Sie sind auf Seite 1von 6

Motor

Qty

Kawa
Mega
Supra
Beat

First year
oerhead cost
Investment
Rent
Electricity

Unit
rental Whole units
(twice/w rental /week
eek)

Rent/day
10
10
10
10

35
35
25
20

Monthly
$
$

Annually
1 $ 81,000.00
100.00 $
1,200.00
100.00 $
1,200.00

Phone/internet
stationary
adv.

$
$
$

100.00
100.00
100.00

$
$
$

1,200.00
1,200.00
1,200.00

Wages for 3 staffs

600.00

7,200.00

Maintenance for 40
bikes
$
$

Fist year net


income
Total turnover
Overhead
Net profit
Second year
overhead cost
Investment
Rent
Electricity
Phone/internet
stationary
adv.

1,000.00 $ 12,000.00
2,100.00 $106,200.00

$ 161,460.00
$ 106,200.00
$ 55,260.00

Monthly
$
$
$
$
$

Annually
0 $
100.00 $
1,200.00
100.00 $
1,200.00
100.00 $
1,200.00
100.00 $
1,200.00
100.00 $
1,200.00

$
$
$
$

105.00
105.00
75.00
60.00

$ 1,050.00
$ 1,050.00
$
750.00
$
600.00
$ 3,450.00

Wages for 3 staffs

Maintenance for 40
bikes
$
$
Second year net
income
Total turnover
Overhead
Net profit

600.00

7,200.00

1,000.00 $ 12,000.00
2,100.00 $ 25,200.00

$ 161,460.00
$ 25,200.00
$136,260.00

Whole unit
rental/year

Discount 10% Total turnover

Capital
Investment
(estimated
for 3 years

$
54,600.00
$
54,600.00
$
39,000.00
$
31,200.00
$ 179,400.00

$
5,460.00 $
49,140.00
$
5,460.00 $
49,140.00
$
3,900.00 $
35,100.00
$
3,120.00 $
28,080.00
$ 17,940.00 $ 161,460.00

$
$
$
$
$

30,000.00
21,000.00
15,000.00
15,000.00
81,000.00

208

Average
rental
frequncy
/week
3

Das könnte Ihnen auch gefallen