Japan Franchise Partner Income Example / Month

📊 Assumptions (Mixed Client Model – Japan):

• 400 Private Clients per month
  → avg. 10 applications each → 4,000 transactions

• 10 Startup Clients per month
  → avg. 20 applications each → 200 transactions

📌 Total Transactions: 4,200 per month
📌 Flat Fee: €0.50 per transaction

​

💸 Franchise Commission Rates:

🔹 Private Clients (avg. €6,600 funding):

• Franchise Holder: €99

• Franchisee: €33

• NGO: €8.25
  ➡️ Total: €140.25 per client

​

🔹 Startup Clients (avg. €120,000 funding):

• Franchise Holder: €1,800

• Franchisee: €600

• NGO: €150
  ➡️ Total: €2,550 per client

​

📈 Monthly Income:

SourceCalculationMonthly Revenue

Private Clients 400 × €140.25€56,100

Startup Clients 10 × €2,550€25,500

Flat Fee (All Transactions)4,200 × €0.50 / €2,100

Total Income (Monthly)€83,700

​

📆 Annual Income:

• 12 × €83,700 = €1,004,400

​

✅ Final Summary – AFAI Franchise Store in Japan (Mixed Clients + Flat Fee):

​

TypeMonthly IncomeAnnual Income

Private Clients€56,100€673,200

Startup Clients€25,500€306,000

Flat Fee (Processes)€2,100€25,200

​

TOTAL€83,700 / €1,004,400