Académique Documents
Professionnel Documents
Culture Documents
Chief Executive
Officer
Maintenance
Barista/Bariste Cashier Service Crews Dishwasher
Crew
MANAGEMENT AND OWNERSHIP:
Café Pindot is owned by 9 business partners and
operated by Chief Executive Officer (CEO). They are
the business partners who will spearhead of the
management. The Chief Executive Officer (CEO) has
the sole power in the operation of the café and the
vending machines.
PRODUCTS AND SERVICES:
A. Café
Product/Service Description Price
para sa mga buntis
deCAFÉ pindot 50.00
(Decaffeinated)
CAFÉ LATÉté para sa mga mahilig sa K 50.00
EXpresso café para sa mga pusong wasak 50.00
CAFÉ press para sa mga highblood 50.00
i-hart CAFÉ para sa mga inlab 50.00
CAFÉ’l mocha para sa mga epal 50.00
Pastries bread, cakes 40.00
PRODUCTS AND SERVICES:
B. Coffee Vending Machine
Cash Flows
Initial Investment 900,000.00
Total Cash in Flows 900,000.00
Cash Outflows
Building 50,000.00
Building Rental 60,000.00
Office Equipment 15,000.00
Production Equipment 239,718.00
Production Materials 1,193,320.00
Furniture & Fixtures 10,000.00
Supplies 5,000.00
Permit & Licenses 10,000.00
Advtg. Exp. 10,000.00
Salaries 371,280.00
Utilities Exp. 10,000.00
Electricity 60,000.00
Water Bill 18,000.00
Internet Connection 24,000.00
Miscellaneous Exp. 5,000.00
Transportation Exp. 13,000.00
Income Tax Due -
Total Cash Outflows 2,094,318.00
Net Inflows (1,194,318.00)
Cash Balance (1,194,318.00)
Café Pindot
PROJECTED INCOME STATEMENT
For the Year Ended December 31, 2018-2022