iBoozee Robotic Juicer @ Ultimed Clinic (Tampines)
| Avg Daily Cups | Monthly Revenue | Monthly Cost | Monthly Profit | Annual Profit | Years to BE |
|---|
| Item | Amount | Type |
|---|---|---|
| Machine (Deposit + Balance) | $17,000 | Capital |
| Setup Fee | $8,800 | One-time |
| System Subscription (1yr) | $1,800 | Prepaid |
| Delivery & Installation | $1,500 | One-time |
| Warranty (Y2 + Y3) | $3,000 | Prepaid |
| Relocation to Tampines | $1,000 | One-time |
| SFA Registration | $600 | One-time |
| Annual Insurance | $400 | Prepaid |
| ACRA (3yr + Name) | $175 | Registration |
| Rental Deposit | $250 | Deposit |
| Prepaid/One-time including deposits | $34,525 | |
| Less: Refundable Deposits | -$1,950 | (NETS $200 + iBoozee $1,500 + Rental $250) |
| Net Capital at Risk | $32,575 |