Dress Shop

Name of the Enterprise The usance reveal Wedlock forms forget display a marry gussy up let on that allow offer the latest and the hottest styles of spousal app bel of the season. Location The jam of the worry is at inlet 4, 500 Gabaton Building, Elpidio Quirino Avenue, Davao City. The commercial space measures 5&21514 sq. The space provide be rented at P12, 000/month, exclusive of pee and electricity expenses. The bea is a perfect spot for a unite range shop for it is easy to find since it is located in the main road. Aside from that, the atomic itemise 18a is filled with routine buildings, inns, schoolings, and an other(a)(prenominal)(a) business entities nearby.Descriptive com custodyt of the Product Wedlock Trends shall cater to the needs of grooms and brides in a thriving and relaxed setting. In its warm and intimate setting, the Wedlock Trends friendly and agniseledgeable acceptance consultants atomic number 18 available to help in conclusion eac h(prenominal)thing that they need for their forthcoming wedding. We offer adoption dresses and all the accessories as well as modal values need for the rest of the bridal party. Projects Long-Range Objectives Wedlock Trends has been puddled with ane main objective to provide the bride with the ultimate experience in finding the perfect wedding dressIn 2016, Wedlock Trends will create tie-ups with the prominent photo studio and vizor shop here in Davao. It will be convenient for our clients for they dont capture to unfounded their time searching for quality photos and films as well as voguish and delightfully arranged flowers. Wedlock Trends will expand and cater other occasions as well. Elegant night gowns, classic dresses, up-to-date mens suit, and a lot more(prenominal) will be added to our accruement for parties, de justs, and other signifi rout outt events. By doing such, it is expected that the number of employees in all division will be growthd as well as the field of studyries apply in the process.feasibleness Criteria The most important guidelines used to judge the feasibility of the realize is its marketing aspect and financial aspect. The marketing aspect tells what the image is all more or less, who the marking market is, when is the perfect time to open the business, where is it located, and how is it spillage to compete with its competitors. It is also where the demand and supply analysis is, which will be a great criterion. The financial aspect provides the data that shows the projects scratchability. It is important to deal if the project is attainable, feasible, and doughable.Highlights Of The Project History Many young girls dream about what kind of wedding dress theyd like to wear on their extra day so we have thought of creating a project that will certainly be desired by our target market. Its a business that caters not only the needs of a soon-to-be touchs but one that fulfills their dreams, to have a unique an d remarkable wedding. This is an amazing business which has developed a strong, distinctive and individual identity with a composition for both quality and service very payable business.This is a fine business with bridal gowns to suit every style of wedding. It is fantastic fortune to own a money making business in a very up-market labor. This business is not just a business, it is a support style choice with plenty of fashion. This very substantially business probability provides bridal wear, stocked with a superb range of designer wedding gowns, bridal accessories include jewelry, tiaras, stationery, gifts, to compliment any wedding reception which is subtle for add-on purchases. This is a business opportunity to own and grow a dynamic business .This is an amazing opportunity for someone who just wants to literally wants to jump straight in and continue the exceptional success achieved. It is a business opportunity that is amplyly profitable and offers great potential whether h global, national or local anesthetic aspect. Project Time circumvent and location The project is expected to be ope symmetrynal by May 2014. For now, perfect(a) studies and research atomic number 18 being done to carefully analyze its stand once we enter the market. Nature of the Industry The wedding gown industry is one that is made up of nine-fold smaller enterprises like caterers, wedding consultants, dresses, various eauty suppliers (hair, makeup), photographers, favors/brides amahs gifts, music, honeymoon link upd, etc. While the industry as a whole represents a lot of money, each of the component parts is ofttimes smaller &8212 some smaller than others. These smaller composite suppliers can be very local and likely will be small and in private owned. Mode of Financing The source of funds of Wedlock Trends that will be used to put up the business is from the contributions of the four (4) persons who will be the owner of the dress shop.Each shall contribute P62 5, 000 for a wide-cut of P2, 500, 000. 00. A property contribution is relegate than bank loans for it has a lower risk and eminent entertain cost which will result to lower income. Investment terms The funds allocated for this project is P2, 500, 000. 00. The proponents have agreed to form a confederacy wherein four (4) persons merge to contribute for the capitalization of Wedlock Trends, with the intention of dividing the net income among themselves. Major assumptions and summary of findings and conclusion on the following marketplace FeasibilityIn our commercialize read, we identify who will be our customers, suppliers, and competitor as well as the number of demand that we will gain in the succeeding historic period. In our data of demand analysis the first grade show lesser number of demands, it is because Wedlock Trends is new to the market and customers do not know the business yet. The succeeding years shows the increasing number of demand, it is because Wedloc k Trends theorize a marketing program which to have a flyers, posters and streamers feeling for the customer to be aware about the existing of the business. Technical FeasibilityWedlock Trends is a habiliment business designed to make wedding gowns, barongs, tuxedos and cocktail dresses. The business offer readymade dresses aside from made to order and customize clothes. The supply is high-pitched there are legion(predicate) companies who supply such equipment. Financial Feasibility The Wedlock Trend attire Shoppe shows an income statement of the money flows the cash tax income such as profit, salary, capital and so on has an increase every year. It means that the business gaining a profit. For the balance sheet, there is also an increase and the total assets and the total liabilities and owners equity is well balance.For the symmetry analysis, the profit ratio has an average of 41. 26% means there is a profit of . 43. For the requital capital computation, there is 2. 21, means the capital of the business can be recovered within 2 years. Socio-economic Feasibility The number of espousals dress shop in Metro Davao is rapidly increasing. The more competition, the better it is for the market, because innovation, better products and service will be present. These industries will affect the economy as a whole on a much more scale. It gives employment to those who seeks job. Management FeasibilityThe structure of the business begins with the four (4) persons/partners who are also the owners of the business. The music director will handle the sales events, manufacturing and service aspects of the business. In terms of salary scale, the passenger vehicle will be compensated with stripped-down wage and the other employees are below the minimum wage. MARKET STUDY Clothing is a beautiful visual demonstration of the social and emotional needs of masses wearying it. It also portrays in a clearly understood visual manner, what people of divergent cultures and styles want socially.Fashion, through times, has gone through so many rapid changes and bizarre extremes that it has examples of nearly every kind of clothing function, peculiarly when it comes to wedding attires. The range of Filipino wedding dresses is remarkably wide, according to the commodious cultures, geographical differences, purchasing capacities, influence of the western culture, and bewildering diversities of the ethnic groups. One has, therefore, to sieve and isolate, and then relate and stimulate together, the ideas for creating various designs, which can fit in the context of theFilipino style, conservative, elegant yet still in trend. When it comes to the most special day of a couples life, we like to make a personal effort to make it all that it can be. The business will be a full-service wedding dress shop catering to customers who are searching for reasonable quality products at affordable costs. Our main management will be quality in every process the ri ght way from buying stuff, raw material selection, designer selection, stitching till the auction pitch of product to final customer in order to fulfill our stopping point of customer satisfaction.We will be providing standardized products as well as customized dresses according to ones needs. Geographical areas of dispersion The location of the business is at Door 4, 500 Gabaton Building, Elpidio Quirino Avenue, Davao City. The commercial space measures 5&21514 sq. The rental price is P12, 000. 00 per month, exclusive of water and electricity expenses. Our Competitors are the Wedding Glamour, Wedding pathway, Wedding Avenue, and Knots Forever. Target Market The scope of our wedding dress shop is the people living within Metro Davao with a commonwealth of 1,449,296 (National Statistics Office, 2010).To be specific, most of the target market will be constitute of couples of ages 18 years old and above, teenagers and young adults in high school and college, and young professional s, who belong to the middle and upper class. The middle class customers are those who have moderate income and have the talent to purchase products and services with high quality. The upper class customers are those who have high income and have the capability to purchase product and services with high quality, and look for luxury. Target Market Age Population Couples 18 64 years old 635,412 Teenagers 13 18 years old 255, 465 Young Adults 20 24 years old 117,083 Young Professionals 25 34 years old 186, 691 Walk-ins 18 64 years old 635,412 Demand Analysis Projection of the number of the products to be sold. PRODUCTS Year 1 Year 2 Year 3 Year 4 Year 5 nuptial nightgown inclusive headdress, second veil, cord, (2) cushions, pouch infrastructure Grooms Barong pinya jusi with fancywork ( broad makeup) unhurt Entourage (1) maid of honor, (3) bridesmaids, (3) flower girls (1) best man barong, (3) groomsmen barongs, (3) bearers (ring, coin, bible) Parents out fits of the couple - parents of the couple free pictures dye surplus big money = P 20,000. 00 spousal garb inclusive headdress, second veil, cord, (2) cushions, pouch bag free make up Grooms Barong pinya jusi with embroidery (free makeup) Whole Entourage (1) maid of honor, (3) bridesmaids, (3) flower girls (1) best man barong, (3) groomsmen barongs, (3) bearers (ring, coin, bible) Parents outfits of the couple - parents of the couple free pictures free video CD of the wedding Gold Special Package = P 30,000. 0 acceptation gown inclusive headdress, 2nd veil, cord, (2) cushions, pouch bag free gown and make up Grooms Barong pinya jusi with embroidery (free makeup) free male gist Whole Entourage (1) maid of honor, (3) bridesmaids, (3) flower girls (1) best man barong, (3) groomsmen barongs, (3) bearers (ring, coin, bible) Parents outfits of the couple - dress &038 suits for the parents of the couple free pictures free video CD of th e wedding Diamond Special Package = P 50,000. 0 Bridal Gown inclusive headdress, 2nd veil, cord, (2) cushions, pouch bag free gown, make up, bouquet Grooms Barong pinya jusi with embroidery (free makeup) free male perfume Whole Entourage (1) maid of honor, (3) bridesmaids, (3) flower girls (1) best man barong, (3) groomsmen barongs, (3) bearers (ring, coin, bible) Parents outfits of both couple - dress &038 suits for the parents of the couple free pictures with album free video CD of the wedding free picture publicity on Mindanao periodic mirror Competitors Analysis Name of Competitor Products/ run Location Store Hours Wedding Glamour Gown &038 Entourage Package Door 1 Gahol Bldg. , E Quirino900 500pm 1 Bridal Gown w/ accessories Ave. , Davao City 1 Groom Attire 1 wet-nurse of detect Gown 3 Bridesmaid Gowns 3 outpouring Girl Gowns w/ basketful 1 Bestman Barong 3 Groomsmen Barong/ tuxedo 3 Bearers Barong/Tuxedo 2 Mother correct 2 Father Barong Wedding Avenue Gown &038 Entourage Package earlier of Dep-Ed, E. Quirino 900 500pm 1 Bridal Gown w/ accessories Ave. 1 Groom Attire Davao City 1 Maid of Honor Gown 3 Bridesmaid Gowns 3 top Girl Gowns w/ basket 1 Bestman Barong 3 Groomsmen Barong/Tuxedo 3 Bearers Barong/Tuxedo 2 Mother window-dress 2 Father Barong Wedding Channel Gown &038 Entourage Package E.Quirino Avenue, Davao City 1 Bridal Gown w/ accessories 1 Groom Attire 1 Maid of Honor Gown 3 Bridesmaid Gowns 800 500pm 3 Flower Girl Gowns w/ basket 1 Bestman Barong 3 Groomsmen Barong/Tuxedo 3 Bearers Barong/Tuxedo 2 Mother Dress 2 Father Barong Knots Forever Bridal Package 1 Bridal Gown 800 500pm 1 Head Dress E. Quirino Avenue, Davao City 1 1st Veil 1 2nd Veil 1 corduroy 2 Cushions 1 Groom Barong / Tuxedo Entourage 1 Maid of Honor Gown 1 Maid of Honor Head Dress 3 Bride smaid Gowns 3 Flower Girls Gown 3 Baskets 1 Best Man 3 Groomsmen Barong 3 Bearers Barong trade Program Our means of advertisements are posters and streams printing, through networking sites, and fashion shows. Posters and Streamers Printing This can also be a tool for advertising.We can put posters and streamers printing at malls and hotels and restaurants for them to easily recognize our product. Facebook &038 Multiply placardions of people, foreign or local are users of Facebook. And these people logs in almost everyday for about an minute of arc or more. Through Facebook and Multiply, it is easier to reach the right audience. It is easy, convenient, and costs no cent. newspaper Ads The oldest form of advertising is still an effective way to reach a large number of people. These ads can do a lot more than just advertise one item or one saleeach one can work really hard to bring in customers, and then bring them back again and again. Theyre a good way to reach a large number of people, especially those time-worn 45-plus who end to read the paper more frequently than younger demographic groups who tend to get their news from television, radio or the internet. And we can target our ads to the appropriate markets by requesting that our ads run in the section(s) that most closely relate to our target audience. MANAGEMENT STUDY Personnel Expertise Wedlock Trends will hire one (1) manager, two (2) lavatorys, two 2 (cutters), two (2) beaders. The descriptions of hiring employees are the following Manager Responsible for obtaining the store in order to construe residents and visitors have access to necessary supplies and accommodations. Responsibilities discover customer services and facilities come up to customers and provide assistance maintain cleanliness and order in the store Maintain stock, supplies and inventories take inventory order groceries and supplies mark prices on stock stock shelves Maintain ac counts record prices in the log book operate the cash register balance cash receipts make deposits record indorse and debit accounts maintain a manual general ledger Qualifications borderline 3 years of retail management experience. More extensive retail experience will be welcomed. Experience in personal estimator retail setting is preferred, but not mandatory. must(prenominal) have an interest in fashion and have an spunk for art. Strong leadership skills. ability to effectively teach/develop others to next level. Good merchandising skills and a flair for conceiving and implementing creative merchandising themes. Strong operations experience in receiving, stock and inventory as well as front-end management and office management. Ability to organize and prioritize multiple tasks in a fast environment. Strong interpersonal, motivational, communication and plaqueal skills. At least 25 years old Sewer Sewers cut, trim, sew and design clothing and accessories according to the confederation or clients demand Responsibilities Sew, trim and stitch gowns/suits and other tailored products. Draw and design gowns/suits to present to the company or clients visor clients vital statistics that will use as a pattern for the clothes. Sew gowns/suits using stitching work or other stitching machines. inflict finished product and do finishing touches. apply stitch edges or linings Iron gowns/suits Qualifications Must have taken vocational or short course in tailoring Must have at least 3-5 years experience as a sewer or tailor friendship in sewing, both hand and machine sewing acquaintance and ability on different kinds of stitches and design Knowledge in different kinds of cloths Knowledge and ability to sew in different kinds of clothes. Knowledge in fashion designing is a plus Knowledge and ability to design wearable and appealing gowns/suits Ability to use sewing machines. Pattern Cutter Pattern cutters create templates for the kinds of patterns that will be used in clothing lines, based on illustrated designs created by the design department of the fashion company. Responsibilities Cut fabrics or textiles Adjust cutting techniques to types of fabrics and styles of garments. Adjust machine controls, such as heating mechanisms, tensions, and/or speeds to produce specified products. Inspect products to ensure that specifications are met and to determine whether machines acquire adjustment. Operate machines to cut multiple layers of fabric into parts Qualifications Must have an interest in fashion and have an eye for art. Must have good analytical skills Must be computer literate Must be able to work quickly Beader Beaders are responsible of putting beads and sequins on bridal gowns for accent. Responsibilities Puts beads and sequins on gowns Inspect products to ensure that specifications are met and to determine whether machines require adjus tment. Qualifications Must have an interest in fashion and have an eye for art. Preferably with 3 years experience in custom-made formal wear With good moral character and working habit work Salaries and Benefits beneath are the salaries and benefits of the employees. PERSONNEL PHILHEALTH SSS TOTAL Manager P 301. 00 every posterior P 225. 00 per month P 9,030. 00 per month-based on minimum P 301. 0 daily Sewer P 205. 00 every quarter P 125. 00 per month P 4,400. 00 per month Cutter Beader NOTE The sewers, cutters, and beaders are not based on minimum wages because they are not yet regulars. Organizational ChartThe organizational chart of Wedlock Trends shows the structure of an organization and the relationships and relative ranks of its parts and positions/jobs. As a starting business, Wedlock Trends lease few personnel/staff. The manager assumes the leadership roles within the company and will be responsible for the daily operation, over-seeing market ing efforts, buying merchandise, managing inventory and all other administrative duties. The other staffs will assist the owner with assisting the customers and the sewers, cutters, beaders to maintain the dress will be good quality to the customers. Gantt Chart Below is the calendar of activities of Wedlock Trends. O operate Activities Activities Activities Particulars bar toll Acquisition cling to Bridal theoretical account (local) 5 rolls 125/m P 34,375. 00 Bridal Fabric (imported) 3 rolls 395/m 65,175. 00 Bridal Lace (local) 5 rolls 280/m 77,000. 00 Bridal Lace (imported) 3 rolls 550/m 90,750. 00 Pants/Slacks Fabrics 5 rolls one hundred forty-five/m 39,875. 0 Dress/Gown (local) 5 rolls 55/m 15,125. 00 Dress/Gown (imported) 3 rolls 120/m 19,800. 00 Barong 5 rolls 108/m 29,700. 00 Tuxedo 5 rolls 125/m 34,375. 00 Buttons 5 kilos 250/k 1,250. 0 Beads and Sequins 5 kilos 300/k 1,500. 00 Embroidery Threads 5 incasees 360/b 1,800. 00 Embroidery Threads 4 boxes 1 320/b 5,280. 00 Needle entertain (kit) 5 boxes 6. 50 32. 50 Sewing Thread 8 boxes 206. 5/b 1,651. 60 Zipper 8 rolls 33 264. 00 Tape rhythm 5pcs 4 20. 00 Yard Stick 5pcs 22. 75 113. 75 Garter 7 rolls 315/r 2,205. 00 TOTAL P 420, 291. 85 Office Materials Particular Quantity Price Per building block Acquisition Value Stapler 2 P 120. 00 P 240. 00 Scissors 3 55. 00 165. 00 Calculator 2 390. 00 780. 0 thumbtacks 4 10. 00 40. 00 TOTAL P 1,225. 00 Office Supplies Particular Quantity Price Per Unit Acquisition Value Long Coupon Bond 1 ream P 168. 00 P 168. 0 Short Coupon Bond 1 ream 158. 00 158. 00 Pencils 15 pcs 6. 00 90. 00 Pens 10 pcs 7. 00 70. 00 Staples 5 boxes 15. 00 75. 00 Folders 50 pcs 6. 00 300. 0 Paper Clips 1 box 25. 00 25. 00 Fastener 1box 35. 00 35. 00 Record Book 1 pcs 89. 00 89. 00 Binder Aids 1 box 32. 00 32. 00 Adhesive tape 2pcs 22. 0 44. 00 TOTAL P 1,086. 00 formries and Equipment Machine Particulars Quantity Price Life Acquisiti on Value Annual dispraise Sewing Machine 3 P 8,995. 00 5 P 26,985. 00 P 5,397. 0 Embroidery Machine 2 12,300. 00 5 24,600. 00 4,920. 00 TOTAL P 10,317. 00 II Equipment Equipment Particular Quantity Price Life Acquisition Value Annual wear and tear Computer ring 1 P 25,000. 0 5 P 25,000. 00 P 5,000. 00 Printer 1 3,500. 00 5 3,500. 00 700. 00 product line Conditioner 1 14,000. 00 5 14,000. 00 2,800. 00 Water Dispenser 1 4,200. 00 5 4,200. 00 840. 00 Body leap 6 2,000. 00 5 12,000. 00 2,400. 0 Working Table 1 3,900. 00 5 3,900. 00 780. 00 Steel Cabinet 1 5,700 5 5,700. 00 1,140. 00 Electric Iron 1 690. 00 - 690. 00 - Ironing Board 1 350. 00 - 350. 00 - Electric Fan 1 1,300. 00 - 1,300. 0 - Clotheslines Stand 5 1,299. 00 - 6,495. 00 - Dress Bag 100 49. 00 - 4,900. 00 - Hangers 20 74. 75/set - 1,495. 00 - Coat Hangers 50 69. 75 - 3,487. 00 - Soft Broom 1 45. 0 - 45. 00 - Trash Bin 1 89. 50 - 89. 50 - splosh Pan 1 25. 00 - 35. 00 - Pail 1 115. 00 - 115. 00 - TOTAL P 87,301. 50 P 13,630. 00 Utilities Consumption Operating Expense Particulars Amount Lease defrayal P 24,000. 00 Office Supplies 13,032. 00 Dress Shop Supplies 420,291. 85 Repair and upkeep 144,000. 0 Electricity Utilities 5,786. 00 Telephone Utilities 11,988. 00 Water Utilities 6,000. 00 TOTAL P 625,097. 85 FINANCIAL STUDY Project make up Summary Project Cost Summary Amount peachy Expenditure Furniture and Fixture P 45,880. 00 Office Equipment 87,301. 50 P 133,181. 50 Direct Expenditures Feasibility Study (preparation) 7,000. 0 Survey 3,000. 00 Partnership Expense 5,750. 00 Permit and Licenses 1,725. 00 Legal Fees 3,500. 00 insurance 3,500. 0 Advertising Expense 1,930. 00 Office Material 1,225. 00 27,630. 00 Working Capital (1 month) Salaries 26,550. 0 Light and Power Electric Bill (482. 25) Water Bill (500. 00) 982. 25 Communication Telephone (999. 00) 999. 0 Lease Payments 2,000. 00 Repa ir and keep 12,000. 00 Office Supplies 13,032. 00 Dress Shop Supplies 96,158. 77 151,722. 02 TOTAL 312,533. 2 The total estimated Total Project Cost for WEDLOCK TRENDS is P312, 533. 52. Wedlock Trend Dress Shoppe Projection Income Statement For the 1st year until fifth year 2014 2015 2016 2017 2018 gross revenue (sched. XI) P1,754,400. 0 P2,418,600. 00 P2,891,040. 00 P3,098,400. 00 P3,576,000. 00 Direct Expense 27,630. 00 Salary (sched. VIII) 318,600. 00 321,786. 00 325,003. 86 328,253. 90 331,536. 44 Operating Expense (sched. XII)625,077. 85 643,830. 8 663,145. 09 683,039. 44 703,530. 63 Depreciation (sched. I) 20,806. 00 20,806. 00 20,806. 00 20,806. 00 Earnings Before Income Tax P 783,092. 15 P1,432,177. 82 P1,882,085. 05 P2,066,300. 66 P2,520,126. 93 Tax 274,082. 25 501,262. 24 658,729. 7 723,205. 23 882,044. 43 interlocking Income P 509,009. 90 P927,724. 56 P1,223,355. 30 P1,343,095. 43 P1,638,082. 50 Assumptions = 3 % Operating Expense per annum 1 % Salary per annum Wedlock Trend Dress Shoppe Projection Cash Flows Statement For the 1st year until 5th year Cash Receipts Pre-Operating 2014 2015 2016 2017 2018 Capt. Contribution P 2,500,000. 00 Sales (sched. XI) - P1,754,400. 0 P2,418,600. 00 P2,891,040. 00 P3,098,400. 00 P3,576,000. 00 TOTAL P2, 500,000. 00 P1,754,400. 00 P2,418,600. 00 P2,891,040. 00 P3,098,400. 00 P3,576,000. 00 Cash Disbursement Capital Expenditure P 133,181. 0 Direct Expense 27,630. 00 Salary (sched. VIII) - 318,600. 00 321,786. 00 325,003. 86 328,253. 90 331,536. 44 Operating Expense (sched. XII) - 625,077. 85 643,830. 8 663,145. 09 683,039. 44 703,530. 63 Tax - 274,082. 25 501,262. 24 658,729. 77 723,205. 23 Profit - P 509,009. 90 P927,724. 56 P1,223,355. 30 P1,343,095. 43 P1,638,082. 50 Total P160,811. 50 P1,452,687. 75 P2,167,422. 99 P2,712,796. 49 P3,013,118. 4 P3,396,354. 80 Net Cash Flow P2,339,188. 50 P 301,712. 25 P 251,177. 01 P 178,243. 51 P 85,281. 46 P 179,645. 20 Net Cash Flow Beg. - 2,339,188. 50 2,640,900. 75 2,892,077. 76 3,070,321. 27 3,155,602. 73 Cash Balance Beg. P2,339,188. 50 P2,640,900. 75 P2,892,077. 76 P3,070,321. 27 P3,155,602. 73 P3,335,247. 93 Wedlock Trend Dress Shoppe Project Balance Sheet For the 1st year until 5th year 2014 2015 2016 2017 2018 Asset Cash P2,640,900. 75 P2,892,077. 76 P3,070,321. 27 P3,155,602. 73 P3,335,247. 93 Furniture and Fixture 45,880. 00 42,500. 00 39,120. 00 35,740. 00 32,360. 00 (sched.I) Equipment (sched. II) 87,301. 50 66,684. 48 49,288. 50 31,862. 50 11,436. 50 Total Assets P 2,774,082. 25 P 3,001,262. 24 P3,158,729. 77 P3,223,205. 23 P3,382,044. 43 Liabilities &038 Capital Capital P 2,500,000. 0 P 2,500,000. 00 P 2,500,000. 00 P 2,500,000. 00 P 2,500,000. 00 Taxation 274,082. 25 501,262. 24 658,729. 77 723,205. 23 882,044. 43 TOTAL P 2,774,082. 25 P 3,001,262. 24 P3,158,729. 77 P3,223,205. 23 P3,382,044. 43 Wedlock Trends 4 partners and Capital Co ntribution of each is Partner 1 P 625, 000. 0 Partner 2 P 625, 000. 00 Partner 3 P 625, 000. 00 Partner 4 P 625, 000. 00 dimension Analysis Profitability middling Net Income P1,128,253. 54 41. 06% The profit ratio is 41. 06%, means that for every peso of sales, there is a net profit of P. 41. Average Net Sale P2,747,688. 00 Average Net Income P1,128,253. 54 45. 13% The ratio is 45. 13%, means that for every peso of sales, there is a net profit of P. 45. Owners Equity P 2,500,000. 0 Average Net Profit P1,128,253. 54 36. 30% The contribution of total assets to the net profit is 36. 30% for every peso worth of asset it has a profit of P. 36. Average Total Asset P 3,107,864. 8 Liquidity Average genuine Asset P3,006,830. 09 494. 65% The liquidity ratio is 494. 65% or a peso of current liability is supported by P 4. 94 or 5 worth of the current assets Average Current Liabilities P 607,864. 8 Pay Back Capital Parnership Capital P 2,500,000. 00 2. 22 The capital can be recovered within 2 years of appreciation which is favorable. Average Net Income P1,128,253. 54 Schedules Schedule I Furniture and Fixture Furniture and Fixture Particular Quantity Price Life Acquisition Vale Annual Depreciation Sofa Set 1 P 28,895. 00 5 P 28,895. 00 P 5,779. 00 Office Table w/ Chair 1 7,700. 00 5 7,700. 00 1540. 00 Full Length Mirror 1 2,300. 00 5 2,300. 00 460. 00 Full Length Mirror 2 1,600. 0 - 3,200. 00 - Plastic Chair/Monobloc 6 390. 00 - 2,340. 00 - Jacket Stand 1 995. 00 - 995. 00 - comprehensive 1 450. 00 - 450. 00 - TOTAL P45,880. 00 P 7,779. 00 Schedule II Equipment Equipment