AMA COMPUTER LEARNING CENTER

CALOOCAN

CYBERKADAHAN INTERNET CAF

A Feasibility Study Presented to

AMA COMPUTER LEARNING CENTER
CALOOCAN

IN PARTIAL FULLFILLMENT FOR THE COURSE

COMPUTER BASED ACCOUNTING/OFFICE INFORMATION SYSTEM

Maria Normita Cava

Evelyn C. Macabodbod
Jacquelyn B. Santos
Katherine Trinidad
Angelica Aquino

March 2009

If you want the financial analysis and etc.

You can e-mail at re_anne81@yahoo.com.ph

Acknowledgement

Gratefully acknowledgement to the following persons who in one or another helping us in

making this study a successful one. They serve as guide and shared knowledge that this
project was made possible.
To Mr. Arnold Policarpio our special project adviser who has been there to support us.
To Mr. Arbie Laquian for teaching how to prepare the financial statement and spending
his time even though hes busy.
To Mr. Christian Ortega owner of RAMPAGE CAF and Ms. Lorna Torres employee of
Caloocan City Hall for giving us the time and allowing us to conduct a survey in their
prospective area.
To our dear family who have been always there supporting and being understanding in
giving the time for us to spend this project.
And above all to our Almighty God a million thanks for the strength, knowledge, good
health, wisdom and the guidance that enlightened our hearts and minds that this study would
be possible.

HISTORY
Internet caf business is indeed a very popular business. It is one of the establishments
made indispensable in an increasingly interconnected world.
Internet caf was started with the opening of the first cyber caf, Caf Cyberia, in London
(UK) September 1, 1994. It was founded by Eva Pascoe. It started with half a dozen HP
computers, connected to the Internet through dial-up modems that were able to transfer data
at 9.6 kilobytes per second. As the first Internet cafe, Cafe Cyberia got tremendous publicity
and additional investments into the business from likes of Mick Jagger and Maurice Saatchi.
With the success of Cafe Cyberia, the Internet Cafe business got into a flying start, and there
were over 60 similar cafes over the world by the summer of 1995.
CYBERKADAHAN INTERNET CAFE is name of a proposed business plan; CYBER
being related to computers and KADAHAN meaning a group of individual or people who are
closely bonded.
Type of Business Organization
Since the composed of five (5) ladies each one of has agreed and decided to be partners.
The groups preferred to use partnership as a type of business organization.
Partnership is an organization where two or more person binds themselves to contribute
money, property, or industry into a common fund with the intention of dividing profits among
themselves.
Benefits of partnership type of business we are establishing:
o Partnership is relatively easy to establish; however times should be invested in
developing the partnership agreement, in our case theres no problem about it because
we are mostly friends and we are devoted to make our business progress.
o With more than one owner, the ability to raise funds- Debt vs. Equity maybe increased.
o Enhanced capital availability. Two or more people will be providing and searching for
capital. In addition, funding sources are more likely to entertain financing request
because of the broader capital base.

o The profit from the business flow directly to the business though the partners personal
tax return.
o Higher quality employees. Partnerships tend to attract better employees because of the
possibility of becoming a principal in the firm.
o Easy form. Procedures and expenses are minimized.
o The business usually benefit from partners who have complementary skills.
o Better decision- making capability. Two heads are better than one.
o Managerial flexibility. Generally, important decisions can be quickly, although not as fast
in a sole proprietorship.
o Limited government interference. Like sole proprietorship are normally free of extensive
governmental scrutiny.
Cyberkadahan Internet Caf provides services that would give satisfaction to our customer.
Aside from computer rental that have reasonable hourly rates for internet gaming, internet
surfing or searching cd-burning, scanning, and colored printing
Proposed Location will be located at # 82 Samson Road Caloocan City, our prospective
customers are basically everybodystudents doing their projects or research and gamers.
This business starts with the capital of P 700,000.00 Seven Hundred Thousand Pesos
contributed by each partner as follows:
NAME

AMOUNT CONTRIBUTED

TYPE OF PARTNERS

Evelyn Macabodbod

Php 233,333.33

Capitalist Industrial

Jacquelyn Santos

Php 233,333.33

Capitalist Industrial

Maria Normita Cava

Php 233,333.33

Capitalist Industrial

Angelica Aquino

Industrial

Katherine Trinidad

Industrial

Capitalist Partner one who contributes capital in money or property

Capitalist Industrial Partner one who contributes in money, property, and industry.
Industrial Partner one who contributes industry, labor, skill or service.
The objective of this proposed project is to acquire the prospective customers and to
achieve the desired profit with in the specific period of time, and
4

o To earn profit.
o To develop ones skill to build up good relationship among customer.
o To help the students especially the neighboring Barangays to find a computers rental at
affordable price.
o To give leisure and enjoyment.
o To be successful business partners.

SITE PREPARATION
The business will be renting a space along hi-way near to malls, and schools, were our
target customers are mainly students and nearby neighborhood especially those people whose
relatives or loved ones are at abroad and find it very convenient communicating with them
through chat and email. The two hundred (200) meter radius requirements as provided in the
existing Zoning Code and other applicable rules and regulations wherein computer shops and
other similar establishments and places of amusements should be put up or constructed at
least two hundred (200) meters away from the church, schools, hospitals, and other
government offices shall be strictly complied with. Site survey is primarily our main concern in
this preparation. On our site survey we find out that the site has less than 5 competitors and
its a good sign of putting up the business.
We choose the location, at #82 Samson Road at Caloocan City, beside Asian Trust
Bank. Its about 40 square meters. It is the ideal place to establish an internet caf because it
is accessible to public because its along the highway and our target market is mostly students,
near to schools like Divine Mercy College, Sacred Heart, St. Gabriel Academy and Gomburza
Elementary School. We choose this site because we found out that competitors are minimal in
the place. Its an urbanized area were accessibility, competency and we study niche/market, as
our main objective while choosing this site. In accessibility, the location is just along the
highway, and its near to malls such as Ever Grand Central, Victory Mall, Araneta Square, and
Puregold, and schools such as Divine Mercy College, Sacred Heart and Gomburza
Elementary School and people just strolling along the way and or passengers of utility vehicle
can easily see the Internet Caf. In competency and study of niche/market, the proposed
location is a commercial place, so the prospective customers is almost everybody. Most of the
Internet shop located in the area is inside the malls while the competitors outside is just
minimal, and for that we are more capable of attracting customers because we will offer more
affordable rental fee in 15 pesos per hour. Our Internet caf will provide small private booths
for quiet chatting compare to the standard elbow to elbow computer station.
We agreed that the shop should be well ventilated (air condition) to make our customer
comfortable, good music is well provided, the PCs is all well organized and arrange properly
according to their rows for the convenience of our customer. Each computer has their own
games, internet and surfing to be chosen by our customer, what they want and need is mainly
our concerns.
6

TECHNICAL ASPECT
In technical aspect it identifies whether the services rendered could be the highest
possible quality level with minimum cost. In this aspect we will discuss the equipment and
other computer application we use in the business. We purchase equipment as packages in
order to lessen our expense. Hardware and Software is our much focus aspects. We did
researching on how much the Hardware and software will cost us, through net surfing. The
internet connection we used is Package plan of DSL Bayantel amounting P9,799.00 with
capacity for 20 computers and have a speed of 2 Mbps.
In Hardware our target number of PC is 15 (monitor-flatscreen, keyboard, PS2 mouse and
processor, webcam),The Internet connection is a package of

Bayantel DSL

connected

(cables) with the speed of 2mbps amounting 9,799.00, 3 in 1Printer, Scanner & Photocopier. In
Software, we will installing original Operating System of Ms Office Professional 2007 likes MS
Word, Excel, Power point, Access, Desktop Publishing and installing the popular on line games
such World of warcraft , CounterStrike, Battle Realms, Dance Audition, Auto Jam, and we will
be installing Norton 360 version 3.0 premium for our anti-virus and anti-spyware. We offer
other service to customers likes printing in black and white, DVD/CD burning, photocopying,
scanners, and payphone.
List of Hardware

Brand name

Amount

Package PCs

Pentium 4

Php. 19,500.00

3 in 1 PSC

HP Officejet 2610 Print/Scan/Copy

Php. 14,500.00

Computer application software

OS MS Office 2007

Amount
Php. 19,200.00

Game software:
Warcraft (dota)

Php. 1,450.00

Counterstrikes

Php.

350.00

Battle Realms

Php.

720.00

Dance Audition

Php. 1,968.00

Autojam

Php. 1,968.00

Anti-virus and anti spy ware

Php. 10,800.00
7

MARKETING ASPECT
In marketing aspect, promoting business will use different strategies and techniques to
attract probable customers. And offer promos to attract customer like
Computer to rent for cheap
40 for every 3 hours
Membership- (the customers will be given a card to be stamped every visit and if they
got 25 stamped there every 2 hours is 20% discounted)
Contest for gamers (the winner will be free on their rental charge & to be held every
Saturday from 3:00 to 5:00 pm only.)
We create some marketing strategies like; we will print a thousands little half or quarter
page fliers printed with the total cost of Php 908.00 (500 pcs. on the small fliers that cost of
Php. 220.50 while the second fliers is also 500 pcs. with the cost of Php. 687.50), a month
before our opening and we will distribute the fliers, mailboxes or gate. If we get a lot of text and
e-mail we know we already have a market.
We will put tarpaulin on the place itself where our shop is standing, promoting the opening
of our Internet caf also one month before the opening. To let people know that there will be
new Internet Shop on the vicinity. Tarpaulin size is 35 x 70, the streamers amount is Php
340.27, And another tarpaulin for the services with the size of 29 x 39 amounting of P157.08
FLIERS

The latest and Greatest Internet Caf

You can text or E-mail through this number
09078888888
448-88-88
cyberkadahan@yahoo.com.ph
For a free 1 hour introductory price!

o
o

o
o

TARPAULINS

SERVICES OFFERED
CYBERKADAHAN
INTERNET
Internet/Games
CD Burning
Printing
Photocopying
Scanning
Payphone

CAF

#82 Samson Road

Caloocan City

*P40/3 hours
*Contest for gamers
*Membership

Services
Its the factor that affect mostly ones business because through services customer will
decide if they are satisfied or not.
Price
It is one of the considerations of the customer that enhance them to rent computers. If the
price is lower they will rent.
Our services are the following:
Amount
Internet/ Games

Php. 15.00 / hour

Printing black and white-

Php. 3.00 (short)

Colored (depends on the size of the color)

Php. 10.00 (minimum) ex. Logos

Photocopying

Php. 1.00 (short)

Scanning

Php. 10.00

CD burnings

Php. 35.00 (max. 17 songs)

Other services:

Payphones

Php. 4.00 (long)

Php. 1.25 (long)

Php. 5.00 / every 3 min.

10

MANPOWER
Manpower requirements are very important to any business in order for them to have an
intelligent and accurate people who will manipulate inside the firm. Requirements will serve as
basis on personal and general background of an employee enable for the company to know
the capacity of their skills and ability to do work to the assign for them.
Business owner will be in charge in human resource. The personnel to man Internet cafe
will be the industrial partner who works by shift, 8 hours a day, the first shift is from 7:00 am to
3:00 pm while the second shift is from 2:00 pm to 10:00 pm. A walk in technician will be called
in case of computers malfunctions and he will visit the shop twice a month.
Walking Technician P400.00/visit twice a month
ESTIMATED ANNUAL COST FOR MANPOWER
For Walking Technician ----- P9, 600.00/year (800*12)
Additional budget allocation for computer troubleshooting Php. 500 (500*12)
(Just incase our technician is not available.)
MANAGER

Ms. Ma. Normita Cava

Ms. Jacquelyn B. Santos

ACCOUNTANT

Ms. Evelyn Macabodbod

CASHIER/COMPUTER ASSISTANT

Ms. Angelica Aquino

Ms. Katherine Trinidad

I.T.

Mr. Tomy Alejandro

11

JOB FUNCTIONS
POSITION
MANAGER

FUNCTION
- Establishes store policies and procedure for strict implementation
- Execute final decisions on all matters pertaining to the operation
and the management functions of the business
- Audit individual computers to check for proper system
- Visit the shop alternate everyday

ACCOUNTANT

- Check the book of accounts and financial statement in daily basis

- Handles license renewals,facilities preparation and payment of
annual tax generated by the business.
- Visit the shop every other day.

COMPUTER ASSISTANT /
CASHIER

- Accept payment
- Maintains inventory of supplies in the shop
- To assist customers in their needs
- Maintain cleanliness and orderliness.
- Help conserve Utilities consumption
- Logging the customers hours consumed

I.T.

- Incharge in computer maintenance

* I.T. Expert

- Provide information and/ or technical aspect

12

OPERATION OF A BUSINESS
Factors that we consider while putting up our own Internet cafe
o

Location- Picking a good spot and well hit us a gold mine.

Competition- Most business-minded people think of competition as a race to charge the

lowest prices in order to win customers. While its good for the customers, exceeding
the lower boundaries can drive you and your competitors to bankruptcy. One cannot
expect to recover a Php500, 000 investments if hourly rentals go down to as low as
Php10. It goes without saying that in this industry, there are no customer loyalty; just
cheaper rentals.

Software Licensing-its really important to have an original operating system, because

pirated OS can eventually damage the system.

Expected ROI- investing money in a business is a risk in our case the well tabulated if
financial statement is our major concern.

Caf opens at 7:00 am until 10:00 pm. Ahead of other competitors, this will lead us of being
known. Our goal is to give the needs of the students and others in an early manner of time. It
will also include the completion all legal requirements before the operation of business. In
operational procedure we keep in minds all the legal aspects of establishing a business such
as Business permit & the following requirements are:
LEGAL REQUIREMENTS
o Registration with BIR (Bureau of Internal Revenue)
o Registration of business name with DTI ( Department of Trade and Industry)
o Barangay Clearance and Business Permit
o Mayors Permit
BARANGAY CLEARANCE
The proposal business will secure Barangay permit that is our responsibilities. It would
make the immediate community to be aware of the business that would give satisfaction and
promote community involvement.
REGISTRATION OF NAME WITH DTI

13

The proposed business should be registered with DTI to assure that any organization of
individual for their business proposal for future use would not copy the name of our business. It
acquires 15 days period of processing before the name of the business registered certificate
can be issued by the said government agency.
BUSINESS/MAYORS PERMIT
Business Permit must be applied with the licensing office at the Municipal Hall of the
said locality. It would be based on the reported business entity to be put up; we secured
barangay clearance as a requirement for an application.
Bureau of Internal Revenue
The proposed business should register with BIR and secured TIN (Tax Identification
Number) which will be used as simplifying the record control producers relating to taxation and
securing VAT (Value Added Tax)
MAYORS PERMIT
Mayors permit must acquired before the operation of the business
Steps in processing permits
STEP 1
1. Business Name Registration Certificate
Validity: 5 years
Requirements:
o Accomplished Business Name Registration Form [Single Proprietorship/Partnership]
o Tax Identification Number (TIN)
o Registration fee of P 300.00
STEP 2
Mayors / Business Permit
Local Municipality where the business is located
Validity: 1 year
Requirements:
14

o Accomplished Business Permit Application Form

o DTI-Business Name Certificate
o Sketch of he business location
o Barangay Clearance
o Lease Contract
STEP 3
o Bureau of Internal Revenue (BIR) National Office
STEP 4
Securities and Exchange Commission (SEC) Certificate
Requirements:
o Verification Slip Form (re: proposed name)
o Accomplished Registration Data Sheet
LEGAL REQUIREMENTS COST
Barangay Clearance

------

150.00

Mayors Permit

------ 9,514.00

- Business Tax

1,400.00

- Mayors Permit

2,096.00

- Business Plate

350.00

- Refuse Fee

2,384.00

- Sanitary Permit

2,064.00

- Health Certificate

200.00

- Occupational Tax

200.00

- Inspection Fee

200.00

- Filing

100.00

- Processing

120.00

- Zoning

400.00

BIR

------

300.00

DTI

------

500.00

Total

------ P 10,464.00
15

* The mayors permit computation was computed by Ms. Lorna Torres at Business Permits and
Licensing Office, City of Caloocan

Signage Permit
5ft

Length

2ft

Width

* According to Mr. Bong Reyes of Engineers Office of Caloocan City Hall signage permit is
35.00 per square ft.
Computation:
10sq.ft. x 35.00

= 350.00

Additional
Inspection fee 150.00
Filing fee
Total Cost

50.00
Php550.00

The amount of signage is Php.4,000.00

The store will be open Monday through Sunday. Ahead from other Internet shop along the
area, the mall opens at 8:30 am; we always believe that the early bird catches the worm. The
place is good for group, good for kids, attire- casual.
Assumptions:

Business Year will start at June 2009

Prepaid Rent is Php.10,000.00 monthly, Payment will first month of the business year.

Payable must paid before the division of income

Division of income will be at the end of business year

Salaries for Other technician will be Php.500.00 per visit, estimated once a month

Air condition maintenance will for Php.450.00 every year

Water expense is Php.117.50 minimum bill every month.

Bill of telephone was included in DSL

Cleaning Expense is Php.1,735.00 for the whole year

Anti virus is package purchase that good for 5 computers amounting Php.3,600.00 each

2010 purchase another Norton Anti virus for the additional computer
16

Padlock and other cleaning materials considered as expense at the end of the year

Membership card is good for 1 year

All lightings materials are included in lease of contract

Membership card, small tarpaulins & fliers will purchased twice a year

LIST OF SUPPLIES
The materials needed for the operation of the business
Bond Paper

150.00 (500pcs./rim)

CD w/ Case

13.00/set

Ballpen

- 48.00/box of 12pcs.

Stapler

- 100.00

Stapler Wire

- 30.00

HP 96 Black Ink

- 800.00

HP 97 Tri-Color

- 850.00

Record Book

25.00

Fire Extinguisher 10lbs. (Danwell)- 3,950.00

Other Equipment
Air-condition (Condura)

14,500.00

Furniture & Fixture

Quantity

Unit Price

Total Price

Computer Table

14

1,300.00

18,200.00

Table for Server

1,500.00

1,500.00

Monoblock Chair

15

249.75

4,995.00

89.00

445.00

Tool Chair
Cabinet
Total

1,000.00

1,000.00
26,140.00

Additional Expense
17

Pad Lock ( Abloy) P1,800.00/ unit)

Quantity

Unit Price

Amount

1,800.00

3,600.00

Waste Disposal
The proper disposal of the garbage is very important. Since our business is a computer
caf we usually used bond paper, so it is not hard for us to think how it will be disposed. To
maintain the cleanliness inside the caf there are trash basket at one corner.
Cleaning Materials
Broom

60.00 ( replace every 6 months)

Dust Pan Plastic

45.00

Trash Basket
Feather Dust
Mop

100.00
50.00 (25.00/ pc.)
250.00

Powder Soap

20.00 ( 6pcs. Good for 2 mos.)

Air Freshener

175.00 ( replace every 2 months)

Guidelines of Business
1. All Malicious site are blocked
2. Were not allowing inserting flash drive or any storage device without the consent of the
shop manager
3. Eating and drinking inside the premises is not allowed
4. Students whose wearing school uniform especially from 8am to 12pm are not allowed to
play games
5. One person for one pc to maintain orderliness
AMBIANCE
-Not too dark not too bright because we want the shop more conducive to work and play
- Our computer table have a board between user for privacy purposes
* All furniture are fully furnished and labor included

18

Cabinet
Project Cost
As a part of the business, its more concerned is in financing and financial feasibility that
perform activities. The total project cost we will able to determine how much money consumed
from the start.
Total Project Composed of the following:
o Legal Requirements
o Equipments
o Furniture and Fixture
o Prepaid Supplies
o Prepaid Rent
o Computer Application Software & Game Software
o Other Expense
o Working Capital
The cash flow it indicates the total cost before the operation. For the prepaid supplies and
prepaid rent it will covered for one year. The improvement is composed of paint and labor,
which is the cost for labor is 800.00(400.00 each person).It also include the payment of
purchases such as Equipment, software, furniture and fixture and signage. Payment for legal
requirements, marketing and other expense which other expense composed of padlock and
cleaning materials.
CYBERKADAHAN INTERNET CAF
PRE OPERATION PROJECTED CASH FLOW
AS OF MAY 2009
Total Investment

700,000.00

Cash outflow from operations

19

Payment for Legal Requirement

Payment for Equipment
Payment for Other Equipment
Payment for Furniture and Fixture
Payment for Supplies
Payment for Prepaid Rent
Payment for Computer Application Software
Payment for Games Software
Payment for Anti-Virus Software
Payment for Signage
Improvement Expense
Marketing Expense
Pre-Operation Expense
Cash available as of May 2009
PROJECTED GROSS SALES

11,014.00
328,250.00
2,000.00
26,140.00
89,819.00
120,000.00
19,200.00
6,456.00
10,800.00
4,000.00
1,800.00
12,405.35
5,335.00
62,780.65

The table shows the total sales of the business from the year 2009-2013. For every
service that offered to the customers has their own specific price. With a service such as
Internet/Game, it is multiply the service fee with the total minimum hours of operation in one
day, then multiply it to the unit consumption day to get the total sales for the whole year. For
the other services like printing, scanning, CD burning and typing job, just multiply the service
fee to the total unit of consumption to get total sales for the whole year. To get the total sales
for one year, add the total sales for revenue and the sales for other income. We estimated 80%
of unit consumption for 1 day out of 15 hours of operation

GROOS SALES 2009

SERVICE

SERVICE
FEE

YEAR

UNIT
HOUR CONSUMPTION TOTAL/DAY
(DAY)

(365
/317days)

INTERNET/GAMES

P15.00

12

12

2,160.00

788,400.00

PRINTING B & W
PRINTING
COLORED

P3.00

12

150pcs.

450.00

164,250.00

Text

P10.00

12

10 pcs.

100.00

36,500.00

picture (small)

P15.00

12

5pcs.

75.00

27,375.00

picture (medium)

P20.00

12

5pcs.

100.00

36,500.00

picture (large)

P25.00

12

2pcs.

50.00

18,250.00

SCANNING

P10.00

12

5 pcs.

50.00

18,250.00

CD-BURNING

P35.00

12

6 pcs.

210.00

76,650.00

P1.00

12

60pcs.

60.00

19,020.00

OTHER INCOME
PHOTO COPYING

20

PAYPHONE
TOTAL GROSS
SALES

5/3mins.

12

17times

85.00

31,025.00
1,216,220.00

GROSS SALES 2010

SERVICE
INTERNET/GAMES
PRINTING B & W
PRINTING
COLORED
Text
picture (small)
picture (medium)
picture (large)
SCANNING
CD-BURNING
OTHER INCOME
PHOTO COPYING
PAYPHONE
TOTAL GROSS
SALES

SERVICE
FEE
P15.00
P3.00

UNIT
HOUR CONSUMPTION
(DAY)
12
13
12
155pcs.

TOTAL/DAY

YEAR
(365
/317days)

2,340.00
465.00

854,100.00
169,725.00

P10.00
P15.00
P20.00
P25.00
P10.00
P35.00

12
12
12
12
12
12

12pcs.
7pcs.
7pcs.
3pcs.
7pcs.
8 pcs.

120.00
105.00
140.00
75.00
70.00
280.00

43,800.00
38,325.00
51,100.00
27,375.00
25,550.00
102,200.00

P1.00
5/3mins.

12
12

65pcs.
17times

65.00
85.00

20,605.00
31,025.00
1,363,805.00

21

GR0SS SALES 2011

SERVICE
INTERNET/GAMES
PRINTING B & W
PRINTING COLORED
Text
picture (small)
picture (medium)
picture (large)
SCANNING
CD-BURNING
OTHER INCOME
PHOTO COPYING
PAYPHONE
TOTAL GROSS
SALES

SERVICE
FEE
P15.00
P3.00
P10.00
P10.00
P15.00
P20.00
P25.00
P10.00
P35.00
P1.00
5/3mins.

UNIT
CONSUMPTION
HOUR
(DAY)
TOTAL/DAY
12
14
2,520.00
160 pcs.
480.00
12
12
12
12

12

YEAR
(365
/317days)
919,800.00
175,200.00

15pcs
10pcs.
10pcs.
5pcs
10pcs.
10 pcs.

150.00
150.00
200.00
125.00
100.00
350.00

54,750.00
54,750.00
73,000.00
45,625.00
36,500.00
127,750.00

70pcs.
17times

70.00
85.00

22,190.00
31,025.00
1,540,590.00

GR0SS SALES 2012

SERVICE
INTERNET/GAMES
PRINTING B & W
PRINTING
COLORED
Text
picture (small)
picture (medium)
picture (large)
SCANNING
CD-BURNING
OTHER INCOME
PHOTO COPYING
PAY PHONE
TOTAL GROSS
SALES

SERVICE
FEE
P15.00
P3.00

UNIT
CONSUMPTION
HOUR
(DAY)
12
15
170 pcs.

TOTAL/DAY
2,700.00
510.00

YEAR
(365
/317days)
985,500.00
186,150.00

P10.00
P15.00
P20.00
P25.00
P10.00
P35.00

12
12
12
12
12
12

20pcs
12pcs.
12pcs.
7pcs.
13 pcs.
13pcs.

200.00
180.00
240.00
175.00
130.00
455.00

73,000.00
65,700.00
87,600.00
63,875.00
47,450.00
166,075.00

P1.00
P5.00/
3MINS.

12

75pcs.

75.00

23,775.00

12

17 times

85.00

31,025.00
1,730,150.00

GROSS SALES 2013

22

SERVICE
INTERNET/GAMES
PRINTING B & W
PRINTING
COLORED
Text

SERVICE
FEE
P15.00
P3.00

UNIT
CONSUMPTION
HOUR
(DAY)
12
17
12
175 pcs.

TOTAL/DAY
3,060.00
525.00

P10.00

12

25pcs.

250.00

picture (small)

P15.00

12

15pcs.

225.00

picture (medium)

P20.00

12

15pcs.

300.00

picture (large)
SCANNING
CD-BURNING
OTHER INCOME
PHOTO COPYING

P25.00
P10.00
P35.00

12
12
12

9pcs.
15pcs.
15 pcs.

225.00
150.00
525.00

P1.00

12

80pcs.

80.00

P5.00/

YEAR
(365
/317days)
1,116,900.00
191,625.00

91,250.00
82,125.0
0
109,500.0
0
82,125.0
0
54,750.00
191,625.00
25,360.00
31,025.0
0

PAY PHONE
12
17times
85.00
3MINS.
TOTAL GROSS
SALES
1,976,285.00
The gross sales was increase every year because of our marketing strategies
The below table shows the computation of the annual supplies expense.
Supplies Expense is the expense incurred during the operation of the business. To compute
the total expense of an specific items, it is multiply the pieces consumed with the price per
unit then multiply it to the unit consumption day. For the other expense such as stapler, fire
extinguisher, staple wire, ball pen, stapler wire and ink, the cost is based on unit price upon
purchase.

Supplies Expense

Bond Paper
(photocopy)
CD Case & CD's
Staple Wire
Record Book
Ballpen
Ink
Stapler
Fire Extinguisher

2009
25,112.00
7,608.00
28,470.00
60.00
75.00
144.00
24,300.00
100.00
3,950.00

2010
26,864.00
8,242.00
37,960.00
60.00
75.00
144.00
25,029.00
100.00
3,950.00

2011
29,200.00
8,876.00
47,450.00
90.00
100.00
192.00
25,779.87
100.00
3,950.00

2012
32,266.00
9,510.00
61,685.00
120.00
125.00
240.00
26,553.27
100.00
3,950.00

2013
34,894.00
10,144.00
71,175.00
150.00
150.00
288.00
27,349.87
100.00
3,950.00

Total

89,819.00

102,424.00

115,737.87

134,549.27

148,200.87
23

Table shows the depreciation of equipment and furnitures and fixture from the original price
with the salvage value of 10% except the furniture and fixture. To compute the depreciation of
equipment just multiplies in10% salvage value and the result will be subtracted to the original
price then divided in 5 years useful life. Same in other equipment, furniture and fixture but dont
have salvage value; it is immaterial if they had a salvage value because it has a lower price.
DEPRECIATION:
Equipment
Computer
Set(19950/5
years)
Cost Per Unit

Useful Life

19,950

Salvage Value
(10%)
1,995.00

Year
2009
2010

Quantity
15
15

Book Value Per Unit

16,359.00

Net Value
299,250.00
245,385.00

Depreciated Cost
3,591.00
Total
Depreciation
53,865.00
53,865.00

1
16

19,950.00
207,879.00

3,591.00
57,456.00

16,359.00
150,423.00

1
17

19,950.00
166,782.00

3,591.00
61,047.00

16,359.00
105,735.00

2013

1
18

19,950.00
122,094.00

3,591.00
64,638.00

16,359.00
57,456.00

Additional
Computer

39,900.00

7,182.00

32,718.00

Aircon
(7,000/5 years)
Cost Per Unit
14,500.00
Year
2009
2010
2011
2012
2013

Useful Life
5
Quantity
1
1
1
1
1

Salvage Value
1,450.00
Net Value
14,500.00
11,890.00
9,280.00
6,670.00
4,060.00

Depreciated Cost
2,610.00
Depreciated cost
2,610.00
2,610.00
2,610.00
2,610.00
2,610.00

Book Value Per Unit

11,890.00
BookValue
11,890.00
9,280.00
6,670.00
4,060.00
1,450.00

Useful Life
5
Quantity

Salvage
Value(10%)
1,450.00
Net Value

Depreciated Cost
2,610.00
Depreciation

Book Value Per Unit

11,890.00
BookValue

Additional
Computer

2011
Additional
Computer

2012
Additional
Computer

BookValue
245,385.00
191,520.00

3 in 1(Scanner/
Photocopier/
Printer
(14,500.00/5years
)
Cost Per Unit
14,500.00
Year

24

2009
2010
2011
2012
2013

1
1
1
1
1

14,500.00
11,890.00
9,280.00
6,670.00
4,060.00

2,610.00
2,610.00
2,610.00
2,610.00
2,610.00

11,890.00
9,280.00
6,670.00
4,060.00
1,450.00

Furniture &
Fixture
Monoblock Chair
Cost Per Unit
249.75
Year
2009
2010
2011
2012
2013

Useful Life
5
Quantity
20
20
20
20
20

Salvage Value
None
Net Value
4,995.00
3,996.00
2,997.00
1,998.00
999.00

Depreciated Cost
49.95
Depreciated Cost
999.00
999.00
999.00
999.00
999.00

Cost Per Unit

Useful Life

Salvage Value

Depreciated Cost

89
Year
2009
2010
2011
2012
2013
Computer Table

5
Quantity
5
5
5
5
5

None
Net Value
445.00
356.00
267.00
178.00
89.00

17.80
Depreciated Cost
89.00
89.00
89.00
89.00
89.00

Cost Per Unit

Useful Life

Salvage Value

Depreciated Cost

1,300.00
Year
2009
2010
2011
2012
2013

5
Quantity
14
14
14
14
14

None
Net Value
18,200.00
14,560.00
10,920.00
7,280.00
3,640.00

260.00
Depreciation
3,640.00
3,640.00
3,640.00
3,640.00
3,640.00

Book Value Per

Unit
199.8
BookValue
3,996.00
2,997.00
1,998.00
999.00
0.00

Tool chair
Book Value Per
Unit
71.20
BookValue
356.00
267.00
178.00
89.00
0.00
Book Value Per
Unit
1,040.00
BookValue
14,560.00
10,920.00
7,280.00
3,640.00
0.00

25

Server Table
Cost Per Unit
1,500.00
Year
2009
2010
2011
2012
2013

Useful Life
5
Quantity
1
1
1
1
1

Salvage Value
None
Net Value
1,500.00
1,200.00
900.00
600.00
300.00

Depreciated Cost
300.00
Depreciated Cost
300.00
300.00
300.00
300.00
300.00

Cost Per Unit

Useful Life

Salvage Value

Depreciated Cost

2,000.00
Year
2009
2010
2011
2012
2013

5
Quantity
2
2
2
2
2

None
Net Value
2,000.00
1,600.00
1,200.00
800
400

400.00
Depreciation
400.00
400.00
400.00
400.00
400.00

Cost Per Unit

Useful Life

Salvage Value

Depreciated Cost

1,000.00
Year
2009
2010
2011
2012
2013

5
Quantity
1
1
1
1
1

None
Net Value
1,000.00
800.00
600.00
400.00
200.00

200.00
Depreciation
200.00
200.00
200.00
200.00
200.00

Cost Per Unit

Useful Life

Salvage Value

Depreciated Cost

4,000.00
Year
2009
2010
2011
2012
2013

5
Quantity
1
1
1
1
1

Net Value
4,000.00
3,200.00
2,400.00
1,600.00
800.00

800.00
Depreciation
800.00
800.00
800.00
800.00
800.00

Book Value Per

Unit
BookValue
1,200.00
900.00
600.00
300.00
0.00

Other Equipment
Book Value Per
Unit
1,600.00
BookValue
1,600.00
1,200.00
800.00
400.00
0.00

Cabinet
Book Value Per
Unit
800.00
BookValue
800.00
600.00
400.00
200.00
0.00

Signage
Book Value Per
Unit
3,200.00
BookValue
3,200.00
2,400.00
1,600.00
800.00
0.00
26

FINANCIAL ASPECT
Financial aspect conform the detailed computation of every financial needs of the
business to determine and evaluate the project requirements, possible sources, capital
financing and also the limitation of the business such as terms and condition. Capital is the
most important asset in the business; it must be available at least cost when it is needed and
the most important aspect among others. It admits how the business is made possible and
determines the profitability of the business.
Major Assumption
o

The Initial capital will be Php 700,000.00.

o The projected financial statement will cover up to 5 yrs.

o Equipment will be depreciated for 5 yrs.
o Other Assets will also depreciated for 5 years
o Software will be amortize for 5 years
o Salaries will be increase 3% annually.
o Light expense will be increase 3% annually.
o Telephone bill/DSL increase 3% annually.
o Supplies will purchase annually.
o Additional equipment will purchase before the business year operate
o Division of net income is a bonus method (bonus after tax) to industrial partner will be
40% and 60% to capitalist partner for the following years within 5 years of operation.
o 60% of the net income is divided equally to the capitalist partner
o Drawings will be 2.5 % every month based on the net income which is 30 % for the
whole year.
There are some objectives and guidelines to be met:
o To make a safe, realistic and complete of operating revenues and costs.
o To determined the liquidity, profitability and soundness of its financial position.
o To determined the accumulated capital financing from partners.
o To determined and ensure the necessary financial management of business
will have monetary resources whenever necessary.
o To make an accurate estimated total cost.
27

Advertising and Marketing expense it will stated on the cash flow amounting
P11,377.58 on the first year because it has an expense before the operation of the
business. The computation of the expense are as follows
- for the membership card (100pcs. X 100.00) P10,000.00
- stamp card for points (100pcs. X 10.00) P1,000.00
- small tarpaulin 157.08
- small fliers 220.50

P11,377.58 x 2 (twice a year)

Advertising and Marketing Expense composed of membership card and stamp
(11,000.00) tarpaulins,fliers
Total Cost 22,755.16 for the following year
Cleaning material expense was 1,735.00 which covered one year of operation.
Brooms
Soap
Dust Pan
Trash Can
Feather Dust
Mop
Air Freshener

120.00
120.00
45.00
100.00
50.00
250.00
1,050.00

The projected income statement, partners equity, balance sheet and cash flow its indicated
what is the standard of the business will be.
The Financial Analysis its indicate on how many percent is the return of the Current Assets
and Investment. It also indicate the margin of safety of the business in order to avoid the net
loss.

28

EVALUATION
SUMMARY AND CONCLUSION
Top 5 things to consider when putting up an Internet caf
1. Capital- Planning is very important. The risks are high when going for this kind of business
so you should only allot the right amount of money needed. Be sure you wont be touching any
of your family savings. Also, spare some money for your future expenses, just to be safe.
2. Study your niche/market- See to it that there is a great demand for an Internet caf in your
area. Obviously, the urbanized areas are the ones you would target, or as long as the place is
busy with people and they will have a need for the services youre offering.
3. Location- If your area is situated near a school then that would be a big plus. Just observe
the law regarding how many meters away, your Internet caf should be, from any schools or
colleges. Some are not following it but the law is the law. Commercial zones within residential
areas are also advisable.
4. Hardware, software and other utilities Consider first what services youre going to offer. For
example:
o

If you would only provide Internet services such as web surfing, chatting, etc., then you
could go for the low-end or the average specifications for your computers. The Internet
doesnt demand much from your hardware. Just apply for a relatively fast Internet
connection (DSL, Broadband, Cable) with a high bandwidth. Then install operating
systems and other programs needed. Headsets with microphones are often used when
chatting.

If you would consider adding gaming then the best specs, as much as possible or
whichever the games require, should be your priority. There are the offline and online
games which require Internet connection. Your clients, especially the gamers, are very
demanding when it comes to the speed and reliability of both your PCs and Internet
connection. You would often hear complaints about logging, hanging, or slow Internet
connection. So make sure that your clients are satisfied to avoid all of those. Buy the
best performance PCs and avail a faster Internet connection.

There are other services that you may offer your customers. You could do printing (b&w
or colored), typing services, CD/DVD burning, some even have fax machines or
photocopiers.
29

5. Pricing and Promotions- Know how much youll charge for your services. Studying the
market will play a great role here. If the price is right then people will avail of your services.
Some owners often use pricing as a tool to have an edge over other competitors
*Be sure to apply for the necessary documents needed if you want to start your own Internet
caf, such as Barangay Clearance, Mayors Permit, DTI permit, etc. Just so your business
would be legalized.

30

Recommendations
When starting a new business, there are many important decisions to make and many rules
and procedures that must be addressed. The number of task you need to complete and the
information you need to track down before you begin a business. The followings are:
I.

Basic needs to open a new business

Where to open your business- Deciding where to open and when to open your
new business is often one of the most difficult decisions a business owner faces.
These decisions may also be the most important ones because the ultimate success
of the business can hinge on where its located and when its opened. To work
through these decisions, choose one of the following:
1. Choosing whether to lease space or from home.
2. Choosing the best geographic location for your business.
o Selecting a location- An important factor in selecting a location is that you keep a
long term perspective. Site selection can be a big investment. Choosing the right
site now can avoid the cost of relocation in the future. Here are some factors that
you should consider in making your site decision:
1. Location of competitors.
2. Target market.
o Leasing space- A lease agreement is a contract between you and the owner of
the property. Since its a legal document, you should review it before you sign it.
o Marketing your product or services- How you will market your product depends
on your budget. Here are some suggestions:
1. Distribute fliers announcing your business.
2. Put a business sign.
3. Create several promotional gimmicks.
o Getting licenses and permits- Before your business start to operate all the
necessary legal requirements must be complied, to avoid problem in the near
future.
o Hiring employees- This is very important, hire people, who is trustworthy and
have knowledge at your business, consider relatives and those recommended by
friends.

31

II.

Starting a new business

Ownership Responsibilities- Probably the two most common reasons that a
business doesnt succeed are that 1) the business is poorly managed because the
owner lacks the necessary skills and 2) the owner underestimates how much money it
will take to start the business. To begin the process of preparing yourself, lets take a
look at:
1. Pros and Cons of owning a business:
PROS:
A. You have the chances to make a lot of money than you can make working
for someone else.
B. Youll be your own boss and make the decisions that are crucial to your
business success or failure.
C. You may be the boss of other people.
D. Youll have job securityno one can fire you.
E. You have the chance to put your ideas into practices.
F. You may participate in every aspect of running a business.
G. Youll learn more about every aspect of a business and gain experience in
a variety of disciplines.
H. Youll the chance to work directly with your customers.
CONS:
A. You may have to take a large financial risk.
B. You will probably have to work long hours and may have fewer
opportunities to take vacation.
C. You may end up spending a lot of your time attending to the details of
running a business and less time in those things you really enjoy.
Goals Setting- For many people, it helps to translate their expectations and
desires into concrete terms by setting goals and these is a Personal goals- unlike
money, many of these factors cant be quantified but are important nevertheless. For
many people, the chance to build something of their own, according to their own vision,
drives them to start a business. Typical reasons that people choose to start a business
include:
1. Freedom- owning your own business is a way to achieve personal freedom on
many levels.

32

2. Career change- Most people change jobs or even careers several times during
the course of their lives. Sometimes, its by choice; other times, existing jobs
simply disappear.
3. Professional growth- Some people believe their ideas are being ignored or not
being used properly in a corporate setting, and they want the chance to do it the
right way.
III.

How to get Exposure for my business

Exposure through Advertising and Promotions- Advertising and promotions is
bringing a service to the attention of potential and current customers. The goals of
the plan should depend very much on the overall goals and strategies of the
organizations. The plan usually includes what target markets you want to reach, how
much money is budgeted for this effort.

IV.

Minimizing risk for my business

o Hiring family members- A family member will more willing to step into your shoes
when needed. For example, if you get tied up doing something, a family member
usually makes a reliable fill-in.
o Franchising- A good way to reduce your risk of failure is to purchase a franchise
because franchises typically have a higher success rate than other types of small
business.
o Know when to cut your losses- If you dont decide the financial commitment to
your new business in advance, you may regret it in the future.
o Financing assessment- Finding the money to start a new business is almost
always one of the most difficult hurdles new owners face. At this point in the
process of analyzing your business idea. You should have examined both the
results that you know how much it should cost and how much you should be able
to earn.
o Legal assessment- In making a legal assessment of your business idea, you
need to determine to what extent the operation of your business might expose
you to legal liability.

33

Bibliography
Samuel, Philip J. How to start my Business (ways to success)
Yuga tech. Philippine Technology News and Reviews
Real World Business, Phil FAQs, Really living in the Philippines
Silvester, James L. 401 questions every Entrepreneur should ask
Teodoro, : Benjamin D, and De Leon Hector S. The Law on Income Taxation
Valix, C.T. GIC Enterprise & Co., Inc. 2008, Theory of Accounts. Manila Philippines

34

Appendices
Technical Aspect
* Price information of Norton Anti Virus was gathered from Microserve Computers Co. a
company who merchandise a computer gadgets and software which is located at #91 Del
Monte Ave Manresa 1 Quezon City. We purchase 3 packages, every package is good for 5
units with the price of 3,600.00 each and a total cost of 10,800.00. On the next year we
purchase 1 package for the additional computer.

Computer software such as Ms Office Software, Game Software and Anti-Virus will be
amortized annually.
-In a question about the amortization of computer software, C.T. Valix explain that
Under PAS 38, the

amortization method for a computer software shall reflect the

pattern in which the assets future economic benefits are expected to be consume by
entity.
- If such pattern cannot be determined reliably, the straight line method is used (683)
-Based on personal interview of Mr .Emmanuel Sadiua CPA, SGV Auditing firm that the
computer software product shall be charge to expense when incurred until at technical
feasibility has been established for the product.

Operation Aspect
*The information of signage, membership card and stamp amount was came from Mr. Richard
Corpuz designer of NANETSKI ARTS & SIGNS located at #2 J.P Rizal .St.Nangka Marikina
City tel. no. 942-0944/942-3331 a

* We gathered the pricelist of the office supplies from Ms. Rose of Robens Commercial, except
for Fire Extinguisher from Mr. Gil

G.Guindayao of JCI Junior Chamber International

Philippines
(Bronco Fire Extinguishers/ Tear Gas.

* Information of the equipments amount came from many sources like online internet shop
such as PCgilmore,

35

*We gathered information of chairs amount at 4th floor Ever Gotesco Caloocan.
- The amount of Computer table/table for server & cabinet was based according to Ms. Rhea
Cunanan owner of Counter Strike Computer Shop at #191 Gen. Evangelista St., Bagong
Barrio Caloocan City.
* The amount of padlock was based according to Ms. Maricel Tan of Seahorse Hardware at
Malabon City
*We gathered information of chairs amount at 4th floor Uniwide Sales Caloocan.
* The allocated amount of Maintenance for Aircondition is 450.00 according to Mr. Radian
Ramos of Maintenance head of MKZ Collection.

36

Processor- Intel
Pentium 4 CPU 1.50 Ghz
1.50 Ghz, 512 MB of RAM
Monitor- 16 Nexview
Keyboard
Webcam
Headset
Powerplus 500w AVR
Php. 19,500

HP OFFICEJET 2610 PRINT/SCAN/COPY (PSC)

Php. 14, 500.00

37

SOFTWARE OUTLET.COM
Microsoft Office 2007 Professional (Academic Box)
Price: 19,200
Product Code:
Platform:
Package Type:

COUNTERSTRIKE

PRICE: Php 350.00

WARCRAFT

O2 JAM

LIST

PRICE: Php 1,968.00

PRICE: php 1,450.00

DANCE AUDITION
PRICE: Php 1,968.00

BATTLE REALMS
LIST PRICE: Php 720.00

NORTON ANTIVIRUS
38

PRICE:

Php. 10,800.00

MEMBERSHIP CARD

CYBERKADAHAN INTERNET CAF

CYBERKADAHAN INTERNET CAF

INNOVISION TRADING
227A Mayon St., Maharlika Quezon
Tel No. 0923-9370029
39

QUOTATION

March 10, 2009

To : Cyberkadahan Internet Caf
#82 Samson Road Caloocan City
Dear Sir/Madam,
Below is our quotation for the following requirements
ITEM

PRICE

1 pc. 35x 70 Tarpaulin

P340.27

1 pc. 29 x 39 Tarpaulin

P157.08

Total

P497.35

Terms: 50% Downpayment , 50% Balance upon delivery

Schedule of Delivery:2-3 days from receipt of downpayment.
Sincerely yours
Ms. Flor N. Pinili
Account Executive
Noted by:
Peter Beng Hui
General Manager

GLORY TO GOD ENTERPRISES

WHOLESALER & RETAILER
40

Dealer of Hardware, Electrical Appliances, Kitchenwares

Furniture, School & Office Supplies

Date : March 11, 2009

To : CYBERKADAHAN INTERNET CAF

Below are our respective prices for the following items:

1 unit

Condura Aircon 1.5 HP

P14,500.00

Terms: ____________________
Delivery Date: _____________

Mr. Eddie Chua

Proprietor

41

PCGILMORE
All Digital Hub (Caloocan)
Unit 113 Aurelio Bldg.,
1 Rizal Ave. Ext. cor. 9th Ave.
Grace park, Caloocan City
Tel No. 721-3496
Attention : CYBERKADAHAN INTERNET CAF
We are pleased to submit herewith our price quotation for ink product enumerated below as per
your requirements
INK CARTRIDGE for HP OFFICEJET 2610 Photocopier/ Scanner/ Printer
HP 96 BLANK INK CARTRIDGE

P800.00

HP 97 TRI COLOR

P850.00

We thank your for giving us the opportunity to quote our prices to you. For further questions please
contact us at all PC GILMORE outlet as are follows:

Gilmore Branch
3F Computer Graphics
Bldg.,
Gilmore Ave.,
Quezon City
721-3496
0922-599-8032
sales@pcgilmore.com.ph
pcg_main_inquiry

West Avenue Branch

144 West Ave.,
Philamhomes,
Near Edsa Quezon City
924-5914
0922-599-8053
westave@pcgilmore.com.ph
pcg_west

VMall Branch
Unit V338 3rd Floor
Vmall,
Greenhills,
San Juan M. Mla.
727-8988
0922-811-3616
vmall@pcgilmore.com.ph
pcg_vmall

All Digital Hub (Caloocan)

Unit 113 Aurelio Bldg.,
1 Rizal Ave. Ext. cor. 9th
Ave.
Grace park, Caloocan City
361-1902
0922-746-5474
caloocan@pcgilmore.com.ph
pcg_caloocan

PC Gilmore Xtreme
2F Gilmore Commercial Plaza,
Gilmore Ave.,
Quezon City
727-8852
0922-928-5085
xtreme@pcgilmore.com.ph
pcg_xtreme

Sincerely Yours
Ms. Kate Permida
PC Gilmore Admin

ROBENS COMMERCIAL

42

QUOTATION
March 11, 2009

Attention : Cyberkadahan Internet Caf

QTY.

UNIT

DESCRIPTION

UNIT PRICE

Ms. Rose

March 11, 2009

Attention to Ms. Jackie
Number of hours: 15
43

Number of days : 7
Number of weeks : 4
APPLIANCES

COST/
HOUR

AIRCON ( 1hp)
3 IN 1 PSC
1 CEILING FAN
15 COMPUTER SET
FLOURESCENT BULB
TOTAL COST

7.44
1.33
1.27
24.48
4.00

COST/
DAY
111.60
19.95
19.05
367.20
60.00

COST/
WEEK
781.20
139.65
133.35
2,570.40
420.00

COST/
MONTH
3,348.00
598.50
571.50
11,016.00
1,800.00
17,334.00

REFER KO PO SA INYO ANG AMING "MAC" MERALCO APPLIANCE CENTER.

MAKIKITA PO DITO KUNG MAGKANO PER HOUR / DAY/ WEEK AT MONTH
ANG BAWAT APPLIANCE.

http:// meralco.com. Ph./ Consumer/mybill/calculator.htm

THANK YOU PO. FEEL FREE TO ACCESS OUR MAC

ENGR. YSID NICOLAS
4498712
FEDCHEM MARKETING COMPANY INC.
March 12, 2009
CYBERKADAHAN INTERNET CAF
Caloocan City
Tel.No. 448-8888

Attention: Ms. Evelyn Macabodbod

We are pleased to submit herewith our price quotation for paint product enumerated below as per
your requirement
Description

Size

Color

Amount

Aquabloc Elastomeric Sealant

4 ltrs.

Powder Blue

P500.00
44

Discount : Net of price

Terms : C.O.D
Delivery : 2- 3 days from the day of purchase order
We thank your for giving us the opportunity to quote our prices to you. For further questions
please do not hesitate to call the undersigned at tel nos. 361-0291/361-0292 look for Roland.

Sincerely Yours
Reny Medina
Sales Representative

45

SURVEY
Name

School

Games
Print

Photocopy

Internet

Counter
Strike

Ezekiel
Mersigan

UCC

Floriza Juat

UCC

Kenneth Adrian
Lorico
Mark Kevin
Remoliza

Gomburza
( Elem.)
UE (High
School)
UE (High
School)
UE (High
School)
MCU
( Elementary)

Jerwel Abogador
Rafael
Dimayuga
Jelyn Ramos

Perfect
World

Left
for
Dead

Dota

Dance
Audition

O2
Jam

Andrew
Makinano

UCC

Arian Uy

UE

Anna Segura

Divine Mercy

Maribel Mejia

Divine Mercy

Julie Ann
Dumario

Divine Mercy

x
x

x
x

46