The below figures are approximate and are intended as an illustrative guide only they are not an assurance or guarantee of actual performance. These figures are based on earnings from units in the field.
- 30% of t/o goes to the client site, 10% goes to Celtic Mist and 60% of turnover goes to the franchisee.
- The average vend price per machine is approximately 60 cent and is Zero rated, which means that no VAT is charged.
- In certain operating sites they will operate on a 24 hour basis as opposed to the 10 hour operating day defined above.
- Annual gross income is based on a 48 week year, however most sites will operate for 52 weeks of the year.
- Productivity can be greatly improved by the efficient management of vending machines, product range and sites.
- Operating costs vary but will include travel costs, insurance, accountancy & management fees and
possible leasing/financing charges.
There is a potential return on your investment over one year as the figures indicate by the effective use of tokens, bottles, and cups provided with the starter pack.
| STARTER PACK |
No. Of Vents/hr |
4 |
8 |
12 |
| (8 Machines) |
Average Vend Price |
€0.60 |
€0.60 |
€0.60 |
| |
No of Hr/day |
10 |
10 |
10 |
| |
Average T/O per week |
1,344 |
2,688 |
4,032 |
| |
Weekly Profit |
806.40 |
1,612.80 |
2,419.20 |
| |
Annual Gross Income |
38,707.20 |
77,414.40 |
116,121.60 |
| |
|
|
|
|
| 10 machines in operation |
No. Of Vents/hr |
4 |
8 |
12 |
| |
Average Vend Price |
€0.60 |
€0.60 |
€0.60 |
| |
No of Hr/day |
10 |
10 |
10 |
| |
Average T/O per week |
1,680.00 |
3,360.00 |
5,040.00 |
| |
Weekly Profit |
1,008.00 |
2,016.00 |
3,024.00 |
| |
Annual Gross Income |
48,384.00 |
96,768.00 |
145,152.00 |
| |
|
|
|
|
| 15 machines in operation |
No. Of Vents/hr |
4 |
8 |
12 |
| |
Average Vend Price |
€0.60 |
€0.60 |
€0.60 |
| |
No of Hr/day |
10 |
10 |
10 |
| |
Average T/O per week |
2,520.00 |
5,040.00 |
7,560.00 |
| |
Weekly Profit |
1,512.00 |
3,024.00 |
4,536.00 |
| |
Annual Gross Income |
72,576.00 |
145,152.00 |
217,728.00 |
| |
|
|
|
|
| 20 machines in operation |
No. Of Vents/hr |
4 |
8 |
12 |
| |
Average Vend Price |
€0.60 |
€0.60 |
€0.60 |
| |
No of Hr/day |
10 |
10 |
10 |
| |
Average T/O per week |
3,360.00 |
6,720.00 |
10,080.00 |
| |
Weekly Profit |
2,016.00 |
4,032.00 |
6,048.00 |
| |
Annual Gross Income |
96,768.00 |
193,536.00 |
290,304.00 |
| |
|
|
|
|
