You are on page 1of 4

Particulars Amounts

(Taka)
Sales * 1,12,500

Electricity bill 2,000

Rent 4,000

Transportation (Van) 2,000

Workers salary 10,000

Miscellaneous expense 5,000

Gas bill 900

Water bill 200

Depreciation of machine ( filter paper) 2000

Advertisement 5000

Telecommunications 10000

Security 200
Total Expense 31100

Net profit

Estimated Profit
 Target Restaurants:25
 Per restaurants : 5 Liters
 Per liter = TK30
 25* 5 = 125 * 30 = TK 3750 per day
 30 * 3750 = TK 112500
 Set -up Cost

Particulars Taka

Machine 150000

Import tax 500000

Van 200000

Furniture 15000

Advertising and Marketing 30000

Set up license 10000

You might also like