m





 

‘


 

A. Name of the Enterprise
Y 




    

Y ‘‘ 
 
!
"#
$

Y J

J  



 !!!
%
!
& 

c. Location

This is the map of the whole Robinsons Homes East which has approximately 3, 400-4,000 occupied houses (from wikimapia).

Y 
%

# '(
)m
*
 +*

,
 -
+


.
& /
 *

,

 This is the exact location of the business inside the Robinsons Homes.

Y 
 0120   


3% 

%%420
Y  
 % 
1+555

6+555
%
% 

 
0. Description of the Project
Y   
  
*

,

Y 
&/
%% 


!


&



 
Y %
   
!
#
    %
 %
Y
%+ 
! 

 
%%
+%
 


D. Long- range Objectives
Y

3 
  

%
 
  
Y
657

%
  
Y

 #%
  
 

&/
 


%

  &
3

Y


  
%
    

  


 

 &
% 
  
Y
% 
 8
E. Feasibility 0riteria
Y   
 

&

%

&

Y 9

::


:%



% 



&
!
! %%

Y - &

:%+


%
  %#
!

 
 #+
!  

  
 
 &
 
!


%


F. Highlights of the Project
Y
,

Y ; 
!  


 

Y !  
&
%


!& 

%

   
  
%




  
!   %%
 
% 


<  

Y # 


 2 %


%
  
! !
Y 

! + !

!
 :
#


Y +


# 


 %%   
  %
rr. Project Timetable Status
Y 
:%3% 

 

  



 
   
%3   
  

Y !
 
 3% 
 <
!& 
%
!


3

  
Y  

! #


%

&
  

 



!
Y %

2 %%

 %
%   &



  
rrr. Nature of the rndustry
Y    
  %
Y  
%


Y  
  

!
%


Y #

 &%+%
 


 

 
%
+! 
%

+%
& %
 
 %

  % %%
& 


Y m +# 
   



  %%
%
&% 
 %%
r . Mode of Financing and
rnvestment costs
Y 

%!
  

%
  
Y
!%

& !
 
 &
Y  

 
3 &%
 
 


!

#
 %

Y   %

%%
!%

 
Market Study
c
 
 
Y 9
%=  &%% 

Y
>
Y

 =  &%

Y ? @? ?

Y ? @? ?9 
Y ? 9 
Y ?  .
Y ? , @

A:
 
9
%

Y c  
Y 
Y   
 !"#
c$# %

Y
&

Y &

 "& 
 $"%'( ) '""*'+" 

„

„ 

 
  „
  
 „
 "
   
  
  !  #

!
!  ! !!

!  !! 
  ! ! 
!  ! !  
! 
!   
!
! !   
! 



! 

!  ! 
 

!  

  '
" )% &
"'('( 

‘  " ‘
 
 %  '

  '
 
$
 &

(
  "  "
)



JM Laundry Robinsons Monday to

Shop Homes East Sunday  households
 [



 

[

„ 

 
   „
 "
 $ "  „
  
 $ "

  #
  !
!

   
 
! 
  ! 
!

! 
!
 


 



! !
 



!

!

! 

!
 
 
   
!
 |||[

[[

  $ " *$  „ 
    * +

,
- 
..!

!
! 
  !  ! 

!  !!
   ! 
!  ! ! 
!
 ! ! ! 
! !   
!
 


!! 
 ! 
!  ! 


!
  
! ! 
 
[
|


/ 0%‘ „  &2 7$& ..
0omforter 
  press 

ssorted T-shirts shorts blouse soc s !

  aron short or lon sleeved) 

Lon sleeve trouser) 

etc
0oat 

verall0oat

„/'$$12 ‘1$3

ssorted T-shirts shorts blouse soc s 

/12 *

 4...-5
etc
ed Sheets 0urtains Towels 
 

Seat 0overs with Foam 

 
 6... Seat 0overs wo foam 
 
/ )‘'212 „  ‘

Evening ress 

Suit !pcs
-0oat and pants !!

ress rdinary - ong !

ong 0oat !!
ady Suit !pcs) 

0oat-arge 
ress lain !

0oat- Medium !
ac et-rdinary 

0oat-Small 
Jac et arge 

0oat- id 
Jac et Medium 

arong inya 

louse 

barong-rdinary

Jumpsuit 

olo arong 

0oat wo lining !

edding Gown 

arong Kid arge 

ants 

b id med

S irt-ong 

b id small 

S irt-small

S irt-leated

nec tie 

ady 0oat 
cap 


 
‘
 
 



X [     
X  
X   
 
X c 
X c [ 
!    "





X c  # 

 
X c 
X c 
X c [ 
X [     
·   
D. Factors Affecting the Market
Y 9

m
!
Y
%
%
Y 9  %
Y 9 %
 9
%
Y A #


Y Factors Affecting Supply

Y &

 9
%

Y  =3
 
Y
 %=.
9
%
9
%
Y

&  %


E. Survey Results and Analysis of Data Gathered
Y 


%
&  05?45+!% %#


 8  # 

B!
 C55


 

·
 



 


  
 
 








F. Marketing Program
@; >

1    "

    


 "


, ‘ ‘
  8
‘  " $


$ 
%
 

-La Lovehan Ko Laundry Shop uses an advanced technoloy for -evelopment of the whole subdivision could ive La Lovehan Ko
the services Laundry Shop more opportunities to et a bier mar et demand
-Hih profitability of the business because it is more accessible to -emand for laundry business
the rowth of the mar et and their
the mar et
lac of time washin their own clothes creates a hih demand for
-Faster and a more quality output is offered by La Lovehan Ko La Lovehan Ko Laundry Shop and yet competitors do not satisfy a
Laundry Shop bi portion of this damand rowth

-The location of the place has been a business spot before -ccessibility
the location of the business is easy to reach by the
-The business is located at the main road mar et
-rices are relatively competitive and accords to what the residents -Supplies accessibility
the supplies needed to operate business can
want easily et

-Less investment cost

laundry business does not need a lare
amount of capital
-romotion strateies such as leaflets and website is a ood one to
attract not only the residents of but also the community outside the
subdivision
7 5


3  

-Lac of experience for the owner to manae a laundry shop -New laundry shops or competitors is a bi threat to La
since it is her first time to invest in this ind of industry Lovehan Ko Laundry Shop
-Since La Lovehan Ko Laundry Shop uses advanced -rice variation

technoloies maintenance for the machines is quite hard to

maintain and expensive
0ompetitive 0ondition
 A #% 

 9
%*&!
. .
&*&!
A #* %*
  
9
Y 9


Y 9
%  
Y 9 %  
 &   9



')

>% 

‰
 



 !"Garments
·ash Dry Fold Service Per 10 Kilo ·ash Load
 
 
 

     
 
     
 
 

 
        
Pressing Service
Hand ·ashing Process
Dry 0leaning

Machineries and Equipment
!, ',&-.
,',+/0+
 
Y !
%

Y 10 + ‘%
Y ) ,2 

Y "3  
Y &%‘)
Y
 '!
Y  
Y "3 
Y  cc'!
Y 
 c
Y '  
SPE0rFr0ATrONS:
(%'‘ T

‘%)„)13 
Ks

7$&'/3„' Top Load

$„12)„)13 
Ks

$„12$„''  rpm

2%%07$&„/%/($
cycles

$
57
0+2)31%2$ No

'93//12$' Yes

3+/:%„'/0%/(2)' No

73'/+$' 7$&  Liters

133%/ Yes

)%23/%‘3„' ush utton  Knob

7$&733'  

)%‘%/ iscuithite

2'31('2$1%2$;;
!
X ! X !

„%7'/$%+/)' !!    Hz

2'37'1&3 ! Ks

/%$$7'1&3  Ks

!,&-.

,"+/0+
 

D 56/m
%% %  ! & 9

D 
% 
D m, 
D *
&
D  ?
?.% 
D @ #  A;

D E >
* %

D m A

SPE0rFr0ATrONS:
(%'‘
E

‘%)„)13 
Ks

2%%0))‘'$2%„31%2$  0ycles

2%%03'(„'/3+/'$'3312$ 

))+/$'2$%//12 utomatic ry

/'(%<:‘'‘12301‘3'/ Top Mounted

)%23/%‘3„' us Button and Kno

(3'/1‘20121$& Enamel owder 0oated

„%7'/$%+/)' !!    Hz

733'  

)%‘%/ Biscuit  ite

2'31('2$1%2$;;
!
X !
X !

2'37'1&3  Ks

/%$$7'1&3  Ks

  [
|#$%!&'(
Y    !
!
Y    2! ! 
‘‘ 3
2 !  #
4 2 

Y 2!!+
Y  
24  
   2 
  2 
Key Assumptions
D ‰
   
 
 
  


 
D   
 
 



 


   
  



 


   

 
D 

  ‰ 

 


 

D'   
D "2 2
 2
D ('30
D
 2
Total Project 0ost
Y )3 -
,'
/#/// +
& 55#./5 00
))3 1#000 00

Y % -
%6 
155#+!! !+
 !5# 0 +
"4 10#.+ +
Sources of project financing
Y "4!   

100#000 00

Y  7
100#000 00
Y %' 7
100#000 00
Y ‘ 
100#000 00
Y %! 
100#000 00
' ' ‘ 
.00#000 00
 Pre-Operating Expenses
§ 
 

r  

 
!""#"""""



$
r  


   
 ‰  





·
$
·  

% 
&
! ·$·'"



(!#!')""
*



·
+, 
% 
&
! ·-+'" (.#'')""
$&
!!"!
#   
 $  % &



.

 

r
% &
/0
!!""
 





!#
""""
*

r
1
("""


.
· 
 #''


· 
2
3"
4 ("""


0
""""

!
 
  .#(''""
$&
§'()'

   
 *  

· 
$5






'#''''

r  """
$&
"""""'
'    +
 


6*
 



5
,





)#!""""
3
("
7
!
·5 
7


+, 4

*


$
 

  .#
""""
3·#
#
* #
8 #
-4
 ,
#
X r 

- 
X r 

0
2 
X 
X *

5
r 
X 0
9

!   
  %-
    
 . 




7
."* 

-7  


#"""""
:



)   
 

 -

$*








'""""
0 !""""
 #""""
0 

r 

0 

  '# """"
 
§#

(


  

$




.#)""""
6  
""""
 

"   
 &&   $
 / 


/







''"
:


2 
3   4





.'"
:.
 
; 






((":
""
 
+  ,






 """
:
""
 
1
 


























.""""
% 5








"""
:



.

;< 
95




!""""
.
9 
15






"
 

0
1
!7!"




)!"""
:
."""
 
(7







"""
:
."""

!7
"




!
""

:
."""
 
$0
§§§)

§   1 &&

0 

· 
+,

 
 5 .!!'"
0 

· 
+,

 
 5



!.'
0 

2 
 
 5 !!."
0 

+,
0 
 
 5 )(.
§('§     & 
1 &&









.#)!".
 
 5
=







 5 "')!'

 &&   & .  2 §§§)

§)§#
 330 %‰%3
rncome Statement
‘
‘ 

‘
























[
    

 













  


 
‘!!"
#
$
%
!











&#!

 '
 '
 '
 '
 '

($!

 ))'
 ))'
 ))'
 ))'









 '


 &#!
*'
+')
,*)'*
+ ' +
, '++

-#!#
$
'
'
'












'













'


.%!
%
!!
/#!
'0
+'
 '
'












)'












'


1#!&&
 !
'
'
'
'
'

2#&##!
)))'
)* ))'
+,,')










 ***'










)+*+'


3#


1#



)'
)'
)'












,'













,'


4# 
+'
+'
+'
+'











,),'

4#&'
&
4# 
, '
, '
, '
, '











*'


#
%#
$ #!!
'
'
'
'
'

3

%
!
*'
*'
*'
*'
*'

##

5
1#
#!
+,+')
+,+')
+,+')
*+ '+
*+ '+

##

5
6 #

))' )
))' )
))' )
))' )
))' )

##

5
 
# 


#% 
)'
)'
)'
)'
)'

##

5
(
.
7
*++'+
*++'+
*++'+
*++'+
*++'+

##

5
.# &






'
'

 &


.# &
1#



%
!







))'












+)'



   
  

 
 
 





8
%
,+)'
 **'
*) )'
+))'
+ ,',)

4-#!#



.%
*++'
  )'
   ',
++, '
,))*'

!" 


 
 
  
 
  

w
 STATEMENT OF 0HANGES rN PARTNERS͛ 0APrTAL
‘
‘ 

‘





















 !
"#$



!
%

 
%

0
   



 
 
 
   






&'$()*+#*
&'$()*+#*
&'$()*+#*
&'$()*+#*
#),$#&)+')

‘
-.
(,$///+//
(,$///+//
(,$///+//
(,$///+//
#//$///+//

0
  














 
 

     

0
  

 











 
 







0/$#*"+,&
0/$#*"+,&
0/$#*"+,&
0/$#*"+,&
"'/$'0&+#&

‘
-.
"/$///+//
"/$///+//
"/$///+//
"/$///+//
#(/$///+//

0
  

 

  

  

  

     

     

0
   



  

  

  

     







#"*$"0,+'0
#"*$"0,+'0
#"*$"0,+'0
#"*$"0,+'0
,&0$,)(+*,

‘
-.
'/$///+//
'/$///+//
'/$///+//
'/$///+//
(&/$///+//

0
  

         
  

     

0
   

        
  







#*($/'"+#'
#*($/'"+#'
#*($/'"+#'
#*($/'"+#'
'))$(,(+'"

‘
-.
#//$///+//
#//$///+//
#//$///+//
#//$///+//
&//$///+//

0
  

 
  
  
  
 



     

0
   

 
  
  
  
 









(#($('*+&(
(#($('*+&(
(#($('*+&(
(#($('*+&(
)&0$/'0+')

‘
-.
"/$///+//
"/$///+//
"/$///+//
"/$///+//
#(/$///+//

0
  

  

  

  

  

    
w
 STATEMENT OF 0ASH FLO·S
‘
‘ 

‘















!



"#!!
"#!"
"#!
"#!$
"#!%




&
'
&(&&)











0
 


     
„ 


'



&
'
*












&
+!!$%##,$#-
+!!$%##,$#-
+!!$%##,$#-
+!!$%##,$#-
+!!$%##,$#-

.'

+"%""//,##-
+"%""//,##-
+"%""//,##-
+"%""//,##-
















+$##%$ ,#$-

 &
+!!/"01,0#-
+! 112$,#%-
+!0#/10,%1-
+"! %/$,$%-
+"112/#,%0-

(&&
'
+"$##,##-
+%###,##-
+%###,##-


















+!"###,##-




















+%###,##-

3*
+&
,-
+"%###,##-
+!%###,##-
+"####,##-


















+"####,##-


















+"####,##-

4&&&
+0 12/,##-
+/#"/2,##-
+// !0,2#-


















+2121","%-
















+!#2#1$,! -

5&


6&



+!/ ,!"-
+!/ ,!"-
+!/ ,!"-




















+ !1 ,#$-




















+ !1 ,#$-


„ &
+!2021,0#-
+!2021,0#-
+!2021,0#-
+!2021,0#-


















+$11$!,1#-

„&

„& 
+ "0%,##-
+ "0%,##-
+ "0%,##-
+ "0%,##-




















+/0##,##-

6&
 
+"###,##-
+"###,##-
+"###,##-
+"###,##-
+"###,##-

&
*&
' &
+$###,##-
+$###,##-
+$###,##-
+$###,##-
+$###,##-

5
(&

+ ####,##-









4&&&
„ 


+112%,##-
+0"22,##-




















+/#"/,2#-




















+//!$,0%-


 


+ "0%,##-
+ "0%,##-
+ "0%,##-
+ "0%,##-

„&

 


+2 , #-
+2 , #-
+2 , #-
+2 , #-

5


+0"###,##-
+0"###,##-
+0"###,##-
+0"###,##-
+0"###,##-

„ 


 


&






+/##/#,##-
+2#!/#,##-





 


&

*
+02 $2,$ -
+!%$%/ ,"#-
+" %% %,$1-
+"2$21%,$!-
+ 1 //0,##-



  
     
     
0
 !
"
#
     
„ 

6&
&
+11$21,##-






















+ "$/,##-



„ 

7 &

+!#$%/,0%-









„ 

.
3
8
+2222,0%-









„ 

 
& 


&* 
+! ###,##-









„ 

3& 






















+!2####,##-



0
  

 
 $% & & $% &
 








0

!


  
'











&
(





$#####,##










&




+!#####,##-
+!"####,##-
+"$####,##-
















+$#####,##-
















+!"####,##-




  
  $% $ $% $%

9'&

&
'
9



$#%#0#,%2
1%//!#,/1
200 1/,"
!!#$0!1,"2

0
( '     
w
 cALAN0E SHEET
w 
‘
‘ 

‘ 






























!
"#$
%&&#&%
$""%&#
"%#$
$%#


'()
*+
%#

&#












#













%#













#


,''(
#"#
"#&$%#"
#&"#$
#&&#%%
#&#&

-((
%%$%#

%%$%#












%%$%#












$$"#












$$"#


,,)
'((.
/
-((
0$%$#&1
0$&#%1
0$"#&1
0&%#"%1
0"&#%&1

2
*3
$$$$#"

$$$$#"













$$$$#"













$$$$#"













$$$$#"


,,)
'((.
42
*3
0"$$#$%1
0$$#$1
0$$#&"1
0"$$#&1
0&$$$#"&1

5,('
&#"

&#"












&#"












&#"












&#"


,,)
'((.
/
5,('
0&&#&1
0"%#1
0%"#"1
0"#1
0$#&&1

6,(,
)
6(+,
#

#












#












#












#


,,)
'((.
4
6,(,
)
6(+,
0&#1
0%#1
0%#1
0&#1
0#1

*(7















$#










$#


,,)
'((.
/
*(7






0#1
0%&#1

Total Asset: 515,610.68 759,698.49 1,073,498.23 1,366,895.57 2,120,604.10













‘((((












.,
7
&#"
$&#"
"#"
"$#
"#$

 
(

7
"#

"#

"#

"#













&"#




7
$#

$#

$#

$#












$$&#



(((
7
%%$#

"$$#












&&#$













&&#"













$$#$


Total Liabilities 30,462.00 33,855.67 38,072.67 43,217.38 67,856.24
Partner¶s Equity:
#
.
!'(
&"#"
&%#"
&&#$
$$#
&%#$"

‘#

(8
!'(
&"#"
&%#"
&&#$
$$#
&%#$"

‘#
(.
!'(
&"#"
&%#"
&&#$
$$#
&%#$"

!#
* )
!'(
&"#"
&%#"
&&#$
$$#
&%#$"


Total Partner¶s Equity 485,148.68 725,842.82 1,035,425.57 1,323,678.19 2,052,747.87

Total Liabilities and Capital: 515,610.68 759,698.49 1,073498.23 1,366,895.57 2,120,604.10

 FrNAN0rAL ANALYSrS
(Test of Liquidity)
0

 
 
 




  


Ê
   
!

   !
!!
!
! 
! 


  ! 

!

 ! 
 !  ! 
!



 
!
 ! !
!


 ! 
! !
 FrNAN0rAL ANALYSrS
(Test of Profitability)
?
  

Ê
  
  

    
 
!




 !

!
!  


!   !
!
 
!

 
!
 !!


! 
!
!
 
 
 !

 
 FrNAN0rAL ANALYSrS
(Test of Profitability)
?





 
Ê
  
  

 

!



 

 
!
!   
     
!
  !
  ! 

!
 !!
   
!
     !
!  
  

 FrNAN0rAL ANALYSrS
(Test of Profitability)

?
 


 

 
Ê
  
    

!



 


!
!
  
 !!!  
!

  !

! 

!
 !!


!

 !
!
     ! ! 



 FrNAN0rAL ANALYSrS
(Test of Solvency)
|
 



 

 
   
Ê



  

!

  !  
 !
!
!   !!! 
!
  ! 
 !  
!
 !

! 

 !
!
  ! ! !    


 FrNAN0rAL ANALYSrS
(Test of Solvency)
|
  

Ê
 
 
   


!


!  

 

!
!

   
!


 ! 

!


!
 
!



 


!
  ! !
!  

! 

"#&
" 
c

 


 
  %
 .

Y    
+  
&   
+ ! 

& 


   %


Y  ! %  
  %
 % 



 
  &

Y    
 ! 
&    
 %
 %
 

& 
&    
 &
  

 ! %  
!
  %


 )*+)&[!+%
Y    
&   
   



:%&    3% 
  !  
  

Y    
  # 
3   


 
  %
 
  
% 
   !%
  
!  
   
&   
+ #!
  ?
  %  2  &% 

  
 #
Forms of Ownership

Y 
&  
  

!%
   
+. 
 +>% 
 *.
Y .
  
 

%

! 
 
! 



   +  % 

+:
+
 +3 
Organizational 0hart
Project Schedule
 ,&&'
Y @&
#
 


 


& 
&
 %
 
%%%#
+!%3 
! 
! 
Y @&
 &  
! !
!
$

·ater Treatment
1   !!

!
 ! 


 !  

0onclusions and Recommendation
Y  #      
 &%



  %
  

*

,
  %
 %  & 
 

%  

%

!% #
 !

&
 

 
 
3% 

? 

Y m +
&/
  




 
%
+ #   
%
% #
 %
  
3& 

 %

%
 %  3%

 #
 
&
 %%

!  #

- .....