No of Student Per Roam

4 Student Per Roam 4

3 Student Per Roam 3

2 Student Per Roam 2

1 Student Per Roam 1

Total Income Per Academic Year

Hostel Total profıt Per Year ₺ 604,000.00

Rent of 1 shop per Year ₺ 36,000.00

Yearly Gross Profit ₺ 640,000.00

3 PERSONEL Elektrık su Internet Yakit -₺ 180.00
Annual Income Before tax ₺ 460.00
Annual Income Tax 35% -₺ 161.00
Annual Total Net Income ₺ 299.00
 Prefeasibility income Projection for Runing Student Hostel

Price Per Student Total Per Roam No of Roam Total Price

6500 26000 8 208000

0 0

7500 22500 8 180000

0 0

8500 17000 8 136000

0 0

10000 10000 8 80000

604000

TOTAL Investment Amount 4700.000

Annual total net Income 299.000
Annual Income Percentage 636%