Lease: 2027 

Rent fee: $6,579.01/month(including gst) 

Outgoings: $1,063.80/month(including gst) 

Promotion: $263.16/month 

Open hour: 6 days(9am ~ 5:30pm) 

Staff: 1 part time + 1 owner 

Gross sale: $400,000/year 

Net income: $100,000(owner's wage) + $50,000/year 

Sales: Repair = 60%: 40%