Estimated Income of business of juice business
Revenue analysis
Juice and milkshake bubbles = 900 glasses x Rp 5.000,00 = Rp 4.500.000,00
Chocolate Banana = 1500 seed x Rp 1.000,00 = Rp 1,500.000,00 +
Total sales per month = Rp 6,000,000.00
Number of sales year-1 = Rp 6,000,000.00 x 12 months = Rp 72,000,000.00
For Year 2
Juice and milkshake bubbles = 950 glasses x Rp 5.000,00 = Rp 4.750.000,00
Roasted Banana Banana = 1550 seeds x Rp 1000,00 = Rp 1,550,000,00 +
Total Sales per month = Rp 6.300.000,00
Number of sales year-2 = Rp 6.300.000,00 x 12 months = Rp75.600.000,00
For the 3rd year
Juice and milkshake bubbles = 1000 cups x Rp 5.000,00 = Rp 5.000.000,00
Roasted Banana Banana = 1600 seeds x Rp 5.000,00 = Rp 1.600.000,00+
Total Sales per month = Rp 6.600.000,00
3rd year sales amount = Rp 9,075,000.00 x 12 months
= Rp. 79.200.000,00
hopefully useful who want to run juice business.