Professional Documents
Culture Documents
START UP COST
6 Miscellaneous 150,000
7 2,700,000
Total
We Assumes that 100 will be served by us One person will charge about 400/
Revenue
Revenue Earned 7,200,000
Expenses
1 Utility Expenses 1,500,000
2 Salary Expenses 1,800,000
3 Insurance 120,000
4 Supplies Expenses 1,200,000
5 Advertisement Expenses 600,000
6 Income Expenses 0
7 Miscellaneous 300,000
8 Transportation Expenses 12,000 5,532,000
Income Before Tax 1,668,000
income Tax 12% 200160