Calculator




Please enter number of Kiosks
Enter Annual corporate tax
rate %
Enter Micro franchisee signup
fee
Interest rate % 10
Loan $
Annual loan payment $ 
 Capital cost $ 
year 1 year 2 year 3 year 4 year 5
Annual gross Revenue $
Annual net Revenue $
SERVICES PROVIDED AT THE
KIOSK
ENTER MONTHLY SALES BELOW  TOTAL AMOUNT FOR
KIOSK(s)
Airtime $
Internet $
Adverts sales on intrenet WiFi
network $
Sales of TV subscription $ 
Sales of Electricity tokens $
Payment of Governement
services $
Sales of Insurance
Services $
Fees paid for surveys on the
WiFi network $
Sales of Digital Content on
WiFi $
Micro franchisee monthly
payment $
TOTAL SALES PER KIOSK $
OPERATING COST MONTHLY
in $
ENTER AMOUNTS COSTS BELOW
in $
TOTAL AMOUNT FOR
KIOSK(s)
Renting a warehouse
Renting an Office space 
Monthly Utilities bill of
water and Electricity
Internet and Phone bill
Paying your insurance bill
Business Insurance
Office stationery
SALARIES
Digital content sales
manage
Country Developer
Field operators
Agent top up manager
Technical and Logistics
manager
TOTAL
CAPITAL COST OF(in $): ENTER AMOUNTS IN COLUMN BELOW  TOTAL AMOUNT FOR
50 KIOSK(s)
Buying a solar kiosk 1,500.00 75,000.00
Kiosk assembly fees
Shipping cost of kiosk from
manufacture
10 usb charging plugs per
kiosk
Cost of delivering kiosk to
micro franchisee
Cost of recruitment of micro
franchisees
Training of micro franchisees
(before and follow up training)
2 Jackets for micro franchisee
Branding the kiosk
Bluetooth printer (this is a
loan also)
TOTAL




Follow us on

X