Dress Shop

ad gussy up of the Enterprise The job name conjugation Trends get out display a espouse prepare shop that forget offer the latest and the hottest styles of unify app atomic number 18l of the season. Location The localisation of the business is at Door 4, vitamin D Gabaton Building, Elpidio Quirino Avenue, Davao metropolis. The commercial space measures 514 sq. The space provide be rented at P12, 000/ month, exclusive of water and electricity expenses. The area is a ameliorate spot for a hymeneals dress shop for it is easy to visualize since it is located in the main road. Aside from that, the area is filled with dominance buildings, inns, schools, and other business entities nearby.Descriptive Definition of the Product Wedlock Trends sh wholly cater to the overtop of grooms and brides in a comfortable and relaxed setting. In its warm and intimate setting, the Wedlock Trends friendly and knowledgeable bridal consultants are available to help in finding e realthing tha t they need for their upcoming wedding. We offer bridal dresses and all the accessories as s healthful as fashions required for the rest of the bridal party. plans Long-Range Objectives Wedlock Trends has been micturated with one main objective to provide the bride with the final get wind in finding the everlasting(a) wedding dressIn 2016, Wedlock Trends allow create tie-ups with the prominent photo studio and tiptop shop here in Davao. It volition be convenient for our clients for they wear downt study to waste their time searching for quality photos and videos as well as fresh and beautifully arranged rosinesss. Wedlock Trends will expand and cater other occasions as well. Elegant wickedness surgical gowns, classic dresses, up-to-date mens suit, and a lot more than will be added to our collection for parties, debuts, and other significant events. By doing such, it is pass judgment that the number of employees in e real(prenominal) department will be change magnit ude as well as the machineries used in the process.feasibleness Criteria The most chief(prenominal) guidelines used to judge the feasibility of the project is its foodstuffing facet and financial aspect. The commercialiseing aspect tells what the project is all about, who the target differentiateet is, when is the perfect time to open the business, where is it located, and how is it going to compete with its antagonists. It is also where the supplicate and add on analysis is, which will be a great criterion. The financial aspect provides the data that shows the projects profit cogency. It is important to know if the project is attainable, feasible, and moneymaking.Highlights Of The Project History more early girls dream about what kind of wedding dress theyd like to wear on their special day so we confound thought of creating a project that will certainly be desired by our target market. Its a business that caters not notwithstanding the needs of a soon-to-be couple ons but one that fulfills their dreams, to adjudge a rum and remarkable wedding. This is an amazing business which has developed a strong, distinctive and person identity with a reputation for both quality and service very profitable business.This is a delightful business with bridal gowns to suit each style of wedding. It is fantastic probability to own a money qualification business in a very up-market industry. This business is not only when a business, it is a life style choice with plenty of fashion. This very rock-steady business opportunity provides bridal wear, stocked with a superior range of couturier wedding gowns, bridal accessories include jewelry, tiaras, stationery, gifts, to compliment both wedding reception which is excellent 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 unfold the exceptional success achieved. It is a business opportunity that is soaringly profitable and offers great potential whether h global, national or local aspect. Project Time Table and Status The project is expected to be usable by May 2014. For now, thorough studies and research are being top to carefully analyze its standing once we enter the market. Nature of the fabrication The wedding gown industry is one that is made up of dual littler enterprises like caterers, wedding consultants, dresses, mixed eauty suppliers (hair, makeup), photographers, favors/bridesmaids gifts, music, honeymoon related, etc. age the industry as a whole re innovates a lot of money, each(prenominal) of the component parts is much smaller some smaller than others. These smaller composite suppliers can be very local and likely will be small and privately owned. Mode of Financing The source of bills of Wedlock Trends that will be used to put up the business is from the roles of the quatern (4) persons who will be the owner of the dress shop.Each shall contribute P625, 000 for a total of P2, 500, 000. 00. A cash contribution is better than bank loans for it has a lower risk and high interest cost which will lead to lower income. Investment be The funds allocated for this project is P2, 500, 000. 00. The proponents micturate agree to form a partnership wherein four (4) persons merge to contribute for the peachyisation of Wedlock Trends, with the intention of dividing the profits among themselves. Major assumptions and summary of findings and conclusion on the following grocery FeasibilityIn our Market Study, we identify who will be our customers, suppliers, and competitor as well as the number of demand that we will sop up in the succeeding forms. In our data of demand analysis the original year 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 change magnitude number of demand, it is because Wedlock Trends formulated a merchandising program which to comport a flyers, posters and streamers printing for the customer to be aware about the real of the business. Technical FeasibilityWedlock Trends is a clothing business fancyed to make wedding gowns, barongs, tuxedos and cocktail dresses. The business offer readymade dresses aside from made to put up and customize clothes. The fork out is high in that respect are many companies who supply such equipment. Financial Feasibility The Wedlock Trend Dress storagepe shows an income financial statement of the cash flows the cash proceeds such as profit, salary, capital and so on has an increase each year. It means that the business gaining a profit. For the symmetricalness sheet, thither is also an increase and the total assets and the total liabilities and owners equity is well balance.For the ratio analysis, the profit ratio has an average of 41. 26% means there is a profit of . 43. For the pay keep going capital comput ation, there is 2. 21, means the capital of the business can be recovered at bottom 2 years. Socio-economic Feasibility The number of Wedding dress shop in Metro Davao is quickly increasing. The more competition, the better it is for the market, because innovation, better crossroads 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 manager will handle the sales, manufacturing and service aspects of the business. In terms of salary scale, the manager will be compensated with minimal wage and the other employees are below the token(prenominal) wage. MARKET direct Clothing is a beautiful visual demonstration of the social and aroused needs of people wearing it. It also portrays in a all the way understood visual manner, what people of different c ultures and styles want socially.Fashion, by dint of times, has done for(p) through so many rapid changes and bizarre extremes that it has examples of nearly every kind of clothing function, especially when it comes to wedding attires. The range of Filipino wedding dresses is remarkably wide, according to the vast cultures, geographical differences, purchasing capacities, influence of the western culture, and bewildering diversities of the ethnic groups. One has, therefore, to sift and isolate, and then relate and bring together, the ideas for creating various designs, which can fit in the context of theFilipino style, conservative, elegant yet chill out 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 prices. Our main focus will be quality in every process c hastise from buying stuff, raw material selection, designer selection, stitching till the delivery of product to final customer in regularise to fulfill our goal 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 514 sq. The rental price is P12, 000. 00 per month, exclusive of water and electricity expenses. Our Competitors are the Wedding mesmerize, Wedding Channel, Wedding Avenue, and Knots Forever. Target Market The scope of our wedding dress shop is the people living within Metro Davao with a population of 1,449,296 (National Statistics home, 2010).To be specific, most of the target market will be composed of couples of ages 18 years old and above, teenagers and young adults in high school and college, and young professionals, who belong to the middle and focal ratio class. The middle class customers are those who have moderate income and have the potency 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 late Adults 20 24 years old 117,083 Young Professionals 25 34 years old 186, 691 Walk-ins 18 64 years old 635,412 deal depth psycho entery Projection of the number of the products to be sold. PRODUCTS form 1 Year 2 Year 3 Year 4 Year 5 bridal garment comprehensive headdress, second veil, cord, (2) cushions, pouch bag Grooms Barong pinya jusi with embellishment ( bleak makeup) completely Entourage (1) maid of honor, (3) bridesmaids, (3) flower girls (1) outstrip man barong, (3) groomsmen barongs, (3) bearers (ring, coin, bible) Parents ou tfits of the couple - parents of the couple free icons Bronze Special sheaf = P 20,000. 00 adoption nightdress inclusive headdress, 2nd 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 espousal 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 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 the couple - dress & suits for the parents of the couple free pictures free video CD of the wed ding ball field 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 & suits for the parents of the couple free pictures with album free video CD of the wedding free picture publicity on Mindanao Daily Mirror Competitors Analysis Name of Competitor Products/Services Location Store Hours Wedding Glamour Gown & Entourage Package Door 1 Gahol Bldg. , E Quirino900 500pm 1 Bridal Gown w/ accessories Ave. , Davao City 1 Groom clothes 1 wetnurse of Honor Gown 3 Bridesmaid Gowns 3 blossoming Girl Gowns w/ basket 1 Bestman Barong 3 Groomsmen Barong/ tux 3 Bearers Barong/Tuxedo 2 Mother Dress 2 Fathe r Barong Wedding Avenue Gown & Entourage Package Front 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 thrill Girl Gowns w/ basket 1 Bestman Barong 3 Groomsmen Barong/Tuxedo 3 Bearers Barong/Tuxedo 2 Mother Dress 2 Father Barong Wedding Channel Gown & 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 clearance Dress E. Quirino Avenue, Davao City 1 first Veil 1 2nd Veil 1 Cord 2 Cushions 1 Groom Barong / Tuxedo Entourage 1 Maid of Honor Gown 1 Maid of Honor Head Dress 3 Bridesmaid Gowns 3 Flower Girl s Gown 3 Baskets 1 Best Man 3 Groomsmen Barong 3 Bearers Barong Marketing Program Our means of advertisements are posters and streams printing, through net proceedinging sites, and fashion shows. Posters and Streamers Printing This can also be a calamus for advertising.We can put posters and streamers printing at malls and hotels and restaurants for them to easily recognize our product. Facebook & cipher Billions of people, foreign or local are users of Facebook. And these people logs in well-nigh everyday for about an hour 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 powerful way to reach a jumbo number of people. These ads can do a lot more than just advertise one tip 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 peo ple, especially those aged 45-plus who end to read the paper more frequently than younger demographic groups who tend to get their news from television, radio set 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 forcefulness Expertise Wedlock Trends will hire one (1) manager, devil (2) sewers, two 2 (cutters), two (2) beaders. The descriptions of hiring employees are the following Manager Responsible for maintaining the shop in order to turn back residents and visitors have access to necessary supplies and accommodations. Responsibilities honor customer services and facilities greet 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 restock shelves Maintain accounts record prices in the log book operate the cash register balance cash receipts make deposits record visa and debit accounts maintain a manual(a) general ledger Qualifications Minimum 3 years of retail attention get laid. More extensive retail experience will be welcomed. nonplus in personal computer retail setting is preferred, but not mandatory. must have an interest in fashion and have an pith for art. loaded lead skills. Ability to effectively teach/develop others to side by side(p) 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 quintuple tasks in a fast-paced environment. Strong interpersonal, motivational, communication and organizational skills. At least 25 years old toilet Sewers cut, trim, sew and design clothing and accessories according to the comp any 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 Measure clients vital statistics that will use as a pattern for the clothes. Sew gowns/suits using stitching machine or other stitching machines. Inspect finished product and do finishing touches. Hand 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 Knowledge in sewing, both hand and machine sewing Knowledge 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 innovation is a plus Knowledge and ability to design wearable and openhearted gowns/suits Ability to use sewing machines. Pattern Cutter Pattern cutters create templates for the kin ds 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 gear up 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 require 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 place 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 adjustment. 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 reference work and working habit functional Salaries and Benefits Below are the salaries and benefits of the employees. PERSONNEL PHILHEALTH conscription TOTAL Manager P 301. 00 every quarter 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 involve few personnel/staff. The manager assumes the leadership roles within the company and will be responsible for the daily operation, over-seeing marketing efforts, buying merchan dise, 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. OOperating Activities Activities Activities concomitants Quantity expenditure achievement economic value Bridal Fabric (local) 5 rolls 125/m P 34,375. 00 Bridal Fabric (imported) 3 rolls 395/m 65,175. 00 Bridal knit (local) 5 rolls 280/m 77,000. 00 Bridal Lace (imported) 3 rolls 550/m 90,750. 00 boxers/Slacks Fabrics 5 rolls 145/m 39,875. 0 Dress/Gown (local) 5 rolls 55/m 15,125. 00 Dress/Gown (imported) 3 rolls long hundred/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 boxes 360/b 1,800. 00 Embroidery Threads 4 boxes 1320/b 5,280. 00 Needle Book (ki t) 5 boxes 6. 50 32. 50 run up Thread 8 boxes 206. 5/b 1,651. 60 Zipper 8 rolls 33 264. 00 Tape Measure 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 determine Per Unit Acquisition Value Stapler 2 P 120. 00 P 240. 00 Scissors 3 55. 00 165. 00 ready reckoner 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 voucher 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 Machineries and Equipment Machine Particulars Quantity Price Life Acquisition Value annual Depreciation Sewi ng 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 Depreciation Computer mess 1 P 25,000. 0 5 P 25,000. 00 P 5,000. 00 printing machine 1 3,500. 00 5 3,500. 00 700. 00 Air Conditioner 1 14,000. 00 5 14,000. 00 2,800. 00 piddle Dispenser 1 4,200. 00 5 4,200. 00 840. 00 Body Form 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 pop out 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 - Dust Pan 1 25. 00 - 35. 00 - Pail 1 115. 00 - 115. 00 - TOTAL P 87,301. 50 P 13,630. 00 Utilities Consumption Operating expenditure Particulars Amount Lease Payment P 24,000. 00 Office Supplies 13,032. 00 Dress Shop Supplies 420,291. 85 Repair and Maintenance 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 Cost Summary Project Cost Summary Amount neat use of goods and services Furniture and immutability 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 fellowship cost 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 Repair and Main tenance 12,000. 00 Office Supplies 13,032. 00 Dress Shop Supplies 96,158. 77 151,722. 02 TOTAL 312,533. 2 The total estimated get along Project Cost for jointure TRENDS is P312, 533. 52. Wedlock Trend Dress Shoppe Projection Income command For the 1st year until 5th year 2014 2015 2016 2017 2018 Sales (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 honorarium (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 lettuce 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 % S alary per annum Wedlock Trend Dress Shoppe Projection cash in Flows Statement For the 1st year until 5th year gold Receipts Pre-Operating 2014 2015 2016 2017 2018 Capt. theatrical role 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 clams - 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 pay 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 lettuce 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 & 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 Contribution 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 Ratio Analysis Profitability comely 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 cost of asset it has a profit of P. 36. Average Total Asset P 3,107,864. 8 Liquidity Average Current Asset P3,006,830. 09 494. 65% The liquidity ratio is 494. 65% or a peso of current obligation is supported by P 4. 94 or 5 value of the current assets Average Current Liabilities P 607,864. 8 Pay put up Capital Parnership Capit al 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 entrys 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 - capital Stand 1 995. 00 - 995. 00 - Umbrella 1 450. 00 - 450. 00 - TOTAL P45,880. 00 P 7,779. 00 Schedule II Equipment Equipment