Name (Optional) Age Gender Purok Do you want to have

an internet
connection in your
area?

Arcelie Fernandez 20-24 Female Valencia Yes

Jonas Dalut 20-24 Male Settlement Yes
Althea Tingal 15-19 Female Malipayon Yes
Lyka Dapar 20-24 Female Settlement Yes
Yves Dave Jumawan 20-24 Male Valencia Yes
Laiza Solana 10-14 Female Malipayon Yes
Sidrelyn Baquero 20-24 Female Valencia No
Kirby Sago 20-24 Male Settlement Yes
Rusty Tumbo 15-19 Male Settlement Yes
Kynnice Matura 10-14 Female Malipayon Yes
Charles Go 20-24 Male Ulas Yes
Mark Kenneth Astilla 15-19 Male Malipayon Yes
Christian Jade Migad Latara 15-19 Male Valencia Yes
James Dacara 20-24 Male Valencia Yes
Erden de Paz 20-24 Male Settlement Yes
Rene Jay Binaton 20-24 Male Linao No
Lady Heart Carding 15-19 Female Linao Yes
Cecille Jayawon 20-24 Female Settlement Yes
50-54 Male Linao Yes
Bella Panictican 15-19 Female Settlement Yes
Micah Albarando 15-19 Female Settlement Yes
30-34 Female Linao Yes
Maria Luz Alivio 25-29 Female Settlement Yes
Kenneth Cadua 20-24 Male Settlement Yes
Sweezen Carbonel 20-24 Female Valencia Yes
40-44 Female Linao Yes
Glory Mae Gravador 20-24 Female Settlement Yes
Lalaine Abejar 20-24 Female Malipayon Yes
Princess Navaro 20-24 Female Linao Yes
Ghea May Lerio 20-24 Female Settlement Yes
Riena Lenn Maramara 20-24 Female Ulas No
John Omaya 15-19 Male Settlement Yes
30-34 Female Linao Yes
Lawrence Omaya 15-19 Male Settlement Yes
Krizhialette Edulian 20-24 Female Linao Yes
Angelica Meredes 15-19 Female Linao Yes
John Mark Ursal 20-24 Male Linao Yes
Reymark Tuan 15-19 Male Linao Yes
Jocelyn Tidalgo 25-29 Female Settlement Yes
Joy Mae Sagayno 20-24 Female Ulas Yes
Fate Lobiano 15-19 Female Ulas Yes
Marianita Maramara 40-44 Female Ulas Yes
Johanna Ursal 10-14 Female Ulas Yes
Nikki Ayuban 20-24 Female Linao Yes
Lester Quiñones 15-19 Male Ulas Yes
Jazmin Caralde 10-14 Female Malipayon Yes
Oliver Benaton 15-19 Male Linao Yes
Yanna Matura 15-19 Female Ulas No
Eduardo Mahusay 15-19 Male Linao Yes
Honorato Tidalgo 50-54 Male Settlement Yes
Mechelle Fajardo 35-39 Male Settlement Yes
Jocelyn Flores 25-29 Female Settlement Yes
Catalina Jayawon 50-54 Female Settlement Yes
Argie Reponte 30-34 Male Settlement Yes
Nerissa Alaban 35-39 Female Settlement Yes
Girlie Dapar 25-29 Female Settlement Yes
Lenard Marco 20-24 Male Malipayon Yes
Virgin Caralde 50-54 Female Malipayon Yes
Elifa Cadayona 50-54 Female Malipayon Yes
Jenny Balolong 25-29 Female Malipayon Yes
Jeaneth Fernandez 35-39 Female Valencia Yes
Lanie Bacquiano 20-24 Female Valencia Yes
Leonora Fernandez 55-59 Female Valencia Yes
Mary Grace Carbonel 30-34 Female Valencia Yes
Antonio Fernandez 45-49 Male Valencia Yes
Dycee Love Fajardo 15-19 Female Linao Yes
Rosita Diamante 50-54 Female Ulas Yes
Annarizza Letigio 40-44 Female Ulas Yes
Meriam Balco 25-29 Female Ulas Yes
15-19 Male Linao Yes
Gleceria Go 30-34 Female Ulas Yes
April Matura 10-14 Female Ulas Yes
Jeann Lobiano 10-14 Female Ulas No
Sheila Lendio 15-19 Female Ulas Yes
Joliber Acebo 20-24 Male Ulas Yes
Josefina Codilla 35-39 Female Ulas Yes
25-29 Male Linao Yes
Justine Marco 15-19 Male Ulas Yes
Laiza Borja 15-19 Female Linao Yes
Rhazel Benaton 15-19 Male Linao Yes
 25-29 Female Settlement Yes
Barry Vecada 20-24 Male Valencia Yes
April Viernes 20-24 Male Linao Yes
25-29 Male Valencia Yes
30-34 Male Valencia Yes
10-14 Male Linao Yes
Jason Ratcho 15-19 Male Valencia Yes
40-44 Female Linao Yes
20-24 Male Linao Yes
10-14 Female Linao Yes
55-59 Female Linao Yes
Rodel Lamoste 20-24 Male Valencia Yes
5-9 Male Valencia Yes
30-34 Male Linao Yes
10-14 Female Settlement Yes
40-44 Male Linao Yes
Edilfa Cadayona 50-54 Female Malipayon Yes
5-9 Male Valencia Yes
What device are you going Based on the previous
to use to connect in question, if NONE, are you
internet surfing? willing to avail the internet cafe
services offered by the
proposed business?
If you have either or both laptop
and android/iOS phone, are you
still willing to avail the additional
services which is the Internet
Cafe?

Both No
Android phone/ iOS phone Yes
Laptop No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes

Android phone/ iOS phone Yes

Android phone/ iOS phone Yes
Both Yes
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Laptop No

Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes

Android phone/ iOS phone Yes

Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes

Android phone/ iOS phone Yes

Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
None Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
None Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
How many are How many of you What is your What is your source What is/are your
you in a in a household status in for Piso Wi-Fi Vendin purpose/s for availing
household? has living Machine and Internet the offered services of
cellphones/laptop Cafe's payment? the proposed business
that are willing to
avail the Piso Wi-
Fi?

3 3 Student Allowance Online academic researche

6 4 Student Allowance Online academic researche
5 4 Student Allowance Online academic research
4 3 Student Allowance Online class
3 2 Student Allowance Online class
4 3 Student Allowance Online academic researc

7 3 Student Allowance Online academic researche

7 3 Student Allowance Online academic researche
5 3 Student Allowance Online academic researche
5 3 Student Allowance Online academic research
4 2 Student Allowance Online academic researc
5 2 Student Allowance Online class
3 2 Student Allowance Online academic researche
6 5 Resident Salary Online work at home, Leis

5 2 Student Allowance Online academic researche

8 3 Student Allowance Online academic researche
5 3 Resident Allowance Online academic researche
3 2 Student Allowance Online academic researche
5 3 Student Allowance Online academic research
4 2 Resident Family Income Leisure activities (Faceb
3 1 Resident Salary Online work at home, Leis
6 2 Student Allowance Online class
7 3 Student Allowance Online academic researc
5 4 Resident Family Income Leisure activities (Faceb
7 5 Student Allowance Online academic researche
5 3 Student Allowance Online academic researche
2 1 Student Allowance Online class
7 3 Resident Salary Online work at home, Leis

5 2 Student Allowance Online academic researche

6 3 Student Allowance Online academic researche
7 4 Student Allowance Online academic researche
5 3 Student Allowance Online academic researche
6 3 Resident Family Income Online work at home, Leis
5 3 Resident Salary Leisure activities (Faceb
5 3 Student Allowance Online class
5 3 Resident Salary Online work at home, Leis
5 2 Student Allowance Online class, Online work
7 3 Student Allowance Online academic researche
3 2 Resident Family Income Leisure activities (Faceb
6 3 Student Allowance Online class, Online wor
7 5 Resident Salary Leisure activities (Faceb
3 2 Student Allowance Online academic researc
5 3 Student Allowance Online academic researche
3 2 Student Allowance Online class
4 2 Student Allowance Online academic researche
5 2 Student Allowance Online academic researche
5 3 Resident Family Income Leisure activities (Faceb
3 2 Resident Business Income Leisure activities (Faceb
3 2 Resident Business Income Leisure activities (Faceb
7 5 Resident Family Income Leisure activities (Faceb
7 5 Resident Business Income Leisure activities (Faceb
3 1 Resident Business Income Leisure activities (Faceb
3 2 Resident Family Income Leisure activities (Faceb
5 3 Student Allowance Online academic researche
5 3 Resident Family Income Leisure activities (Faceb
7 3 Resident Family Income Leisure activities (Faceb
3 1 Resident Family Income Leisure activities (Faceb
3 1 Professional Salary Online academic researche
4 2 Resident Family Income Leisure activities (Faceb
3 1 Resident Family Income Leisure activities (Faceb
7 4 Resident Family Income Leisure activities (Faceb
3 1 Resident Family Income Leisure activities (Faceb
3 3 Student Allowance Online academic researche
6 4 Resident Family Income Leisure activities (Faceb
4 4 Resident Salary Leisure activities (Faceb
2 1 Resident Family Income Leisure activities (Faceb
3 1 Student Allowance Online academic researche
5 3 Resident Family Income Leisure activities (Faceb
7 4 Student Allowance Online academic researche

4 3 Student Allowance Online academic researche

5 4 Student Allowance Online academic research
6 4 Resident Salary Leisure activities (Faceb
5 2 Student Allowance Online academic researche
3 2 Student Allowance Online academic researche
3 2 Student Allowance Online academic researc
8 4 Student Allowance Online academic researche
 3 2 Student Allowance Online academic researche
6 3 Resident Salary Leisure activities (Faceb
5 3 Resident Business Income Online academic researche
5 2 Resident Family Income Leisure activities (Faceb
4 3 Resident Family Income Leisure activities (Faceb
6 4 Student Allowance Online academic researches, Leisure activities (F
4 4 Student Allowance Online academic researche
5 4 Resident Family Income Leisure activities (Faceb
3 3 Student Allowance Online academic researche
3 1 Student Allowance Online academic researche
7 5 Resident Family Income Leisure activities (Faceb
9 5 Student Allowance Online academic researche
5 4 Student Allowance Online academic researches, Leisure activities (F
3 2 Resident Business Income Online work at home, Leis
6 2 Student Allowance Online academic researche
5 3 Resident Business Income Leisure activities (Faceb
7 4 Resident Family Income Leisure activities (Faceb
5 3 Student Allowance Leisure activities (Faceb
457 266
5 3
How often will you Check a particular category of time Check a particular category of time
avail the Piso Wi- and its quantity you want to avail in and its quantity you want to avail in
Fi Vending the Piso Wi-Fi Vending Machine the Piso Wi-Fi Vending Machine
Machine Services of the proposed business. Services of the proposed business.
Services? [20 mins/Php2] [1 hr and 12 mins/Php4]

Daily
Daily 1
Daily
Daily 1
Daily 1
Thrice a week 3 5

Daily
Daily
Twice a week 2
Daily 2
Daily 2
Daily 4
Daily
Daily

Daily 1
Daily 1
Daily
Daily
Daily
Twice a week
Thrice a week
Daily
Daily
Twice a week
Daily
Daily
Daily
Daily

Daily 2
Thrice a week 1
Daily
Daily
Daily
Daily
Daily
Daily
Daily
Daily
Once a week 2
Daily
Twice a week
Daily 1 2
Daily
Daily
Daily 1
Daily
Once a week
Twice a week
Daily
Once a Week 3
Thrice a week 3
Twice a week 2
Daily 1
Daily
Once a month
Once a Month
Daily 3
Twice a week
Daily
Once a month
Twice a week
Once a month 2
Daily 4
Once a week
Twice a week
Thrice a week
Daily 1
Twice a week
Daily 1

Daily
Daily 1
Thrice a week 3
Thrice a week
Daily
Daily
Daily 1
 Thrice a week
Twice a week
Daily 3
Twice a week
Thrice a week
mic researches, Leisure activities (Facebook, Twitter, Instagram, Online Games, and etc.)
Daily
Twice a week
Daily 1 1
Daily
Once a month
Daily
mic researches, Leisure activities (Facebook, Twitter, Instagram, Online Games, and etc.)
Twice a week
Daily 3
Once a week
Once a month
Daily 1 3
Check a particular category of Check a particular category of Check a particular category total
time and its quantity you want to time and its quantity you want to of time and its quantity you
avail in the Piso Wi-Fi Vending avail in the Piso Wi-Fi Vending want to avail in the Piso Wi-
Machine Services of the proposed Machine Services of the Fi Vending Machine
business. [2 hrs and 30 proposed business. [3 Services of the proposed
mins/Php8] hrs/Php10] business. [5 hrs/Php12]

1 1 2
2 3
2 2
2 1 4
3 4
8

2 1 3
2 2
2 4
1 3
1 3
4
3 3
2 2

1
2 1 4
2 2
2 2
2 2
3 3
3 3
1 1
2 2
2 2
2 2
1 1 2
2 2
3 3

2 4
2 3
3 3
3 3
 3 3
1 1
2 2
3 3
1 1 2
2 2
2
1 1 2
4 4
3 6
3 3
2 2
2 3
2 2
2 2
4 4
3 3
2
3
2
1 2
2 2
4 4
2 2
3
4 4
2 2
2 2
4 4
2
4
2 2
2 2
2 2
2 3
4 4
2 3

3 3
1 1 3
3
2 2
2 2
1 1
3 4
 2 2
2 2
3
2 2
1 2 3
0
3 3
2 2
2 4
3 1 1 5
1 1
3 3
0
2 2
3
2 2
2 2
4
Do you have any
suggestions/recommendat
ions for the proposed
business?

None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
N/A
N/A
None
None
None
None
None
N/a
None
None
None

May you satisfy us

None
Sana maasahan namin ito

None
None

None

None

Operating minutes
Multiply: Operating days in a year
Total Operating Minutes in a Year
Divided by: Average minutes to cater customer
Total customer in a year
Multiply: Practical Capacity
Estimated Annual Capacity

None
 HanyByte Piso Wi-Fi Vending Machine Service
Respondents 20 mins./Php2 1 hr. & 12 mins./Php4
R1
R2
R3
R4 1
R5
R6 1
R7 1
R8 2 5
R9
R 10
R 11
R 12 1
R 13 2
R 14 2
R 15 4
R 16
R 17
R 18
R 19 1
R 20 1
R 21
R 22
R 23
R 24
R 25
R 26
R 27
R 28
R 29
R 30
R 31
R 32
R 33
R 34 2
R 35 1
R 36
R 37
R 38
R 39
R 40
R 41
R 42
R 43
R 44 2
R 45
R 46
R 47 1 2
R 48
R 49
R 50 1
R 51
R 52
R 53
R 54
R 55 3
R 56 3
R 57 2
R 58 1
R 59
R 60
R 61
R 62 3
R 63
R 64
R 65
R 66
R 67 2
R 68 4
R 69
R 70
R 71
R 72 1
R 73
R 74 1
R 75
R 76
R 77 1
R 78 3
R 79
 R 80
R 81
R 82 1
R 83
R 84
R 85 3
R 86
R 87
R 88
R 89
R 90
R 91 1 1
R 92
R 93
R 94
R 95
R 96
R 97 3
R 98
R 99
R 100 1 3
TOTAL 18 49

7% 19%
iso Wi-Fi Vending Machine Services
2 hrs. & 30 mins./Php8 3 hrs./Php10 5 hrs./Php12 Total
1 1
1 1 2
1 1 2
2 3
2 2
2 1 4
3 4
7
0
2 1 3
2 2
2 3
1 3
1 3
4
3 3
2 2
0
1
2 1 4
2 2
2 2
2 2
3 3
3 3
1 1
2 2
2 2
2 2
1 1 2
2 2
3 3
0
2 4
2 3
3 3
3 3
3 3
 1 1
2 2
3 3
1 1 2
2 2
2
1 1 2
4 4
3 6
3 3
2 2
2 3
2 2
2 2
4 4
3 3
3
3
2
1 2
2 2
4 4
2 2
3
4 4
2 2
2 2
4 4
2
4
2 2
2 2
2 2
2 3
4 4
2 3
0
3 3
1 1 3
3
2 2
 2 2
1 1
3 4
2 2
2 2
3
2 2
1 2 3
0
3 3
2 2
2 4
3 1 1 5
1 1
3 3
0
2 2
3
2 2
2 2
4
68 41 78 254

27% 16% 31% 100%

How Often?
Daily
Thrice a week
Daily
Daily
Daily
Daily
Daily
Thrice a week
Daily
Daily
Daily
Twice a week
Daily
Daily Pink Malipayon
Daily Green Settlement
Daily Blue Linao
Daily Yellow Ulas
Daily White Valencia
Daily
Daily
Daily
Daily
Daily
Twice a week
Thrice a week
Daily
Daily
Twice a week
Daily
Daily
Daily
Daily
Daily
Daily
Thrice a week
Daily
Daily
Daily
Daily
Daily
Daily
Daily
Daily
Once a week
Daily
Twice a week
Daily
Daily
Daily
Daily
Daily
Once a week
Twice a week
Daily
Once a Week
Thrice a week
Twice a week
Daily
Daily
Once a month
Once a Month
Daily
Twice a week
Daily
Once a month
Twice a week
Once a month
Daily
Once a week
Twice a week
Thrice a week
Daily
Twice a week
Daily
Daily
Daily
Daily
Thrice a week
Thrice a week
Daily
Daily
Daily
Thrice a week
Twice a week
Daily
Twice a week
Thrice a week

Daily
Twice a week
Daily
Daily
Once a month
Daily

Twice a week
Daily
Once a week
Once a month
Daily
Purok Malipayon (13)
Name (Optional) Age Gender Purok Do you want
to have an
internet
connection in
your area?

Janna Beatriz Letigio 20-24 Female Malipayon Yes

Onessy Rose Estandarte 10-14 Female Malipayon Yes
Althea Tingal 15-19 Female Malipayon Yes
Laiza Solana 10-14 Female Malipayon Yes
Kynnice Matura 10-14 Female Malipayon Yes
Mark Kenneth Astilla 15-19 Male Malipayon Yes
Lalaine Abejar 20-24 Female Malipayon Yes
Jazmin Caralde 10-14 Female Malipayon Yes
Lenard Marco 20-24 Male Malipayon Yes
Virgin Caralde 50-54 Female Malipayon Yes
Elifa Cadayona 50-54 Female Malipayon Yes
Jenny Balolong 25-29 Female Malipayon Yes
Edilfa Cadayona 50-54 Female Malipayon Yes

Purok Valencia
Name (Optional) Age Gender Purok Do you want
to have an
internet
connection in
your area?

Arcelie Fernandez 20-24 Female Valencia Yes

Yves Dave Jumawan 20-24 Male Valencia Yes
Sidrelyn Baquero 20-24 Female Valencia No
Christian Jade Migad Latara 15-19 Male Valencia Yes
James Dacara 20-24 Male Valencia Yes
Sweezen Carbonel 20-24 Female Valencia Yes
Jeaneth Fernandez 35-39 Female Valencia Yes
Lanie Bacquiano 20-24 Female Valencia Yes
Leonora Fernandez 55-59 Female Valencia Yes
Mary Grace Carbonel 30-34 Female Valencia Yes
Antonio Fernandez 45-49 Male Valencia Yes
Barry Vecada 20-24 Male Valencia Yes
25-29 Male Valencia Yes
30-34 Male Valencia Yes
Jason Ratcho 15-19 Male Valencia Yes
Rodel Lamoste 20-24 Male Valencia Yes
5-9 Male Valencia Yes
5-9 Male Valencia Yes

Purok Settlement (24)

Name (Optional) Age Gender Purok Do you want
to have an
internet
connection in
your area?

Jonas Dalut 20-24 Male Settlement Yes

Lyka Dapar 20-24 Female Settlement Yes
Kirby Sago 20-24 Male Settlement Yes
Rusty Tumbo 15-19 Male Settlement Yes
Erden de Paz 20-24 Male Settlement Yes
Cecille Jayawon 20-24 Female Settlement Yes
Bella Panictican 15-19 Female Settlement Yes
Micah Albarando 15-19 Female Settlement Yes
Maria Luz Alivio 25-29 Female Settlement Yes
Kenneth Cadua 20-24 Male Settlement Yes
Glory Mae Gravador 20-24 Female Settlement Yes
Ghea May Lerio 20-24 Female Settlement Yes
John Omaya 15-19 Male Settlement Yes
Lawrence Omaya 15-19 Male Settlement Yes
Jocelyn Tidalgo 25-29 Female Settlement Yes
Honorato Tidalgo 50-54 Male Settlement Yes
Mechelle Fajardo 35-39 Male Settlement Yes
Jocelyn Flores 25-29 Female Settlement Yes
Catalina Jayawon 50-54 Female Settlement Yes
Argie Reponte 30-34 Male Settlement Yes
Nerissa Alaban 35-39 Female Settlement Yes
Girlie Dapar 25-29 Female Settlement Yes
25-29 Female Settlement Yes
10-14 Female Settlement Yes

Purok Linao (27)

Name (Optional) Age Gender Purok Do you want
to have an
internet
connection in
your area?

Rene Jay Binaton 20-24 Male Linao No

Lady Heart Carding 15-19 Female Linao Yes
50-54 Male Linao Yes
30-34 Female Linao Yes
40-44 Female Linao Yes
Princess Navaro 20-24 Female Linao Yes
30-34 Female Linao Yes
Krizhialette Edulian 20-24 Female Linao Yes
Angelica Meredes 15-19 Female Linao Yes
John Mark Ursal 20-24 Male Linao Yes
Reymark Tuan 15-19 Male Linao Yes
Nikki Ayuban 20-24 Female Linao Yes
Oliver Benaton 15-19 Male Linao Yes
Eduardo Mahusay 15-19 Male Linao Yes
Dycee Love Fajardo 15-19 Female Linao Yes
15-19 Male Linao Yes
25-29 Male Linao Yes
Laiza Borja 15-19 Female Linao Yes
Rhazel Benaton 15-19 Male Linao Yes
April Viernes 20-24 Male Linao Yes
10-14 Male Linao Yes
40-44 Female Linao Yes
20-24 Male Linao Yes
10-14 Female Linao Yes
55-59 Female Linao Yes
30-34 Male Linao Yes
40-44 Male Linao Yes

Purok Ulas (18)

Name (Optional) Age Gender Purok Do you want
to have an
internet
connection in
your area?

Charles Go 20-24 Male Ulas Yes

Riena Lenn Maramara 20-24 Female Ulas No
Joy Mae Sagayno 20-24 Female Ulas Yes
Fate Lobiano 15-19 Female Ulas Yes
Marianita Maramara 40-44 Female Ulas Yes
Johanna Ursal 10-14 Female Ulas Yes
Lester Quiñones 15-19 Male Ulas Yes
Yanna Matura 15-19 Female Ulas No
Rosita Diamante 50-54 Female Ulas Yes
Annarizza Letigio 40-44 Female Ulas Yes
Meriam Balco 25-29 Female Ulas Yes
Gleceria Go 30-34 Female Ulas Yes
April Matura 10-14 Female Ulas Yes
Jeann Lobiano 10-14 Female Ulas No
Sheila Lendio 15-19 Female Ulas Yes
Joliber Acebo 20-24 Male Ulas Yes
Josefina Codilla 35-39 Female Ulas Yes
Justine Codilla 15-19 Male Ulas Yes
What device are you going Based on the previous If you have either
to use to connect in internet question, if NONE, are or both laptop and
surfing? you willing to avail the android/iOS phone,
internet cafe services are you still willing
offered by the to avail the
proposed business? additional services
which is the
Internet Cafe?

Android phone/ iOS phone Yes

Android phone/ iOS phone Yes
Laptop No
Android phone/ iOS phone Yes
Both Yes
Both No
Both No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No

What device are you going Based on the previous If you have either
to use to connect in internet question, if NONE, are or both laptop and
surfing? you willing to avail the android/iOS phone,
internet cafe services are you still willing
offered by the to avail the
proposed business? additional services
which is the
Internet Cafe?

Both No
Android phone/ iOS phone Yes

Android phone/ iOS phone Yes

Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
None Yes
Android phone/ iOS phone Yes

What device are you going Based on the previous If you have either
to use to connect in internet question, if NONE, are or both laptop and
surfing? you willing to avail the android/iOS phone,
internet cafe services are you still willing
offered by the to avail the
proposed business? additional services
which is the
Internet Cafe?

Android phone/ iOS phone Yes

Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Laptop No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes

What device are you going Based on the previous If you have either
to use to connect in internet question, if NONE, are or both laptop and
surfing? you willing to avail the android/iOS phone,
internet cafe services are you still willing
offered by the to avail the
proposed business? additional services
which is the
Internet Cafe?

Both No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
None Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes

What device are you going Based on the previous If you have either
to use to connect in internet question, if NONE, are or both laptop and
surfing? you willing to avail the android/iOS phone,
internet cafe services are you still willing
offered by the to avail the
proposed business? additional services
which is the
Internet Cafe?

Android phone/ iOS phone Yes

Both No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone No
Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes

Android phone/ iOS phone Yes

Android phone/ iOS phone Yes
Android phone/ iOS phone No
Android phone/ iOS phone Yes
How many are What is your What is your What is/are your
you in a status in living source for Piso purpose/s for
household? Wi-Fi Vendin availing the
Machine and offered services
Internet Cafe's of the proposed
payment? business

4-6 Student Allowance Online academic re

4-6 Student Allowance Online academic res
4-6 Student Allowance Online academic re
4-6 Student Allowance Online academic r
4-6 Student Allowance Online academic re
4-6 Student Allowance Online academic r
4-6 Student Allowance Online academic res
4-6 Student Allowance Online academic res
4-6 Student Allowance Online academic re
4-6 Resident Family Income Leisure activities
7 and more Resident Family Income Leisure activities
1-3 Resident Family Income Leisure activities
7 and more Resident Family Income Leisure activities

How many are What is your What is your What is/are your
you in a status in living source for Piso purpose/s for
household? Wi-Fi Vendin availing the
Machine and offered services
Internet Cafe's of the proposed
payment? business

1-3 Student Allowance Online academic res

1-3 Student Allowance Online class

4-6 Student Allowance Online class

1-3 Student Allowance Online academic res
7 and more Student Allowance Online academic r
4-6 Professional Salary Online academic res
4-6 Resident Family Income Leisure activities
1-3 Resident Family Income Leisure activities
7 and more Resident Family Income Leisure activities
1-3 Resident Family Income Leisure activities
4-6 Resident Salary Leisure activities
4-6 Resident Family Income Leisure activities
4-6 Resident Family Income Leisure activities
7 and more Student Allowance Online academic res
7 and more Student Allowance Online academic res
4-6 Student Allowance Online academic researches, Leisure activitie
4-6 Student Allowance Leisure activities

How many are What is your What is your What is/are your
you in a status in living source for Piso purpose/s for
household? Wi-Fi Vendin availing the
Machine and offered services
Internet Cafe's of the proposed
payment? business

4-6 Student Allowance Online academic res

4-6 Student Allowance Online class
7 and more Student Allowance Online academic res
7 and more Student Allowance Online academic res
4-6 Resident Salary Online work at home
7 and more Student Allowance Online academic res
4-6 Student Allowance Online academic re
4-6 Student Allowance Online academic re
1-3 Resident Salary Online work at home
4-6 Student Allowance Online class
1-3 Student Allowance Online academic res
7 and more Resident Salary Online work at home
4-6 Student Allowance Online academic re
7 and more Student Allowance Online academic re
4-6 Resident Salary Online work at home
4-6 Resident Family Income Leisure activities
1-3 Resident Business Income Leisure activities
1-3 Resident Business Income Leisure activities
7 and more Resident Family Income Leisure activities
7 and more Resident Business Income Leisure activities
1-3 Resident Business Income Leisure activities
1-3 Resident Family Income Leisure activities
1-3 Student Allowance Online academic re
4-6 Student Allowance Online academic re

How many are What is your What is your What is/are your
you in a status in living source for Piso purpose/s for
household? Wi-Fi Vendin availing the
Machine and offered services
Internet Cafe's of the proposed
payment? business

4-6 Student Allowance Online academic re

4-6 Resident Allowance Online academic re
4-6 Resident Family Income Leisure activities
4-6 Resident Family Income Leisure activities
1-3 Student Allowance Online class
4-6 Student Allowance Online academic re
4-6 Student Allowance Online academic re
4-6 Resident Family Income Online work at home
4-6 Resident Salary Leisure activities
7 and more Student Allowance Online class
7 and more Resident Salary Leisure activities
1-3 Student Allowance Online class
4-6 Student Allowance Online academic re
1-3 Student Allowance Online academic re
1-3 Student Allowance Online academic re
4-6 Student Allowance Online academic re
1-3 Student Allowance Online academic r
7 and more Student Allowance Online academic re
4-6 Resident Business Income Online academic re
4-6 Student Allowance Online academic researches, Leisure activitie
4-6 Resident Family Income Leisure activities
1-3 Student Allowance Online academic res
1-3 Student Allowance Online academic re
7 and more Resident Family Income Leisure activities
4-6 Resident Business Income Online work at home
4-6 Resident Business Income Leisure activities

How many are What is your What is your What is/are your
you in a status in living source for Piso purpose/s for
household? Wi-Fi Vendin availing the
Machine and offered services
Internet Cafe's of the proposed
payment? business

4-6 Student Allowance Online academic re

4-6 Student Allowance Online class, Onlin

7 and more Student Allowance Online academic re
1-3 Resident Family Income Leisure activities
4-6 Student Allowance Online class, Onli
1-3 Student Allowance Online academic r
4-6 Student Allowance Online academic re
4-6 Resident Family Income Leisure activities
4-6 Resident Salary Leisure activities
1-3 Resident Family Income Leisure activities
4-6 Resident Family Income Leisure activities
7 and more Student Allowance Online academic re

4-6 Student Allowance Online academic re

4-6 Student Allowance Online academic re
4-6 Resident Salary Leisure activities
1-3 Student Allowance Online academic re
How often will you Check a particular category
avail the Piso Wi- of time and its quantity you
Fi Vending want to avail in the Piso Wi-Fi
Machine Vending Machine Services of
Services? the proposed business. [20
mins/Php2]
Check a particular category of
time and its quantity you want
to avail in the Piso Wi-Fi
Vending Machine Services of
the proposed business. [1 hr
and 12 mins/Php4]

Daily
Thrice a week
Daily
Thrice a week 3 5
Twice a week 2
Daily 2
Daily
Daily
Daily
Once a month
Once a Month
Daily 3
Once a month

How often will you Check a particular category
avail the Piso Wi- of time and its quantity you
Fi Vending want to avail in the Piso Wi-Fi
Machine Vending Machine Services of
Services? the proposed business. [20
mins/Php2]
Check a particular category of
time and its quantity you want
to avail in the Piso Wi-Fi
Vending Machine Services of
the proposed business. [1 hr
and 12 mins/Php4]

Daily
Daily 1

Daily 4
Daily
 Daily
Twice a week
Daily
Once a month
Twice a week
Once a month 2
Twice a week
Twice a week
Thrice a week
Daily
Daily
ademic researches, Leisure activities (Facebook, Twitter, Instagram, Online Games, and etc.)
Daily 1 3

How often will you Check a particular category
avail the Piso Wi- of time and its quantity you
Fi Vending want to avail in the Piso Wi-Fi
Machine Vending Machine Services of
Services? the proposed business. [20
mins/Php2]
Check a particular category of
time and its quantity you want
to avail in the Piso Wi-Fi
Vending Machine Services of
the proposed business. [1 hr
and 12 mins/Php4]

Daily 1
Daily 1
Daily
Daily
Daily
Daily 1
Daily
Daily
Thrice a week
Daily
Daily
Daily
Daily 2
Daily
Daily
Once a week
Twice a week
Daily
Once a Week 3
Thrice a week 3
Twice a week 2
Daily 1
Thrice a week
Daily 3

How often will you Check a particular category
avail the Piso Wi- of time and its quantity you
Fi Vending want to avail in the Piso Wi-Fi
Machine Vending Machine Services of
Services? the proposed business. [20
mins/Php2]
Check a particular category of
time and its quantity you want
to avail in the Piso Wi-Fi
Vending Machine Services of
the proposed business. [1 hr
and 12 mins/Php4]

Daily 1
Daily
Twice a week
Twice a week
Daily
Thrice a week 1
Daily
Daily
Daily
Daily
Twice a week
Daily
Daily
Daily 4
Daily 1
Thrice a week
Daily
Daily 1
 Daily 3
ademic researches, Leisure activities (Facebook, Twitter, Instagram, Online Games, and etc.)
Twice a week
Daily 1 1
Daily
Once a month
Twice a week
Once a week

How often will you Check a particular category
avail the Piso Wi- of time and its quantity you
Fi Vending want to avail in the Piso Wi-Fi
Machine Vending Machine Services of
Services? the proposed business. [20
mins/Php2]
Check a particular category of
time and its quantity you want
to avail in the Piso Wi-Fi
Vending Machine Services of
the proposed business. [1 hr
and 12 mins/Php4]

Daily 2

Daily
Daily
Once a week 2
Daily
Daily 1 2
Daily 1
Once a week
Twice a week
Thrice a week
Twice a week
Daily 1

Daily
Daily 1
Thrice a week 3
Daily
Check a particular category of Check a particular category of
time and its quantity you want to time and its quantity you want
avail in the Piso Wi-Fi Vending to avail in the Piso Wi-Fi
Machine Services of the Vending Machine Services of
proposed business. [2 hrs and the proposed business. [3
30 mins/Php8] hrs/Php10]

1
3
2
4

Check a particular category of Check a particular category of

time and its quantity you want to time and its quantity you want
avail in the Piso Wi-Fi Vending to avail in the Piso Wi-Fi
Machine Services of the Vending Machine Services of
proposed business. [2 hrs and the proposed business. [3
30 mins/Php8] hrs/Php10]

1
3

3
 2

2
2
1
3

Check a particular category of Check a particular category of

time and its quantity you want to time and its quantity you want
avail in the Piso Wi-Fi Vending to avail in the Piso Wi-Fi
Machine Services of the Vending Machine Services of
proposed business. [2 hrs and the proposed business. [3
30 mins/Php8] hrs/Php10]

2
2
2

2 1
2

2
3
 4
3

Check a particular category of Check a particular category of

time and its quantity you want to time and its quantity you want
avail in the Piso Wi-Fi Vending to avail in the Piso Wi-Fi
Machine Services of the Vending Machine Services of
proposed business. [2 hrs and the proposed business. [3
30 mins/Php8] hrs/Php10]

3
2

4
2

3
 2
2
3 1

Check a particular category of Check a particular category of

time and its quantity you want to time and its quantity you want
avail in the Piso Wi-Fi Vending to avail in the Piso Wi-Fi
Machine Services of the Vending Machine Services of
proposed business. [2 hrs and the proposed business. [3
30 mins/Php8] hrs/Php10]

1
2

1
3
2

4
2

3
1
Check a particular category of total Do you have any
time and its quantity you want to suggestions/recommendation
avail in the Piso Wi-Fi Vending s for the proposed business?
Machine Services of the
proposed business. [5
hrs/Php12]

1 1 Unta kusog ang connectio

1 2 unta kusog ang connection
2 2 None
8 None
4 None
1 3 None
1 2 May you satisfy us
3
2
4
2 2
3
2 2

Check a particular category of total Do you have any

time and its quantity you want to suggestions/recommendation
avail in the Piso Wi-Fi Vending s for the proposed business?
Machine Services of the
proposed business. [5
hrs/Php12]

1 2 None
4 None
None
4 None
3 None
 2 None
4 4
2
2 2
4 4
2
2
2
2 3
3
3 3
0
4

Check a particular category of total Do you have any

time and its quantity you want to suggestions/recommendation
avail in the Piso Wi-Fi Vending s for the proposed business?
Machine Services of the
proposed business. [5
hrs/Php12]

3 None
1 4 None
1 3 None
2 2 None
2 2 None
4 None
2 None
2 2 None
3 3 N/a
1 1 None
2
3 Sana maasahan namin ito
2 4 None
3 3
3 3 None
2 2
 4
3
2
3
2
2
2 2
3

Check a particular category of total Do you have any

time and its quantity you want to suggestions/recommendation
avail in the Piso Wi-Fi Vending s for the proposed business?
Machine Services of the
proposed business. [5
hrs/Php12]

N/A
1 N/A
2 2 None
3 None
2 None
2 2 None
3
3 3
3
1 1
2 2
4
2
2 2
4
3
2 2
1 1
4
 3
0
2
4
1 5
1 1
2 2
2

Check a particular category of total Do you have any

time and its quantity you want to suggestions/recommendation
avail in the Piso Wi-Fi Vending s for the proposed business?
Machine Services of the
proposed business. [5
hrs/Php12]

3 None

1 2
2 None
2
1 2 None
6
3
2 2
2
2 2
4
3

3
1 3 None
3
2 2
 Piso Wi-Fi Vending Machine
Time Consumed / Rate
Package (in Php.)
20 Minutes 2.00
1 hour and 12 minutes 4.00
2 hours and 30 minutes 8.00
3 hours 10.00
5 hours 12.00 300
 No of
cellphones in a
No. of 200 meters Target
Purok household
Households scope Market
willing to avail
the services
Settlement 114 57 171 171
Valencia 88 44 132 132
Malipayon 64 32 96 96
Ulas 84 42 126 126
Linao 129 65 195 195
480 240 720 720
Target Market No. of
(%) respondents

24% 24
18% 18
13% 13
18% 18
27% 27
100% 100
 Particulars Total
Total No. of Households (200 meters radius from Piso Wi-Fi
Machine Installation ( for 5 puroks) 240
Multiply By: Average No. of Members with Cellphones per
household 3
Total No. of Individuals in a Household with Cellphones 720
Multiply By: Percentage of Willing Respondents 97%
Total Target Market 698
Less: Margin Of Error (10%) 70
Market Size (Number of Users) 629
Multiply by: Average No. of Daily Usage (in minutes) 240
Adjusted Market Size (in minutes) 150,854
 Once a
Particulars Daily
week

Puroks:
Purok Malipayon
once 1 0 0% 0 0%
twice 2 0 0% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 1 200% 0 0%
1 hr and 12 mins/Php4 thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 0 0% 0 0%
2 hrs and 30 mins/Php8thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 1 100% 0 0%
twice 2 1 200% 0 0%
3 hrs/Php10 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 75% 0 0%
twice 2 1 67% 0 0%
5 hrs/Php12 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

Purok Valencia
 once 1 2 100% 0 0%
twice 2 0 0% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 0 0% 0 0%
1 hr and 12 mins/Php4 thrice 3 1 300% 0 0%
4 times 4 1 400% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 2 100% 0 0%
2 hrs and 30 mins/Php8thrice 3 3 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 1 50% 0 0%
twice 2 0 0% 0 0%
3 hrs/Php10 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 1 100% 0 0%
twice 2 0 0% 0 0%
5 hrs/Php12 thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

Purok Settlement
once 1 2 100% 0 0%
twice 2 1 200% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 2 100% 0 0%
twice 2 0 0% 0 0%
1 hr and 12 mins/Php4 thrice 3 1 100% 1 100%
4 times 4 0 0% 0 0%
1 hr and 12 mins/Php4

5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 2 200% 0 0%
2 hrs and 30 mins/Php8thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 2 100% 0 0%
twice 2 4 200% 0 0%
3 hrs/Php10 thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 100% 0 0%
twice 2 4 133% 1 33%
5 hrs/Php12 thrice 3 2 200% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

Purok Linao
once 1 2 67% 0 0%
twice 2 0 0% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 100% 0 0%
twice 2 0 0% 0 0%
1 hr and 12 mins/Php4 thrice 3 1 300% 0 0%
4 times 4 1 400% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 2 133% 0 0%
2 hrs and 30 mins/Php8thrice 3 1 150% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 1 100% 0 0%
twice 2 1 50% 1 50%
3 hrs/Php10
 3 hrs/Php10 thrice 3 2 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 100% 0 0%
twice 2 4 133% 0 0%
5 hrs/Php12 thrice 3 1 150% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

Purok Ulas
once 1 4 100% 0 0%
twice 2 1 200% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 1 100% 1 100%
1 hr and 12 mins/Php4 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 2 100% 0 0%
twice 2 3 200% 0 0%
2 hrs and 30 mins/Php8thrice 3 2 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 2 100% 0 0%
twice 2 0 0% 0 0%
3 hrs/Php10 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 100% 0 0%
twice 2 1 67% 1 67%
5 hrs/Php12 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%
 T

Once a
Particulars Daily
week

once 1 10 91% 0 0%
twice 2 2 133% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 5 0% 0 0%
twice 2 2 80% 1 32%
1 hr and 12 mins/Php4 thrice 3 4 171% 1 73%
4 times 4 2 0% 0 0%
5 times 5 0 0% 0 0%

once 1 2 67% 0 0%
twice 2 9 138% 0 0%
2 hrs and 30 mins/Php8thrice 3 8 267% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 7 88% 0 0%
twice 2 6 120% 1 20%
3 hrs/Php10 thrice 3 3 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 13 93% 0 0%
twice 2 10 100% 2 20%
5 hrs/Php12 thrice 3 4 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

T
 Average Frequency

Total
number Daily
Twice a Thrice a Once a
of (360
week week month
custome days)
rs

0 0% 0 0% 0 0% 0 0
1 200% 0 0% 0 0% 1 0
0 0% 1 300% 0 0% 1 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 0% 0 0% 0 0% 1 720
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 0 0% 0 0
0 0% 1 500% 0 0% 1 0

0 0% 1 100% 0 0% 1 0
1 200% 0 0% 0 0% 1 0
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 1 400% 1 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 1 360
0 0% 0 0% 0 0% 1 720
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% 1 25% 0 0% 4 270
0 0% 0 0% 2 133% 3 240
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% 0 0% 0 0% 2 360
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% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 0 0
0 0% 0 0% 1 200% 1 0
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 0 0% 1 1,440
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 0 0
2 100% 0 0% 0 0% 4 360
0 0% 0 0% 0 0% 3 1,080
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 1 50% 0 0% 2 180
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% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 1 360
0 0% 1 100% 1 100% 2 0
0 0% 0 0% 0 0% 1 1,080
2 400% 0 0% 0 0% 2 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 2 360
0 0% 0 0% 0 0% 1 720
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% 0 0% 0 0% 2 360
1 200% 0 0% 0 0% 1 0
0 0% 1 100% 0 0% 3 360
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% 0 0% 0 0% 2 720
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 2 360
0 0% 0 0% 0 0% 4 720
0 0% 0 0% 0 0% 1 1,080
1 400% 0 0% 0 0% 1 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 3 360
0 0% 1 33% 0 0% 6 480
0 0% 1 100% 0 0% 3 720
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 1 33% 0 0% 3 240
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% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 3 360
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 0 0% 1 1,440
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 0 0
1 67% 0 0% 0 0% 3 480
1 150% 0 0% 0 0% 2 540
1 400% 0 0% 0 0% 1 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 1 360
1 50% 1 50% 0 0% 4 180
0 0% 0 0% 0 0% 2 1,080
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 3 360
1 33% 1 33% 0 0% 6 480
0 0% 1 150% 0 0% 2 540
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 4 360
0 0% 0 0% 0 0% 1 720
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% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 2 360
0 0% 1 300% 0 0% 1 0
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 2 360
0 0% 0 0% 0 0% 3 720
0 0% 0 0% 0 0% 2 1080
1 400% 0 0% 0 0% 1 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 2 360
1 200% 0 0% 0 0% 1 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 0% 0 0% 0 0% 3 360
0 0% 1 67% 0 0% 3 240
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0
 Total Average Frequency

Total
number Daily
Twice a Thrice a Once a
of (360
week week month
custome days)
rs

0 0% 1 9% 0 0% 11 327
1 67% 0 0% 0 0% 3 480
0 0% 1 0% 0 0% 1 0
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 5 0
1 40% 0 0% 1 40% 5 288
0 0% 2 86% 0 0% 7 617.14
0 0% 0 0% 0 0% 2 0
0 0% 1 0% 0 0% 1 0

0 0% 1 33% 0 0% 3 240
4 62% 0 0% 0 0% 13 498.46
1 33% 0 0% 0 0% 9 960
2 267% 0 0% 1 133% 3 0
0 0% 0 0% 0 0% 0 0

0 0% 1 13% 0 0% 8 315
2 40% 1 20% 0 0% 10 432
0 0% 0 0% 0 0% 3 0
1 0% 0 0% 0 0% 1 0
0 0% 0 0% 0 0% 0 0

0 0% 1 7% 0 0% 14 334.29
1 10% 4 40% 3 30% 20 360
0 0% 2 0% 0 0% 6 0
2 0% 0 0% 0 0% 2 0
0 0% 0 0% 0 0% 0 0

Total Average Frequency

 Total
number Weighted
Once a Twice Thrice Once a Average
of Pro Average
week a week a week month Frequency
availment rate Frequency
(52) (104) (156) (12) per Service
s in a per Service
year

0 0 0 0 0 0% 0
0 208 0 0 208 31% 64
0 0 468 0 468 69% 324
388 9
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 676 100% 388
0 0 0 0 0 0% 0
0 0 0 0 720 28% 201
0 0 0 0 1080 42% 452
889 50
0 0 0 0 0 0% 0
0 0 780 0 780 30% 236
Total 2580 100% 889
0 0 156 0 156 10% 16
0 208 0 0 208 14% 29
0 0 0 0 1080 72% 782
829 43
0 0 0 48 48 3% 2
0 0 0 0 0 0% 0
Total 1492 100% 829
0 0 0 0 360 33% 120
0 0 0 0 720 67% 480
0 0 0 0 0 0 0
600 23
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Total 1080 100% 600
0 0 39 0 309 55% 169
0 0 0 16 256 45% 116
0 0 0 0 0 0 0
285 5
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Total 565 100% 285
0 0 0 0 360 100% 360
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
360 8
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 360 100% 360
0 0 0 0 0 0% 0
0 0 0 24 24 1% 0
0 0 0 0 1,080 42% 458
1,274 102
0 0 0 0 1,440 57% 815
0 0 0 0 0 0% 0
Total 2,544 100% 1274
0 0 0 0 0 0% 0
0 104 0 0 464 30% 139
0 0 0 0 1,080 70% 755
895 50
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,544 100% 895
0 0 78 0 258 100% 258
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
258 4
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 258 100% 258
0 0 0 0 360 18% 64
0 0 156 12 168 8% 14
0 0 0 0 1,080 53% 576
740 34
0 416 0 0 416 21% 86
0 0 0 0 0 0% 0
Total 2,024 100% 740

0 0 0 0 360 33% 120

0 0 0 0 720 67% 480
0 0 0 0 0 0% 0
600 23
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,080 100% 600
0 0 0 0 360 32% 114
0 208 0 0 208 18% 38
52 0 156 0 568 50% 284
436 12
0 0 0 0 0 0% 0
 436 12
0 0 0 0 0 0% 0
Total 1,136 100% 436
0 0 0 0 0 0% 0
0 0 0 0 720 40% 288
0 0 0 0 1080 60% 648
936 55
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,800 100% 936
0 0 0 0 360 14% 50
0 0 0 0 720 28% 201
0 0 0 0 1080 42% 453
772 38
0 416 0 0 416 16% 67
0 0 0 0 0 0% 0
Total 2,576 100% 772
0 0 0 0 360 20% 73
17 0 52 0 549 31% 169
0 0 156 0 876 49% 430
671 28
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,785 100% 671

0 0 52 0 292 100% 292

0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
292 5
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 292 100% 292
0 0 0 0 360 13% 45
0 0 0 0 0 0% 0
0 0 0 0 1,080 38% 405
1,170 86
0 0 0 0 1,440 50% 720
0 0 0 0 0 0% 0
Total 2,880 100% 1170
0 0 0 0 0 0% 0
0 69 0 0 549 33% 182
0 156 0 0 696 42% 292
577 21
0 416 0 0 416 25% 104
0 0 0 0 0 0% 0
Total 1661 100% 577
0 0 0 0 360 20% 73
26 52 78 0 336 19% 64
793 40
0 0 0 0 1,080 61% 657
793 40
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,776 100% 793
0 0 0 0 360 21% 76
0 35 52 0 567 33% 189
0 0 234 0 774 46% 352
617 24
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,701 100% 617

0 0 0 0 360 33% 120

0 0 0 0 720 67% 480
0 0 0 0 0 0% 0
600 23
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,080 100% 600
0 0 0 0 0 0% 0
52 0 0 0 412 47% 193
0 0 468 0 468 53% 249
442 12
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 880 100% 442
0 0 0 0 360 14% 50
0 0 0 0 720 28% 201
0 0 0 0 1080 42% 453
772 38
0 416 0 0 416 16% 67
0 0 0 0 0 0% 0
Total 2576 100% 772
0 0 0 0 360 63% 228
0 208 0 0 208 37% 76
0 0 0 0 0 0% 0
304 6
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 568 100% 304
0 0 0 0 360 49% 175
35 0 104 0 379 51% 194
0 0 0 0 0 0% 0
370 9
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 739 100% 370
 15,869 748

Total
number Weighted
Once a Twice Thrice Once a Average
of Pro Average
week a week a week month Frequency
availment rate Frequency
(52) (104) (156) (12) per Service
s in a per Service
year

0 0 14 0 341 38% 131

0 69 0 0 549 62% 339
0 0 0 0 0 0% 0
470 7
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 891 100% 470
0 0 0 0 0 0% 0
16.64 42 0 4.8 351 31% 108
38.204 0 133.71 0 789 69% 546
654 14
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1140 100% 654
0 0 52 0 292 14% 40
0 64 0 0 562 26% 148
0 35 0 0 995 46% 462
689 15
0 277 0 16 293 14% 40
0 0 0 0 0 0% 0
Total 2142 100% 689
0 0 19.5 0 335 39% 132
10.4 42 31.2 0 515 61% 312
0 0 0 0 0 0% 0
444 6
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 850 100% 444
0 0 11.143 0 345 44% 151
10 10 62.4 3.6 447 56% 252
0 0 0 0 0 0% 0
403 5
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 792 100% 403
31,048 1,406
 Once a
Particulars Daily
week

Puroks:
Purok Malipayon
once 1 0 0% 0 0%
twice 2 0 0% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 1 200% 0 0%
1 hr and 12 mins/Php4 thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 0 0% 0 0%
2 hrs and 30 mins/Php8thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 1 100% 0 0%
twice 2 1 200% 0 0%
3 hrs/Php10 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 75% 0 0%
twice 2 1 67% 0 0%
5 hrs/Php12 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

Purok Valencia
once 1 2 100% 0 0%

20 mins/Php2
 twice 2 0 0% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 0 0% 0 0%
1 hr and 12 mins/Php4 thrice 3 1 300% 0 0%
4 times 4 1 400% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 2 100% 0 0%
2 hrs and 30 mins/Php8thrice 3 3 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 1 50% 0 0%
twice 2 0 0% 0 0%
3 hrs/Php10 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 1 100% 0 0%
twice 2 0 0% 0 0%
5 hrs/Php12 thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

Purok Settlement
once 1 2 100% 0 0%
twice 2 1 200% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 2 100% 0 0%
twice 2 0 0% 0 0%
1 hr and 12 mins/Php4 thrice 3 1 100% 1 100%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%
 once 1 0 0% 0 0%
twice 2 2 200% 0 0%
2 hrs and 30 mins/Php8thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 2 100% 0 0%
twice 2 4 200% 0 0%
3 hrs/Php10 thrice 3 1 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 100% 0 0%
twice 2 4 133% 1 33%
5 hrs/Php12 thrice 3 2 200% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

Purok Linao
once 1 2 67% 0 0%
twice 2 0 0% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 100% 0 0%
twice 2 0 0% 0 0%
1 hr and 12 mins/Php4 thrice 3 1 300% 0 0%
4 times 4 1 400% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 2 133% 0 0%
2 hrs and 30 mins/Php8thrice 3 1 150% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 1 100% 0 0%
twice 2 1 50% 1 50%
3 hrs/Php10 thrice 3 2 300% 0 0%
 3 hrs/Php10
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 100% 0 0%
twice 2 4 133% 0 0%
5 hrs/Php12 thrice 3 1 150% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

Purok Ulas
once 1 4 100% 0 0%
twice 2 1 200% 0 0%
20 mins/Php2 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 0 0% 0 0%
twice 2 1 100% 1 100%
1 hr and 12 mins/Php4 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 2 100% 0 0%
twice 2 3 200% 0 0%
2 hrs and 30 mins/Php8thrice 3 2 300% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 2 100% 0 0%
twice 2 0 0% 0 0%
3 hrs/Php10 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%

once 1 3 100% 0 0%
twice 2 1 67% 1 67%
5 hrs/Php12 thrice 3 0 0% 0 0%
4 times 4 0 0% 0 0%
5 times 5 0 0% 0 0%
 Average Frequency

Total Daily
Twice a Thrice a Once a
number of (360
week week month
customers days)

0 0% 0 0% 0 0% 0 0
1 200% 0 0% 0 0% 1 0
0 0% 1 300% 0 0% 1 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 0% 0 0% 0 0% 1 720
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 0 0% 0 0
0 0% 1 500% 0 0% 1 0

0 0% 1 100% 0 0% 1 0
1 200% 0 0% 0 0% 1 0
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 1 400% 1 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 1 360
0 0% 0 0% 0 0% 1 720
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% 1 25% 0 0% 4 270
0 0% 0 0% 2 133% 3 240
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% 0 0% 0 0% 2 360
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% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 0 0
0 0% 0 0% 1 200% 1 0
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 0 0% 1 1,440
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 0 0
2 100% 0 0% 0 0% 4 360
0 0% 0 0% 0 0% 3 1,080
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 1 50% 0 0% 2 180
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% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 1 360
0 0% 1 100% 1 100% 2 0
0 0% 0 0% 0 0% 1 1,080
2 400% 0 0% 0 0% 2 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 2 360
0 0% 0 0% 0 0% 1 720
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% 0 0% 0 0% 2 360
1 200% 0 0% 0 0% 1 0
0 0% 1 100% 0 0% 3 360
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% 0 0% 0 0% 2 720
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 2 360
0 0% 0 0% 0 0% 4 720
0 0% 0 0% 0 0% 1 1,080
1 400% 0 0% 0 0% 1 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 3 360
0 0% 1 33% 0 0% 6 480
0 0% 1 100% 0 0% 3 720
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 1 33% 0 0% 3 240
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% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 3 360
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 1 1,080
0 0% 0 0% 0 0% 1 1,440
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 0 0
1 67% 0 0% 0 0% 3 480
1 150% 0 0% 0 0% 2 540
1 400% 0 0% 0 0% 1 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 1 360
1 50% 1 50% 0 0% 4 180
0 0% 0 0% 0 0% 2 1,080
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 3 360
1 33% 1 33% 0 0% 6 480
0 0% 1 150% 0 0% 2 540
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 4 360
0 0% 0 0% 0 0% 1 720
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% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 2 360
0 0% 1 300% 0 0% 1 0
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 2 360
0 0% 0 0% 0 0% 3 720
0 0% 0 0% 0 0% 2 1080
1 400% 0 0% 0 0% 1 0
0 0% 0 0% 0 0% 0 0

0 0% 0 0% 0 0% 2 360
1 200% 0 0% 0 0% 1 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 0% 0 0% 0 0% 3 360
0 0% 1 67% 0 0% 3 240
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0
0 0% 0 0% 0 0% 0 0

Total Average Frequency

 Total Weighted
Once a Twice Thrice Once a
number of Pro Average
week a week a week month
availments rate Frequency
(52) (104) (156) (12)
in a year per Service

0 0 0 0 0 0% 0
0 208 0 0 208 31% 64
0 0 468 0 468 69% 324
388
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 676 100% 388
0 0 0 0 0 0% 0
0 0 0 0 720 28% 201
0 0 0 0 1080 42% 452
889
0 0 0 0 0 0% 0
0 0 780 0 780 30% 236
Total 2580 100% 889
0 0 156 0 156 10% 16
0 208 0 0 208 14% 29
0 0 0 0 1080 72% 782
829
0 0 0 48 48 3% 2
0 0 0 0 0 0% 0
Total 1492 100% 829
0 0 0 0 360 33% 120
0 0 0 0 720 67% 480
0 0 0 0 0 0 0
600
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Total 1080 100% 600
0 0 39 0 309 55% 169
0 0 0 16 256 45% 116
0 0 0 0 0 0 0
0 0 0 0 0 0 0 285
0 0 0 0 0 0 0
Total 565 100% 285

0 0 0 0 360 100% 360

360
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
360
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 360 100% 360
0 0 0 0 0 0% 0
0 0 0 24 24 1% 0
0 0 0 0 1,080 42% 458
1,274
0 0 0 0 1,440 57% 815
0 0 0 0 0 0% 0
Total 2,544 100% 1274
0 0 0 0 0 0% 0
0 104 0 0 464 30% 139
0 0 0 0 1,080 70% 755
895
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,544 100% 895
0 0 78 0 258 100% 258
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
258
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 258 100% 258
0 0 0 0 360 18% 64
0 0 156 12 168 8% 14
0 0 0 0 1,080 53% 576
740
0 416 0 0 416 21% 86
0 0 0 0 0 0% 0
Total 2,024 100% 740

0 0 0 0 360 33% 120

0 0 0 0 720 67% 480
0 0 0 0 0 0% 0
600
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,080 100% 600
0 0 0 0 360 32% 114
0 208 0 0 208 18% 38
52 0 156 0 568 50% 284
436
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
 436

Total 1,136 100% 436

0 0 0 0 0 0% 0
0 0 0 0 720 40% 288
0 0 0 0 1080 60% 648
936
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,800 100% 936
0 0 0 0 360 14% 50
0 0 0 0 720 28% 201
0 0 0 0 1080 42% 453
772
0 416 0 0 416 16% 67
0 0 0 0 0 0% 0
Total 2,576 100% 772
0 0 0 0 360 20% 73
17 0 52 0 549 31% 169
0 0 156 0 876 49% 430
671
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,785 100% 671

0 0 52 0 292 100% 292

0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
292
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 292 100% 292
0 0 0 0 360 13% 45
0 0 0 0 0 0% 0
0 0 0 0 1,080 38% 405
1,170
0 0 0 0 1,440 50% 720
0 0 0 0 0 0% 0
Total 2,880 100% 1170
0 0 0 0 0 0% 0
0 69 0 0 549 33% 182
0 156 0 0 696 42% 292
577
0 416 0 0 416 25% 104
0 0 0 0 0 0% 0
Total 1661 100% 577
0 0 0 0 360 20% 73
26 52 78 0 336 19% 64
0 0 0 0 1,080 61% 657
793
 793
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,776 100% 793
0 0 0 0 360 21% 76
0 35 52 0 567 33% 189
0 0 234 0 774 46% 352
617
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,701 100% 617

0 0 0 0 360 33% 120

0 0 0 0 720 67% 480
0 0 0 0 0 0% 0
600
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 1,080 100% 600
0 0 0 0 0 0% 0
52 0 0 0 412 47% 193
0 0 468 0 468 53% 249
442
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 880 100% 442
0 0 0 0 360 14% 50
0 0 0 0 720 28% 201
0 0 0 0 1080 42% 453
772
0 416 0 0 416 16% 67
0 0 0 0 0 0% 0
Total 2576 100% 772
0 0 0 0 360 63% 228
0 208 0 0 208 37% 76
0 0 0 0 0 0% 0
304
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 568 100% 304
0 0 0 0 360 49% 175
35 0 104 0 379 51% 194
0 0 0 0 0 0% 0
370
0 0 0 0 0 0% 0
0 0 0 0 0 0% 0
Total 739 100% 370
15,869
 Average
Frequency
per Service

Particulars Daily 1x a week

once 1 10 91% 0
twice 2 2 133% 0
20 mins thrice 3 0 0% 0
4 times 4 0 0% 0
9
5 times 5 0 0% 0

once 1 5 100% 0
twice 2 2 80% 1
1 hr and 12 mins thrice 3 4 171% 1
4 times 4 2 400% 0
50
5 times 5 0 0% 0

once 1 2 67% 0
twice 2 9 138% 0
2 hrs and 30 mins thrice 3 8 267% 0
4 times 4 0 0% 0
43
5 times 5 0 0% 0

once 1 7 88% 0
twice 2 6 120% 1
3 hrs thrice 3 3 300% 0
4 times 4 0 0% 0
23
5 times 5 0 0% 0

once 1 13 93% 0
twice 2 10 100% 2
5 hrs thrice 3 4 200% 0
4 times 4 0 0% 0
5 5 times 5 0 0% 0

8
8

102

50

34

23

12
12

55

38

28

86

21

40
40

24

23

12

38

748
100%
200%
300%
0%
0%

100%
200%
300%
400%
500%
0%
100%
200%
300%
400%
0%
0%
100%
200%
300%
400%
0%
0%
100%
200%
300%
400%
0%
0%
 1x a
Daily week
1x a week 2x a week 3x a week 1x a month Total (360) (52)
0% 0 0% 1 9% 0 0% 11 327 0
0% 1 67% 0 0% 0 0% 3 480 0
0% 0 0% 1 300% 0 0% 1 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 0% 0 0% 5 360 0
40% 1 40% 0 0% 1 40% 5 288 21
43% 0 0% 2 86% 0 0% 7 617 22
0% 0 0% 0 0% 0 0% 2 1,440 0
0% 0 0% 1 500% 0 0% 1 0 0

0% 0 0% 1 33% 0 0% 3 240 0
0% 4 62% 0 0% 0 0% 13 498 0
0% 1 33% 0 0% 0 0% 9 960 0
0% 2 267% 0 0% 1 133% 3 0 0
0% 0 0% 0 0% 0 0% 0 0 0

0% 0 0% 1 13% 0 0% 8 315 0
20% 2 40% 1 20% 0 0% 10 432 10
0% 0 0% 0 0% 0 0% 3 1,080 0
0% 1 400% 0 0% 0 0% 1 0 0
0% 0 0% 0 0% 0 0% 0 0 0

0% 0 0% 1 7% 0 0% 14 334 0
20% 1 10% 4 40% 3 30% 20 360 10
0% 0 0% 2 100% 0 0% 6 720 0
0% 2 400% 0 0% 0 0% 2 0 0
0% 0 0% 0 0% 0 0% 0 0 0
 Weighted
2x a 3x a 1x a Total No. of Average Average
week week month availments Pro Frequency per Frequency
(104) (156) (12) in a year Rate Service per Service
0 14 0 341 25% 86
69 0 0 549 40% 222
0 468 0 468 34% 161
469 64
0 0 0 0 0% 0
0 0 0 0 0% 0
Total 1,359 100% 469
0 0 0 360 10% 35
42 0 4.8 355 10% 34
0 134 0 773 21% 161
953 264
0 0 0 1440 39% 559
0 780 0 780 21% 164
Total 3,708 100% 953
0 52 0 292 14% 40
64 0 0 562 26% 148
35 0 0 995 46% 462
689 138
277 0 16 293 14% 40
0 0 0 0 0% 0
Total 2,142 100% 689
0 20 0 335 14% 48
42 31 0 515 22% 113
0 0 0 1080 46% 497
732 155
416 0 0 416 18% 74
0 0 0 0 0% 0
Total 2,346 100% 732
0 11 0 345 17% 57
10 62 4 447 21% 96
0 156 0 876 42% 368
604 106
416 0 0 416 20% 83
0 0 0 0 0% 0
Total 2,084 100% 604
Total Average Frequency 3,448 726
 Particulars Total
Total Market Size (in minutes) 150,854
Multiply by Average Frequency in a Year 726
Total Market Demand (in minutes) 109,520,294
 Particular Total
Maximum No. of Simultaneous Users per Machine 25
Multiply by: No. of Piso Wi-Fi Vending Machine units 5
Total No. of Simultaneous Users 125
Multiply by: Number of Daily Operating Minutes 960
Total Available No. of Minutes in a Day 120,000
Multipy: Operating days in a year 360
Total Available No. of Minutes in a Year 43,200,000
Multiply: Practical Capacity 80%
Annual Capacity (in minutes) 34,560,000
 Average no. of
No. of
Competiors Customers Total No. of
Units
per Day Customers

Gunday PisoNet 4 20 80
GJL Net Café 5 25 125
Dave & Sha Internet Café 5 18 90
Total Market Share (in minutes)
Average No. No. of
of Usage per Working Market
Customer (in Total Daily Days per Share
Minutes) Usage Year
240 19,200 360 6,912,000
240 30,000 360 10,800,000
240 21,600 360 7,776,000
17,712,000
 Particulars Total
Total Demand (in minutes) 109,520,294
Total Supply from Direct Competitors (in minutes) 17,712,000
Free Market (in minutes) 91,808,294
 Particular Total
Free Market (in minutes) 91,808,294
Project's Practical Capacity (in minutes) 34,560,000
Estimated Market Share Percentage 37.64%
 Maximum Percentage of
Willing
Package Capacity Willing
Respondents
(in Minutes) Respondents

34,560,000
20 mins. 18 7%
1 hr & 12 mins. 49 19%
2 hrs & 30 mins. 68 27%
3 hrs. 41 16%
5hrs. 78 31%
TOTAL 254 100%
 Operating
Willing Minutes per Total No. Package Price Service Revenue
Respondents Package Package (Php) (Php)
(in minutes)

2,449,134 20 122,457 2.00 244,914.00

6,667,087 72 92,598 4.00 370,392.00
9,252,283 150 61,682 8.00 493,456.00
5,578,583 180 30,992 10.00 309,920.00
10,612,913 300 35,376 12.00 424,512.00
34,560,000 343,105 1,843,194.00

HanyByte Piso
Projected
Total Revenue Year 1
₱ 1,843,194.00 ₱ 1,843,194.00

*5% increase of service revenue every year

 HanyByte Piso Wi-Fi Vending Machine
Projected Service Revenue
Year 2 Year 3 Year 4 Year 5
₱ 1,898,489.82 ₱ 1,993,414.31 ₱ 2,093,085.03 ₱ 2,197,739.28

enue every year

 HanyByte Piso Wi-Fi Vending Machine
Projected Salaries Expense

Year 1 -5
8 hours (8:00 am - 4 pm)
No. of Rate per Monthly
Position Annual Salary
Employees Day Salary
Staff 1 1 ₱ 336.00 ₱ 10,080.00 ₱ 120,960.00
Total ₱ 10,080.00 ₱ 120,960.00

*minimum wage is for 360 working days

chine

Total 13th Salaries

Month Pay Expense
₱ 10,080.00 ₱ 131,040.00
₱ 10,080.00 ₱ 131,040.00

HanyByte Piso Wi-Fi Vending Machine

Projected Salaries Expense

Year 1 Year 2 Year 3
₱ 131,040.00 ₱ 131,040.00 ₱ 131,040.00
-Fi Vending Machine

laries Expense
Year 4 Year 5
₱ 131,040.00 ₱ 131,040.00
 HanyByte Piso Wi-Fi Vending Machine
Projected SSS, HDMF, and Philhealth Expense
Year 1-5
8 hours (8:00 am - 4 pm)
No. of
Monthly PHILHEALTH
Position Emplo SSS ER PAG-BIG ER
Salary ER
yees
Staff 1 ₱ 10,080.00 ₱ 10,200.00 ₱ 2,116.80 ₱ 1,200.00
Total ₱ 10,080.00 ₱ 10,200.00 ₱ 2,116.80 ₱ 1,200.00
 HanyByte Piso Wi-Fi Ven
Projected Supplies
Unit Cost Total Cost
Particulars Quantity (Exclusive of Input VAT (Exclusive of
VAT) VAT)
Sanitation and Maintenance:
Alcohol 2 ₱ 468.60 ₱ 468.60 ₱ 468.60
Broom 3 70.00 ₱ 7.50 ₱ 210.00
Dustpan 2 45.00 90.00
Rug 2 35.00 70.00
Trash Bin 2 160.00 320.00
Dipper 1 35.00 35.00
Pail 1 190.00 190.00
Detergent Powder 2 319.00 638.00
Zonrox 1 124.75 124.75
Muriatic 4 120.00 480.00
Fabcon Conditioner 6 233.00 1,398.00
Tissue 2 175.00 350.00
Soap 4 110.00 440.00
Total ₱ 7.50 ₱ 4,345.75
Office Supplies Expense:
Bondpaper 1 ₱ 175.00 ₱ 175.00
Record Book 1 45.00 45.00
Receipt Sheet 5 55.00 275.00
Calculator 1 685.00 685.00
Folder 12 6.50 78.00
Ballpen 6 8.50 51.00
Pentelpen 2 37.00 74.00
Pencil 3 7.00 21.00
Stapler 1 288.00 288.00
Staple wire 1 57.50 57.50
Scissor 1 59.75 59.75
Scotch Tape 5 14.50 72.50
Correction Tape 3 22.00 66.00
Binder Clip 12 12.00 144.00
Total ₱ - ₱ 2,091.75
Total Supplies Expense ₱ 7.50 ₱ 6,437.50

*Supplies expenses increased by 2.6% every year due to inflation

Byte Piso Wi-Fi Vending Machine
Projected Supplies Expense

Year 1 Year 2 Year 3 Year 4

₱ 468.60 ₱ 468.60 ₱ 468.60 ₱ 468.60

₱ 210.00 ₱ 215.46 ₱ 221.06 ₱ 226.810
90.00 92.34 94.74 97.20
70.00 71.82 73.69 75.60
320.00 - - -
35.00 - - -
190.00 - - -
638.00 654.59 671.61 689.07
124.75 127.99 131.32 134.74
480.00 492.48 505.28 518.42
1,398.00 1,434.35 1,471.64 1,509.90
350.00 359.10 368.44 378.02
440.00 451.44 463.18 475.22
₱ 4,345.75 ₱ 3,899.57 ₱ 4,000.96 ₱ 4,104.983

₱ 175.00 ₱ 179.55 ₱ 184.22 ₱ 189.01

45.00 46.17 47.37 48.60
275.00 282.15 289.49 297.01
685.00 - - -
78.00 80.03 82.11 84.24
51.00 52.33 53.69 55.08
74.00 75.92 77.90 79.92
21.00 21.55 22.11 22.68
288.00 295.49 303.17 311.05
57.50 59.00 60.53 62.10
59.75 - - -
72.50 74.39 76.32 78.30
66.00 67.72 69.48 71.28
144.00 147.74 151.59 155.53
₱ 2,091.75 ₱ 1,382.02 ₱ 1,417.95 ₱ 1,454.82
₱ 6,437.50 ₱ 5,281.59 ₱ 5,418.91 ₱ 5,559.80
 Year 5

₱ 468.60
₱ 232.71
99.73
77.57
-
-
-
706.98
138.24
531.90
1,549.16
387.84
487.58
₱ 4,211.71

₱ 193.92
49.87
304.73
-
86.43
56.51
82.00
23.27
319.14 s
63.72 Beginning Inventory
- Add: Net Purchases
80.34 Total
73.14 Less: Ending
159.57 Supplies Expense
₱ 1,492.65
₱ 5,704.36

HanyByte Piso Wi-Fi Vending Machine Services

Projected Cleaning Materials and Supplies Expense
Particulars
Sanitation and Maintenance
Office Supplies
Pre-operating YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5
₱ 2,759 ₱ 2,264 ₱ 2,264 ₱ 2,322 ₱ 2,383
₱ 4,786 ₱ 5,282 ₱ 5,478 ₱ 5,620 ₱ 5,766
₱ 9,196 ₱ 7,545 ₱ 7,545 ₱ 7,741 ₱ 7,943 ₱ 8,149
₱ 2,759 ₱ 2,264 ₱ 2,264 ₱ 2,322 ₱ 2,383 ₱ 2,445
₱ 6,438 ₱ 5,282 ₱ 5,282 ₱ 5,419 ₱ 5,560 ₱ 5,704
\
₱ 6,438

Year 1 Year 2 Year 3 Year 4 Year 5

 HanyByte Piso Wi-Fi Vending Machine Services
Projected Advertising Expense
Year 1-5
Type of Advertisement Size Quantity Price Total Cost
Online Advertising - - - -
Tarpaulins 2ft x 3ft 5 150 750
Total 750
ne Services
nse

Service Provider
Social Media (Facebook)
JC Printing
 HanyByte Piso W-Fi Vending Machine Services
Projected Depreciation Expense
Year 1-5
Particulars Quantity Unit Cost Total Cost
Machine
Piso wi-Fi Vendo Machine 5 ₱18,000.00 ₱90,000.00
Total ₱90,000.00
Equipment
Personal Computer 1 ₱18,995.00 ₱18,995.00
Electric Fan 1 ₱839.00 ₱839.00
Total ₱19,834.00
Furniture and Fixtures
Office Table 1 ₱2,150.00 ₱2,150.00
Office Chair 1 ₱895.00 ₱895.00
Sofa 1 ₱3,291.69 ₱3,291.69
Total ₱3,045.00
Total Yearly Depreciation
 Services
se

Estimated Yearly
Useful Life Depreciation

10 ₱9,000.00

10 ₱1,899.50
5 ₱167.80
₱2,067.30

5 ₱430.00
5 ₱179.00
5 ₱658.34
₱1,267.34
₱12,334.64
 Total
Particulars Total Cost Life
Accumulated

Machine:
Piso Wi-Fi Vendo Machine ₱ 90,000.00 10 ₱ 9,000.00
Total ₱ 90,000.00
Equipment:
Personal Computer ₱ 18,995.00 10 ₱ 1,899.50
Electric Fan 839.00 5 167.80
Total ₱ 19,834.00
Furniture and Fixtures:
Office Table ₱ 2,150.00 5 ₱ 430.00
Office Chair 895.00 5 179.00
Sofa 3,291.69 5 658.34
Total ₱ 3,045.00
Total ₱ 112,879.00
 HanyByte Piso Wi-Fi Vending Machibe
Projected Accumulated Depreciation
Year 1 Year 2 Year 3

Accumuated Accumuated
Depreciation Depreciation Depreciation
Depreciation Depreciation

₱ 9,000.00 ₱ 9,000.00 ₱ 9,000.00 ₱ 18,000.00 ₱ 9,000.00

₱ 9,000.00 ₱ 9,000.00 ₱ 9,000.00 ₱ 18,000.00 ₱ 9,000.00

₱ 1,899.50 ₱ 1,899.50 ₱ 1,899.50 ₱ 3,799.00 ₱ 1,899.50

₱ 167.80 ₱ 167.80 ₱ 167.80 ₱ 335.60 ₱ 167.80
₱ 2,067.30 ₱ 2,067.30 ₱ 2,067.30 ₱ 4,134.60 ₱ 2,067.30

₱ 430.00 ₱ 430.00 ₱ 430.00 ₱ 860.00 ₱ 430.00

₱ 179.00 ₱ 179.00 ₱ 179.00 ₱ 358.00 ₱ 179.00
₱ 658.34 ₱ 658.34 ₱ 658.34 ₱ 1,316.68 ₱ 658.34
₱ 1,267.34 ₱ 1,267.34 ₱ 1,267.34 ₱ 2,534.68 ₱ 1,267.34
₱ 12,334.64 ₱ 12,334.64 ₱ 12,334.64 ₱ 24,669.28 ₱ 12,334.64
Year 3 Year 4 Year 5

Accumuated Accumuated Accumuated

Depreciation Depreciation
Depreciation Depreciation Depreciation

₱ 27,000.00 ₱ 9,000.00 ₱ 36,000.00 ₱ 9,000.00 ₱ 45,000.00

₱ 27,000.00 ₱ 9,000.00 ₱ 36,000.00 ₱ 9,000.00 ₱ 45,000.00

₱ 5,698.50 ₱ 1,899.50 ₱ 7,598.00 ₱ 1,899.50 ₱ 9,497.50

₱ 503.40 ₱ 167.80 ₱ 671.20 ₱ 167.80 ₱ 839.00
₱ 6,201.90 ₱ 2,067.30 ₱ 8,269.20 ₱ 2,067.30 ₱ 10,336.50

₱ 1,290.00 ₱ 430.00 ₱ 1,720.00 ₱ 430.00 ₱ 2,150.00

₱ 537.00 ₱ 179.00 ₱ 716.00 ₱ 179.00 ₱ 895.00
₱ 1,975.01 ₱ 658.34 ₱ 2,633.35 ₱ 658.34 ₱ 3,291.69
₱ 3,802.01 ₱ 1,267.34 ₱ 5,069.35 ₱ 1,267.34 ₱ 6,336.69
₱ 37,003.91 ₱ 12,334.64 ₱ 49,338.55 ₱ 12,334.64 ₱ 61,673.19
 HanyByte Piso Wi-Fi Vending Machine Ser
Projected Repairs and Maintenance
Total Cost,
Particulars Quantity Unit Cost
Net of VAT
Piso wi-Fi Vendo Machine 5 ₱ 18,000.00 ₱ 90,000.00
Computer Set 1 18,995.00 18,995.00
Total

*Allowance for repairs and maintenance will be 5% of the Asset's Historical cost and will i
 Wi-Fi Vending Machine Services
d Repairs and Maintenance
Year 1 Year 2 Year 3 Year 4 Year 5

₱ 4,500.00 ₱ 4,617.00 ₱ 4,737.04 ₱ 4,860.21 ₱ 4,986.57

₱ 949.75 ₱ 974.44 ₱ 999.78 ₱ 1,025.773 ₱ 1,052.443
₱ 5,449.75 ₱ 5,591.44 ₱ 5,736.82 ₱ 5,885.98 ₱ 6,039.01

sset's Historical cost and will increase by 2.6% each year due to inflation.
 HanyByte Piso Wi-Fi Vending Machine Services
Projected Office Rent Expense
Monthly Year 1 Year 2 Year 3 Year 4
₱ 1,500.00 ₱ 18,000.00 ₱ 18,000.00 ₱ 18,000.00 ₱ 18,000.00
Total ₱ 18,000.00 ₱ 18,000.00 ₱ 18,000.00 ₱ 18,000.00
ces

Year 5
₱ 18,000.00
₱ 18,000.00
 Production
Kilowatts per Hour
Machine Watts Quantity
Vendo Machine 25 0.025 1

Administrative
Equipment Watts Kilowatts per Hour Quantity
Computer Set 80 0.08 1
Electric Fan 60 0.06 1
Flourescent Light 18 0.018 1
Bulb Lights 5 0.005 1
Bulb Lights 5 0.005 1
Total
Total Consumption

Year 1 Year 2
₱5,852.04 ₱6,004.19

HanyByte

Machine Watts
Vendo Machine 25
Computer Set 80
Electric Fan 60
Flourescent Light 18
Bulb Lights 5
Bulb Lights 5
Total Electricity Consumption
Total Water Consumption
Total Utilites Expense
*Utilities expense will increase by 2.6% each year due to inflation.
 Production
Monthly
Operating Hour Rate/kwh Daily Usage Yearly Usage
Usage
24 8.2558 ₱4.95 ₱148.60 ₱1,783.25

Administrative
Monthly
Operating Hour Rate/kwh Daily Usage Yearly Usage
Usage
8 8.2558 ₱5.28 ₱158.51 ₱1,902.14
8 8.2558 ₱3.96 ₱118.88 ₱1,426.60
8 8.2558 ₱1.19 ₱35.67 ₱427.98
8 8.2558 ₱0.33 ₱9.91 ₱118.88
13 8.2558 ₱0.54 ₱16.10 ₱193.19
₱11.30 ₱339.07 ₱4,068.79
₱5,852.04

Year 3 Year 4 Year 5

₱6,160.30 ₱6,320.47 ₱6,484.80

HanyByte Piso Wi-Fi Vending Machine Services

Projected Utilities Expense
Kilowatts per Operating
Quantity Rate/kwh Daily Usage
Hour Hour
0.025 1 24 8.2558 ₱4.95
0.08 1 8 8.2558 ₱5.28
0.06 1 8 8.2558 ₱3.96
0.018 1 8 8.2558 ₱1.19
0.005 1 8 8.2558 ₱0.33
0.005 1 13 8.2558 ₱0.54
each year due to inflation. 390
 Production
Machine Watts KWH Annual Usage (hrs)
Vendo Machine 25 0.025 2,880

Administrative

Equipment Watts KWH Annual Usage (hrs)

Computer Set 80 0.08 2,880
Electric Fan 60 0.06 2,880
Flourescent Light 18 0.018 2,880
Bulb Lights 5 0.005 2,880
Bulb Lights 5 0.005 4,680

Monthly
Yearly Usage
Usage
₱148.60 ₱1,783.25
₱158.51 ₱1,902.14
₱118.88 ₱1,426.60
₱35.67 ₱427.98
₱9.91 ₱118.88
₱16.10 ₱193.19
₱5,852.04
₱1,440.00
₱7,292.04
 Particular Price/unit Quantity Monthly Bill Annua Bill
Water Consumption - - ₱120.00 ₱1,440.00

Plan Specification Monthly Bill

Sources
Barangay
 HanyByte Piso Wi-Fi Vending Machine
Projected Communication Expense
Monthly Annual Cost,
Partcular Year 1 Year 2
Cost Net of VAT

Internet ₱ 1,699.00 ₱ 101,940.00 ₱ 101,940.00 ₱ 101,940.00

Subscription
Total ₱ 101,940.00 ₱ 101,940.00
nding Machine
tion Expense

Year 3 Year 4 Year 5

₱ 101,940.00 ₱ 101,940.00 ₱ 101,940.00

₱ 101,940.00 ₱ 101,940.00 ₱ 101,940.00

Plan
25 Mbps

HanyByte
Proje
Particular
Internet Subscription
Commission Expense
Total
Specification Monthly Bill
Unlimited Data ₱1,699.00

HanyByte Piso Wi-Fi Vending Machine

Projected Direct Service Cost
Year 1 Year 2 Year 3 Year 4 Year 5
₱ 101,940.00 ₱ 101,940.00 ₱101,940.00 ₱101,940.00 ₱101,940.00
36,863.88 37969.7964 39868.28622 41861.70053 43954.78556
₱ 138,803.88 ₱ 139,909.80 ₱141,808.29 ₱143,801.70 ₱145,894.79
 HanyByte Piso Wi-Fi Vending Machine
Projected Commission Expense
Year 1 Year 2 Year 3
Service Revenue ₱ 1,843,194.00 ₱ 1,898,489.82 ₱ 1,993,414.31
Commission (2%) ₱ 36,863.88 ₱ 37,969.80 ₱ 39,868.29

*Electricity consumption by the vendo machine is included in the commission of 3%

0.08

₱ 3,071.99
ding Machine
n Expense
Year 4 Year 5
₱ 2,093,085.03 ₱ 2,197,739.28
₱ 41,861.70 ₱ 43,954.79

commission of 3%
 HanyByte Piso Wi-Fi Vending Machine
Projected Business Permits and Licenses
Permits and Licenses Cost Year 1 Year 2
Business Clearance ₱ 300.00 ₱ 300.00 ₱ 300.00
Barangay Clearance 80.00 80.00 80.00
Piso Net Tax 1,000.00 1,000.00 1,000.00
Sanitary Fee 100.00 100.00 100.00
Zoning Fee 190.00 190.00 190.00
Fire Safety Clearance 500.00 500.00 500.00
Police Clearance 90.00 90.00 90.00
MENRO Certificate 100.00 100.00 100.00
Residence Certificate 255.00 255.00 255.00
Environmental Fee 360.00 360.00 360.00
Mayor's Permit Fee 800.00 800.00 800.00
Permit Fee 2,200.00 2,200.00 2,200.00
Documentary Tax Stamp 30.00 30.00 30.00
DTI Permit 500.00 500.00 500.00
Total ₱ 6,505.00 ₱ 6,505.00 ₱ 6,505.00

0
ding Machine
s and Licenses
Year 3 Year 4 Year 5
₱ 300.00 ₱ 300.00 ₱ 300.00
80.00 80.00 80.00
1,000.00 1,000.00 1,000.00
100.00 100.00 100.00
190.00 190.00 190.00
500.00 500.00 500.00
90.00 90.00 90.00
100.00 100.00 100.00
255.00 255.00 255.00
360.00 360.00 360.00
800.00 800.00 800.00
2,200.00 2,200.00 2,200.00
30.00 30.00 30.00
500.00 500.00 500.00
₱ 6,505.00 ₱ 6,505.00 ₱ 6,505.00
 HanyByte Piso Wi-Fi Vending Machine
Projected Other Expenses
Total Cost,
Particulars Quantity Unit Cost Input VAT
Net of VAT
Fire Extinguisher 1 ₱ 1,250.00 ₱ 133.93 ₱ 1,250.00
Flourescent Lights 1 260.00 27.86 260.00
Light Bulb 2 89.00 9.54 178.00
Total ₱ 1,688.00

*Projected other expense will increase by 2.6% each year due to inflation.
Wi-Fi Vending Machine
Other Expenses
Year 1 Year 2 Year 3 Year 4 Year 5
₱ 1,250.00 - - ₱ 1,250.00 -
260.00 266.76 273.696 280.812 288.11
178.00 182.628 187.38 192.248 197.25
₱ 1,688.00 449.39 461.072 ₱ 1,723.06 485.36

e to inflation.
 HanyByte Piso Wi-Fi Vending Machine
Projected Miscellaneous Expense
Year 1 Year 2 Year 3
Total Expenses ₱ 399,704.90 ₱ 400,327.01 ₱ 405,532.73
Total Miscellaneous
Expense ₱ 4,031.47 ₱ 3,989.46 ₱ 3,998.47

*Assumption: 2% of the total expenses incurred

Machine
pense
Year 4 Year 5
₱ 412,262.72 ₱ 416,704.14

₱ 4,032.72 ₱ 4,017.20
 HanyByte Piso Wi-Fi Vending Machine Services
Projected Machinery
Particular Quantity Price Estimated Cost
Piso wi-Fi Vendo Machine 5 18,000.00 90,000.00
Total ₱90,000.00
HanyByte Piso Wi-Fi Vending Machine Services
Equipment
Particular Quantity Price Estimated Cost
Personal Computer 1 18,995.00 18,995.00
Electric Fan 1 839.00 839.00
Total ₱19,834.00
HanyByte Piso Wi-Fi Vending Machine Services
Furniture and Fixtures
Particular Quantity Price Estimated Cost
Office Table 1 2,150.00 2,150.00
Office Chair 1 895.00 895.00
Sofa 3,291.69 3,291.69
Total ₱6,336.69
Total PPE ₱116,170.69
 HanyByte Piso Wi-Fi Vending Machine
Projected Pre-Operating Expenses
Advertising Expense Quantity Unit Cost Total Cost
Tarpaulin 5 ₱ 150.00 ₱ 750.00
Social Media - -
Permits and Licenses
Business Clearance 300.00
Barangay Clearance 80.00
Piso Net Tax 1,000.00
Sanitary Fee 100.00
Zoning Fee 190.00
Fire Safety Clearance 500.00
Police Clearance 90.00
MENRO Certificate 100.00
Residence Certificate 255.00
Environmental Fee 360.00
Mayor's Permit Fee 800.00
Permit Fee 2,200.00
Documentary Tax Stamp 30.00
DTI Permit 500.00
Total
ne

Total

₱ 750.00

₱ 6,505.00
₱ 7,255.00
 HanyByte Piso Wi-Fi Vending Machine
Projected SSS, HDMF, and Philhealth Expense
Year 1-5
8 hours (8:00 am - 4 pm)
No. of SSS
Monthly
Position Employe
Salary ER EE
es
Staff 1 ₱ 10,080.00 ₱ 10,200.00 ₱ 5,400.00
Total Expense ₱ 10,080.00 ₱ 15,600.00
 Vending Machine
nd Philhealth Expense

PHILHEALTH PAG-IBIG
ER EE ER EE
₱ 2,116.80 ₱ 2,116.80 ₱ 1,200.00 ₱ 1,200.00
₱ 4,233.60 ₱ 2,400.00

General Percentage Tax
Less: Remittance (1st - 3rd Quarter)
Percentage Tax Payable
HanyByte Piso Wi-Fi Vending Machine
Projected Percentage Tax Paya
Year 1
₱ 55,295.82
₱ 41,471.87
₱ 13,823.96
e Piso Wi-Fi Vending Machine Services
ojected Percentage Tax Payable
Year 2 Year 3 Year 4 Year 5
₱ 56,954.69 ₱ 59,802.43 ₱ 62,792.55 ₱ 65,932.18
₱ 42,716.02 ₱ 44,851.82 ₱ 47,094.41 ₱ 49,449.13
₱ 14,238.67 ₱ 14,950.61 ₱ 15,698.14 ₱ 16,483.04
₱ 414.72 ₱ 711.93 ₱ 747.53 ₱ 784.91
 HanyByte Piso Wi-Fi Vending
Projected SSS/PhilHealth/HD
15600 SSS Remittance:
Year 1
Remittance for the year 14,300.00

Remittance for the year

Remittance for the year

Remittance for the year

Remittance for the year

4233.6 PhilHealth Remittance

Year 1
Remittance for the year 3,880.80

Remittance for the year

Remittance for the year

Remittance for the year

Remittance for the year

2400 PAG-IBIG Remittance

Year 1
Remittance for the year 2,200.00

Remittance for the year

Remittance for the year

Remittance for the year

Remittance for the year

HanyByte Piso Wi-Fi Vending Machine

Projected SSS/PhilHealth/HDMF Rem
 Year 1
SSS per ER 10,200.00
SSS per EE 5,400.00
Total SSS per EE and ER 15,600.00
Add:SSS Payable Beg. -
Less:Remittance for the year 14,300.00
SSS Payable for the year 1,300.00

Year 1
PhilHealth per ER 2,116.80
PhilHealth per EE 2,116.80
Total PhilHealth per EE and ER 4,233.60
Add:PhilHealth Payable Beg. -
Less:Remittance for the year 3,880.80
PhilHealth Payable for the year 352.80

Year 1
PAG-IBIG per ER 1,200.00
PAG-IBIG per EE 1,200.00
Total PAG-IBIG per EE and ER 2,400.00
Add:PAG-IBIG Payable Beg. -
Less:Remittance for the year 2,200.00
PAG-IBIG Payable for the year 200.00
HanyByte Piso Wi-Fi Vending Machine Services
Projected SSS/PhilHealth/HDMF Remittance

Year 2 Year 3 Year 4 Year 5

1,300.00
14,300.00
15,600.00 1,300.00
14,300.00
15,600.00 1,300.00
14,300.00
15,600.00 1,300.00
14,300.00
15,600.00

Year 2 Year 3 Year 4 Year 5

352.80
3,880.80
4,233.60 352.80
3,880.80
4,233.60 352.80
3,880.80
4,233.60 352.80
3,880.80
4,233.60

Year 2 Year 3 Year 4 Year 5

200.00
2,200.00
2,400.00 200.00
2,200.00
2,400.00 200.00
2,200.00
2,400.00 200.00
2,200.00
2,400.00

te Piso Wi-Fi Vending Machine Services

cted SSS/PhilHealth/HDMF Remittance
Year 2 Year 3 Year 4 Year 5
10,200.00 10,200.00 10,200.00 10,200.00
5,400.00 5,400.00 5,400.00 5,400.00
15,600.00 15,600.00 15,600.00 15,600.00
1,300.00 1,300.00 1,300.00 1,300.00
15,600.00 15,600.00 15,600.00 15,600.00
1,300.00 1,300.00 1,300.00 1,300.00
-
Year 2 Year 3 Year 4 Year 5
2,116.80 2,116.80 2,116.80 2,116.80
2,116.80 2,116.80 2,116.80 2,116.80
4,233.60 4,233.60 4,233.60 4,233.60
352.80 352.80 352.80 352.80
4,233.60 4,233.60 4,233.60 4,233.60
352.80 352.80 352.80 352.80

Year 2 Year 3 Year 4 Year 5

1,200.00 1,200.00 1,200.00 1,200.00
1,200.00 1,200.00 1,200.00 1,200.00
2,400.00 2,400.00 2,400.00 2,400.00
200.00 200.00 200.00 200.00
2,400.00 2,400.00 2,400.00 2,400.00
200.00 200.00 200.00 200.00
Year 6

1,300.00
14,300.00
₱15,600.00

Year 6

352.80
3,880.80
₱4,233.60

Year 6

200.00
2,200.00
2,400.00
Year 1-3
8 hours (8:00 am - 4 pm)

No. of Total Annual

Position Monthly Salary Annual Salary 13th Month Pay
employee Salary

Staff 1 1 ₱ 336.00 ₱ 120,960.00 ₱ 10,080.00 ₱ 131,040.00

Total Pa
 13th Month
SSS PHILHEALTH PAG-IBIG Pay
ER EE ER EE ER EE
₱ 10,200.00 ₱ 5,400.00 ₱ 2,116.80 ₱ 2,116.80 ₱ 1,200.00 ₱ 1,200.00 ₱ 10,080.00
 Total Net Pay
Deduction
₱ 18,796.80 ₱ 112,243.20
 HanyByte Piso Wi-Fi Vending Machine Services
Investment Cost
Particulars Cost
Machines ₱ 90,000.00
Equipment 19,834.00
Furniture and Fixtures 6,336.69
Pre-Operating Expenses 7,255.00
Total ₱ 123,425.69
 HanyByte Piso Wi-Fi Vending Machi
Projected Statement of Financial
Year 1
Current Assets:
Cash ₱ 340,116.55
Total Current Assets ₱ 340,116.55

NonCurrent Assets
Property, Plant and Equipment 116,170.69
Accumulated Depreciation (12,334.64)
Total NonCurrent Assets 103,836.05

Total Assets ₱ 443,952.60

Current Liabilies
SSS Payable ₱ 1,300.00
Philhealth Payable 352.80
Pag-ibig Payable 200.00
Percentage Tax Payable 13,823.96
Income Tax Payable 80,761.68
Total Current Liabilities ₱ 96,438.44

Owner's Capital 347,514.16

Total Equity ₱ 347,514.16

Total Liabilities and Equity ₱ 443,952.60

-
HanyByte Piso Wi-Fi Vending Machine Services
Projected Statement of Financial Position
Year 2 Year 3 Year 4

₱ 588,709.23 ₱ 852,788.13 ₱ 1,130,155.97

₱ 588,709.23 ₱ 852,788.13 ₱ 1,130,155.97

116,170.69 116,170.69 116,170.69

(24,669.28) (37,003.91) (49,338.55)
91,501.41 79,166.78 66,832.14

₱ 680,210.64 ₱ 931,954.90 ₱ 1,196,988.11

₱ 1,300.00 ₱ 1,300.00 ₱ 1,300.00

352.80 352.80 352.80
200.00 200.00 200.00
14,238.67 14,950.61 15,698.14
84,862.21 91,591.12 98,561.67
₱ 100,953.68 ₱ 108,394.53 ₱ 116,112.61

579,256.96 823,560.38 1,080,875.50

₱ 579,256.96 ₱ 823,560.38 ₱ 1,080,875.50

₱ 680,210.64 ₱ 931,954.90 ₱ 1,196,988.11

- - -
236,258.04 251,744.26 265,033.21
 Year 5

₱ 1,422,136.40
₱ 1,422,136.40

116,170.69
(61,673.19)
54,497.50

₱ 1,476,633.90

₱ 1,300.00
352.80
200.00
16,483.04 -
106,077.64
₱ 124,413.48

1,352,220.42
₱ 1,352,220.42

₱ 1,476,633.90
-
279,645.79

Projected St
Particulars
Assets:
Current Asset
Non-Current Asset
Total Assets

Liability:
Current Liabilities
Equity:
Owner's Capital

Total Liabilities and Equity

 Projected Statement of Financial Performance
Year 1 Year 2 Year 3 Year 4

₱ 340,116.55 ₱ 588,709.23 ₱ 852,788.13 ₱ 1,130,155.97

103,836.05 91,501.41 79,166.78 66,832.14
₱ 443,952.60 ₱ 680,210.64 ₱ 931,954.90 ₱ 1,196,988.11

₱ 96,438.44 ₱ 100,953.68 ₱ 108,394.53 ₱ 116,112.61

₱ 347,514.16 ₱ 579,256.96 ₱ 823,560.38 ₱ 1,080,875.50

₱ 443,952.60 ₱ 680,210.64 ₱ 931,954.90 ₱ 1,196,988.11

 Year 5

₱ 1,422,136.40
54,497.50
₱ 1,476,633.90

₱ 124,413.48
₱ 1,352,220.42

₱ 1,476,633.90
 HanyByte Piso Wi-Fi Vending Machin
Projected Statement of Financial Perform
Year 1
Service Revenue 1,843,194.00

Less: Operating Expenses

Internet Subscription 101,940.00
Commission Expense 36,863.88
Salaries Expense 131,040.00
SSS Contribution 10,200.00
PhilHealth Contribution 2,116.80
Pag-ibig Contribution 1,200.00
Cleaning Materials and Supplies Expense 6,437.50
Advertising Expense 750.00
Depreciation Expense 12,334.64
Repair and Maintenance 5,449.75
Rent Expense 18,000.00
Utilities Expense 5,852.04
Business Permits and Licenses 6,505.00
Other Expenses 1,688.00
Miscellaneous Expense 4,031.47
Taxes - Percentage Tax 55,295.82
Total Operating Expenses 399,704.90

Net Income Before Income Tax 1,443,489.10

Less: Income Tax (Graduated Table) 323,046.73

Net Income 1,120,442.37

e Piso Wi-Fi Vending Machine
atement of Financial Performance
Year 2 Year 3 Year 4 Year 5
1,898,489.82 1,993,414.31 2,093,085.03 2,197,739.28

101,940.00 101,940.00 101,940.00 101,940.00

37,969.80 39,868.29 41,861.70 43,954.79
131,040.00 131,040.00 131,040.00 131,040.00
10,200.00 10,200.00 10,200.00 10,200.00
2,116.80 2,116.80 2,116.80 2,116.80
1,200.00 1,200.00 1,200.00 1,200.00
5,281.59 5,418.91 5,559.80 5,704.36
750.00 750.00 750.00 750.00
12,334.64 12,334.64 12,334.64 12,334.64
5,591.44 5,736.82 5,885.98 6,039.01
18,000.00 18,000.00 18,000.00 18,000.00
6,004.19 6,160.30 6,320.47 6,484.80
6,505.00 6,505.00 6,505.00 6,505.00
449.39 461.07 1,723.06 485.36
3,989.46 3,998.47 4,032.72 4,017.20
56,954.69 59,802.43 62,792.55 65,932.18
400,327.01 405,532.73 412,262.72 416,704.14

1,498,162.81 1,587,881.58 1,680,822.31 1,781,035.14

339,448.84 366,364.47 394,246.69 424,310.54

1,158,713.97 1,221,517.10 1,286,575.62 1,356,724.60

 Projected Statement of Financial Performance
Particulars Year 1 Year 2
Service Revenue 1,843,194.00 1,898,489.82
Operating Expenses 399,704.90 400,327.01
Income Tax 323,046.73 339,448.84
Net Income 1,120,442.37 1,158,713.97
t of Financial Performance
Year 3 Year 4 Year 5
1,993,414.31 2,093,085.03 2,197,739.28
405,532.73 412,262.72 416,704.14
366,364.47 394,246.69 424,310.54
1,221,517.10 1,286,575.62 1,356,724.60
EXHIBIT 1

HanyByte Piso Wi-Fi Vendin

Projected Statement o
Year 0
Cash Flow From Operating Activities
Net income -
Add: Depreciaton Expense
Cash Income -
Increase / Decrease of Assets & Liabilities
Increase in SSS Payable
Increase in PhilHealth Payable
Increase in PAG-IBIG Payable
Increase in Percentage Tax Payable
Increase in Income Tax Payable
Net cash Provided by Operating Activities -

Investing Activities:
Acquisition of Machines (90,000.00)
Acquisition of Equipment (19,834.00)
Acquisition of Furnitures and Fixtures (6,336.69)
Net Cash Provided by Investing Activities (116,170.69)

Financing Activities:
Owner's Investment 123,425.69
Owner's Withdrawal
Net cash Provided by Financing Activities 123,425.69

Net increase/decrease in cash 7,255.00

Add: Cash, Beginning -
Cash, Ending ₱ 7,255.00
yte Piso Wi-Fi Vending Machine Services
Projected Statement of Cash Flows
Year 1 Year 2 Year 3 Year 4

₱ 1,120,442.37 ₱ 1,158,713.97 ₱ 1,221,517.10 ₱ 1,286,575.62

12,334.64 12,334.64 12,334.64 12,334.64
1,132,777.01 1,171,048.61 1,233,851.74 1,298,910.25

1,300.00 - - -
352.80 (0.00) - -
200.00 - - -
13,823.96 414.72 711.93 747.53
80,761.68 4,100.53 6,728.91 6,970.55
1,229,215.44 1,175,563.85 1,241,292.58 1,306,628.34

(90,000.00) - - -
(19,834.00) - - -
(6,336.69) - - -
(116,170.69) - - -

123,425.69
(896,353.89) (926,971.18) (977,213.68) (1,029,260.49)
(772,928.20) (926,971.18) (977,213.68) (1,029,260.49)

340,116.55 248,592.68 264,078.90 277,367.85

- 340,116.55 588,709.23 852,788.13
₱ 340,116.55 ₱ 588,709.23 ₱ 852,788.13 ₱ 1,130,155.97
 Year 5

₱ 1,356,724.60
12,334.64
1,369,059.24

-
-
-
784.91
7,515.96
1,377,360.11

-
-
-
-

(1,085,379.68)
(1,085,379.68)

291,980.43
1,130,155.97
₱ 1,422,136.40

Particular
Net Cash Provided by Operating Activities
Net Cash Provided by Investing Activities
Net Cash Provided by Financing Activities
Beginning Cash Balance
Ending Cash Balance
 Year 1 Year 2 Year 3 Year 4
₱ 1,229,215.44 ₱ 1,175,563.85 ₱ 1,241,292.58 ₱ 1,306,628.34
₱ (116,170.69) ₱ - ₱ - ₱ -
₱ (772,928.20) ₱ (926,971.18) ₱ (977,213.68) ₱ (1,029,260.49)
₱ - ₱ 340,116.55 ₱ 588,709.23 ₱ 852,788.13
₱ 340,116.55 ₱ 588,709.23 ₱ 852,788.13 ₱ 1,130,155.97
 Year 5
₱ 1,377,360.11
₱ -
₱ (1,085,379.68)
₱ 1,130,155.97
₱ 1,422,136.40
 HanyByte Piso Wi-Fi Vending Machine
Projected Statement of Owner's Equity
Year 0 Year 1 Year 2
Acodili, Beg. ₱ 123,425.69 ₱ 123,425.69 ₱ 347,514.16
Add: Net Income/(Loss) - 1,120,442.37 1,158,713.97
Total ₱ 123,425.69 ₱ 1,243,868.06 ₱ 1,506,228.13
Less: Withdrawal - ₱ 896,353.89 ₱ 926,971.18
Ending Balance ₱ 123,425.69 ₱ 347,514.16 ₱ 579,256.96

*Assumption for withdrawal: 50% of the share in net income is the limit for withdrawal
Vending Machine
f Owner's Equity
Year 3 Year 4 Year 5
₱ 579,256.96 ₱ 823,560.38 ₱ 1,080,875.50
1,221,517.10 1,286,575.62 1,356,724.60
₱ 1,800,774.06 ₱ 2,110,135.99 ₱ 2,437,600.10
₱ 977,213.68 ₱ 1,029,260.49 ₱ 1,085,379.68
₱ 823,560.38 ₱ 1,080,875.50 ₱ 1,352,220.42

it for withdrawal

Year
1
2
3
4
5
Owner's Equity
₱ 347,514.16
₱ 579,256.96
₱ 823,560.38
₱ 1,080,875.50
₱ 1,352,220.42
 Ha

Current Ratio
Current
Current Assets
Liabilities
Year 1 340,116.55 96,438.44
Year 2 588,709.23 100,953.68
Year 3 852,788.13 108,394.53
Year 4 1,130,155.97 116,112.61
Year 5 1,422,136.40 124,413.48

Debt Equity Ratio

Total Liabilities Owner's Equity
Year 1 96,438.44 347,514.16
Year 2 100,953.68 579,256.96
Year 3 108,394.53 823,560.38
Year 4 116,112.61 1,080,875.50
Year 5 124,413.48 1,352,220.42

Return on Assets
Net Income Total Assets
Year 1 1,120,442.37 443,952.60
Year 2 1,158,713.97 680,210.64
Year 3 1,221,517.10 931,954.90
Year 4 1,286,575.62 1,196,988.11
Year 5 1,356,724.60 1,476,633.90

Quick Ratio
Current
Quick Assets
Liabilities
Year 1 340,116.55 96,438.44
Year 2 588,709.23 100,953.68
Year 3 852,788.13 108,394.53
Year 4 1,130,155.97 116,112.61
Year 5 1,422,136.40 124,413.48

Equity Multiplier
 Total Assets SHE
Year 1 443,952.60 347,514.16
Year 2 680,210.64 579,256.96
Year 3 931,954.90 823,560.38
Year 4 1,196,988.11 1,080,875.50
Year 5 1,476,633.90 1,352,220.42
 HanyByte Piso Wi-FI
Ratio Analysis
Total Asset Turn over
Ratio Revenue
3.53 Year 1 1,843,194.00
5.83 Year 2 1,898,489.82
7.87 Year 3 1,993,414.31
9.73 Year 4 2,093,085.03
11.43 Year 5 2,197,739.28

Return on Investment
Ratio Net Income
0.28 Year 1 1,120,442.37
0.17 Year 2 1,158,713.97
0.13 Year 3 1,221,517.10
0.11 Year 4 1,286,575.62
0.09 Year 5 1,356,724.60

Return on Sales
Operating
Ratio
Income
2.52 Year 1 1,120,442.37
1.70 Year 2 1,158,713.97
1.31 Year 3 1,221,517.10
1.07 Year 4 1,286,575.62
0.92 Year 5 1,356,724.60

Ratio
3.53
5.83
7.87
9.73
11.43
Ratio
1.28
1.17
1.13
1.11
1.09
 tal Asset Turn over
Total Assets Ratio
443,952.60 4.15
680,210.64 2.79
931,954.90 2.14
1,196,988.11 1.75
1,476,633.90 1.49

eturn on Investment
Owner's Equity Ratio
347,514.16 3.22
579,256.96 2.00
823,560.38 1.48
1,080,875.50 1.19
1,352,220.42 1.00

Return on Sales
Revenue Ratio
1,843,194.00 0.61
1,898,489.82 0.61
1,993,414.31 0.61
2,093,085.03 0.61
2,197,739.28 0.62
 HanyByte Piso Wi-Fi Vending Machine
Undiscounted Payback Period
Annual Cash Unrecovered
Year Payback
Flow Cost
0 ₱ (123,425.69) 0
1 1,229,215.44 1,105,789.75 1
2 1,175,563.85 2,281,353.61
3 1,241,292.58 3,522,646.19
4 1,306,628.34 4,829,274.53
5 1,377,360.11 6,206,634.63
Undiscounted Payback Period 0.1
1 year and 3 months

Year Cash flow Present Value

 0 -200,000.00 -200,000.00
1 95,114.89 95,114.89
2 97,628.90 97,628.90
3 525,521.31 525,521.31
4 552,081.83 552,081.83
5 580,778.65 580,778.65
Net Present Value (NPV) 1,651,125.58

Year Cash flow IRR

-200,000.00
1 95,114.89
2 97,628.90
3 525,521.31
4 552,081.83
5 580,778.65
Interest Rate of Return 96%
 HanyByte Piso Wi-Fi Vending Machine
Discounted Payback Period
Discounted
Net Dicounted
Cash Flow Net Cash Flow Cash Flow
Cash Flow
7.26%
Year 0 (123,425.69) (123,425.69) (123,425.69) (123,425.69)
Year 1 - (123,425.69) - (123,425.69)
Year 2 - - - -
Year 3 - - - -
Year 4 - - - -
Year 5 - - - -
Discounted Payback Period #DIV/0!
1 year and 4 months
 HanByte Piso Wi-Fi Vending Machine Services HanByte Piso Wi-Fi V
Net Present Value Net Pr

Year Cash Flow Present Value Year

0 (123,425.69) 0
1 - 1
2 - 2
3 - 3
4 - 4
5 - 5
Net Present Value -₱ 124,505.69 Interest Rate of Return
 HanByte Piso Wi-Fi Vending Machine Services
Net Present Value

Cash Flow IRR

(123,425.69)
-
-
-
-
-
Interest Rate of Return Err:523
 Year MP2 Dividend Rate
2020 6.12%
2019 7.23%
2018 7.41%
2017 8.11%
2016 7.43%
Total Rate 36.30%
Divided by: Total Years 5
Average Rate 7.26%