Académique Documents
Professionnel Documents
Culture Documents
EXPENSES
Bi-Weekly Per Month Per Year
Rent: --- 24,000 288,000
Electricity: --- 5,000 60,000
Water: --- 200 2,400
Telephone: --- 1,500 18,000
Internet (ISP/DSL): --- 9,000 108,000
Insurance: --- 333 4000
Per Worker : --- --- ---
20 PHP / Hour: --- --- ---
160 Hours / Month: 1,600 3,200 38,400
4 Worker Rotation: 6,400 12,800 153,600
Total Expenses: 56,033 PHP 672,400 PHP
Loan (10 year): --- 12,000 144,000
Total /w Loan: 68,033 PHP 816,400 PHP
REVENUE
Computer Unit:
*** Only calculated for Computer usage.
15 PHP / Hour
Not yet adjusted for Printing Services. ***
x Average 8 Hour / Day
x 120 PHP / Day: 1,680 3,600 43,200
x 16 Computer Units: 26,880 57,600 691,000
Total Revenue 57,600 PHP 691,000 PHP