Lease: 2030 

Seat: 12(outdoor) + 40(indoor) 

Rent: $7,011.44/month Outgoing: $960.42/month Promotion: $140.23/month Storage: $234.20/month 

Total: $8,346.29/month(including gst) 

Open hour: 6days (11am ~ 9pm) 

Monday close 

Gross Sale: $11,000/week (Trial amount $11,000(+,-5%) 

Peak sale: $14,000/week 

Net income: $2,500/week (Including owner's wage)