A. Name of the Enterprise
Y
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
&
"
! #
"
$
"
$
"
#
!
!
! ! !
! !
! !
! !
! !
!
|||[ [[
$
" *$
* +
,
-
..!
etc
0oat
verall0oat
/'$$12 1$3
/12 *
4...-5
etc
ed Sheets 0urtains Towels
Suit !pcs
-0oat and pants !!
ong 0oat !!
ady Suit !pcs)
0oat-arge
ress lain !
0oat- Medium !
ac
et-rdinary
0oat-Small
Jac
et arge
0oat-
id
Jac
et Medium
arong inya
louse
barong-rdinary
Jumpsuit
olo arong
0oat wo lining !
edding Gown
ants
b id med
S irt-ong
b id small
S irt-small
S
irt-leated
nec
tie
ady 0oat
cap
X [
X
X
X c
X c [
! "
·
F. Marketing Program
@;
>
1 "
"
, 8
" $
$
%
-La Lovehan Ko Laundry Shop uses an advanced technoloy for -evelopment of the whole subdivision could ive La Lovehan Ko
the services Laundry Shop more opportunities to et a bier mar
et demand
-Hih profitability of the business because it is more accessible to -emand for laundry business
the rowth of the mar
et and their
the mar
et
lac
of time washin their own clothes creates a hih demand for
-Faster and a more quality output is offered by La Lovehan Ko La Lovehan Ko Laundry Shop and yet competitors do not satisfy a
Laundry Shop bi portion of this damand rowth
-The location of the place has been a business spot before -ccessibility
the location of the business is easy to reach by the
-The business is located at the main road mar
et
-rices are relatively competitive and accords to what the residents -Supplies accessibility
the supplies needed to operate business can
want easily et
3
-Lac
of experience for the owner to manae a laundry shop -New laundry shops or competitors is a bi threat to La
since it is her first time to invest in this
ind of industry Lovehan Ko Laundry Shop
-Since La Lovehan Ko Laundry Shop uses advanced -rice variation
%))13
Ks
$12))13
Ks
$12$'' rpm
2%%07$&/%/($ cycles
$ 57
0+2)31%2$ No
'93//12$' Yes
3+/:%'/0%/(2)' No
133%/ Yes
7$&733'
2'31('2$1%2$;;
!
X ! X !
%7'/$%+/)' !! Hz
2'37'1&3 ! Ks
/%$$7'1&3 Ks
%))13
Ks
2%%0))'$2%31%2$ 0ycles
2%%03'('/3+/'$'3312$
%7'/$%+/)' !! Hz
733'
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 ('30
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
(
$ .#)""""
6
""""
"
&&
$ /
/
''":
2
3
4 .'":.
;
((":""
+ ,
""":""
1
.""""
%
5
""":
. ;< 95 !""""
.9 15 "
0
1
!7!" )!""":."""
(7
""":."""
!7
" !
"":."""
$0
§§§)
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 0%#1 0%#1 0 0#1
*(7 $# $#
,,) '((./*(7 0#1 0%
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
!
! ! ! !
!
! ! !
!
!
! !
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
% .
·ater Treatment
1
!!