Total Investment

Franchisee Total Investment At Opening

84,400 RMB

168,800 RMB

Store Decoration

RMB 1,500 per square meter with all fixtures and furnitures

37,500 RMB

75,000 RMB

Store Inventory

Store Inventory at Opening(70% Store display & 30% Storage)

469 Unites

938 Units

Franchisee Per Unit Cost

Garment Average Per Piece Price Sell To Franchisee

100 RMB

100 RMB

Total Cost of Merchandise at opneing

Total Cost For Merchandise To Franchisee At Opening

46,900 RMB

93,800 RMB

Ticket Price Per Garment

Ticket Price Will Based Upon 4 Times Of Franchisee's Cost

400 RMB

400 RMB

Average Selling Price

Based Upon Retail Selling Formula - RMB 260 is the Average Selling Fomula

260 RMB

260 RMB

Total Sale Per Month

Total Sales = Total units X Average Selling Price (ASP)  X Turns Per Year, and then Dividend by 12 Months

60,970 RMB

121,940 RMB

Cost Of Merchadise 38.46%

Cost of Merchandise is 38.46% of Sales

23,449 RMB

40,647 RMB

Gross Profit

61.54%

37,521 RMB

81,293 RMB