You are on page 1of 2

setup setup 3.

6MLyd 3600000
monthlyfixed 200KLyd 200000
monthly VarOpcost 100KLyd 100000
monthly Sales CoG 600KLyd 600000
TOTAL -3900000

cash flow year revenu expenses net


1 7300000 4225000 3075000
2 7300000 4225000 3075000

SUM 6150000

IRR 37%
markup 75%
daily meals 1000
cost per meal 20
monthly rent 200000

You might also like