Open with the numbers on the table.
Compare investment, break-even, selling price and cash. Adjust the assumptions to your project; no simulation is a quote or a promise of results.
Your scenario
Report actual percentages to your accountant. Initial taxes are only a hypothesis and do not identify your business's tax regime.
Total scenario investment
R$209,000 – R$328,000
| Construction and adaptations | R$40,000 – R$80,000 |
|---|---|
| Equipment and installation | R$32,000 – R$65,000 |
| Furniture and in-space communication | R$17,500 – R$32,500 |
| Technical projects and specialists | R$8,000 – R$15,000 |
| Documentation and compliance services | R$1,500 – R$4,500 |
| Preparation and launch | R$5,000 – R$10,000 |
| Initial stock and consumable utensils | R$3,000 – R$6,000 |
| Implementation contingency | R$12,840 – R$25,560 |
| Foodelopers fees | R$36,900 – R$36,900 |
| Reserve for the property deposit | R$10,500 – R$10,500 |
| Operating reserve | R$42,000 – R$42,000 |
| Purchase or transfer of the premises | R$0 – R$0 |
The reserve for the premises deposit uses 3 rents as an assumption. The operating reserve uses fixed expenses for the selected months. Initial inventory is already listed separately. View assumptions