STITCHED

BUSINESS PLAN
I. TITLE

STITCHED

II. INTRODUCTION
Stitched gives a best service that everyones looking for. This kind of stitching service
is unique. It gives a best and high quality for dresses or apparels, trousers, skirts, shorts,
towels, hankerchiefs, beddings and many more.Each seam doesn't break and remove
easily. We can finish our work as fast as possible. Everyone is allowed to go here and
invite your family or friends for the better clothing style you all want. Fit it and it's worth
it. Go try it.

III. OBJECTIVES
 To offer a good quality services
 To gain more profit
 To offer opportunities to the people who don't have work
 To be an successful entrepreneur

IV. PROPONENT
I am Stephanie Ramos Cambe, 26 years old, I live in City of Ilagan Isabela.I
graduated in ISU Ilagan Campus Bachelor of Secondary Education, major in English. In
5 years of teaching, I saved all my salary to build my own Tailoring Service. I really love
this kind of business because when I was young, I am amazed to my grandma for sewing
our own clothes using her lockstitch sewing machine every afternoon. I'm very thankful
for her and i will never forget it in my whole life.

V. LOCATION

Stitched is exactly located in Calamagui 1st City of Ilagan Isabela.

VI. PROJECT PROPONENT

A. Organizational Plan
Owner/Manager
Assistant Manager
Cashier
Sewer

B. Contribution to Business
Owner/Manager- The person who owns and manages the business.
Assistant Manager- The person who assists the manager.
Cashier- The person who collects the payments of the costumers.
Sewer- The person who sew.

VII. OPERATIONAL PLAN

[Monday-Friday]
6:30 A.M. - 7:00 A.M. >Cleaning the business place
7:00 A.M. - 7:30 A.M. >Preparing all the materials and tools needed
7:30 A.M. >Opening the business
7:30 A.M. - 5:00 P.M. >Working hours
5:00 P.M. >Closing the business
[Saturday-Sunday]
6:30 A.M. - 7:00 A.M. >Cleaning the business place
7:00 A.M. - 7:30 A.M. >Preparing all the materials and tools needed
7:30 A.M. >Opening the business
7:30 A.M. - 1:30 P.M. >Working hours
1:30 P.M. >Closing the business
VIII. ASSET REQUIREMENTS
QUANTITY DESCRIPTION UNIT PRICE TOTAL COST
12 pcs. HS Sewing Machine 15,000 180,000
2 pcs. Embroidery Machine 12,000 24,000
2 pcs. Buttonholer Machine 20,000 40,000
2 pcs. Over Edging Machine 13,000 26,000
4 pcs. Flat Iron 1,000 4,000
4 pcs. Iron Board 130 520
20 pcs Chair 400 8,000
10 pcs. Table 1,000 10,000
2 pcs. CCTV 10,000 20,000
2 pcs. Computer 30,000 60,000
8 pcs. Cabinet 3,100 24,800
8 pcs. Light Bulb 350 2,800
2 pcs. Softbroom 150 300
2 pcs. Dust Pan 100 200
2 pcs. Calculator 200 400
4 pcs. Ceiling Fan 700 2,800
4 pcs. Floor Mat 50 200
6 pcs. Mannequin 2,500 15,000
20 dozen Hanger 100 2,000
3 pcs. Mirror 300 900
15 pcs. Meter Stick 20 300
20 pcs. Tape Measure 10 200
10 pcs. Ruler/Triangle 25 250
10 pcs. L-Square 100 1,000
10 pcs. Hip Curve 80 800
10 pcs French Curve 80 800
10 pcs. Shear 300 3,000
12 pcs Trimming Scissor 20 240
4 boxes Pencil 20 80
5 boxes Carbon Paper 50 250
20 pcs. Tracing Wheel 15 200
40 pcs. Bobbin 30 1,200
30 pcs. Bobbin Case 40 1,200
50 packs Pin 10 500
20 pouches Snap 20 400
150 pcs. Zipper 20 3,000
10 pcs. Belt 100 1,000
20 pcs. Pin Caution 10 200
10 boxes Machine Needle 30 300
10 boxes Hand Needle 20 200
50 pcs. Thread 25 1,250
500 yards Fabric 150 75,000
5 boxes Tailors Chalk 30 13
50 pcs. Pattern Paper 7 350
40 pcs. Seam Ripper 15 600
10 boxes Bead 100 1,000
20 boxes Button 50 1,000
10 pouches Hook and Eye 15 150
100 yards Garter 20 2,000
150 yards Pellon 50 7,500
2 pcs. (2 liters) Sewing Oil 130 260
2 sets Screw Driver 300 600
20 pcs. Shuttle 100 2,000
40 pcs. Feed Dog 70 2,800
40 pcs. Presser Foot 80 3,200
TOTAL 534,763

IX. LABOR REQUIREMENTS

NUMBER POSITION SALARY PER MONTH TOTAL
1 Assistant Manager 13,000 13,000
1 Cashier 10,000 10,000
13 Sewer 10,000 130,000
TOTAL 153,000

X. OTHER REQUIREMENTS
DESCRIPTION PER MONTH
Electric Bill 7,000
Water Bill 300
Miscellaneous fee 2,500
TOTAL 9,800

XII. ESTIMATED INCOME

SERVICE UNIT PRICE PER DAY PER MONTH
Night Gown 250 ×2=500 ×30=15,000
Night Shirt 180 ×2=360 ×30=10,800
Night Cap 150 ×3=450 ×30=13,500
Adult Jumpsuits 200 ×2=400 ×30=12,000
Bedding 150 ×3=450 ×30=13,500
Bed Sheet 100 ×5=500 ×30=15,000
Pajama 150 ×4=600 ×30=18,000
Bathrobe 200 ×2=400 ×30=12,000
Negligee 180 ×2=360 ×30=10,800
Chemise 180 ×2=360 ×30=10,800
Babydoll 200 ×2=400 ×30=12,000
Pillowcase 30 ×15=450 ×30=13,500
Flared Skirt 250 ×2=500 ×30=15,000
A-line Skirt 250 ×2=500 ×30=15,000
Fit and Flared Skirt 250 ×2=500 ×30=15,000
Straight Skirt 200 ×2=400 ×30=12,000
Pencil Skirt 200 ×2=400 ×30=12,000
Tube Skirt 180 ×2=360 ×30=10,800
Mini Skirt 160 ×4=640 ×30=19,200
Balloon Skirt 250 ×2=500 ×30=15,000
Pleated Skirt 250 ×2=500 ×30=15,000
Layered Skirt 250 ×2=500 ×30=15,000
Gored Skirt 200 ×2=500 ×30=15,000
Knife Pleat Skirt 180 ×3=540 ×30=16,200
Short Pants 120 ×4=480 ×30=14,400
Palazzo Pants 250 ×2=500 ×30=15,000
Wide-leg Pants 300 ×1=300 ×30=9,000
Track Pants 350 ×1=350 ×30=10,500
Tailored Trousers 300 ×1=300 ×30=9,000
Tapered Pants 300 ×1=300 ×30=9,000
Cropped Trousers (F) 250 ×2=500 ×30=15,000
Chinos 250 ×2=500 ×30=15,000
Sailor Pants 200 ×2=400 ×30=12,000
Leggings 150 ×5=750 ×30=22,500
Denim Jeans 350 ×1=350 ×30=10,500
Jumpsuits 150 ×2=300 ×30=9,000
Slacks (F) 260 ×2=520 ×30=15,600
Peasant Blouse 300 ×1=300 ×30=9,000
Button Down Blouse 250 ×2=500 ×30=15,000
Ruffled Blouse 200 ×2=400 ×30=12,000
Tunic Blouse 150 ×2=300 ×30=9,000
Wrap Blouse 200 ×2=400 ×30=12,000
Blouson Blouse 200 ×2=400 ×30=12,000
Butterfly Blouse 250 ×2=500 ×30=15,000
Corduroy Trousers 350 ×1=350 ×30=10,500
Wool Trousers 300 ×1=300 ×30=9,000
Twill Chinos 280 ×1=280 ×30=8,400
Relaxed-Legged Trousers 280 ×1=280 ×30=8,400
Linen Trousers 250 ×2=500 ×30=15,000
Drawstring Trousers 250 ×2=500 ×30=15,000
Slimline Joggers 300 ×1=300 ×30=9,000
Cropped Trousers (M) 300 ×1=300 ×30=9,000
Cargo Pants 250 ×2=500 ×30=15,000
Slacks (M) 280 ×1=280 ×30=8,400
Jogging Pants 300 ×1=300 ×30=9,000
Jersey 350 ×1=350 ×30=10,500
Pants Repair 80 ×3=240 ×30=7,200
Apparel Repair 80 ×3=240 ×30=7,200
Skirt Repair 100 ×3=300 ×30=9,000
Towel 150 ×2=300 ×30=9,000
Handkerchief 20 ×10=200 ×30=6,000
Curtain 400 ×1=400 ×30=12,000
Floor Mat 50 ×4=200 ×30=6,000
Table Rag 25 ×6=150 ×30=4,500
Casual Dress 400 ×1=400 ×30=12,000
Long Gown 2,500 ×1=2,500 ×30=75,000
Dress Shirt 150 ×2=300 ×30=9,000
Cuban Collar Short Sleeve 200 ×2=400 ×30=12,000
Overshirt 300 ×1=300 ×30=9,000
Flannel Shirt 250 ×1=250 ×30=7,500
Office Shirt 180 ×1=180 ×30=5,400
Chambray 280 ×1=280 ×30=8,400
Classic Short Sleeve Shirt 250 ×2=500 ×30=15,000
Denim Shirt 380 ×1=380 ×30=11,400
Linen shirt 250 ×2=500 ×30=15,000
Polo Shirt 380 ×1=380 ×30=11,400
TOTAL 32,060 1,102,200

1,102,200 >Projected Monthly Income

153,000 >Labor Cost
9,800 >Other Cost

1,102,200 - 153,000 = 949,200

949,200 - 9,800 = 939,400

939,400 >Net Income