Feasibility Studies: Laundry Shop

m
  

 

‘


 


A. Name of the Enterprise Y 



     

Y ‘‘ 
 
!
"#
$ Y J

J  
 
!!! %
!
& 


c. Location

This is the map of the whole Robinsons Homes East which has approximately 3, 400-4,000 occupied houses (from wikimapia).

Y 
%

# '(
)m

*
 +*

,
 -
+

. 
& /
 *

,


This is the exact location of the business inside the Robinsons Homes.

Y 
 0120  




3% 

%%420 Y  
 % 
1+555
 6+555
%
% 

 

0. Description of the Project Y   
  
*

,
 Y 
&/
%% 



!


&


   Y %
    !
#
    %
 % Y %+ 
! 
  
%%
+%
  


D. Long- range Objectives Y

3 
  


%
 
   Y
657

%
   Y

 #%
    
 
&/
 

 %

  &
3
 Y


  
%
     
  


 
  &
% 
   Y
% 
 8

E. Feasibility 0riteria Y   
 

&

%
 &
 Y 9

::


:%
 

% 


 &
!
! %%
 Y - &

:%+

 %
  %#
!

   #+
!  

  
   &
 
!

 %



F. Highlights of the Project Y ,
 Y ; 
!  

  
 Y !  
&
%
 
!& 

%

   
   %




   !   %%
 
%  

<  
 Y # 


 2 %

 %
  
! ! Y 

! + !
 !
 :
#

 Y +


# 

  %%   
  %

rr. Project Timetable Status Y 
:%3% 

 

   


 
    %3   
  
 Y !
 
 3%   <
!& 
%
!

 3

   Y  

! #


% 
&
  

  


! Y %

2 %% 
 %
%   &


   

rrr. Nature of the rndustry Y    
  % Y  
%

 Y  
  

! %

 Y #

 &%+%
 

  

 
%
+!  %

+%
& %
   %

  % %% & 

 Y m +# 
   


   %%
%
&%   %%

r . Mode of Financing and rnvestment costs Y 

%!
  


%
   Y !%

& !  
 & Y  

  3 &%
 
 


!
 #
 %
 Y   %

%% !%

 

Market Study c
   

Y 9
%=  &%% 
 Y > Y

 =  &%

? @? ?
 Y ? @? ?9  Y ? 9  Y ?  . Y ? , @

A:
 
9
% Y

Y c   Y

 Y         !  "# c$ #   % Y

&

Y

 &

"&   $"%'( ) '""*'+"  „


„ 
  

 „
  


„
 "

  




 

  !

 # !!

! 

!

! 

!!




! 

! ! 


!  !

   !

! !

   !






!  

! 

!  


 !

  

!






! ! 

 '
" )% & "'('( 

‘  "

‘
 


$


%  

'   

'   

&


(   "

 " ) 


JM Laundry

Robinsons

Monday to

Shop

Homes East

Sunday





households

[


      [ „ 
  

 

„
 "

$ " 

„
  


$ "




 #



  ! !





 

 




! 




! 


!


! 


!






 



! !


 



 !



! 

! 



! 


  

   !





| | |[

 [[ 

 

$ "

*$ 

„ 

 



 *

+  ,  -  ..!

! 


 

! 

! 

! 

!!


 



! 

! 

! ! 


!


! !

! 

! !

   !


 



!!  

! 

! 

!  



! 

  !

! 

!





[ | / 0%‘

„ 

0omforter



ssorted T-shirts shorts blouse soc s

! 

 &2 7$&



etc

..

press



aron short or lon sleeved)



Lon sleeve trouser)



0oat



verall 0oat



„/'$$12 ‘1$3 ssorted T-shirts shorts blouse soc s



/12 *




4...-5

ed Sheets 0urtains Towels





Seat 0overs with Foam





Seat 0overs w o foam





etc



6...

/ )‘'212

„  ‘ 

Suit !pcs -0oat and pants

!!

Evening ress



ress rdinary - ong

!

ong 0oat

!!

ady Suit !pcs)



0oat-arge



ress lain

!

0oat- Medium

!

ac et-rdinary



0oat-Small



Jac et arge



0oat- id





Jac et Medium



arong inya





louse



barong-rdinary




Jumpsuit



olo arong



0oat w o lining

!

arong Kid arge



b id med



b id small



edding Gown



ants



S irt-ong



S irt-small



S irt-leated




nec tie



ady 0oat



cap






 

‘
 
  


 

X [      X   X        X c  X c [  !      " 

 X c  #      X c  X c  X c [  X [     

·  



D. Factors Affecting the Market Y 9

m
! Y %
% Y 9  % Y 9 %
 9
% Y A #



Y Factors Affecting Supply Y &

 9
% Y  =3
  Y
 %=.
9
%
9
% Y 
&  %



E. Survey Results and Analysis of Data Gathered Y 


%
&  05?45+!% %#



 8  # 

B!
 C55 

 

·
 


 


  
 
 









F. Marketing Program @; >  1    "      

 "
, ‘ ‘
  8
‘  " $


$ 

%
   

-La Lovehan Ko Laundry Shop uses an advanced technoloy for -evelopment of the whole subdivision could ive La Lovehan Ko the services

Laundry Shop more opportunities to et a bier mar et demand

-Hih profitability of the business because it is more accessible to -emand for laundry business the rowth of the mar et and their the mar et

lac of time washin their own clothes creates a hih demand for

-Faster and a more quality output is offered by La Lovehan Ko La Lovehan Ko Laundry Shop and yet competitors do not satisfy a Laundry Shop

bi portion of this damand rowth

-The location of the place has been a business spot before

-ccessibility the location of the business is easy to reach by the

-The business is located at the main road

mar et

-rices are relatively competitive and accords to what the residents -Supplies accessibility the supplies needed to operate business can want -Less investment cost laundry business does not need a lare amount of capital -romotion strateies such as leaflets and website is a ood one to attract not only the residents of but also the community outside the subdivision

easily et

7 5



3  

-Lac of experience for the owner to manae a laundry shop -New laundry shops or competitors is a bi threat to La since it is her first time to invest in this ind of industry

Lovehan Ko Laundry Shop

-Since La Lovehan Ko Laundry Shop uses advanced -rice variation

technoloies maintenance for the machines is quite hard to maintain and expensive

0ompetitive 0ondition  A #% 
  9
%*&! . .
&*&!

A #* %*   
9 9

 Y 9
%   Y 9 %   Y

 &   9




')   >% 


‰
 
 


 !"Garments

·ash Dry Fold Service Per 10 Kilo ·ash Load  
 
 

     
        
  
 
 
            

Pressing Service

Hand ·ashing Process

Dry 0leaning


Machineries and Equipment !,  '  ,& -. ,',+/0+ Y Y Y Y Y Y Y Y Y Y Y

  !
%  10 + ‘% )  ,2   "3      &%‘)

  '!   "3    cc'!   c '    

SPE0rFr0ATrONS: (%'‘

T


‘%)„)13

 Ks

7$&'/3„'

Top Load

$„12)„)13

 Ks

$„12$„''

 rpm

2%%07$&„/%/($


cycles

$
57 0+2)31%2$

No

'93//12$'

Yes

3+/:%„'/0%/(2)'

No

73'/+$' 7$&

 Liters

133%/

Yes

)%23/%‘3„'

ush utton Knob

7$&733'

 

)%‘%/

iscuit hite

2'31('2$1%2$;;  

! X ! X !

„%7'/$%+/)'

!!   Hz

2'37'1&3

! Ks

/%$$7'1&3

 Ks

!, & -. ,"+/0+   D 56/m
%% %  ! & 9

D 
%  D m,  D *
&  D  ?
?.%  D @ #  A;
 D E >
* %
 D m A


SPE0rFr0ATrONS: (%'‘

E


‘%)„)13

 Ks

2%%0))‘'$2%„31%2$

 0ycles

2%%03'(„'/3+/'$'3312$



))+/$'2$%//12

utomatic ry

/'(%<:‘'‘12301‘3'/

Top Mounted

)%23/%‘3„'

us Button and Kno

(3'/1‘20121$&

Enamel owder 0oated

„%7'/$%+/)'

!!   Hz

733'

 

)%‘%/

Biscuit ite

2'31('2$1%2$;;  

! X !
X !

2'37'1&3

 Ks

/%$$7'1&3

 Ks

  [ |#$%!&'( Y      ! !    Y    2! !  ‘‘  3    2 !  # 4  2   Y 2!!+ Y

    24         2        2 

Key Assumptions D ‰
      
 
   

  D    
 
 


 
 
   
  
 
 
 
   
   D  
  ‰    
     D'    D "2  2    2   D ( '30 D  2

Total Project 0ost Y )3 ,' & ))3

/#/// + 55#./5 00 1#000 00

Y % %6    "4

155#+!! !+ !5# 0 + 10#.+ +

Sources of project financing Y "4 !    

100#000 00 Y  

7 100#000 00 Y %' 7 100#000 00 Y ‘  100#000 00 Y %!  100#000 00

' ' ‘

 .00#000 00

Pre-Operating Expenses § 
 
 r  

  $
r  


!""#"""""






   
 ‰  
 



·
$
·  

% 
&
! ·$·'"



(!#!')"" *



·
+, 
% 
&
! ·-+'" (.#'')"" $&

!!"! #   
 $  % &
 

.

 

r
% &
/0
!!""
 





!# """" *

r
1
(""" 

.
· 
 #'' 

· 
2
3"
4 (""" 

0
"""" 
!
 
  .#(''"" $&

§'()'    
 *   
 · 
$5 
r  $&








'#'''' """

"""""'

'    +
 

6*
 


5
, 3
("
7
!
·5 
7

+, 4
*


$
 

  3·#
#
* #
8 #
-4  , X r 

-   X r 

0
2  X  X *

5
r  X 0
9







)#!"""" .# """"

#

!   
  %-
    
.  


7
."* 

-7  


#"""""
:


 )   
 

 - $* 0  0 

r 

0 

    ( 

   
 $ 6    










'"""" !"""" #"""" '# """"

§#






.#)""""

""""



"   
 &&   $
/  

/







''"
:

 2 
3   4





.'"
:.
  ; 






((":
""
  +  ,






 """
:
""
  1
 


























."""" % 5







"""
:


 .

;< 
95




!"""" .
9 
15






"  

0
1 !7!"




)!"""
:
."""
  (7





 """
:
."""
 !7 "




! ""

:
."""
  $0

§§§) §   1  && 0 

· 
+,

 
 5 0 

· 
+,



 
 5


0 

2 
 
 5 0 

+,
0 
 
 5 1  &&

 &&   &  . 

2

.!!'"

!.' !!." )(. §('§     &   









.#)!".
 
 5 =







 5 "')!' §§§) §)§#

330 %‰%3 rncome Statement ‘
‘ 

‘ 




 



 









[
     ‘!!"
 # $
% !















  




 






















  



 
 












& #!



 '


 '


 '


 '


 '


($!



 ))'


 ))'


 ))'


 ))'











 '



 &#!


*'


+')


,*)'*


+ ' +


, '++


'


'


'














'















'



+'


 '


'














)'














'



'


'


'


'


'


)))'


)* ))'


+,,')












 ***'












)+*+'



)'


)'


)'














,'















,'



+'


+'


+'


+'













,),'



- #!# $
.%!
% !!
/ #!
'0
1#!&&  !
2#&##!
3#
 
1#   

4 # 
4#&'
&
4 # 


,

'













*'



# 
%# $ #! !


'


'


'


'


'


3 
% !


*'


*'


*'


*'


*'


 ##
5
1#  #!


+,+')


+,+')


+,+')


*+ '+


*+ '+


 ##
5
6 # 


))' )


))' )


))' )


))' )


))' )


 ##
5
 # 
 
#% 


)'


)'


)'


)'


)'


 ##
5
(
. 7


*++'+


*++'+


*++'+


*++'+


*++'+


 ##
5
. # &














'


'


 &
 
. # &
1#   
% !















))'














+)'



  

 

  


 

   




,+)'


 **'


*) )'


+))'


+ ,',)


*++'


  )'


   ',


++, '


,))*'





  


  

  

  


  


8 
%
4 -#!#

.%


!" 

w







'


,

'


,

'


,

   

STATEMENT OF 0HANGES rN PARTNERS͛ 0APrTAL ‘
‘ 

‘ 

 

 

   




 

 !
"#$


0
    



!


% 


  


%


 

 

 

 

 


 





&'$()*+#*


&'$()*+#*


&'$()*+#*


&'$()*+#*


#),$#&)+')


‘
- .


(,$///+//


(,$///+//


(,$///+//


(,$///+//


#//$///+//


  

  

  

  



 











  

  

  

  



 


 





0/$#*"+,&


0/$#*"+,&


0/$#*"+,&


0/$#*"+,&


"'/$'0&+#&


‘
- .


"/$///+//


"/$///+//


"/$///+//


"/$///+//


#(/$///+//


    

    

    

    

  











0
     

    

    

    

    

  


 





#"*$"0,+'0


#"*$"0,+'0


#"*$"0,+'0


#"*$"0,+'0


,&0$,)(+*,


'/$///+//


'/$///+//


'/$///+//


'/$///+//


(&/$///+//


 

 

 

 

   











0
    



 

 

 

 

   


 





#*($/'"+#'


#*($/'"+#'


#*($/'"+#'


#*($/'"+#'


'))$(,(+'"


‘
- .


#//$///+//


#//$///+//


#//$///+//


#//$///+//


&//$///+//


0
   



   

   

   

   

 











0
     

   

   

   

   

 


 





(#($('*+&(


(#($('*+&(


(#($('*+&(


(#($('*+&(


)&0$/'0+')


"/$///+//


"/$///+//


"/$///+//


"/$///+//


#(/$///+//


   

   

   

   

   

0
   

  0
     

0
      

‘
- .
0
      



‘
- .
0
     

w

 


STATEMENT OF 0ASH FLO·S ‘
‘ 

‘ 

 






 
 
!




"#!!




 
 & '
&(&&)


0
   
 


"#!






"#!$






"#!%






































 &


+!!$%##,$#-


+!!$%##,$#-


+!!$%##,$#-


+!!$%##,$#-


+!!$%##,$#-


.'



+"%""//,##-


+"%""//,##-


+"%""//,##-


+"%""//,##-


















+$##%$ ,#$-


 &


+!!/"01,0#-


+! 112$,#%-


+!0#/10,%1-


+"! %/$,$%-


+"112/#,%0-


+"$##,##-


+%###,##-


+%###,##-




















+!"###,##-






















+%###,##-


3*
+ &
,-


+"%###,##-


+!%###,##-


+"####,##-




















+"####,##-




















+"####,##-


4&&&


+0 12/,##-


+/#"/2,##-


+// !0,2#-




















+2121","%-


















+!#2#1$,! -


,!"-






















+ !1 ,#$-






















+ !1 ,#$-


„  

'
 

 & '
* 


( && '


5&
 
6&   

„  &


+!/

,!"-


+!/

,!"-


+!/



+!2021,0#-


+!2021,0#-


+!2021,0#-


+!2021,0#-




















+$11$!,1#-


„&

„ & 


+ "0%,##-


+ "0%,##-


+ "0%,##-


+ "0%,##-






















+/0##,##-


6&  


+"###,##-


+"###,##-


+"###,##-


+"###,##-


+"###,##-


& 
*& ' & 


+$###,##-


+$###,##-


+$###,##-


+$###,##-


+$###,##-


+ ####,##-


















4&&&
„ 






+112%,##-


+0"22,##-






















+/#"/,2#-






















+//!$,0%-



 






+ "0%,##-


+ "0%,##-


+ "0%,##-


+ "0%,##-


„&

 






+2

+2

+2

5 (&


5 

„  

 
 
&   


+0"###,##-


, #-


+0"###,##-


, #-


+0"###,##-


, #-


+0"###,##-


+2

, #-


+0"###,##-











+/##/#,##-


+2#!/#,##-


+02 $2,$ -


+!%$%/ ,"#-


+" %% %,$1-


+"2$21%,$!-


+ 1 //0,##-
































„ 

6&  &


+11$21,##-










"$/,##-






„ 

7 & 


+!#$%/,0%-


















„ 

.
3 8


+2222,0%-


















+! ###,##-














































+!2####,##-






$%

&

&

$%

&







































$#####,##


















+!#####,##-


+!"####,##-


+"$####,##-


















+$#####,##-


















+!"####,##-




$%

$

$%

$%





$#%#0#,%2


1%//!#,/1


200 1/,"


!!#$0!1,"2
















  

& 
*



    
  0
 !  "
#


„ 

 & 
 
&* 
„ 

3 & 


0
   
 
  0
 !
     
' 
& ( 


 

& 


 



     
 
9'&

& '
9 


0
(

w

"#!"






'



















+

cALAN0E SHEET

w



‘
‘ 

‘  




















!







"#$


'()
*+










%&&#&%













$""%&#


"%#$


$%#













#















%#















#



%#



&#



,''(


#"#


"#&$%#"


#&"#$


#&&#%%


#&#&


-((


%%$%#



%%$%#














%%$%#














$$"#














$$"#



0$%$#&1


0$&#%1


0$"#&1


0&%#"%1


0"&#%&1


,,)
'((.
/
-((
2
*3
,,)
'((.
42
*3
5,('
,,)
'((.
/
5,('
6,(,
)
6(+,
,,)
'((.
4
6,(,
)
6(+,
*(7


$$$$#"



$$$$#"















$$$$#"















$$$$#"















$$$$#"



0"$$#$%1


0$$#$1


0$$#&"1


0"$$#&1


0&$$$#"&1











&#"



&#"



&#"














&#"














&#"



0&&#&1


0"%#1


0%"#"1


0"#1


0$#&&1


#



#














#














#














#



0%#1


0%#1


0&#1


0#1















$#












$#



0&#1




,,)
'((.
/
*(7






Total Asset:









515,610.68





‘((((




(

7



7


(((
7
Total Liabilities

1,073,498.23











.,
7




759,698.49

0#1
1,366,895.57









0%&#1
2,120,604.10





















&#"


$&#"


"#"


"$#


"#$


"#



"#



"#



"#















&"#



$#



$#



$#



$#














$$&#



%%$#



"$$#














&&#$















&&#"















$$#$



30,462.00

33,855.67

38,072.67

43,217.38

67,856.24

Partner¶s Equity:

#
.
!'(


&"#"


&%#"


&&#$


$$#


&%#$"


‘#
(8
!'(


&"#"


&%#"


&&#$


$$#


&%#$"


‘#
(.
!'(


&"#"


&%#"


&&#$


$$#


&%#$"


!#
* )
!'(


&"#"


&%#"



Total Partner¶s Equity

485,148.68

725,842.82

1,035,425.57

1,323,678.19

2,052,747.87

Total Liabilities and Capital:

515,610.68

759,698.49

1,073498.23

1,366,895.57

2,120,604.10

&&#$


$$#


&%#$"


FrNAN0rAL ANALYSrS (Test of Liquidity) 0

      Ê
    !

 !
!  ! 
!

 ! 
!


 

!



 !


  

 
 

  ! 

   !  !
  !


!! !   !  ! ! !

FrNAN0rAL ANALYSrS (Test of Profitability) ?
   Ê
 !

!
! !
 !
 !


  

   
  ! !!    

 


 !
!  


  ! ! 


  

 !   
! 

FrNAN0rAL ANALYSrS (Test of Profitability) ?


 Ê
    ! ! ! ! ! 




!






   
  !  !!    

   

    
  !
   !
!  


        
    

FrNAN0rAL ANALYSrS (Test of Profitability)

Ê
 ! ! ! ! !  




!




  



  
  ! !!     

?
 
   

   
 !!!
 !
 ! 
 ! !

   

     ! 


FrNAN0rAL ANALYSrS (Test of Solvency) Ê
 !

 !
! !
 !
 !
 

|
    
 

      
   
 !  
 !   !!!   ! 
 !    !
 
 !  
 !  ! ! !    


FrNAN0rAL ANALYSrS (Test of Solvency) Ê
 !

 !
! !
 !
 !
 

|
    
 

    

 

!  

 


   

 ! 
 ! 

  !
 
  


  ! !
!  


! 

  "  #& "   c 
 


 

 %
 . Y   & 



 
+ 
&   
+ ! 
   %


Y  ! %  
  %
 % 

  
  & Y    
 ! 
&    
 %
 %
  & 
&    
 &
  
  ! %  
!
  %



)*+)&[!+% Y   
&   
   


:%&    3% 
  !      Y    
  # 
3   
  
  %
 
  
% 
   !%   
!  
  
&   
+ #!   ?
  %  2  &% 

    #

Forms of Ownership Y  
& 

 
   !%
   
+. 

 + >% 
 *. Y .
  
 

%
 ! 
 
! 


   +  % 
 +:
+
 +3 

Organizational 0hart

Project Schedule

,&&' Y @&
#
 


 
 
& 
&
 %
  %%%#
+!%3 
!  !  Y @&
 &  
! !
!
$

·ater Treatment 1

   ! ! 

!


 !  




  !   

0onclusions and Recommendation Y  #      
 &% 


  %
  
 *

,
  %
 %  &   

%  

%
 !% #
 !
 &
 

 
  3% 

?  Y m + 
&/
   

 
 
%
+ #    %
% #  %
   3& 

 %
 %
 %  3%

 #
  &
 %%

!  #

 - .....