How much is the joining fee of porridge and rice family?

Investment cost of joining porridge and rice family

Joining fee for porridge and rice family:

Joining cities First-tier cities (taking Shanghai as an example) Second-tier cities (taking Hangzhou as an example) Third-tier cities (taking Xuzhou as an example)

The shop area is 40 square meters, 35 square meters and 30 square meters.

Rent1.2000 yuan/month, 8050 yuan/month, 6000 yuan/month.

Decoration cost 700 yuan /㎡ 600 yuan /㎡ 500 yuan/㎡.

The equipment cost is RMB 30,000, RMB 20,000 and RMB 654.38+RMB 8000.

Raw materials of 8,000 yuan, 7,000 yuan and 6,000 yuan in the early stage.

The advertising fee is 5000 yuan, 3000 yuan and 2000 yuan.

Opening expenses: 3,000 yuan, 2,000 yuan and 2,000 yuan.

The salary of personnel is 3,000 yuan/month/person (3 persons) 2,500 yuan/month/person (2 persons) 65,438 yuan +0.800 yuan/month/person (2 persons).

Water and electricity charges are 3,500 yuan/month, 3,000 yuan/month and 2,500 yuan/month.

Working capital is 60 thousand, 40 thousand and 30 thousand.

The total investment cost is 158500 yuan 109 10000 yuan 85 10000 yuan.

The above investment cost is an estimate, which may be different from the actual situation and is for reference only.

Profit analysis of porridge and rice family;

Joining cities First-tier cities (taking Shanghai as an example) Second-tier cities (taking Hangzhou as an example) Third-tier cities (taking Xuzhou as an example)

Area 40 ㎡ 35 ㎡ 30 ㎡

Per capita consumption 18 yuan 17 yuan 16 yuan.

Daily passenger flow 1 10 people, 80 people and 70 people.

Daily turnover 1980 yuan 1360 yuan 1 120 yuan.

The monthly turnover is 59,400 yuan, 40,800 yuan and 33,600 yuan respectively.

Gross profit margin 68% 68% 68%

The monthly gross profit is 40,400 yuan, 27,700 yuan and 22,800 yuan respectively.

Rent (monthly) 65438+2000 yuan 8050 yuan 6000 yuan

Personnel salary (monthly) 9000 yuan 5000 yuan 3600 yuan.

Water and electricity miscellaneous fees (monthly) 3500 yuan 3000 yuan 2500 yuan

The monthly net profit is 1.59 million yuan/.1.66 million yuan 1.07 million yuan.

Annual net profit 190800 yuan 139200 yuan 128400 yuan.

The above profit analysis is an estimate for reference only, and the actual profit will be different due to different regions, areas and costs.