Costing Per Cup PHP 20.

00
Income Per Cup PHP 100.00
Profit Per Cup PHP 80.00
Target Cups Per Day PHP 80.00
Profit Per Day PHP 6,400.00
Profit Per Week PHP 44,800.00
Profit Per Month PHP 192,000.00

Fix Expenses
Rental Per Month PHP 30,000.00
Staff Wages PHP 75,000.00
Electricity PHP 6,000.00
Water PHP 2,000.00
Internet PHP 2,000.00
Loan (800k) PHP 73,333.33
Total PHP 188,333.33

Net Income PHP 3,666.67

Net Income Per Year PHP 44,000.00
Loan Computation
Principal Amount PHP 800,000.00
# months PHP 66,666.67
Interest PHP 0.10
Monthly Payment PHP 73,333.33