Section 3

Section 3
FINANCIAL DATA
I. Sources and Application of Funding
A. List Sources of Securing Capital
The capital of the business will be loaned from “Banco De Oro”.
>Loan amount
-2,000,000.00php
>Term Loan
-Most suitable loan product for Froozy’s business needs
• Payment terms
-Maximum of ten years but the loan will be paid five years ahead.
• Interest Rate
-1.25%
• Details
-Deposited on Froozy’s BDO deposit account.
-Repayment is made monthly for both principal and interest dues.

B. List of the Major Categories of Expenditures
The major capital expenditures of the business “Froozy” for the start of its
operation includes:
I. Construction Needs for the Personalization of the Store
Name of
Construction Price Quantity Total Price
Materials
Tiles(C.R.) 15.00php 100pcs. 1,500.00php
Door(C.R.) 800.00php 1pc. 800.00php
Tables 400.00php 4pcs. 1,600.00php
Chair 250.00php 20pcs. 5,000.00php
Paint 750.00php 4gallon 3,000.00php
Circuit Breaker 600.00php 1pc. 600.00php
Light Bulb 90.00php 1pc. 90.00php
Salary and Wages 24,500.00php
of The
Construction
Workers
The Construction materials listed above will be purchased from Lito’s

Builder Construction Supplies located at Brgy. Tambo Lipa City. Froozy will
operate in an established business for rent and spend 12,590.00php for the
customization of the space and 24,500.00php for the salary of workers for a total
of 37,090.00php for the personalization of the store.
II. Equipments Needed
Name of Price Quantity Total Price

Equipment
Sink 985.00php 2pcs. 1,970.00php
Clock 500.00php 1pc. 500.00php
Faucet 200.00php 3pcs. 600.00php
Cash Register 32,600.00php 1pc. 32,600.00php
Refrigerator 14,000.00php 3pcs. 42,000.00php
Blender 1,000.00php 2pcs. 2,000.00php
Ceiling Fan 865.00php 4pcs. 3,460.00php
Fire Extinguisher 1,600.00php 1pc. 1,600.00php
Gasul 565.00php 2pcs. 1,130.00php
Mop 150.00php 1pc. 150.00php
Broom 50.00php 1pc. 50.00php
Toilet Bowl 1,200.00php 1pc. 1,200.00php
Exhaust Fan 700.00php 2pcs. 1,400.00php
Casserole 100.00php 4pcs. 400.00php
Pan 125.00php 2pcs. 250.00php
Name of Price Quantity Total Price
Equipment
Scoop 180.00php 1dozen 2,160.00php
Serving Spoon 20.00php 2dozen 480.00php
Plates 20.00php 1dozen 240.00php
Trashcan 85.00php 8pcs. 680.00php
Pitcher 200.00php 3pcs. 600.00php
Knives 35.00php 4pcs. 140.00php
Pot Holder 25.00php 4pcs. 100.00php
Peeler 60.00php 2pcs. 120.00php
Measuring Cups 110.00php 3pcs. 330.00php
Bowls 85.00php/set/4pcs. 4sets 340.00php
Turner 50.00php 2pcs. 100.00php
Burner 750.00php 2pcs. 1,500.00php
The equipments of the business will be purchased online from

www.sulit.com which offers free shipping of their products. The total expense for
the equipments of the business is 96,970.00php.
III. Shop Supplies
Name of Shop Price Quantity Total Price

Supplies
Spoon 0.50php 10,000pcs. 5,000.00php
Cups 6.00php 10,000pcs. 60,000.00php
Tissue 15.00php 4packs 60.00php
Calypso Plastic Company located at 721 Frensa Street Binondo Manila,

will be Froozy’s exclusive producer of cups, spoons and tissue carrying Froozy’s
name. The total expense for shop supplies is 65,060.00php.
IV. Office Supplies
Name of Office Prices Quantity Total Price

Supplies
General Journal 35.00php 1pcs. 35.00php
Receipt Paper 100.00php 3pcs. 300.00php
Record Book 50.00php 3pcs. 150.00php
Paper 5.00php 1pack/20pcs 100php
Ballpoint pen 70.00php 1pack/12dozen 70.00php
The supplies mentioned earlier will be purchased monthly from Mang

Arthuro’s Store together with the products to be sold. This office supplies costs a
total of 655.00php.
V. Ingredients for the Products to be sold
Another Major Capital Expenditures are the ingredients for the products to
be sold:
Name of Original Price Wholesale Quantity Total Price

Ingredients
Mango 80.00php 70.00php 60 kilos 4,200.00php
Banana 1.50php 1.50php 140pcs. 140.00php
Apple 12.00php 10.00php 140pcs. 1,400.00php
Pineapple 40.00php 35.00php 84pcs. 2,940.00php
Cooked Ube 45.00php 40.00php 60 kilos 2,400.00php
Banana(Saba) 1.50php 1.00php 150pcs. 150.00php
Camote 30.00php 25.00php 60 kilos 1,500.00php
Nata De Coco 20.00php 18.00php 60 kilos 1,500.00php
Pinipig 30.00php 25.00php 60 kilos 1,080.00php
Ice(crushed) 35.00php 30.00php 250 kilos 7,500.00php
Grahams(crushed 25.00php 23.00php 30pcs. 690.00php
)
Chocolate Syrup 125.00php 123.00php 5 bottles 615.00php
Stick-O 50.00php 46.00php 72 bottles 3,312.00php
Sprinkles 40.00php 35.00php 3 packs 125.00php
Nips 40.00php 35.00php 3 packs 125.00php
Cooking Oil 20.00php 18.00php 30 bottles 540.00php
Sugar White 60.00 58.00php 48 kilos 2,784.00php
Sugar Brown 55.00php 53.00php 48 kilos 2,544.00php
Condensed Milk 40.00php 35.00php 72pcs. 2,520.00php
Evaporated Milk 25.00php 23.00php 72pcs. 1,656.00php
Sago 30.00php 25.00php 60 kilos 1,500.00php
The products mentioned above will be purchased through wholesale from

Mang Arthuro’s Store. The total cost of the products is 39,201.00php.
VI. Other Expenses

• Uniform Allowance
-Pertains to the uniform for all of the employees which costs

5,400.00php.
• Utility Expense
-This includes electricity expense (10,000.00php/month), water

expense (10,000.00php/month) and telephone expense
(5,000.00php/month). All of the utility expense garners a total amount of
25,000.00php.
• License Expense
-Expense for business permits and sanitary permits will all cost
4,000.00php.
• Advertising Expense
-This includes the cost of tarpaulin and advertisement through

radio/television during the first month of its operation. The business will
allot a sum of 50,000.00php for advertising purposes. Advertising will be
done every six months of operation. On the second quarter of our
operation same cost of advertising will be implemented.
• Rent Expense
-The business will pay 37,500.00php a month for the space used.
• Salary Expense
-The amount paid for the services of the employees working in the
store that would cost 26,000.00php.
• Delivery Expense
-Pertains to the payment for deliveries of products from Mang

Arthuro’s Store which will be paid weekly. This will cost
1,200.00php/month.
• Loan Expense
-Pertains to the monthly sum of money paid by the business to
support their expenditures. This amount of money including the monthly
interest expense costs 53,334.00php
The total of all expenses for starting up the business “Froozy” for the first
month is 446,410.00php.
Name of Expenses Total amount
(February to June)
Utility Expense 125,000.00php
Rent Expense 187,500.00php
Salary Expense 130,000.00php
Freight In 6,000.00php
Shop Supplies 325,300.00php
Products to be Sold 196,005.00php
Office Supplies 3,275.00php
Loan Expenses 291,670.00php
From the second month until the sixth month (February to June) of the first
quarter of operation, the total amount of expenses is 1,264,750.00php.
This sums up to 1,711,160.00php, all the expenses for the first quarter of
business operation (January to June)
The expenses for the second quarter of operation (July to December) is

the same as the expenses of February to June of the first quarter including
advertising expense that cost 50,000.00php.
II. Income and Cash Flow Forecasting
A. Sales Projection
960,000.00php is the projected sales for the first quarter of

business operation. The owners took the average amount of the prices of all the
suggested products of “Froozy” (40.00php) that will be multiplied in the everyday
expected costumers (250/day). The owners did this kind of estimation because it
is the most precise approach to do to determine the sales of the business. And
the business focuses on the costumer’s interaction on its products they are free
to choose on what they are getting.
Froozy
Income Statement
For the Month ended of January to June 30, 2015
Sales 960,000.00php
Less: Operating Expenses
Advertising Expense 50,000.00php
License Expense 4,000.00php
Miscellaneous Expense 37,090.00php
Interest Expense 150,000.00php
Uniform Allowance 5,400.00php 784,670.00php
Net Income 175,330.00php

Froozy
Income Statement
For the Month ended July to December 31, 2015
Income from Sales 960,000.00php
Less: Operating Expenses
Advertising Expense 50,000.00php
Miscellaneous Expense 37,090.00php
Interest Expense 150,000.00php 758,200.00php
Net Income 221,800.00php

Froozy
Balance Sheet
January – December 31,2015
Assets
Current Assets
Cash on Hand 2,700,160.00php
Total Current Asset 2,700,160.00php
Fixed Asset
Equipment 96,970.00php
Total Fixed Asset 96,970.00php
Total Asset 2,797,130.00php
Liabilities and Proprietorship:
Liabilities
Loans Payable 400,000.00php
Total Liabilities 400,000.00php
Proprietorship
Capital 2,000,000.00php
Add: Net Income 397,130.00php
Total Proprietorship 2,397,130.00php
Total Liabilities and Proprietorship 2,797,130.00php

ame: Albien Rynel D. Bautista
Address: Tambo, Lipa City
Contact number: 09128786826
E-mail Address: albien_ryn12@yahoo.com
Personal Data
Age : 22
Sex : male
Height : 5’8”
Weight : 120 lbs
Nationality : Filipino
Religion : Roman Catholic
Civil Status : Single
Date of Birth : July 9, 1993
Place of Birth : Mt. Carmel Hospital
Mother’s Name : Charito Bautista
Occupation : none
Father’s Name : Henry Bautista
Occupation : none
Educational Background
Elementary : Mary Immaculate School (1999-2001)
Early Start Learning Center
B. Morada St., Lipa City
Year Attended: 2001-2006
Secondary : De La Salle Lipa
1962 JP Laurel National Highway, Lipa City
Tertiary : St. Paul Seminary Cubao
Cubao
Character Reference:
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Rico Rocreo

Barangay Captain
Tambo, Lipa City
I hereby certify that the above application is true and correct to best of my knowledge
and belief.
Albien Rynel D. Bautista
Applicant
Name: Anily Faye M. Alcantara
Address: Gen. Luna St. Sabang, Lipa City
E-mail Address: sujuholic@rocketmail.com
Personal Data
Age : 21
Sex : female
Height : 5’1”
Weight : 54 lbs
Date of Birth : March 31, 1994
Place of Birth : Lipa City
Mother’s Name : Gregoria Alcantara
Occupation : Housewife
Father’s Name : Noriel Alcantara
Occupation : Security guard
Elementary : G.B. Lontok Memorial School
P. Laygo St. Sabang, Lipa City
Tertiary : Batangas State University
Malvar, Batangas
Engineering
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Fred Lescano

Barangay Captain
Sabang, Lipa City
and belief.
Anily Faye M. Alcantara
Applicant
Name: Bon David M. Garcia
Address: 67 Mataas na Lupa, Lipa City
E-mail Address: bonbon102@gmail.com
Personal Data
Age : 21
Sex : male
Height : 5’7”
Weight : 128 lbs
Date of Birth : November 30, 1993
Mother’s Name : Rhyna Garcia
Occupation : School vendor
Father’s Name : Deo Garcia
Occupation : self-employee
Elementary : Padre Valerio Malabanan Memorial School
B. Morada St., Lipa City
Tertiary : De La Salle Lipa
BS Electronics Communication Engineering
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Pablo Levita

Barangay Captain
Mataas na Lupa, Lipa City
and belief.
Bon David M. Garcia

Applicant
Name: Diseree Dimaano
Address: Tangway, Lipa City
E-mail Address: desiree_dimaano@yahoo.com
Personal Data
Age : 21
Sex : female
Height : 5’5”
Weight : 112 lbs
Date of Birth : December 28, 1994
Mother’s Name : Amalia Dimaano
Occupation : Businesswoman
Father’s Name : Artemio Dimaano
Occupation : Bank manager
Elementary : Tangway Elementary School
Tangway, Lipa City
Tertiary : Ateneo De Manila University
Quezon City
BS Mathematics
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Giovanni Mayor

Barangay Captain
Tangway, Lipa City
and belief.
Diseree Dimaano
Applicant
Name: Emmanuel M. Sambayan
Address: 122 Sta. Agatha St. Villa Rosa Carmel Subd. Lipa City
E-mail Address: sambayan_emman@yahoo.com
Personal Data
Age : 21
Sex : male
Height : 5’7”
Weight : 136 lbs
Date of Birth : January 16, 1994
Mother’s Name : Aida Sambayan
Occupation : none
Father’s Name : Ruel Sambayan
Occupation : none
Elementary : Lipa City South Central School
Granja, Lipa City
Tertiary : De La Salle College of Saint Benilde
DLS-CSB SDA Campus, 950 P. Ocampo St.
Malate Manila, 1004
AB Multimedia Arts
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Jhonny Lat

Barangay Captain
Antipolo Del Norte, Lipa City
and belief.
Emmanuel M. Sambayan
Applicant
Name: Jennilyn B. Bañas
Address: Tambo, Lipa City
E-mail Address: jenilyn_0818@yahoo.com
Personal Data
Age : 22
Sex : female
Height : 5’4”
Weight : 100 lbs
Date of Birth : September 18, 1993
Place of Birth : Tambo Lipa City
Mother’s Name : Shirley Bañas
Father’s Name : Porferio Bañas
Occupation : Sewer
Elementary : Tambo Elementary School
Tambo, Lipa City
Tertiary : University of Sto. Tomas
Sampaloc, Laguna
BS Hotel and Restaurant Management
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Rico Rocreo

Barangay Captain
Tambo, Lipa City
and belief.
Jennilyn B. Bañas
Applicant
Name: Louie C. Valerio
Address: Mataas na Lupa, Lipa City
E-mail Address: lui_villa@yahoo.com
Personal Data
Age : 21
Sex : male
Height : 5’11”
Weight : 120 lbs
Date of Birth : September 13, 1994
Place of Birth : Mataas na Lupa, Lipa City
Mother’s Name : Sabrina Valerio
Father’s Name : Eusebio Valerio
Occupation : Businessman
Elementary : Canossa Academy
Lipa City
BS Marketing Management
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Pablo Levita

Barangay Captain
Mataas na Lupa, Lipa City
and belief.
Louie C. Valerio
Applicant
Name: Marchy Luck Tubigan
Address: Sico, Lipa City
E-mail Address: marchy.tubigan@yahoo.com
Personal Data
Age : 21
Sex : female
Height : 4’3”
Weight : 70 lbs
Date of Birth : March 16, 1994
Place of Birth : Fernando Air Base Hospital
Mother’s Name : Cecilia Tubigan
Father’s Name : Noel Tubigan
Occupation : decease
Elementary : Fernando Air Base Elementary School
Fernando Air Base, Lipa City
BS Psycology
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Jeffrey Villapando

Barangay Captain
Sico, Lipa City
and belief.
Marchy Luck Tubigan

Applicant
Name: Mark Jay Lajarca
Address: 333Brgy. San Carlos, Lipa City
E-mail Address: mark.lajarca@yahoo.com
Personal Data
Age : 22
Sex : male
Height : 5’6”
Weight : 130 lbs
Date of Birth : November 11, 1993
Mother’s Name : Celia Lajarca
Occupation : Businesswoman
Father’s Name : Arnold Lajarca
Occupation : Seaman
Elementary : Lipa South Central School
Brgy 6, Lipa City
BS Mathematics
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Ricardo Lajarca

Barangay Captain
San Carlos, Lipa City
and belief.
Mark Jay Lajarca

Applicant
Name: Shane L. Baet
Address: Sona-Sabang, Lipa City
E-mail Address: baet.shane@yahoo.com
Personal Data
Age : 21
Sex : female
Height : 5’5”
Weight : 90 lbs
Date of Birth : January 6, 1994
Place of Birth : Lipa City District Hospital
Mother’s Name : Adelaida Baet
Occupation : Housekeeper
Father’s Name : Raynaldo Baet
Occupation : deceased
Elementary : Brion Silva Elementary School
Munting Pulo, Lipa City
BS Industrial Engineering
Mr. Rey Villegas
High School Teacher
De La Salle Lipa
Mr. Fred Lescano

Barangay Captain
Sabang, Lipa City
and belief.
Shane L. Baet
Applicant
Point of Sales
A. 1.Shakers ( 25.00 php )

- Any fruit but only one ( Mango, Apple, Banana, Pineapple) (5.00 php)
- Crushed Ice ( 5.00 php)
- Ice Cream ( 5.00 php)
- Add Additives (Any) ( 15.00 php)
2. Creamy ( 35.00 php)
- Honey ( 10.00 php)
- Add Additives ( 10.00 php )
B. 1. Mango Madness ( 45.00 php)

- mango ( 10.00 php)
- Food Syrup ( Mango Flavor ) (5.00 php)
- Add Additives ( 5.00 php)
2. Banana Burst ( 30.00 php)
- Banana (4.00 php)
- Chocolate Syrup ( 5.00 php)
3.Awesome Apple ( 45.00 php)
- Apple ( 10.00 php)
- Honey ( 5.00 php)
- Pinipig ( 5.00 php)

4.Pineapple Punch ( 35.00 php)
- pineapple (15.00 php)
- Honey ( 5.00 php)
5. Fruta Fiesta ( 45.00 php)
- ube (5.00 php)
- banana ( 5.00 php)
- camote ( 5.00 php)
-sago (5.00 php)
- nata de coco ( 5.00 php)
- pinipig ( 5.00 php)
- mango (5.00 php)
- Honey ( 5.00 php)
C. 1. De-light bulbs ( 15.00 php)
- Syrup ( choose any) ( 5.00 php )

Froozy Floor Plan

Section 3

Transféré par

Informations du document

Description originale:

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Section 3

Transféré par

Droits d'auteur :

Formats disponibles

Section 3

I. Sources and Application of Funding

A. List Sources of Securing Capital

The capital of the business will be loaned from “Banco De Oro”.

-Most suitable loan product for Froozy’s business needs

-Deposited on Froozy’s BDO deposit account.

-Repayment is made monthly for both principal and interest dues.

I. Construction Needs for the Personalization of the Store

The Construction materials listed above will be purchased from Lito’s

II. Equipments Needed

Name of Price Quantity Total Price

The equipments of the business will be purchased online from

III. Shop Supplies

Name of Shop Price Quantity Total Price

Calypso Plastic Company located at 721 Frensa Street Binondo Manila,

IV. Office Supplies

Name of Office Prices Quantity Total Price

The supplies mentioned earlier will be purchased monthly from Mang

V. Ingredients for the Products to be sold

Name of Original Price Wholesale Quantity Total Price

The products mentioned above will be purchased through wholesale from

VI. Other Expenses

-Pertains to the uniform for all of the employees which costs

-This includes electricity expense (10,000.00php/month), water

-This includes the cost of tarpaulin and advertisement through

-Pertains to the payment for deliveries of products from Mang

Name of Expenses Total amount

Utility Expense 125,000.00php

Rent Expense 187,500.00php

Salary Expense 130,000.00php

Shop Supplies 325,300.00php

Products to be Sold 196,005.00php

Office Supplies 3,275.00php

Loan Expenses 291,670.00php

The expenses for the second quarter of operation (July to December) is

960,000.00php is the projected sales for the first quarter of

For the Month ended of January to June 30, 2015

Less: Operating Expenses

Rent Expense 225,000.00php

Utility Expense 150,000.00php

Advertising Expense 50,000.00php

License Expense 4,000.00php

Salary Expense 182,000.00php

Miscellaneous Expense 37,090.00php

Interest Expense 150,000.00php

Uniform Allowance 5,400.00php 784,670.00php

Net Income 175,330.00php

For the Month ended July to December 31, 2015

Income from Sales 960,000.00php

Less: Operating Expenses

Rent Expense 225,000.00php

Utility Expense 150,000.00php

Advertising Expense 50,000.00php

Salary Expense 182,000.00php

Miscellaneous Expense 37,090.00php

Interest Expense 150,000.00php 758,200.00php

Net Income 221,800.00php

Liabilities and Proprietorship:

Loans Payable 400,000.00php

Total Liabilities 400,000.00php

Add: Net Income 397,130.00php

Total Proprietorship 2,397,130.00php

Total Liabilities and Proprietorship 2,797,130.00php