You are on page 1of 70

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 9m !
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  c  c  '!
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       
  2 4   
     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!!""  !#
""""
*r1 ("""
.·  # '' 
· 2 3"4 ("""
0 """"
!   .#(''""
$&
§'()'

      *    
· $5 '#''''
 r  """
$&
"""""'
'    +    
6* 
5, )#!""""
3 ("7!·5  7
+, 4
*$   .#
""""
3·# # * #8 #-4
  ,
#
X r -  
X r 0 2 
X 
X *5r 
X 09

!       %-       . 


 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
%
! *' *' *' *' *'
 ##
51#
 #! +,+') +,+') +,+') *+ '+ *+ '+
 ##
56 #
 ))' ) ))' ) ))' ) ))' ) ))' )
 ##
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(+, # # # # #
,,) '((.46,(,)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% #  
& %% !  #

 - .....

Related Interests