Business Plan - Algia Cafe
Business Plan - Algia Cafe
Business Plan - Algia Cafe
INTRODUCTION
START UP EXPENSES
COFFEE, EXPRESSO AND BEVERAGE EQUIPMENT
EQUIPMENTS COST
Espresso Machine 115,000
Coffee Brewer 30,000 OTHER MONTHLY
Ice maker 5,000
EXPENSES
Blenders 3,000
Refrigerator 45,000
Automatic Drip Coffee machine 20,000
Coffee Grinder 5,000
Water Filtration system 50,000
Pos system 20,000
Hot water dispenser 10,000
CONTAINERS, PUMPS, AND STORAGE
Pumps for syrup 2,000
Carafes of milk and coffee 1,200
Airports 1,200
Condiments organizers 1,700
Cup Dispensers 5,000
Scoops and Dippers 2,500
Portion Spoons 1,700
Frothing Pitcher 450
Knock Box 520
Thermometer 170
Nitro Whip 11,500
Nitro charges for whip 300
Tamper 350
Portafilter spout replacement 5,000
Cups with lids (1000pcs) 50,000
TOTAL 386,590
Electric Bill 10,000
Water Bill 5,000
Payroll (3 employees)- monthly 45,000
Rental Fee -monthly 10,000
Coffee Ingredients 45,000
TOTAL 115,000
PERMIT FEE
Business Permit 3,000
Health Department Permit 20,000
Other Permits 30,000
TOTAL 53,000
I borrowed money from BDO the loan is P600,000.00 and it repay after 3
years with an interest of 8% compounded semi-annually.
F=P ¿
¿ 600,000 ¿
759,191.41
¿
6
=126,531.90