Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Researchers
Leader Researcher: Bebanco, Jerico Frank Alwyn A.
Co-Researchers: Bantaculo, Sheina Mae A.
Castillo, Nicole T.
Estolloso, Clarissa P.
Introduction
This study consists of two main parts.
First part is the market study
- to determine the availability of the market
when the service is introduced.
The second part is the feasibility study
- to determine the viability and profitability of
the proposed project.
II. Service Description
• The proposed CPA review center will be the first
established CPA review center in Paranaque City.
139.01sqm
Library
136.02
sqm
Registrar’s Office
17.32sqm
Comfort Room both male and female
15.85sqm each
Lobby and Information Desk
136.02
sqm
Parking Space
11.25sqm
C. FINANCIAL ASPECTS
• it will determine if the proposed business is feasible enough to
start the business
General Assumptions:
Income Statement
• The sales will Increase by 10% per annum.
• The Factory Overhead will include the 40% of utilities, 62%
of lease which is computed by getting the proportion through
square meters, employer’s contribution, 60% of office
supplies, and 60% of depreciation.
• The supplies, utilities, maintenance, and miscellaneous will
also increase by 10% per annum.
• The remaining percentage for utilities, lease, and
depreciation will be included in operating expense.
• The income tax will be based on the 35% of the income
before tax
• The method used in depreciation is sum of the year’s digit
method
Statement of Financial Position
As to investment, 300,000 of cash are invested in
marketable securities and it will increase 10% per annum
at 5% interest rate.
The 40% of the office supplies were unused.
The pre-payment for rent is 2 months.
Total Projected Cost
• Total projected cost covered of 3 months
• Includes equipment, furniture and fixture, and leasehold
improvement.
• Included in the pre-operating expense is the business
requirements needed before the operation of the
business.
• Working capital includes cash revolving fund, inventory-
books, materials and supplies, utilities, professional fees,
salaries and wages, maintenance, and advertising are
based on 3 months computation.
Sources of Financing the Project
The CPA review center is using an equity capital
contribution to finance the project. Each of the partners
have contributed 625,000 thus, the total contribution is
2,500,000.
Table 30. Total Project Cost for 3 Months
Sources of Financing the Project
Table 31. Capital Contribution
Projected Financial Statements
Table 32. FiveYears Projected Statement of Comprehensive Income
Table 33. Five Years Projected Statement of
Changes in Equity
Table 34. Five Years Projected Statement of
Cash Flow
Table 35. Five Years Projected Statement of Financial
Position
Notes to Financial Statements
Financial Statement’s Analysis
Table 36. Five Years Financial Ratios
LIQUIDITY RATIO
SOLVENCY RATIO
Project Acceptability
Table 37. Net Cash Flow from Operating Activities
Table 38. Net Present Value
Table 39. Internal Rate of Return
Table 40. Payback Period
Table 41. Break- Even Analysis
ORGANIZATIONAL CHART
E. SOCIO-ECONOMIC ASPECT
• Contribution to the potential clients
• Contribution to the Economy
• Contribution to the Government
• Contribution to the Society
THANK YOU