Option ABuy film from TonyinHighest profit
৳3,79,050profit a month · 19% margin
You put in৳15,95,950
Break-even7 cars
You hire, train and run the studio. We supply the film and nothing else.
DHS Motors · 2 baysTonyin Bangladesh · Studio calculator · 21 Oct 2026/?s=1-4-1-140000-160000-110000-20-3-1-160000-175000-130000-25-1-0-190000-220000-140000-30-1-1-190000-220000-140000-30-15000-68000-73000-10000-10000-0-20-5-2-2-80000-2-30000-1-50000-1-60000-0-0-1-15000-1-5000-1-60000-1-40000-1-50000-0-0-0-15-0-2-26
DHS Motors · 2 baysBuilt-in defaults
Cars12planned this month
Capacity21carsthe bays can do a month
Revenue৳19.75L৳19,75,000a month, before VAT and AIT
Three ways to run the studio
12 cars this month · revenue ৳19,75,000 · 56% of bay capacityOption BPartner: you pay the team, we run the floor
৳3,68,250profit a month · 19% margin
You put in৳16,06,750
Break-even7 cars
You carry payroll and buy film from us. We hire, train and operate the bays for a share.
Option CPer-job: we run everythingLowest break-even
৳3,30,000profit a month · 17% margin
You put in৳16,45,000
Break-even3 cars
We bring the team, the film and the warranty. You pay a fixed amount per car.
Monthly profit by option
12 cars this month · revenue ৳19,75,000A · Buy filmB · PartnerC · Per-job
A loss shows as no bar. Same scale for all three.
If the month is slow
At half this volume, 6 carsA−৳60,475
B−৳35,875
C৳1.10L
Where B meets CB gives DHS the same profit as C at 16.9% of revenue, about 50% of profit before the share.
Where B meets C
B gives DHS the same profit as C at 16.9% of revenue, about 50% of profit before the share.
Where the money goes
A month, at this volume| A month | AA · Buy film | BB · Partner | CC · Per-job |
|---|---|---|---|
| Revenue | ৳19,75,000 | ৳19,75,000 | ৳19,75,000 |
| Film (Tonyin list price) | ৳9,97,200 | ৳8,31,000 | in fee |
| Team payroll | ৳3,30,000 | ৳3,30,000 | in fee |
| Overheads | ৳1,70,000 | ৳1,10,000 | ৳1,10,000 |
| Paid to Tonyin (beyond film) | — | ৳2,96,250 | ৳15,35,000 |
| Rework & warranty reserve | ৳98,750 | ৳39,500 | in fee |
| Gross profit (before overheads) | ৳5,49,050 | ৳4,78,250 | ৳4,40,000 |
| Monthly outlay | ৳15,95,950 | ৳16,06,750 | ৳16,45,000 |
| Profit | ৳3,79,050 | ৳3,68,250 | ৳3,30,000 |
| Margin | 19% | 19% | 17% |
| Profit per car | ৳31,588 | ৳30,688 | ৳27,500 |
| Break-even | 7 cars | 7 cars | 3 cars |
All prices exclude VAT and AIT. Film is counted at Tonyin list price. Option C includes warranty claims.