750.00R 15,000.00R 17,250.00R 19,500.00R 20,250.00R 21,000.00R 21,750.00R 22,500.00R 23,250.00R 25,575.00R 217,575.00R Sales 55,000.00R 70,000.00R 85,000.00R 100,000.00R 115,000.00R 130,000.00R 135,000.00R 140,000.00R 145,000.00R 150,000.00R 155,000.00R 170,500.00R 1,450,500.00R Cost of Sales 85.0% 46,750.00R 59,500.00R 72,250.00R 85,000.00R 97,750.00R 110,500.00R 114,750.00R 119,000.00R 123,250.00R 127,500.00R 131,750.00R 144,925.00R 1,232,925.00R EXPENSES 9,075.00R 9,150.00R 10,225.00R 10,300.00R 10,525.00R 10,750.00R 15,325.00R 15,400.00R 15,475.00R 15,550.00R 15,625.00R 15,857.50R 153,257.50R Licence Fee 1.50% -R -R 1,000.00R 1,000.00R 1,150.00R 1,300.00R 1,350.00R 1,400.00R 1,450.00R 1,500.00R 1,550.00R 1,705.00R 13,405.00R Rent 300.00 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 3,600.00R Electricity 500.00 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 500.00R 6,000.00R Security/Armed Response 400.00 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 400.00R 4,800.00R Insurance 250.00 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 250.00R 3,000.00R Salaries & Members Rem 6,000.00 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 6,000.00R 72,000.00R Accounting fees 300.00 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 300.00R 3,600.00R Data, Fax, Telephone 600.00 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 600.00R 7,200.00R 0.01 Bank Charges 0.50% 325.00R 400.00R 475.00R 550.00R 625.00R 700.00R 725.00R 750.00R 775.00R 800.00R 825.00R 902.50R 7,852.50R Uniforms 200.00 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 2,400.00R Cleaning & Stationery 200.00 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 2,400.00R Finance Repayment 4,500.00 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 27,000.00R CASHFLOW PER MONTH -825.00R 1,350.00R 2,525.00R 4,700.00R 6,725.00R 8,750.00R 4,925.00R 5,600.00R 6,275.00R 6,950.00R 7,625.00R 9,717.50R 64,317.50R ACCUM. NET CASHFLOW -825.00R 525.00R 3,050.00R 7,750.00R 14,475.00R 23,225.00R 28,150.00R 33,750.00R 40,025.00R 46,975.00R 54,600.00R 64,317.50R 64,317.50R Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 TOTAL GROSS PROFIT 15.0% 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 28,132.50R 337,590.00R 10% Sales 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 187,550.00R 2,250,600.00R Cost of Sales 85.0% 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 159,417.50R 1,913,010.00R EXPENSES 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 17,030.75R 204,369.00R 1,5% Licence Fee 2,033.00 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 1,875.50R 22,506.00R 10% Rent 330.00 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 3,960.00R 30% Electricity 650.00 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 650.00R 7,800.00R 7% Security/Armed Response 428.00 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 428.00R 5,136.00R 7% Insurance 267.50 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 267.50R 3,210.00R 10% Salaries 6,600.00 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 6,600.00R 79,200.00R 10% Accounting fees 330.00 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 330.00R 3,960.00R 7% Data, Fax, Telephone 642.00 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 642.00R 7,704.00R 0% Bank Charges 0.50% 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 987.75R 11,853.00R 10% Uniforms 220.00 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 220.00R 2,640.00R 7% Cleaning & Stationery 200.00 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 200.00R 2,400.00R 0% Finance Repayment 4,500.00 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 4,500.00R 54,000.00R CASHFLOW PER MONTH 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 11,101.75R 133,221.00R OPENING BALANCE 64,317.50R ACCUM. NET CASHFLOW 75,419.25R 86,521.00R 97,622.75R 108,724.50R 119,826.25R 130,928.00R 142,029.75R 153,131.50R 164,233.25R 175,335.00R 186,436.75R 197,538.50R 133,221.00R MYSTORE FRANCHISEE CASHFLOW PROJECTION - YEAR 1 MYSTORE FRANCHISEE CASHFLOW PROJECTION - YEAR 2