Professional Documents
Culture Documents
Infinity Business Plan 1
Infinity Business Plan 1
A BUSINESS PLAN
Presented to the Faculty of the Science, Technology, Engineering and Mathematics Strand
General Flaviano Yengko Senior High School
Submitted by:
STEM 12-Einstein
Arao, Jona P.
Dimalanta, Jewel Rose B.
Ladera, Kristine Marie C.
Mañago, Sidney Viel N.
Napay, Jerica P.
Sinarellos, Ian Matthew M.
Submitted to:
March 2024
1
2
INTRODUCTION
Handkerchiefs have long been a basic item, providing both functionality and style. With
the growing trend of personalization and unique expression, customizable patches offer an
exciting possibility to respond to a wide range of consumer likes and preferences
(Rauschnabel & Brem, 2016). Allowing customers to personalize their handkerchiefs with
patches allows firms to capitalize on the growing desire for unique and customizable items
(Schreier, 2006).
As we proceed with our research, we acknowledge the contributions of past studies and
industry reports that provided the groundwork for our examination. We aim to provide
actionable insights that help drive product innovation and marketing tactics, ultimately
improving consumer pleasure and brand loyalty by building on current knowledge and
applying contemporary approaches.
3
TABLE OF CONTENTS
Title Page………………………………………………………………………………….. 1
Company Logo……………………………………………………………………………. 2
Introduction……………………………………………………………………………….. 3
4
2.16 Advertising Materials………………………………………………………………….16
2.17 Map of the Business Location………………………………………………………... 21
5
4.13 Quantity and Prices of Utensils………………………………………………………..60
4.14 Utility Consumption………………………………………………………………….. 60
4.15 Floor Plan……………………………………………………………………………... 61
References…………………………………………………………………………………. 76
6
CHAPTER 1
PROJECT SUMMARY
1.1 Name of the Business
Infinity represents precious memories and connections that last forever. Infinity was
also designed to represent eight companions, unending friendship, and connectedness. At
Infinity, it knows the value of relationships and has created a one-of-a-kind product that
represents the spirit of friendship: handkerchiefs with meaningful patches. Each patch offers a
tale about a shared event, a treasured memory, or a journey.
7
1.5 Objectives of the Study
The company strives to produce a product that benefits the customer. It seeks to become
a customer's preferred choice for functional, inexpensive, and fashionable handkerchiefs by
meeting the following objectives:
A. Marketing Aspect
● To identify and meet the customer's needs, wants, and expectations about the
product.
● To identify marketing strategies for promoting and introducing the product to
attract customers.
● To be current and on track with the trend to guarantee the currency and
relevance of the product to the market.
B. Management Aspect
● Knowing the process of getting the company's licenses and permits.
● To figure out the best type of organization to create in order to help the business
deal with potential changes that may arise while it continues to operate in the
market.
● To distinguish the jobs, roles, and obligations of employees as the business
continues to operate.
● Identify the qualifications of personnel, the hiring procedure and employee
criteria, salary payment, and payment schedule that best meet the needs of the
organization and employees.
C. Technical Aspect
● To determine the equipment, furniture, supply, and price necessary for the
company’s startup.
● To identify the expenses for the company’s utilities.
● Create the company’s floor plan to provide an overview of the business layout.
D. Financial Aspect
● To determine how much each supporter contributed overall to the establishment
of the company.
● To understand the financial requirements that the suggested business must meet
in order to operate.
● To keep an eye on the cash flow of the company from financing, investment,
and operating activities.
● To assess and evaluate if the business gains profit or loss.
8
E. Socio-Economic
● Analyze the affordability and possible financial gains for makers and consumers
of handkerchiefs with DIY patches.
● Examine how DIY patches help users and local communities interact in the
community, be creative, and adopt sustainable practices.
● Analyze how DIY patches promote community interaction, creativity, and
adoption of sustainable practices among users and local communities.
9
CHAPTER 2
MARKETING ASPECT
2.3 Mission
Our mission is to provide high-quality handkerchiefs with customizable patches,
allowing customers to create unique accessories. We offer premium materials, design options,
and excellent customer service, aiming to become the leading destination for personalized
fashion accessories.
2.4 Vision
Our vision is to be one of the largest handkerchief companies in the Philippines,
offering high-quality handkerchiefs with unique designs at an affordable cost.
2.5 Values
Infinity strongly believes in the qualities of practicability, sustainability, durability,
hygiene, and convenience. The proponents ensure the highest quality of product that it can
deliver to consumers by these principles, which ensure that the company is devoted, driven,
and accountable for emphasizing customer pleasure and the welfare of its employees.
10
2.6 Methodology
The young entrepreneurs decided to establish a firm that would provide clients with
innovative non-food goods that fit both their demands and their budgets. The entrepreneurs
want to provide clients with a high-quality, cheap product. The company performed a study
and sent questionnaires to help the business determine its feasibility and market approval. This
enables the organization to identify, learn, discover, and acquire the knowledge required to
11
provide a high-quality product that fulfills the requirements and desires of its customers. The
entrepreneurs also used the survey to get comments and ideas about the company's product.
● The population data used for the assessment of demand were obtained from the
Barangay Hall of Pasong Buaya II.
● The demand percentage from the survey is multiplied by the population dataset to
determine the total demand.
● Using information from the Barangay Hall of Pasong Buaya II, an average percentage
growth rate calculated over the previous five years is used to determine the population
increase.
● Finding the average yearly population growth rate is the first step in forecasting the
expected population. To perform this computation, the population of the most recent
year is subtracted from the population of the preceding year. After the subtraction, the
resultant difference is divided by the population of the year before to get the percentage
growth from the year before to the current year. After that, this process is carried out
12
every year until the total % increase is determined. The average growth rate is obtained
by adding up all of the annual percentage growth rates and dividing that total by the
number of calculated percentages.
● To calculate the total projected demand, the survey's percentage of projected demand
is multiplied by the projected population.
● The population used to calculate supply was sourced from the Pasong Buaya II
Barangay Hall.
● To get the total supply, the survey's percentage of supply is multiplied by the
population.
13
2.10 Projected Supply
● In accordance to the acquired information from Barangay Pasong Buaya II, utilizing
the average percentage growth over the preceding approximately five years, the
population increase is computed.
● Finding the average yearly population growth rate is the first step in forecasting the
expected population. To perform this computation, the population of the most recent
year is subtracted from the population of the preceding year. After the subtraction, the
resultant difference is divided by the population of the year before to get the percentage
growth from the year before to the current year. After that, this process is carried out
every year until the total % increase is determined. The average growth rate is obtained
by adding up all of the annual percentage growth rates and dividing that total by the
number of calculated percentages.
● To calculate the total projected supply, the survey's percentage of projected supply is
multiplied by the projected population.
14
● The Gap is calculated by subtracting the estimated projected supply from the
projected demand.
● The Target Market was identified by multiplying the percentage of market share by
the gap.
In the graph above, the majority of respondents stated that they would like to purchase
handkerchiefs from Armando Caruso, while others stated that they would purchase from our
business Infinity, and the final receiver was named Happyhankiesph.
15
2.13 Marketing Plan
The Infinity company is starting a marketing plan for its handkerchiefs, trying to
connect with customers via the emotional value of friendship and memories. The strategy will
develop visually attractive content and interactive campaigns using targeted messaging, and
social media platforms such as Instagram and Facebook. Infinity will also use email marketing
to build consumer connections, including unique promos, tailored suggestions, and behind-the-
scenes looks at the creative process. The objective is to build the brand as a symbol of warmth,
remembrance, and eternal friendship in the hearts and minds of people all around the world.
16
Business Card
17
Flyer
Front Back
Tarpaulin
18
Brochure
19
Social Media Accounts
Facebook
● https://www.facebook.com/profile.php?id=61557104961802
Instagram
● https://www.instagram.com/infinity.co_8/
20
Proposed Store Location
21
CHAPTER 3
MANAGEMENT ASPECT
Management is the coordination and administration of tasks aimed at achieving a goal. Such
administrative responsibilities include developing the organization's strategy and directing staff
efforts to achieve these goals through the use of existing resources. Management can also refer
to the seniority hierarchy of employees inside a business.
This section will identify the type of business organization that the company has, as well as
the organizational structure that includes a list of employees. It also lists the skills and
competences required for workers to perform their roles and responsibilities. The management
team assumes important duties within the organization since they comprise the top levels of
management in the firm and are made up of specialized professionals in various areas of
management. The human resource requirements identify the specific kind of individuals
required in the business.
22
● Business Name are registered with the Department of Trade and Industry (DTI)
3. Barangay Permit
4. Mayor’s Business Permit
5. Securing Tax Identification Number (TIN) (Bureau of Internal Revenue)
6. Building or occupancy permit for newly-constructed buildings or offices
7. Special permits and clearances from appropriate government agencies, depending on
the nature of the business. These include:
● Sanitary Permit
● Clearance from the Department of Health (DOH)
8. Securing an employer’s PAG-IBIG fund
9. Securing an employer’s SSS number (Social Security System)
10. Securing membership in the government health care benefit system (Philippine Health
Insurance Corporation)
23
SEC Certification of Registration
24
Article of Partnership
25
26
27
Business Name Registration (Department of Trade and Industry)
28
29
30
31
Mayor’s Business Permit
32
33
Securing Tax Identification Number (TIN) (Bureau of Internal Revenue)
34
35
36
Building or Occupancy Permit for newly-constructed buildings or offices
37
Sanitary Permit
38
39
Clearance from the Department of Health (DOH)
40
Securing an employer’s PAG-IBIG Fund
41
Securing an employer’s SSS Number (Social Security System)
42
Securing membership in the government health care benefit system (Philippine Health
Insurance Corporation)
43
44
3.4 Form of Business Organization
Infinity Company is a general type of partnership. According to the Philippine Civil Code
Article 1767, By the contract of partnership two or more persons bind themselves to contribute
money, property, or industry to a common fund, with the intention of dividing the profits
among themselves. A general partnership is a commercial arrangement in which two or more
people agree to share the responsibilities, assets, earnings, and financial and legal obligations
of a jointly owned company. The Haus of Yema partners will hold various positions in the
firm, allowing them to perform their best according to their strengths and aim to help the
organization be a successful enterprise (Bloomenthal, 2023).
A. General Manager
● Oversee day-to-day operations
45
● Design strategy and set goals for growth
● Maintain budgets and optimize expenses
● Set policies and processes
● Ensure employees work productively and develop professionally
● Oversee recruitment and training of new employees
● Evaluate and improve operations and financial performance
● Direct the employee assessment process
● Prepare regular reports for upper management
● Ensure staff follows health and safety regulations
● Provide solutions to issues (e.g. profit decline, employee conflicts, loss of business to
competitors.
B. Corporate Secretary
● Plans and executes all Board of Director meetings and committee meetings
● Retains and organizes all of the corporation’s significant documents as well as records
● Able to advise a Board of Directors on its goals and duties as well as the officers’
individual roles.
● Responsible to ensure that the corporate governance framework for the company is
properly designed, implemented and maintained.
● Responsible for legal entity governance management.
● Responsible for the company's governance program and process development and
enhancement.
● The keepers and point people for all corporate documents.
● Ensuring the integrity of the governance framework.
C. Human Resource Officer
● Supporting the development and implementation of HR initiatives and systems
● Providing counseling on policies and procedures
● Being actively involved in recruitment by preparing job descriptions, posting ads and
managing the hiring process
● Create and implement effective onboarding plans
● Develop training and development programs
● Assist in performance management processes
● Support the management of disciplinary and grievance issues
● Maintain employee records (attendance, EEO data etc.) according to policy and legal
requirements
● Review employment and working conditions to ensure legal compliance
D. Marketing Officer
● Contribute in the implementation of marketing strategies
● Support the marketing manager in overseeing the department’s operations
● Organize and attend marketing activities or events to raise brand awareness
● Plan advertising and promotional campaigns for products or services on a variety of
media (social, print etc.)
● Liaise with stakeholders and vendors to promote success of activities and enhance the
company’s presence
● See all ventures through to completion and evaluate their success using various metrics
● Prepare content for the publication of marketing material and oversee distribution
● Conduct market research to identify opportunities for promotion and growth
46
● Collaborate with managers in preparing budgets and monitoring expenses
E. Operation Officer
● Oversee and direct daily company administrative processes and procedures
● Report to and assist Chief Operating Officer in daily tasks and duties
● Ensure company policies align with and advance business objectives
● Strategically map-out, plan, and manage projects
● Analyze and maintain operational data
● Develop improved business functionality that increases profits
● Communicate with management teams to confirm execution of company processes
● Train staff in policies and procedures and supervise their daily work
● Set goals for staff and monitor their progress
● Conduct frequent performance reviews
● Ensure compliance with best business practices throughout organization
● Implement improved operational measures and policies that promotes efficiency
● Contribute to innovation of new products
● Track and maintain budgets of operational costs
● Coordinate purchase of raw materials and supplies
● Monitor product inventory
● Maintain positive client and vendor relationships
● Develop and implement human resources practices
F. Finance Officer
● Keep accurate records for all daily transactions
● Prepare balance sheets
● Process invoices
● Record accounts payable and accounts receivable
● Update internal systems with financial data
● Prepare monthly, quarterly and annual financial reports
● Reconcile bank statements
● Participate in financial audits
● Track bank deposits and payments
● Assist with budget preparation
● Review and implement financial policies
G. Staff
● Prepare necessary paperwork for regular company procedures
● Schedule meetings and appointments
● Organize and maintain employee records
● Update internal databases (e.g., new hire information)
● Answer employees' queries and forward them to the HR department as needed
● Retrieve company and employee data, as requested
● Check office supply stock and place orders when needed
● Arrange staff travel and accommodations
● Prepare conference rooms (e.g., make reservations and check equipment)
● Distribute company materials to employees (e.g., brochures, announcements, and safety
guidelines)
47
3.7 Qualifications of Personnel
A. General Manager
● A bachelor's or master's degree in business administration or a related field.
● Proven experience as a General Manager or similar executive role
● Experience in planning and budgeting
● Knowledge of business processes and functions (finance, HR, procurement, operations
etc.)
● Strong analytical ability
● Excellent communication skills
● Outstanding organizational and leadership skills
● Problem-solving aptitude
B. Corporate Secretary
● Provide administrative support to boards of directors.
● Manage the company records.
● Prepare the documenting board meeting.
● Ability to overcome and have a strong sense of balance.
C. Human Resource Officer
● Proven experience as HR officer, administrator or other HR position
● Knowledge of HR functions (pay & benefits, recruitment, training & development etc.)
● Understanding of labor laws and disciplinary procedures
● Proficient in MS Office; knowledge of HRMS is a plus
● Outstanding organizational and time-management abilities
● Excellent communication and interpersonal skills
● Problem-solving and decision-making aptitude
● Strong ethics and reliability
● BSc/BA in business administration, social studies or relevant field; further training will
be a plus
● HR Credentials (e.g. PHR from the HR Certification Institute)
D. Marketing Officer
● A bachelor's degree in business administration, law, or a related field.
● Proven experience as marketing officer or similar role
● Solid knowledge of marketing techniques and principles
● Good understanding of market research techniques, statistical and data analysis
methods
● Excellent knowledge of MS Office and marketing software (e.g. CRM)
● Thorough understanding of social media and web analytics
● Excellent organizational and multi-tasking skills
● Outstanding communication and interpersonal abilities
● Creativity and commercial awareness
● A team player with a customer-oriented approach
E. Operation Officer
● A bachelor's degree in business administration, operations management,logistic
management or a related field.
● 2+ years' experience in operations preferred
48
● Strong business acumen
● Acute understanding of resource allocation
● Proficiency in Microsoft Suite and other operational software
● Experience developing and modeling human resources
● Adept problem solver and decision maker
● Excellent communicator both orally and written
● Detail-oriented
● Diligent and proactive
● Respectful of deadlines
F. Finance Officer
● A bachelor’s degree in finance, accounting, or a related field
● Proven work experience as a Finance Officer or similar role
● Solid knowledge of financial and accounting procedures
● Experience using financial software
● Advanced MS Excel skills
● Knowledge of financial regulations
● Excellent analytical and numerical skills
● Sharp time management skills
● Strong ethics, with an ability to manage confidential data
G. Staff
● Strong customer service and interpersonal skills
● Flexibility to adjust to changes in the work environment
● Should have excellent verbal and written communication skills.
Hiring Process:
● The applicant should first submit an application to the operations manager or the human
resource manager, along with a photocopy of their NSO birth certificate.
● After reviewing the resume, the operations manager will contact the applicant for an
interview.
● An appointment will be made for the interview.
● If the applicant passes the interview and demonstrates competence for the position,
other legal issues will be addressed.
● There will be a three (3) month training period for newly hired employees. A month
before normal business activities resume, the corporation will post job positions in
public spaces and barangay halls. Applicants should communicate these conditions to
potential employers prior to hiring.
50
3.11 Employer/Employee Schedule
51
3.12 Gantt Chart
52
CHAPTER 4
TECHNICAL ASPECT
4.1 Objectives of the Study
● To determine the equipment, furniture, supply, and price necessary for the company’s
startup.
● To identify the expenses for the company’s utilities.
● Create the company’s floor plan to provide an overview of the business layout.
It gives an overview of the business layout, such as the product description, product uses,
production process, production service, the allotted time consumed in manufacturing the
product, maintenance supply, sanitary supply, and the quantity and price of machinery,
furniture, and fixtures. Furthermore, the floor plan and the source of materials used in the
planned projects are both included.
This chapter of the business plan discusses the technicalities in the production. Emphasizing
the significance of integrating technological progress, this segment endeavors to fulfill the
company's technological needs and boost its efficiency and efficacy.
53
4.4 Pictures of Equipment
Air Conditioner- provides cold air inside your Iron - a household appliance with a heated
home or enclosed space by actually removing metal plate used to remove wrinkles and
heat and humidity from the indoor air. creases from fabric by applying heat and
pressure.
Storage Rack- a versatile structure designed to Sofa-in a waiting lounge serves several
store and display items and materials essential purposes, creating a comfortable and
efficiently. inviting environment for visitors.
54
Table- an item of furniture with a raised flat
Stool- a raised seat commonly supported by top and is supported most commonly by 1 to 4
three or four legs, but with neither armrest. legs.
Cotton Voile - a lightweight, plain-woven Denim Cloth - a sturdy cotton twill fabric
fabric usually made from 100% cotton or woven with an indigo, gray, or mottled white
cotton blend. yarn.
55
Pen - a common writing instrument that Textile Paint - a type of paint specially
applies ink to a surface, usually paper, for formulated to adhere to fabrics, allowing for
writing or drawing. the creation of permanent designs and
decorations on textiles.
Thread - a long, thin strand of fibers, usually Scissors - cutting instruments consisting of
composed of cotton, polyester, or other two blades joined at a pivot point, used for
materials, used for sewing or stitching fabric cutting various materials such as paper, fabric,
together. or cardboard.
Paint Brush - a tool consisting of bristles Paint Tray Palette- to provide a convenient
attached to a handle, used for applying paint and organized way to mix and apply paint or
to surfaces with precision and control. other media to a canvas or other surface.
56
4.7 Pictures of Maintenance Supply
Broom- it is a tool that is commonly used in Mop- It is used to soak up liquid, for cleaning
cleaning floors and ceilings, sweeping up dirt floors and other surfaces, to mop up dust, or
and debris, pushing water or snow, reaching for other cleaning purposes.
high places, and sweeping under furniture.
Dustpan- a shovel-shaped pan used for Trash bins- It is a container used for the
sweeping. It is used to collect all of the dust disposal of waste materials. It serves the
and grime that remains after sweeping. purpose of facilitating waste management and
promoting proper waste disposal practices.
Floor mat- It is commonly seen in the Light Bulb- It is a device that produces light
entrance, where it traps dirt and moisture, from electricity.
preventing slipping, protecting the floor, and
helping to keep the place clean
57
4.8 Pictures of Sanitary Supply
Hand Soap- It allows us to keep our hands Hand Sanitizer- It is a liquid or gel type that
clean and remove the first from our hands is commonly used to disinfect hands.
Tissue Paper- It is made out of paper that is Toilet Cleaner- It is a liquid product to clean
commonly used to promote hygiene helping to toilets.
prevent the spread of germs, bacteria, viruses,
and disease.
Toilet Brush- It keeps harmful germs and Disinfectant Spray- Used practically
bacteria away from your home and removes anywhere hard surfaces must be maintained
grime, dirt, and other materials that build up clean and free of hazardous bacteria and
in your toilet bowl. viruses.
58
4.9 Quantity and Prices of Machinery and Equipment
TOTAL ₱11,600.00
TOTAL ₱4,932.00
TOTAL ₱623.00
59
Hand Sanitizer 1 ₱50.00 50.00
TOTAL ₱317.00
TOTAL ₱2516.00
60
4.15 Floor Plan
61
CHAPTER 5
FINANCIAL ASPECT
• To determine how much each supporter contributed overall to the establishment of the
company.
• To understand the financial requirements that the suggested business must meet in order to
operate.
• To keep an eye on the cash flow of the company from financing, investment, and operating
activities.
The total capital to be used by the proposed business is Two hundred fifty thousand
pesos (₱ 250,000), this will be divided among five partners and there will be one silent partner.
Each partner will have a total contribution of fifty thousand pesos (50,000). All the partners
will be receiving their profit distribution from the profit and losses based on the percentage of
their contribution.
62
5.4 Project Financing
In order to launch the proposed business, an initial investment of ₱ 250,000 will be
necessary. The capital will be shared evenly among the five partners The contributions may
come from the partners' personal savings or loans.
Project Financing
The partners will be having an initial investment of ₱ 250,000.00 in order to sustain the
operation of the proposed business – Infinity Company PatchPerfect Handkerchiefs.
INFINITY COMPANY
PARTNER’S CAPITAL CONTRIBUTION
The partners’ equity and their share in the profit and loss would be based on the
partners’ contribution, which is equally distributed.
63
5.5 Financial Statement
A financial statement is a documented overview of the financial status and activities of
an organization or individual. It includes the performance and stability of the finances and
provides a comprehensive understanding of the income, expenses, assets, liabilities, and
general financial health. Typically, it consists of an income statement, balance sheet, and cash
flow statement.
PROJECTED COST
CAPITAL EXPENDITURE
TOTAL ₱ 16,532.00
WORKING CAPITAL
64
Maintenance Supplies ₱ 623.00
Utensils 2,516.00
TOTAL ₱ 34,420.77
Supporting Data:
= Cost Expense/Units
= ₱ 48.3
= ₱ 12.075
= ₱ 60.375 or ₱ 60
65
5.6 Projected Balance Sheet
Projected balance sheets, also known as pro forma balance sheets, are financial
statements that illustrate projected changes to an organization's investments, other assets,
liabilities, and equity financing.
Financial Analysis
Financial Analysis involves the evaluation of the company’s financial conditions. It is
significant to keep track of the stability and profitability of the business.
Infinity Company
Statement of Comprehensive Income
For the Month Ended March 31, 2024
___________________________________________________________________________
__
Sales Revenue ₱ 216,000.00
Less: Cost of Sales 173, 880.00
_________________
Gross Profit ₱ 42,120.00
Infinity Company
Statement of Comprehensive Income
For the Year Ended December 31, 2024
___________________________________________________________________________
__
Sales Revenue ₱ 1,944,000.00
Less: Cost of Sales 1,564,920.00
_________________
Gross Profit ₱ 379,080.00
67
INFINITY COMPANY
Less: Operating
Expense
68
= (₱ 385) (1) (30) (9)
= ₱ 103,950.00
Utility Expense = (water consumption + electricity consumption + internet) (month/s)
= (₱ 350 + ₱ 720 + ₱ 1,500) (9)
= ₱ 23,130
Rent Expense = (monthly rent payment) (month/s)
= (₱ 3,000) (9)
= ₱ 27,000.00
Office Supplies Expense = (Furniture and Fixtures + Machinery and Equipment +
Maintenance
Supplies + Sanitary Supplies + Utensils)
= ₱ 4,932 + ₱ 11,600 + ₱ 623 + ₱ 317 + ₱ 2,516
= ₱ 19,988.00
For 2025:
Sales Revenue = Sales Revenue x 0.05 + Sales Revenue
= 1,944,000.00 x 0.05 + 1,944,000.00
= 2,041,200.00
Cost of Sales = Cost of Sales x 0.05 + Cost of Sales
= 1,564,920.00 x 0.05 + 1,564,920.00
= 1,643,166.00
Gross Profit = Gross Profit x 0.05 + Gross Profit
= 379,080.00 x 0.05 + 379,080.00
= 398,034.00
Salary Expense = Salary Expense x 0.05 + Salary Expense
= 103,950.00 x 0.05 + 103,950.00
= 109,14.00
Utility Expense = Utility Expense x 0.05 + Utility Expense
= 23,130 x 0.05 + 23,130
= 24,286.5
Rent Expense = Rent Expense x 0.05 + Rent Expense
69
= 27,000 x 0.05 + 27,000
= 28,350.00
Advertising Expense = Advertising Expense x 0.05 + Advertising Expense
= 4,500 x 0.05 + 4,500
= 4,725.00
Office Supplies = Office Supplies x 0.05 + Office Supplies
= 19,988 x 0.05 + 19,988
= 20,987.4
Assumption:
• Sales Revenue increases to 5% each year.
• Rent and Utility Expenses increases 5% every year.
• Employees’ salary increases 5% every year.
70
Infinity Company
Beginning Capital
71
Infinity Company
ASSETS
Current Assets
Non-current Assets
LIABILITIES
Current Liabilities
PARTNER’S EQUITY
Partner’s Capital:
72
Manago 50,000.00 90,102.40 132,219.92 176,432.81 222,856.35
73
CHAPTER 6
SOCIO-ECONOMIC ASPECT
74
6.5 To the Employers/Employees
Employees and staff involved in the manufacturing and retailing of do-it-yourself
patches could gain from new employment opportunities or other revenue streams, especially in
models that emphasize regional or community-based production. This has a good social impact
in addition to supporting economic stability by boosting workers' feelings of pride and
belonging. All things considered, worker participation in do-it-yourself patch manufacturing
can result in increased social cohesiveness and economic empowerment.
75
REFERENCES
Lapuz, I. H. J., Llanes, V., Lachica, R. A., Lim, J., Legaspi, I. (2023). Papel De Likha-
Business Plan
Esperas, J. N., Lara, L. J., Reyes, J. C.,Villalon, C. J. M., Morales, C. B. (2024). Business
Plan of Fanpicxatrend
Mendoza, V. C., Baliber, L. J., Suriaga, A. J, Mabanta, N. (2024). Business Plan of Bump
Company
Rauschnabel, P. A., & Brem, A. (2016). "How to Handle Big Data and Personalization in
Digital Branding Strategy." Journal of Digital & Social Media Marketing, 3(3), 257-264.
Bigne, E., Andreu, L., & Gnoth, J. (2005). "The Theme Park Experience: An Analysis of
Pleasure, Arousal and Satisfaction." Tourism Management, 26(6), 833-844.
Franke, N., & Piller, F. (2004). "Value Creation by Toolkits for User Innovation and Design:
The Case of the Watch Market." Journal of Product Innovation Management, 21(6), 401-415.
Hooley, G., Piercy, N. F., & Nicoulaud, B. (2012). "Marketing Strategy and Competitive
Positioning." Pearson Education.
Kotler, P., & Keller, K. L. (2015). "Marketing Management." Pearson Education Limited.
76