Beruflich Dokumente
Kultur Dokumente
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
600.00
7,200.00
Maintenance for 40
bikes
$
$
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
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
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