You are on page 1of 30

POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Chapter I
BACKGROUND OF THE STUDY

This chapter deals with the presentation of the background of the study.

Specifically, this presents an introduction, the overview of the business,

objectives of the study and scope and limitations of the study.

(Or any similar introduction of the chapter)

Introduction

Briefly introduce your business research project in not more than two

pages. This usually starts with the global or general perspectives down to local or

perspectives.

The introduction should not be a compilation of literature. This should be

written using your own words and too much citation of references should be

avoided.

At the last paragraph of this introduction, clearly and briefly state the

specific area that you want to improve/add in the current business endeavor

under study.

Overview of the Business

Discuss the overview of the business by providing a short history or

profile. Cite the nature, ownership, location, size of the business (small, medium

or micro), number of employees as well as their product/service offerings.

Discuss the current situation of the business (refer also to your business

canvass model in writing this part to include discussion on the key partners, key

resources, value propositions, customer segments, key activities, customer


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

relationships, distribution channels, cost structure and revenue streams). Include

also the situation in the industry in which the business belongs (i.e competition

status).

Business Name

Vision

Keep it short and concise. Should be time-bounded.

Mission

Summarize the purpose or the reason of company’s existence.

Objectives of the Study (eto yung pinaka-SOP niyo, pero di SOP tawag)

State the general objective of your business plan (based on its growth

potential or opportunities).

Specifically, it aims to:

1. State objective related to marketing plan

2. State objective related to production/operation plan

3. State objective related to organization plan

4. State objective related to financial plan

5. State objective related to socio-economic contribution

Scope and Limitations of the Study

Discuss first the scope then limitation. Scope indicates things, factors

that are considered in your study; you should have scope for each aspect. For

example: Market plan covers the demand and supply analysis. Historical demand

and supply were determined through a survey. The statistical straight-line

method was used to compute the projected demand and supply…… For
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

production/operation plan…..for organizational plan,,,, for financial plan…….for

socio economic…..etc

Limitations are the things that you should have done but failed to do

because of the presence of some constraints. State the limitations per aspect.

Review of Related Literature

This will be topical like your PR 1. But you don’t need a bunch of citations

since this is a feasibility study. RRL is not that asked since you are investigating

the marketability of your business.

Definition of Terms

To achieve appropriate comprehension and clearer perception of the

terms used in the study, the following terms are operationally and conceptually

defined.

Baking. It refers to the act of cooking in oven-type equipment. (Basbas

2015). In this study, baking was used as one of the processes in manufacturing

the product.

Garbread. It refers to the combination of the word “garlic” and “bread”. In

this study, it is used as the brand name of the product.


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Chapter II
MARKETING PLAN

This chapter deals with the presentation of the marketing plan of Name of

Business. Specifically, this presents the product/service description, target

market, demand and supply analysis, projected sales, marketing

program/strategies and marketing/selling expenses.

(Or any similar introduction of the chapter)

Research Design

This section describes the research design used in the study. The reasons

for choosing the design must be stated or explained in relation to the nature of

the study.

Respondents of the Study

This section identifies the respondents of the study. They are usually the

current or prospective customers and the present suppliers of the product or

service.

Research Instrument

This section identifies the instrument used in gathering data. The different

parts of the questionnaire should be properly explained, and the result of the

validity must be provided.

Statistical Tools
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

This section specifies the sampling techniques used in the study. The

formula used in the selection of samples and the margin of error must be stated.

Data Gathering Procedure

It explains the procedures performed during the data gathering phase. It

should also state the date of administering and retrieving the questionnaire,

including the percentage of retrieved questionnaires.

Demand

Definition of what is demand

Table 2.1
Historical Demand
Year Historical Demand
2017  
2018  
2019  
2020
2021  
Table 2.1 shows…

Table 2.2
Projected Demand
Year Projected Demand
2023  
2024  
2025  
2026
2027  
Table 2.2 shows…

Supply

Definition

Table 2.3
Historical Supply
Year Historical Supply
2017  
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

2018  
2019  
2020
2021  
Table 2.3 shows…

Table 2.4
Projected Supply
Year Projected Supply
2023  
2024  
2025  
2026
2027  
Table 2.4 shows…

Target Market

State your target market as individuals, household or businesses. Define

your target market indicating the segmentation factors that you used (Use

demographic profile Consumers’ buying behavior etc) Include consumers who

are willing and have the capability to pay for the product. Identify the target

market whether individual, household or business. You may use market

segmentation.

Geographic Segments Pyschographic Segments


   
   
   
Behavioral Segments Demographic Segments
   
   
   

SWOT Analysis
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Definition

Strengths

Definition

Cite at least 3

 Strength 1. Discussion

 Strength 2. Discussion

 Strength 3. Discussion

Weaknesses

Definition

Cite at least 3

 Weakness 1. Discussion

 Weakness 2. Discussion

 Weakness 3. Discussion

Opportunities

Definition

Cite at least 3

 Opportunity 1. Discussion

 Opportunity 2. Discussion

 Opportunity 3. Discussion

Threats

Definition
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

 Threat. Discussion

 Threat. Discussion

 Threat. Discussion

Projected Sales

The company must consider its existing capacity in establishing its

projected sales. Presented in the following table is the projected sales of ______

in year 2023.

The total projected sales for the first year of operations is ____ represents

a ___% approximate market share. Sales are expected to spread evenly

throughout the year. (note: for products, volume is number of units or

items/pieces, for services - number of units use number of clients/customers, or

number of servings.)

Table 2.8
Projected Sales

In Volume In Pesos
Beginning Inventory
Add: Production
Total
Less: Ending Inventory
Projected Sales

The table below summarizes the sales in volume and in pesos for year

2023. The selling price to retailers VAT exclusive was used in determining the

amount of peso sales which is Php_______.


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Marketing Program/Strategies

Discuss the practices of competitors followed by the company’s or your

proposed marketing program/strategies for the business. Provide discussion on

the following subtopics

Product

Discuss the features, differentiating features, design, product attributes

that gives the product its competitive edge. Include the brand name, logo and

current market positioning of the product/service. Include the picture of the

product as well as its packaging/label (assign figure number and title). In some

cases you may include their menu, or list of services offered. Again indicate

figure number and title for this.

Brand Name

Definition and discussion of your brand name

Business Logo

Discussion

Figure 2.1
Business Logo
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Figure 2.1 shows the business logo of ABC Company. (Discuss the

features and significance of it (color, design, etc)

Packaging and Label Design

Define packaging and label design. Discussion of the packaging material

and label design to be used.

Figure 2.2
Packaging and Label Design

Figure 2.2 shows the….. (Describe the packaging and label design in
words)

Price
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Present/discuss how price is determined. The basis of pricing the product

or service. Show and discuss computation of selling price for example Cost +

mark-up.

Table 2.9
Selling Price of Mushroom Chicharon

Particulars    Price Per Unit


Direct Material Used/Unit Php40.02
Labor Cost/Unit 12.57
Factory Overhead/ Unit 10.56
Total Cost/Unit 63.15
Markup to Retailers 58.35% 36.85

Selling Price for Retailers 100.00


Mark up to consumers 20% 20.00
Selling Price to Consumers Php 120.00

What makes you competitive in terms of pricing (add competitors’ price)

Size of product with competitor should be the same

Table 2.10
Related Price of Competitors
Competitors Location Price

Pavia’s Mushroom Santo Tomas, Batangas

Chicharon Php 120.00

Jalee’s Mushroom Chicharon Indang, Cavite 175.00

Agape Mushroom Chicharon Bay, Laguna 120.00

Promotions
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Discuss in detail each of sales and promotion strategies to be used for

the product. Some examples are Advertising: A paid, impersonal mass

communication with a clearly-identified sponsor. Sales promotion: Demand-

stimulating activity designed to supplement advertising and facilitate personal

selling. Personal selling: The direct presentation of a product to a prospective

customer by a representative of the selling organization. Public relations: A

planned communication effort by an organization to contribute to generally

favourable attitudes and opinions toward an organization and its products.

Publicity: A special form of public relations that involves news stories about an

organization or its products. Add a Promotion Mix Strategy table (see sample),

should answer what, who, when, where, how and how much. Flyers, tarpaulin,

free radio ad, join trade fair/exhibit, internet marketing (social networking sites),

product launch, freebies, buy1take, stickers Include illustration of some

appropriate promotion materials to be used.

Table 2.11
Promotion Mix Strategies

What Who When Where How Budget


1.Flyers 3 days Malls like Bay It will be P1,500
before the City Mall, distributed
500 units
operation Citimart and to different
Excel Toms individuals P3.00/unit
and streets going to
where most malls and
people are on streets.
passing
through.
2.Free This will Malls like Bay The P2,000
start on the City Mall, proponents
Taste 500
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

day the Citimart and will persons


proposed Excel Toms, produce
Target
product will public sample
introduced. markets, and products
This will be even to and cut
distributed different into small
within two schools. servings
days. for free
taste.
3.Internet 10 days Facebook This site P500
Marketing before the Sulit form the
Standard
operation context for
User
a firms
(Blog)
history,
The
mission
proponents
and
will used
products.
blog
Well
to
design site
advertise
will be
our
done by
product.
the
The
proponents
proponents
to attract
will use for
customers.
a more
Interesting
budget and
information
it will link
will be
to
updated
Facebook
regularly to
and Sulit.
prevent
staleness
and
encourage
return
visits.
4. 5 days Supermarkets It will be P1,500
before the like Bay City posted to
Tarpaulin 5 units
operation Mall, Citimart streets
and Excel where P300/unit
Toms, there are
retailers in many
public people
markets and passing by
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

streets where and it will


most people also place
and vehicles at the
are passing delivery
through like vehicle of
Traders and the
Lawas. company.

On the day
5. Product the NewBiz P5,000
proposed Manufacturing
Launching
product will Enterprise
be
introduced.
This will
start with
ribbon
cutting in
the
enterprise
and
introduce
the newly
proposed
product.
TOTAL Php 10,
500

Marketing/Selling Expenses

Marketing strategies are essential for the product to have an impact to the

market. In order for this to happen, marketing and selling expenses are to be

incurred by the enterprise which is expected to be offset by the advantages that

the firm will subsequently benefit.

Table 2.12
Marketing and Selling Expenses

Particulars Total Cost


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Free Taste Php9,250.00

Tarpaulin 2,150.00

Flyers and Stickers 1,500.00

McJ Hamelda Sweet Ham-dog kay Bulilit 2,500.00

Feeding Program

Delivery Expenses 24,000.00

Total Marketing and Selling Expense Php39,400.00

In addition to the cost cited above, the firm will pay P 2,000 per month for

hiring a service vehicle. Cost will be charged as delivery expenses. The cost of

the product label (sticker) will be treated as part of indirect materials.


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Chapter III
PRODUCTION/OPERATION PLAN

This chapter deals with the presentation of the production/operation plan

of Name of Business. Specifically, this presents the production/operations

process, production schedule, labor requirement, machinery/equipment

requirement, raw materials requirement, plant/factory location, plant layout,

waste disposal system, quality control system and production cost. (Or any

similar introduction of the chapter)

Production/Operations Process

Discuss the description of the Process. Identify the step-by-step process used in

the production of the product (time needed, how many workers, source of

material, how much/many for each material). Should include standard amount

of materials per production


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

Chapter IV
FINANCIAL PLAN

Finance helps management gain a clear understanding of the company's

current financial position, particularly whether the business is profitable or not.

Companies of all sizes benefit from thorough financial planning to guide the

business steadily down the path to future growth.

Total Project Cost

The total project cost will identify the necessary capital required by the

partners in order to start-up the business. A precise demonstration of the

projected cost will lead to the proper recognition of the needed assets for the

ample establishment of the enterprise.

Table 5.1
Spudz Food Products
Total Project Cost

Fixed Asset Requirements    


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES

  Factory Machineries and Equipment 14,249.00  


  Factory Furniture and Fixtures 9,600.00  
  Office Equipment 11,624.00  
  Office Furniture and Fixtures 1,200.00  
  Leasehold Improvements 6,121.50  
  Subtotal   42,794.50
Working Capital for 2 month/s    
  Direct materials 51,238.33  
  Direct labor 8,640.00  
  Factory overhead 31,736.80  
  Indirect materials 17,392.00  
  Rent-factory 5,000.00  
  Utilities - factory 2,518.80  
  Factory Tools and Supplies 3,639.00  
Repairs and Maintenance 3,187.00
  Subtotal   91,615.13
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES i

Administrative expenses (2 months)    


  Salaries expense 31,831.60  
  Rent-office 5,000.00  
  Utilities – office 1,679.20  
  Office Tools and Supplies 977.00  
  Subtotal   39,487.80
Pre-Operating Expenses    
  Business Fees and Licenses 6,080.00  
  Marketing & Selling Expenses 6,600.00  
  Subtotal 12,680.00
Total Cash Requirements   186,577.43
Cash for Contingencies   1,422.57
Total Project Cost   PHP 188,000.00

Capitalization

Investments of each partner will be on cash basis to finance the total

project cost. It is a primary requirement of the partners to have sufficient amount

of capital to provide the necessities for the smooth flow of operation of the firm.

Table 5.2
Partner’s Contribution
Name of Partners Contribution

Atinon, Christian M. PHP 37,600.00

Carpio, Jhaarny 37,600.00

Monsanto, Rosemarie M. 37,600.00

Roquero, Angela Faye 37,600.00

Sy, Angelica Millen D. 37,600.00

Total PHP 188,000.00


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES ii

Financial Assumptions

The following assumptions were used by the proponents in the computation

and analysis of the financial capacity and stability of the firm;

1. Initial capital Requirement

The business has an initial capital of Php 188,000.00 contributed by

the partners in equal amount. Presentation of this capital is based on

the projected costs for the first 2 months of the business.

2. Working days

There will be five (5) working days in a week and an average of

twenty (20) days at eight (8) working hours a day for two

administrative officers. Meanwhile, there will be three (3) working

days in a week and an average of twelve (12) days at eight (8)

working hours a day for production manager and two workers. The

total operational days for the whole year of 2022 is two hundred

forty-nine (249) days for two administrative officers while there is one

hundred fifty-three for production manager and the workers.

3. Accounting Reporting Period

A calendar year of business starting on January 2022 would be

implemented.
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES iii

4. Production Capacity

The firm can produce 9,600 tubs of mojos on the first year of its

operation. Production capacity is expected to increase by 3%

starting from the beginning year and to the succeeding years.

5. Purchases

a. The volume of purchases (direct and indirect materials) would

increase proportionately with the increase in the quantity produced.

b. 15% of the direct raw materials purchases will be on account to the

suppliers while the indirect material purchases is on cash basis.

c. Purchases of direct materials will be done on weekly basis inclusive

of freight charge.

d. There will be no trade discounts given to the retailers.

e. The cost of purchases is assumed to increase by 2.98% based on

average inflation rate.

6. Sales

The initial selling price per piece of the product is Php 100.00 for end

consumers inclusive of mark-up. Increase in the selling price is

brought by many factors such as production increase.

7. Accounts Receivable and Allowance for Doubtful Accounts:


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES iv

a. Accounts receivable will be 15% of sales

b. 70% of total accounts receivable will be collected during the period.

c. Allowance for doubtful accounts will be 5% of total receivables in the

current period.

8. Inventory

a. There will be no work-in process inventory.

b. The ending inventory is 5% of the expected total goods available for

sale of the current year.

9. Labor and Employee Benefits

a. Labor cost will increase annually based on inflation rate.

b. There will be two workers for direct labor.

c. Labor rate for the worker is Php 2,160.00 per month.

d. Total annual benefits will include the salary, SSS, PAG-IBIG,

PhilHealth and 13th Month pay.

10. Utilities

a. Utilities expense would be assumed to be allocated to factory and

office at 60:40 respectively.

b. Utilities Expense will increase by 2.98% annually based on inflation

rate.

11. Rent Expenses

a. Rent expense is assumed to be Php 5,000.00 per month and


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES v

assumed to be fixed throughout the year and the following years.

b. Rent expense would be allocated to factory and office according to

the land occupies (50% for production, 50% for office)

12. Maintenance Expenses

a. Maintenance Expense will increase 2.98% annually based on

inflation rate.

b. Maintenance expense would be allocated solely to production since

all maintenance supplies are to be used in the production area.

13. Property, Plant and Equipment

a. Acquisition of equipment’s, furniture and fixtures is on cash basis. No

additional machinery would be purchased for the first five years of

operation.

b. The firm will use the straight-line method of depreciation.

c. All property, plant and equipment will have 10% salvage value and 5

years useful life which is equivalent to its lease term, except to

stainless kitchen table with useful life of 10 years.

14. Leasehold Improvement

a. The firm will not be having major improvement on the plant location.

Only minor development of the location is needed and it will be

expensed as incurred.

b. Leasehold improvement be depreciated for five years equivalent to

its lease term.

15. Marketing Expense


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES vi

Marketing expense from 2022-2026 will be constant.

16. Partnership equity:

a. The partners are allowed to have withdrawal every year which will

not exceed 60% of their share in net income.

b. Remaining profits are shared equally by the partners in accordance

with the agreement of the partners as stipulated in the contract.

17. Growth Rate:

Growth rate of 2.99% is computed by the proponents from the

increase in individual population in Census given by the City

Population Management Office (CPMO) of Calamba.

18. BMBE

There will be no income tax payable in accordance to R.A 9178

Barangay Micro-Business Enterprise.

19. Inflation Rate

Inflation rate as peg at an average rate of 2.98% from years 2016-

2021 provided, by the Philippine Statistics Authority (PSA).

Financial Statement

Financial statements and their accompanying notes provide useful

information regarding the financial position of a company, the success of its

operations, the policies and strategies of management as well as insight to its

future performance. It is a set of records which is both valuable and critical to the
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES vii

decision-making process employed by investors, creditors, management,

employees, regulators, suppliers, and other stakeholders.

A company’s financial statement can be used as an analytical tool, as a

management report card, as an early warning signal, as a basis for prediction,

and as a measure of accountability. Financial statements also provide an

economic history that is comprehensive and quantitative, and it can be used to

gauge company performance. For these reasons, financial statements are

indispensable for developing an accurate profile of ongoing performance and

prospects of company. The financial statements are the means by which

information accumulated and processed in financial accounting is periodically

communicated to the users. Without accounting the information embedded in the

financial statements, users may not be able to arrive at sound economic

decisions. Financial statements are a structured financial representation of the

financial position and the transaction undertaken by an enterprise. They are the

responsibility of the company’s management. This means that the format by

which the financial statements are presented, the information presented therein

and the fairness of their representation depend on the assessment by the

enterprise management.

Statement of Financial Performance

The statement of income of earnings, now termed in the business world

as “Statement of Comprehensive Income” is a representation of the results of an

enterprise’s business operations. It specifically reflects and evaluates the


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES viii

revenues earned and expenses incurred in a given accounting period.

Since the late 1960s or early 1970s, the income statement has been

widely perceived by its various users as the single most significant financial

statement of an enterprise. Creditors refer to the income statement for insights

into the ability of the debtor to generate future cash flows from its operations

needed to repay its obligation. Investors consider the past income of the

enterprise as a useful predictor of future earnings and the best indicator of future

dividend and future market price behavior. Management on the other hand, uses

the income statement as a measure or gauge of the effectiveness and efficiency

in using up the enterprise’s resources. The profit that is provided in the income

statement is the lifeblood of any enterprise organized to earn a satisfactory return

on the capital invested by its owners.

The income statement is the formal statement showing the performance

of the enterprise for a given period of time. It summarizes the revenues earned

and expenses incurred for the period of time. Information about the performance

of an enterprise, in particular in its profitability, is required in order to assess

potential changes in the economic that is likely to control in the future. It is also

useful in predicting the capacity of the enterprise to generate cash flows from its

existing resource base.


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES ix

SPUDZ FOOD PRODUCTS


Projected Income Statement
For the Years Ended December 2022-2026

Particulars Note 2022 2023 2024 2025 2026

Net Sales 1 912,000.00 980,400.00 1,026,732.00 1,071,928.00 1,128,636.00


Less: Cost of Goods Sold 2 494,203.22 542,485.13 569,466.52 596,418.19 624,441.30
Gross Profit 417,796.78 437,914.87 457,265.48 475,509.81 504,194.70

Operating Expenses
Marketing & Selling Expenses 3 6,600.00 6,600.00 6,600.00 6,600.00 6,600.00
Administrative Expenses 4 240,430.12 249,389.92 256,686.61 265,269.70 278,642.73
Bad Debt Expense 6,840.00 7,353.00 7,700.49 8,039.46 8,464.77
Percentage Tax Expense 5 27,360.00 36,252.00 38,154.96 39,858.33 41,898.54
Total Operating Expenses 281,230.12 299,594.92 309,142.06 319,767.49 335,606.04

NET INCOME 136,566.66 138,319.95 148,123.43 155,742.32 168,588.66

Statement of Cash Flow

The statement of cash flows provides information about the cash receipts

and cash payments of an entity during a period. It is a formal statement that

classifies cash receipts (inflows) and cash payments (outflows) into operating,

investing, and financing activities. This statement shows the net increase or

decrease in cash during the period and the cash balance at the end of the period.

This also helps project the future net cash flows of the entity. (Ballada, 2018)
POLYTECHNIC UNIVERSITY OF THE PHILIPPINES x
SPUDZ FOOD PRODUCTS
Projected Statement of Cash Flows
For the Years Ended December 2022-2026

2022 2023 2024 2025 2026


CASH FLOWS FROM OPERATING ACTIVITIES
Cash Received from Sale of Goods 870,960.00 977,322.00 1,017,807.06 1,062,541.18 1,118,383.65
Cash Paid for Purchases (261,315.50) (328,620.62) (346,640.13) (365,252.93) (384,644.31)
Cash Paid to Employees (242,829.60) (253,004.87) (261,553.26) (271,425.36) (286,125.79)
Cash Paid for Utilities Expenses (25,188.00) (25,938.60) (26,711.57) (27,507.58) (28,327.30)
Cash Paid for Percentage Tax Expenses (20,520.00) (28,899.00) (30,454.47) (31,818.87) (33,433.77)
Cash Paid for Pre-Operating Expenses (12,680.00) (12,680.00) (12,680.00) (12,680.00) (12,680.00)
Cash Paid for Rental Expenses (60,000.00) (60,000.00) (60,000.00) (60,000.00) (60,000.00)
Cash Paid for Maintenance Expenses (3,187.00) (3,281.97) (3,379.78) (3,480.49) (3,584.21)
Cash Paid for Miscellaneous (108,968.00) (114,836.24) (120,957.53) (127,342.13) (133,999.66)
Net Cash Provided by (Used in) Operating Activities 136,271.90 150,060.70 155,430.31 163,033.83 175,588.60

CASH FLOWS FROM INVESTING ACTIVITIES


Purchase of Equipment (25,873.00) - - - -
Purchase of Furnitures and Fixtures (10,800.00) - - - -
Purchase of Leasehold Improvements (6,121.50) - - - -
Net Cash Provided in Investing Activities (42,794.50)

CASH FLOWS FROM FINANCING ACTIVITIES


Initial Capital Contribution 188,000.00 - - - -
Cash Paid to Partners' Withdrawals (81,939.99) (82,991.97) (88,874.06) (93,445.39) (101,153.20)
Net Cash Provided in Financing Activities 106,060.01 (82,991.97) (88,874.06) (93,445.39) (101,153.20)

Increase (Decrease) in Cash 199,537.41 67,068.73 66,556.26 69,588.44 74,435.40


Cash Beginning Balance - 199,537.41 266,606.14 333,162.39 402,750.83
Cash Ending Balance 199,537.41 266,606.14 333,162.39 402,750.83 477,186.23

Statement of Financial Position

The statement of financial position is a statement that shows the financial

position or condition of an entity by listing the assets, liabilities, and owner’s

equity as at a specific date. Users of financial statements analyze the financial

position to evaluate entity’s liquidity, its financial flexibility, and its ability to

generate profits, and its solvency. (Ballada, 2018)


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES xi
SPUDZ FOOD PRODUCTS
Projected Statement of Financial Position
For the Years Ended December 2022-2026

2022 2023 2024 2025 2026


ASSETS
Current Assets
Cash 199,537.41 266,606.14 333,162.39 402,750.83 477,186.23
Accounts Receivable 41,040.00 37,278.00 38,849.94 40,536.27 42,749.16
Less: Allowance for Doubtful Accounts (6,840.00) (7,353.00) (7,700.49) (8,039.46) (8,464.77)
Inventory 26,010.70 28,551.85 29,971.92 31,390.43 32,865.33
Total Current Assets 259,748.10 325,082.98 394,283.77 466,638.07 544,335.95

Non-Current Assets
Property, Plant, and Equipment 36,673.00 36,673.00 36,673.00 36,673.00 36,673.00
Less: Accumulated Depreciation (5,737.14) (11,474.28) (17,211.42) (22,948.56) (28,685.70)
30,935.86 25,198.72 19,461.58 13,724.44 7,987.30
Leasehold Improvements 6,121.50 6,121.50 6,121.50 6,121.50 6,121.50
Less: Accumulated Depreciation (1,224.30) (2,448.60) (3,672.90) (4,897.20) (6,121.50)
4,897.20 3,672.90 2,448.60 1,224.30 -
Total Non-Current Assets 35,833.06 28,871.62 21,910.18 14,948.74 7,987.30

TOTAL ASSETS 295,581.16 353,954.60 416,193.95 481,586.81 552,323.25

LIABILITIES AND PARTNER'S EQUITY


Current Liabilities
Accounts Payable 46,114.50 48,646.96 51,289.44 54,046.41 56,922.08
Percentage Tax Payable 6,840.00 7,353.00 7,700.49 8,039.46 8,464.77
Total Current Liabilities 52,954.50 55,999.96 58,989.93 62,085.87 65,386.85

Partner's Equity
Atinon, Capital 48,525.33 59,590.93 71,440.80 83,900.19 97,387.28
Carpio, Capital 48,525.33 59,590.93 71,440.80 83,900.19 97,387.28
Monsanto, Capital 48,525.33 59,590.93 71,440.80 83,900.19 97,387.28
Roquero, Capital 48,525.33 59,590.93 71,440.80 83,900.19 97,387.28
Sy, Capital 48,525.33 59,590.93 71,440.80 83,900.19 97,387.28
Total Partner's Equity 242,626.66 297,954.64 357,204.01 419,500.94 486,936.40

TOTAL LIABILITIES AND EQUITY 295,581.16 353,954.60 416,193.95 481,586.81 552,323.25


POLYTECHNIC UNIVERSITY OF THE PHILIPPINES xii

CHAPTER 5
Conclusion

You might also like