Sei sulla pagina 1di 3

Return

36500

Revenue
Revenue/customer
1460000
20

Fixed Cost
1022000

ROIC

Costs
Variable Cost
1423500
401500

0.1825

Inv Capital
200000

# of customers # of seats
# days/yr
4
50
365

Rent

Employees

Overhead
# days/yr
500
500
365

Daily Wage Wages/day


20
90
1800
# of cust/yr
Cost/cust
73000
5.5

# of seats
Work Day
Guest Time
Cleaning
Customer Rev
Waiters
Kitchen
Daily Wage
Rent
Overhead
Materials
Days Open
Capital

50 seats
4 hours
50 Minutes
10 Minutes
20 $
10 employees
10 employees
90 $
500 $/day
500 $/day
5.5 $
365 Days
200000 $

Potrebbero piacerti anche