Page 50 - Microsoft Word - Hot Shots CIM Version 1.9.2 Final
P. 50
Food and Beverage income – increase by 10%.
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
Turnover - 5,509,048 9,454,295 10,429,495 11,065,552 11,659,024
EBITDA -258,458 806,354 2,354,169 2,776,787 3,073,738 3,315,166
Retained profit -675,208 -375,321 961,071 1,298,554 1,405,089 1,628,150
Food and Beverage income – decrease by 10%.
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
Turnover - 5,226,323 9,018,723 9,965,918 10,585,318 11,164,391
EBITDA -258,458 752,885 2,240,044 2,655,778 2,948,435 3,186,102
Retained profit -675,208 -425,238 851,674 1,224,105 1,303,594 1,523,614
50
