Feasibility

CHAPTER 1
PROJECT SUMMARY
A. Name of the Enterprise
YOTTABYTE- The owners came up with the idea of establishing a computer shop. When
the owners came up with a business plan, co-founder Lyka Morcoso, together with the other
owners, tried all kinds of names related to computers and finally settled for "YOTTABYTE", a unit
of computer memory or data storage for digital information.
B. Location
The YOTTABYTE Computer Shop will be renting a space at Zone 3, Colacling, Lupi,
Camarines Sur. The target market are students. teachers, children and adults alike.
The two hundred (200) meter radius requirements as provided in the existing zoning code
and other rules and regulations wherein computer shops should be constructed at a certain
distance away from the church, schools, hospitals, and other government offices shall be complied
with.
C.Project’s Long Term Objective

The objectives of YOTTABYTE Computer Shop are to generate profit, and to grow at a
challenging and manageable rate.The mission of the enterprise is to provide fast, reliable and
affordable computer related services and technical assistance to users while providing a safe and
comfortable environment. Several sources note that a computer shop is quite easy to start. It
requires enough front capital, enough technical knowledge about computers, and has the potential
to be quite a lucrative business in today's high-tech society. The enterprise and the founders aim
to be intellectual and social assets to the community by providing quality service, and complying
with company policies and country's rules and regulations. The objective of the project is to project
rapid growth and high net profits over the next three years. By providing a comprehensive and
detailed marketing plan, it will ensure that YOTTABYTE Computer Shop rapidly becomes a
profitable venture for the owners.
D. Highlights of the Study

History
op. They chose the name "Yottabyte" because they though the name was simple yet
catches attention since it was a terminology commonly used in computer technology.
The first computer shop featured modest features. One area contains the server or main
computer and the inner area contains the eight computers to be used by the target market.
Posters adorned one side of the walls which attracts daily visitors. Initially, the five owners will be
functioning as the shop's functional retail and service experts. An employee will be recruited and
oriented to do the job properly.
Yottabytes Computer Shop aims to expand,, renovate and offer a variety of more services
over the next three years wherein a cafe, Wi-Fi, Research Room, and Private Chat rooms will be
included.
 PROJECT TIME TABLE
The enterprise is set to operate immediately within one to two months of preparation.
Facilities and equipment and the services offered in the process of preparation and completion
requires ample amount of time to be ready and accounted for. Business permits are also being
completed. Manpower is being prepared and oriented to provide quality service on the job.
Nature of the Industry

Yottabyte Computer Shop offers a variety of services such as:
 Computer rentals for various purposes Surfing the net

 Chatting online using Skype, Twitter, Facebook, Instant
 Messenger, or Yahoo • Video conference with business associate, family
 LAN and Online Gaming
 Send and receive e-mail, or set up free e-mail accounts Create fliers, school reports or
presentations
 Download software programs Scanning, Printing and Photocopy
 Listen to music and watch videos online
 Type resumes, letters, and term
 papers using Microsoft Word Music and Game Downloads
 Computer repair
 Multiplayer gaming Web Design
 Web maintenance
 PSP Download and repair
 Web Programming
 MODE OF FINANCING
Yottabytes Computer Shop is established using the owners' shared pocket money. Also,
since the shared investment is not enough for providing facilities and equipment needed, the
owners decided to use the Bank Loan method.
MODE OF FINANCING
POCKET MONEY FROM OWNER SHARES
Owner 1 50,000.00
Owner 2 50,000.00
Owner 3 50,000.00
Owner 4 50,000.00
Owner 5 50,000.00
AMOUNT
bank loan 250,000.00
total investment 450,000.00
BANK LOAN MODE OF PAYMENT(FOR 3 YEARS)

AMOUNT
MONTHLY 5555.56
ANNUAL 66,666.67
 INVESTMENT COST
The capital necessary for establishing Yottabyte Computer Shop reached an estimated total
of Php 400.000.00. The amount is enough to provide quality services and equipment for the
business.
TOTAL
INVESTMENT COST(TOTAL CAPITA)
AMOUNT
Machinery and Equipment 268,043
Furniture and Fixtures 43938.75
Building and Facilities 14,000
Raw Materials and Supplies 5,966
Legal Requirements(w/ 1st Month
18,063.96
tax)
Cleaning Materials 750
Utilities(1st Month) 9,117.50
Salaries and Wages(1st Month) 25,000.00
TOTAL INVESTMENT COST Php 384,879.21
MACHINERY AND EQUIPMENT

TOTAL
LIST OF HARDWARE BRAND NAME Q UNIT PRICE
AMOUNT
ADM RAM Processor ADM Phenon 9 4,150 37,350
motherboard Bistar A880G 9 2,650 23,850
memory card Kingston 4GB 9 1,020 9,180
hard disk drive Hitachi DESKTAR 1TB 9 4,799 43,191
video card Powercolor HD5570 9 2,400 21,600
monitor 16" Viewsonic LED 9 3,300 29,700
DVD/ROM Linteon ETAI 108 9 1,500 13,500
ATX Casing Power logic V12 9 1,000 9,000
Keyboard Delux DLK 9 230 2,070
mouse Delux DLM 9 155 1,395
AVR Elte/Powerplus 1 280 280
Printer w/ scanner Canon MP287 8 3,430 27,440
Headset Dolby GSOS 8 150 1,200
Webcam A4 Tech PK-635G 9 620 5,580
Generic all in one card
memory card reader 1 250 250
reader
RJ45 connector metal shielded 25 1 3 3
UTP Cable Box Cat5e-100mhz 9 4,777 42,993
TOTAL COST 268,582
TOTAL MACHINERIES AND EQUIPMENT COST

FURNITURE AND FIXTURES
DESCRIPTION Q UNIT PRICE TOTAL AMOUNT
computer cabinet 1 7,000 7,000
bench for waiting area 1 400 400
air conditioner 1 6,500 6,500
monoblock chair 4 1,844 7,376
office chair for server 1 745.75 745.75
cabinet for supplies 1 950 950
server desk and counter 1 999 999
padlock 2 750 1,500
CCTV survailance camera 2 12,000 24,000
TOTAL FURNITURE COST 49,471.00
BUILDINGS AND FACILITIES COST

Description AMOUNT
Rent Initial Payment(1st 2 Months) 10,000.00
Rent (5000*12) 60,000.00
Construction of shop 10,000.00
TOTAL BUILDING AND FACILITY COST 80,000.00
DESCRIPTON AMOUNT Q
Bond paper 150.00 500 pcs/rim
CD w/ case 13.00
ballpen 48.00 /box(12pcs)
stapler 100.00
stapler wire 30.00
canon black ink 800.00
Canon Tri-color 850.00
ledger 25.00
fire extinguisher 10lbs. 3950.00
total raw materials and supplies
Php 5,966.00
cost
RAW MATERIALS AND SUPPLIES
CLEANING MATERIALS PRICE

Broom and Dust Pan 105.00 Replace every 5 months
Trash Can 100.00
Feather Dust 60.00 2 pcs. Good for 3 months
Mop 250.00 replace every 5 months
Powder soap 60.00 6 pcs. good for 2 months
Air freshener 175.00 replace every 2 months
TOTAL WASTE DISPOSAL COST 750.00
LEGAL REQUIREMENTS
LEGAL REQUIREMENTS COSTS
Barangay clearance 150.00
Mayor's Permit 4000.00
Business Tax 950.00
Business Plate 100.00
Monthly Tax(12%) 4743.00
Occupational Tax 400.00
Inspection Fee 500.00
Filing 100.00
Processing 120.00
Zoning 350.00
Electrical Inspection 250.00
Fire Inspection 350.00
BIR 300.00
DTI 5750.00
Total Legal Requirement Cost 18063.69
LABOR COST
DESCRIPTION PER PERSON HEAD COUNT MONTHLY SALARY ANNUAL SALARY
Manager/Employee(Owner) 5000.00 5 25000.00 300000.00
CHAPTER 2
PRICE STUDY
It is one of the considerations of the costumer that enhance them to rent
computers, the following services are:
Internet Games 15.00/hour

Printing black and
2.00/page
white(short)
printing black and
3.00/page
white(long)
colored(logo size) 8.00/page
Photocopying(short) 0.75/page
Photocopying(Long) 1.00/page
Scanning 10.00/page
CD Burning 35.00
 OTHER SERVICES
Typing job 5.00/page
PSP upgrade and repair 350.00
MAJOR USER OF THE PRODUCT

Nowadays, computers become necessity to each one of us indifferent aspects.
Due to its different purposes, computers can be used by people of all ages. Children
and adults are alike to find computers useful and beneficial.
CHAPTER 3
ECONOMIC ASPECTS
WASTE DISPOSAL
Yottabytes computer shop can manage the waste disposal properly, because
every Monday, Wednesday, Friday and Sunday is the schedule in collecting all the
garbage in Colacling, Lupi Camarines Sur.
Cleaning Materials Price

Broom and dust pan 105.00 replace every 5 months
Trash can 100.00
Feather Dust 60.00 2 pcs good for 3 months
Mop 250.00 replace every 5 months
Powder soap 60.00 6 pcs good for 2 months
Air Freshener 175.00 replace every 2 months
Total Waste Disposal Cost 750.00
UTILITIES
Utilities Monthly Cost Total amount per year
Electricity 5000.00 60000.00
Water 117.50 1410.00
Internet Provider(PLDT W/ Landline) 4000.00 48000.00
total utility cost 9117.50 109410.00
MAINTENANCE COST
ITEM Q UNIT PRICE MONTHLY COST ANNUAL COST
Computer(monthly) 9 500.00 4500.00 54000.00
Aircon(every 6 months) 1 500.00 1000.00
Total Maintenance Cost 4500.00 55000.00
LEGAL REQUIREMENTS
 Registration with BIR (Bureau of Internal Revenue)
 Registration of Business Name with DTI (Department of Trade and Industry)
 Barangay Clearance and Business Permit
 Mayors Permit Legal Requirements Cost
 LEGAL REQUIREMENTS COST
LEGAL REQUIREMENTS COSTS
Barangay clearance 150.00
Mayor's Permit 4000.00
Business Tax 950.00
Business Plate 100.00
Monthly Tax(12%) 4743.00
Occupational Tax 400.00
Inspection Fee 500.00
Filing 100.00
Processing 120.00
Zoning 350.00
Electrical Inspection 250.00
Fire Inspection 350.00
BIR 300.00
DTI 5750.00
Total Legal Requirement Cost 18063.69
LABOR REQUIREMENTS
Estimated annual cost for salaries and wages.
LABOR COST
DESCRIPTION PER PERSON HEAD COUNT MONTHLY SALARY ANNUAL SALARY
Manager/Employee(Owner) 5000.00 5 25000.00 300000.00
REQUIREMENTS ON HIRING AN APPLICANT

 Applicant must be 20 years old
 Resume
 Two Valid LD.
 Birth Certificate (NSO) N.B.I. Clearance
 SSS number Vocational Graduate (Computer Technician)
 Hardworking Pleasing Personality
ORGANIZATION CHART
OWNER MANAGER EMPLOYEE

CHAPTER 4
TECHNICAL FEASIBILITY
A. PRODUCTS
The Services
Kilobytes Computer Shop offers the services listed below:
 Internet and gaming  Online Games

• Printing (black & white/colored) Ace Online
• Scanning Ace High
Photocopy Adventure Quest Audition Online
CD burning Cabal Online
Typing Job Dark Age of Camelot
Downloads Dark Ages
Game downloads Dark Sun Online: Crimson
Computer Repair Sands DC Univers
Music Downloads Dragon Ball Online
PSP games download and repair Dungeons and Dragons
LAN Games Online: Storm Reach Dynasty Warriors
GTA: San Andreas Online
Red Alert II Empire and State Everquest Online
Red Alert III Final Fantasy XI Final Fantasy XIV
Carmageddon 3: TDR 3000 Flyff
GTR 2 Gods War Online
NASCAR Racing 3 Guild Wars
Counter Strike HALO Hello Kitty Online Lineage
Half-Life Lineage II
Empire Earth Warcraft 3 Maple Story
Supreme Commander Megami Tensei Online: IMAGINE
Starcraft Neocron and Neocron 2
Starcraft II Perfect World
Company of Heroes Brothers in Arms: Phantasy Star Zero Universe
Hell's Pirates of the Caribbean
Highway Ragnarok Online
The Sims 3 Ragnarok Online 2
NBA ROSE Online
Need for Speed Ran Online
Left for Dead Runescape
Autojam Starquest Online
Dance Audition Tantra Online
Battle Realms Vanguard: Saga of Heroes The Sims
Online
B. OPERATION PROCESS
This is the Yottabyttes Computer Shop’s Operation Process:
YOTTABYTES
COMPUTER
SHOP
The Yottabytes Computer Shop will provide products and services to the
costumer, and the costumer provides profit or income in return. The income or profit
will be used to provide and improve products and services.
C. OPERATION SCHEDULE
The Kilobytes Computer Shop will operate seven days a week. Kilobytes Computer
Shop opens at 8:00am ahead to other competitors. Due to early operating hours, it
will become well-known. The goal is to provide the needs of the target market in an
early manner of time.
Daily Capacity of Operation
Kilobytes Computer Shop Time Schedule
DAY OPENING CLOSING OPENING HOURS

SUNDAY 8 am 1 am 14 hrs
MONDAY 8 am 1 am 14 hrs
TUESDAY 8 am 1 am 14 hrs
WEDNESDAY 8 am 1 am 14 hrs
THURSDAY 8 am 1 am 14 hrs
FRIDAY 8 am 1 am 14 hrs
SATURDAY 8 am 1 am 14 hrs
Total operating hours per week 98 hrs
Days per Month the Project Operates
Kilobytes Computer Shop operates seven days a week. About 30-31 days.
D. MACHINERY AND EQUIPMENT

The proposed project consists of eight (8) units of computers and the details of the
equipment required for the project is given below:
Machinery and Equipment

TOTAL
LIST OF HARDWARE BRAND NAME Q UNIT PRICE
AMOUNT
ADM Processor ADM Phenon 9 4,150 37,350
motherboard Bistar A880G 9 2,650 23,850
memory card Kingston 4GB 9 1,020 9,180
hard disk drive Hitachi DESKTAR 1TB 9 4,799 43,191
video card Powercolor HD5570 9 2,400 21,600
monitor 16" Viewsonic LED 9 3,300 29,700
DVD/ROM Linteon ETAI 108 9 1,500 13,500
ATX Casing Power logic V12 9 1,000 9,000
Keyboard Delux DLK 9 230 2,070
mouse Delux DLM 9 155 1,395
AVR Elte/Powerplus 1 280 280
Printer w/ scanner Canon MP287 8 3,430 27,440
Headset Dolby GSOS 8 150 1,200
Webcam A4 Tech PK-635G 9 620 5,580
Generic all in one card
memory card reader 1 250 250
reader
RJ45 connector metal shielded 25 1 3 3
UTP Cable Box Cat5e-100mhz 9 4,777 42,993
TOTAL COST 268,582
 Machinery and Equipment
Memory Card reader HDD

MOTHERBOARD
RJ45CONNECTOR
HEADSET
VIDEO CARD PRINTER
KEYBOARD

air conditioner 1 AVR
6,500 6,500
padlock 2 750 1,500
RJ45CONNECTOR
HEADSET
VIDEO CARD PRINTER
KEYBOARD
AVR
air conditioner 1 6,500 6,500
padlock 2 750 1,500
 RAW MATERIALS AND SUPPLIES
DESCRIPTON AMOUNT Q
Bond paper 150.00 500 pcs/rim
CD w/ case 13.00
ballpen 48.00 /box(12pcs)
stapler 100.00
stapler wire 30.00
canon black ink 800.00
Canon Tri-color 850.00
ledger 25.00
fire extinguisher 10lbs.BUILDINGS AND FACILITIES
3950.00
COST
total raw materials and supplies
Description Php 5,966.00 AMOUNT
cost
Rent Initial Payment(1st 2 Months) 10,000.00
Rent (5000*12) 60,000.00
E. Construction of shop
TOTAL BUILDING AND FACILITY COST
10,000.00
80,000.00
LOCATION
Zone 3, Colacling, Lupi, Camarines Sur
F. FLOOR PLAN
COUNTER
CHAIR UNIT
AIR CON PRINTER SERVER
WAITING AREA
G. PERSPECTIVE LAYOUT DESIGN OF SHOP
Y
O
T
T
A
B
Y
T
T
E
H. UTILITIES
Yottabytes Computer Shop has Electric and Water Utilities. An Internet
Service Provider is also required to deliver adequate services to the target market.
CHAPTER 5
FINANCIAL FEASIBILITY
A. TOTAL PROJECT COST
TOTAL PROJECT COST FOR 3 YEARS
YEAR PROJECT COST
2023 869065.27
2024 605008.52
2025 621008.52
Total project cost for 3 years 2095082.31
ANNUAL PROJECT COST BREAKDOWN

PROJECT COST(2023) TOTAL AMOUNT
Machinery and equipment 286043.00
Furniture and fixtures 43938.71
Building and facilities 14000.00
Raw Materials and supplies 5966.00
Legal Requirements(w/ Tax) 70247.52
Cleaning Materials 2460.00
Utilities 109410.00
Salaries and wages 300000.00
Maintenance 55000.00
TOTAL INVESTMENT COST 869065.27

PROJECT COST (2024) QUANTITY UNIT TOTAL AMOUNT
Building and facilities
rent(10% annual increase) 5500.00 66000.00
sub total 66000.00
Maintenance
Monthly Maintenance 9 500.00 54000.00
aircon maintenance 1 500.00 1000.00
sub total 55000.00
Legal requirements(Renual + annual Tax) 70247.52
sub total 70247.52
Utilities
Electricity 5000.00 60000.00
Water 117.50 1410.00
Internet Service Provider 4000.00 48000.00
sub total 109410.00
sub total 1991.00
Cleaning Materials
Broom and Dust pan(5 mos.) 1 105.00 210.00
Feather dust(3 mos.) 2 30.00 240.00
Mop(5 mos.) 1 250.00 500.00
Powder soap(2 Mos.) 6 10.00 360.00
Air Freashener(2 mos) 1 175.00 1050.00
sub total 2360.00
Salaries and wages
manager(owner) 5000.00 300000.00
sub total 300000.00
TOTAL PROJECT COST FOR 2024 605008.52
PROJECT COST (2025) QUANTITY UNIT TOTAL AMOUNT
Building and facilities
rent(10% annual increase) 6000.00 72000.00
Renovation 10000.00 10000.00
sub total 82000.00
Maintenance
Monthly Maintenance 9 500.00 54000.00
aircon maintenance 1 500.00 1000.00
sub total 55000.00
Legal requirements(Renual + annual Tax) 70247.52
sub total 70247.52
Utilities
Electricity 5000.00 60000.00
Water 117.50 1410.00
Internet Service Provider 4000.00 48000.00
sub total 109410.00
sub total 1991.00
Cleaning Materials
Broom and Dust pan(5 mos.) 1 105.00 210.00
Feather dust(3 mos.) 2 30.00 240.00
Mop(5 mos.) 1 250.00 500.00
Powder soap(2 Mos.) 6 10.00 360.00
Air Freashener(2 mos) 1 175.00 1050.00
sub total 2360.00
Salaries and wages
manager(owner) 5000.00 300000.00
sub total 300000.00
TOTAL PROJECT COST FOR 2024 621008.52
B. INITIAL CAPITAL REQUIREMENT

Initial Capital required to start the business is an estimated total of Php
400,000.00. Here is the summarized list of the total investment cost.
TOTAL
INVESTMENT COST(TOTAL CAPITA)
AMOUNT
Machinery and Equipment 268,043
Furniture and Fixtures 43938.75
Building and Facilities 14,000
Raw Materials and Supplies 5,966
Legal Requirements(w/ 1st Month tax) 18,063.96
Cleaning Materials 750
Utilities(1st Month) 9,117.50
Salaries and Wages(1st Month) 25,000.00
TOTAL INVESTMENT COST Php 384,879.21
C. SOURCES OF FINANCING
Kilobytes Computer Shop is established using the Bank Loan method. Loan
has also been considered due to circumstances of such processes, and was used
instead as investment. The owners aim to generate enough income to meet Loan
requirements and provide adequate and better equipment and facilities over the next
three years.
D. FINANCIAL STATEMENT
PROJECT INCOME STATEMENT FOR 3 YEARS
INCOME PER INCOME PER INCOME IN 1 INCOME FOR 3
SERVICES
DAY MONTH YEARS YEARS
Computer Retails 1500.00 45000.00 540000 1620000
printing black and white(long) 160.00 4480.00 53760 161280
Printing black and white(short) 180.00 5040.00 60480 181440

photo copy (long) 60.00 1680.00 20160 60480
photo copy (short) 80.00 2240.00 26880 80640
scanning 450.00 5400 16200
CD Burning 385.00 4620 13860
Typing job 550.00 6600 19800
PSP repair 1750.00 21000 63000
totals 1980.00 61575.00 738900 2216700
BALANCE SHEET(2023)
DR CR
ASSETS
CURRENT ASSETS
Cash 799380.00
Furniture fixtures 43938.75
Raw Materials and Supplies 5966.00
waste disposal 2460.00
TOTAL CURRENT ASSETS 851744.75
PROPERTY LAND AND EQUIPMENT

Land
Land improvements/renovation 4000.00
Buildings 60000.00
equipment 268043.00
Less:AccumDepreciation 53456.00
Intangible Assets
Goodwil
Tradenames
OTHER ASSETS 25585.11

TOTAL ASSETS 1155916.86
LIABILITIES
current liabilities
Notes payable 66666.67
Wages payable 300000.00
taxes payable 70247.52
utility cost 109410.00
poperty cost 74000.00
maintenance cost 55000.00
Supplies cost 5966.00
disposal cost 2460.00
uneamed revenues
total current liabilities 683750.19
Long-term liabilities
Bonds payable
total long term liabilities 66666.67
Total Liabilities 750416.86
STOCKHOLDERS' EQUITY
Common Stock 115500.00
Retained earnings 300000.00
less:Treasury and stocks 10000.00
Total stockholders' equity 405500.00
Total Liab. and Stockholders' Equity 1155916.86
 BALANCE SHEET(2024)
DR CR
ASSETS
CURRENT ASSETS
Cash 854065.00

Land
Buildings 60000.00
equipment 268043.00
Intangible Assets
Goodwil
Tradenames
LIABILITIES
current liabilities
uneamed revenues
Bonds payable

 BALANCE SHEET(2025)
DR CR
ASSETS
CURRENT ASSETS
Cash 945362.00

Land
Buildings 72000.00
equipment 268043.00
Intangible Assets
Goodwil
Tradenames
LIABILITIES
current liabilities
uneamed revenues
Bonds payable


CHAPTER 6
GALLERY
Figure 6.2 B&W/Colored Printing

Figure 6.1 Photocopying
Figure 6.3 Online Surfing and Figure 6.4 Typing Job

chatting
Figure 6.6 PSP Games and

Figure 6.5 LAN GAMES
Repair
Figure 6.7 Online Games

 BIBLIOGRAPHY
 http://bapgaming.tripod.com/pc-lan-games.htm
 http://www.investinr12.net/index.php/component/banners/click/index.php?
option=com_content&view=article&id=66:venturing-into-an-internet-cafe-
business&catid=
 http://www.pkal.org/documents/LAS_SampleProjectCost.pdf

Feasibility

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Feasibility

Uploaded by

Copyright:

Available Formats

CHAPTER 1

C.Project’s Long Term Objective

D. Highlights of the Study

Nature of the Industry

 Computer rentals for various purposes Surfing the net

total investment 450,000.00

BANK LOAN MODE OF PAYMENT(FOR 3 YEARS)

MACHINERY AND EQUIPMENT

TOTAL MACHINERIES AND EQUIPMENT COST

BUILDINGS AND FACILITIES COST

CLEANING MATERIALS PRICE

Internet Games 15.00/hour

MAJOR USER OF THE PRODUCT

Cleaning Materials Price

REQUIREMENTS ON HIRING AN APPLICANT

OWNER MANAGER EMPLOYEE

 Internet and gaming  Online Games

Daily Capacity of Operation

Kilobytes Computer Shop Time Schedule

DAY OPENING CLOSING OPENING HOURS

Days per Month the Project Operates

D. MACHINERY AND EQUIPMENT

Machinery and Equipment

 Machinery and Equipment

Memory Card reader HDD

VIDEO CARD PRINTER

TOTAL MACHINERIES AND EQUIPMENT COST

VIDEO CARD PRINTER

AIR CON PRINTER SERVER

ANNUAL PROJECT COST BREAKDOWN

ANNUAL PROJECT COST BREAKDOWN

B. INITIAL CAPITAL REQUIREMENT

TOTAL INVESTMENT COST Php 384,879.21

Printing black and white(short) 180.00 5040.00 60480 181440

PROPERTY LAND AND EQUIPMENT

OTHER ASSETS 25585.11

Total Liabilities 750416.86

Total Liab. and Stockholders' Equity 1155916.86

PROPERTY LAND AND EQUIPMENT

OTHER ASSETS 97494.11

TOTAL ASSETS 1300866.86

Total Liabilities 740316.86

Total Liab. and Stockholders' Equity 1300866.86

PROPERTY LAND AND EQUIPMENT

OTHER ASSETS 90547.11

TOTAL ASSETS 1400316.86

Total Liabilities 750416.86

Total Liab. and Stockholders' Equity 1400316.86

Figure 6.2 B&W/Colored Printing

Figure 6.3 Online Surfing and Figure 6.4 Typing Job

Figure 6.6 PSP Games and

Figure 6.7 Online Games

You might also like