Profits Estimates with the ARCTICA PURE Water Vending Machine
Profit Pro-Forma
The following pro-forma is to serve for basic calculations. It is based on realistic sample vend prices and vend quantities.
Example
Vending Button 1:
1 litre of cold pure water at $1.00 (shop price about $2.90)
Vending Button 2:
5 litres of normal pure water at $2.50 (shop price about $4.50+)
Vending Button 3:
10 litres of normal pure water at $4.50 (shop price about $9.00+)
Vending Button 4:
1 litre of cold pure water with lemon flavour $1.50 (shop price about $2.90)
Assuming that all 4 vending buttons and products are used in equal proportions of 25% each, the average vend price is therefore $2.37.
THE OPERATION OF THE ARCTICA COOL WATER MACHINES ARE HIGHLY PROFITABLE
| 1 Machine | 6 Machines | 12 Machines | ||
| Bulk Operator (Machine Cost) |
66,00 | 108,00 | ||
| Single Operator | 12,500 | |||
| Average Vend Price | $ 2.37 | |||
| 10 AVERAGE VENDS PER DAY | |||||
| Per Day |
Per Month | 1 Machine Annually |
6 Machine Annually |
12 Machine Annually |
|
| Gross Receipts | 23.70 | 720.88 | 8,650.50 | 51,903.00 | 103,806.00 |
| less | |||||
| 40% Commission & Other Expenses |
9.48 | 288.35 | 3,460.20 | 20,761.20 | 41,522.40 |
| Gross Profit | 14.22 | 432.53 | 5,190.30 | 31,141.80 | 62,283.60 |
| Gross Returns | 41.52% | 47.18% | 57.67% | ||
| 15 AVERAGE VENDS PER DAY | |||||
| Per Day |
Per Month | 1 Machine Annually |
6 Machine Annually |
12 Machine Annually |
|
| Gross Receipts | 35.55 | 1,081.31 | 12,975.75 | 77,854.50 | 155,7.9.00 |
| less | |||||
| 40% Commission & Other Expenses |
14.22 | 432.53 | 5,190.30 | 31,141.80 | 62,283.60 |
| Gross Profit | 21.33 | 648.79 | 7,785.45 | 46,712.70 | 93,425.40 |
| Gross Returns | 62.28% | 70.78% | 86.51% | ||
| 30 AVERAGE VENDS PER DAY | |||||
| Per Day |
Per Month | 1 Machine Annually |
6 Machine Annually |
12 Machine Annually |
|
| Gross Receipts | 71.10 | 2,162.63 | 25,951.50 | 155,709.00 | 311,418.00 |
| less | |||||
| 40% Commission & Other Expenses |
28.44 | 865.05 | 10,380.60 | 62,283.60 | 124,56720 |
| Gross Profit | 42.66 | 1,297.58 | 15,570.90 | 93,425.40 | 186,850.80 |
| Gross Returns | 124.57% | 141.55% | 173.07% | ||
| 40 AVERAGE VENDS PER DAY | |||||
| Per Day |
Per Month | 1 Machine Annually |
6 Machine Annually |
12 Machine Annually |
|
| Gross Receipts | 94.80 | 2,883.50 | 12,975.75 | 77,854.50 | 155,7.9.00 |
| less | |||||
| 40% Commission & Other Expenses |
37.92 | 1,153.40 | 13,840.80 | 83,044.80 | 166,089.60 |
| Gross Profit | 56.88 | 1,730.10 | 20,761.20 | 124,567.20 | 249,134.40 |
| Gross Returns | 166.09% | 188.74% | 230.68% | ||
The above figures speak for themselves!!
