|
Herbal Wellness Centre Calculation |
|
|
|
|
|
|
Earn 5-12 Lac/month through Kangra Herb
“Herbal Wellness Centre” |
|
|
|
Safe Initial Investment of Rs, 10-15 Lacs only. |
|
|
|
|
|
Discount offer : |
|
• A heavy discount of 50% to 1st 55 early bird on Security Amount |
|
& |
|
• 50% discount on Charges of Architectures & Designers fee |
|
• Franchise Annual Fee Rs. 2 Lac. (Discount 50%) |
|
|
|
|
|
|
|
|
|
|
|
What are the benefits
of the Herbal
Bath
: |
|
|
|
Herbal
Bath
is essential for every body & very useful to remove toxins from the blood, it
is anti ageing process to body &
this you make more active. HIV, Aids
, Cancer, Sugar, BP, Arthritis, Slip
disk, Joint Pains, Muscular Dystrophy, Migraine, Paralysis, Skin Diseases &
Cervical Spondilitis , it is very-very effective & promote the
recovery of the patients.
Normal person has to take
regular bath Age/ 10 = no. of bath in routine after that he can maintain himself
by taking Herbal Bath fortnightly and then monthly once.
Herbal
Bath
take 25 min. in Hot Water setting in Bath Tab,
pouring water all over the body with the help of the mug and then he has
go to bed under blanket at least ½ an hour.
The results are tremendous and 100% guaranteed unmatchable experience.
Thus to get 1350 persons out
of 1 Lac population will not be a big problem.
Kidney Failure Patients should not take herbal bath.
In Ancient time Maharaja,
Raja, Rani & their Family Members used to take herbal bath for quick & unmatchable
results.
|
|
|
|
There is an additional opportunity to earn more 2-3 Lac with additional space of
200-300 sqft in the same premises, it will also need additional 500 Customers.
|
|
|
|
Are we boasting !! Avail our Herbal Health Tour Package to see the results by your
own senses.
|
|
|
|
|
|
COST OF MATERIAL FOR ONE
BATH
|
|
|
|
1. |
Herbal Bath100 ml |
108.00/- |
|
2. |
Herbal OilApprox 10 drops |
9.50/- |
|
3. |
Orthokan Oil Approx 10 drops |
4.51/- |
|
4. |
Triphla
2 tablets |
6.80/- |
|
5. |
Herbal Tea |
3.00/- |
|
|
|
|
|
|
|
131.81/- |
|
|
Minimum
Discount @ 20% |
26.37/- |
|
|
|
|
|
|
|
105.44/- |
|
|
|
|
|
1. |
Electricity for hot water |
10.00/- |
|
2. |
Water Bill |
2.00/- |
|
3. |
Drinking water |
2.00/- |
|
|
|
|
|
|
|
119.44/- Say Rs. 120/- |
|
|
Literature to client |
Rs. 20.00/- |
|
|
|
|
|
|
Total Expense |
Rs. 140/- |
|
|
|
|
|
|
Material Cost on 1,350
Bath
in 1 month |
1,350 x 140 =1, 89,000/- |
|
|
|
|
|
|
|
|
|
|
COST OF MATERIAL FOR ONE FACIAL |
|
|
|
|
|
1. |
2 gm All Purpose Cream |
Rs.18.50 |
|
|
2 gm Face Pack |
Rs.19.40 |
|
|
2 gm cost of Seabuckthorn
cream |
Rs 36.80 |
|
|
Cotton |
Rs
5.00 |
|
|
|
___ ___ |
|
|
|
Rs 79.7 |
|
|
79.7 Less 20% |
___ ___ |
|
|
|
Rs 63.76 |
|
|
|
|
|
|
Material Cost on 500 facials in 1 month |
|
|
500 x 63.76 =31,880/-
say Rs 32,000/- |
|
DELUX |
SEMI DELUX
|
ECONOMY
|
|
SALARIES TO STAFF
|
|
|
|
Doctor 1 x 16800 = 16,800/- |
Doctor 1 x 14400 =14,400/-
|
Doctor 1 x 12,000 =12,000/-
|
|
Receptionist/Computer operator
9,800 = 9800/-
|
Receptionist/Computer operator 1 x 8,400 = 8,400/-
|
Receptionist/Computer operator 1 x 7,000 = 7,000/-
|
|
2 Beauticians @ 8640/- = 17,280.00
|
2 Beauticians @ 7200/-
=14,400.00
|
2 Beauticians @ 6000/-
=12,000.00
|
|
Helpers 3 x 5,760 = 17,280/-
|
Helpers 3 x 4,800 = 14,400
|
Helpers 3 x 4,000 = 12000/-
|
|
Rent/Light/Water/Laundry Expense =50,400.00
|
Rent/Light/Water/Laundry Expense
=42,000.00
|
Rent/Light/Water/Laundry Expense
=35,000.00
|
|
Total = 1,11,560/-
|
Total = 81,600/-
|
Total = 68,000/-
|
|
|
|
|
|
Expense
140
x1350(bath)+1,11,560= 3,00,560
63.76 X 500(facial)=31,880
Say Rupees 32,000
Net
Expense
3,00,560 + 32000=3,32,560
|
Total Expense for bath
140 x 1350 +81,600=2,70,600
63.76 X 500(facial)=31,880
Say Rupees 32,000
Net Expense
2,70,600 + 32000=3,02,600
|
Total Expense for bath
140
x 1350 +68000=2,57000
63.76 X 500(facial)=31,880
Say Rupees 32,000
Net Expense
2,57000 + 32000=2,89000
|
|
|
|
|
|
Profit 1350 X 1000(Bath)=
13,50,000
500 X 700(facial)=3,50,000
Total Profit
13,50,000+350,000=17,00,000
|
Profit 1350 X 750(Bath)=
10,12,500
500 X 500(facial)=2,50,000
Total Profit= 10,12,5002+50,000=12,62,500
|
Profit 1350 X 500(Bath)=
6,75,000
500 X 350(facial)=1,75,000
Total Profit =
6,75,0001 +75,000=8,50,000
|
|
|
|
|
|
Min. PV Seslf
& upline Monthly –
11323 PV
|
Min. PV
Seslf & upline Monthly –
937 PV
|
Min. PV
Seslf & upline Monthly-7429PV
|
|
|
|
|
|
Profit
17,00,000
Expense
3,32,560
13,67,440/-
Publicity expense
1,53,000/-
12,14,440/-
|
Profit
12,62,500
Expense
2,90,000
9,72,000/-
Publicity expense
93,000/-
8,79,000/-
|
Profit
8,50,000
Expense
2,89,000
5,61,000/-
Publicity expense
75,000/-
4,86,000/-
|
|
|
Profit from monthly purchase by a visitor to centre 1350 +500 x 800@ 20 % i.e 2,96,000
+ 28% PV to you & your group + Rewards
|
Profit from monthly purchase by a visitor to centre 1350 +500 x 600 @ 20% i.e 2,22,000
+ 28% PV to you & your group + Rewards
|
|
Net profit =
12,14,000 + 3,70,000=15,84,000/-
|
Net profit=
8.79.000 + 2,96,000=11,75,000/-
|
Net profit=
4,86,000 + 2,22,000 =7,08,000/-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Herbal
Bath
Charges of Rs.
2000/- for Delux & Semi Delux Room. |
|
|
|
WORKING
HOURS |
8.00 AM to 8.00 PM |
|
|
12 Hour X 60 Minutes = 720/40
= 18 No.
Time for one bath = 40 Minutes
Time for one facial = 45
minutes
No. of bathrooms 3 X 18
= 54 bath per day
No. of working day minimum
25 day.
|
|
|
|
OTHER EXPENSE BY FRENCHIEES |
|
|
|
3 X 50 Litre Geyser |
15 Blankets |
30 Bed sheets |
30 pillow/cover |
|
9 bed |
Tea making contents |
expense of Interior designer |
|
Music system
|
Computer/intercom |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Terms & Conditions. |
|
|
|
1) The interested parties enter in Franchise Agreement as designed by company. |
|
2) The Franchise need to deposit Refundable Security Deposit of Rs. 3 Lac. |
|
3) The Franchise need to deposit Non Refundable Annual Franchise Charges of Rs. 2 Lac |
|
4) The Franchise need to deposit Non Refundable Fee of Rs. 1 Lac as charity &
Disaster Fund or Free Health Checkup Camp in effected areas around adjoining our
Wellness Centre. |
|
5) There will be 5% franchise charges on direct turnover.
|
|
6) Charges of Architecture and Designer are Rs. 1 Lac for consultation fee & drawing etc.
Up & Down Charges of Architecture & Designer / Consultant for 1st class Railway or by
Air will be born by the Franchise. |
|
7) Training to Franchise’s Doctors & Staff will be given at Kangra Herb Pvt. Ltd., at Distt.
Kangra, Himachal . Doctors Training for 10 days & Staff training for 4 days only. Rs. 1000/-
for their Boarding & Lodging per day charges will be born by Franchises.
|
|
|
|
|
|
|
|