Feasibility Study Fnal

You might also like

Download as doc, pdf, or txt
Download as doc, pdf, or txt
You are on page 1of 108

ASSUMPTION COLLEGE OF NABUNTURAN

COLLEGE OF BUSINESS ADMINISTRATION

BA13 INTERNET CAFÉ

A Feasibility Study
Presented to the Faculty of the College of Business Administration
Assumption College of Nabunturan
Nabunturan, Compostela Valley Province

In Partial Fulfillment
of the Requirements for the Degree
Bachelor of Science in Business Administration
Major in Financial Management

Presented By:

Aranaydo, Randyl
Bocol , Jean
Gentapa, Menchu
Nituda, Joden Paul
Toos, Jovelyn
Varquez, Ann Mary June

March 2013

1
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

ACKNOWLEDGEMENT

The researcher’s deep gratitude goes to the following people:

Mr. Danilo Cordova for helping for the estimation of the building that will built

and the materials needed.

Hardware of Eng. Ocampo for the prices that we had canvassed for the

construction materials needed.

Mr. Jun M. Conde, owner of Boon Internet Café, for giving information about

establishing internet café and for giving his effort and time.

High Vision Internet Café at Purok 7 Nabunturan, for giving also details about

their internet business.

Mr. Bernard Baruis for helping us canvass the prices of some equipment and for

giving ideas about best options in computer system.

Mr. James Lado, John Earl Tabuñosa and Mrs. Alexandria Alaba for the time,

ideas and knowledge they had given to us to understand the financial

statements.

2
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Ms. Girly A. Bibanco, as our mentor for overseeing our work and giving ideas

and opinions, we also thank her for the patience she gives to understand the

whole aspect of the feasibility study.

To our panels; Mr. Ilyet Silva, Mr. Milton Medina, and Mr. Dhan Ibojo who gives

instructions for the modification of our Feasibility Study.

To our parents and guardians, who persevere and understand us even if the

feasibility study is costly and would require a lot of time for us to accomplish, and

for their moral and financial support for us to complete this whole study.

And to all researchers may have forgotten to mentioned but who in one way or

another directly and indirectly had helped in the preparation and accomplishment

of this work making it a great success.

Lastly, and most fittingly to the Lord Almighty for all the graces and blessings of

knowledge, light, wisdom, and truth to have this work turn to reality.

3
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

TABLE AND CONTENTS

Researchers……………………………………………………………………..1
Acknowledgement……………………………………………………………..2

Chapter 1: Summary of the Project………………………………………………...6


 Name of the firm and location………………………………………………7
 Brief Description of the product…………………………………………….8
 Statement of the problem…………………………………………………..9
 Nature of feasibility study…………………………………………………..10
 Scope and limitation…………………………………………………………11
Chapter 2: Introduction………………………………………………………………12
 The service……………………………………………………………………13
 Review of related literature………………………………………………….14
 Local……………………………………………………………………………16
 Definition of terms……………………………………………………………..17
 Research methodology……………………………………………………….18
 Brief background of the study………………………………………………...19
 Objectives of the study………………………………………………………..19
 Scope and limitation…………………………………………………………..20
 Significance of the study……………………………………………………..

Chapter 3: Marketing Aspect………………………………………………………....21


 Marketing aspect………………………………………………………………23
 Demand………………………………………………………………………..24
 Supply………………………………………………………………………….25
 Projected annual volume for the next five (5) years competitors……….26
 Projected annual volume for the next five (5) years BA13 INTERNET
CAFÉ…………………………………………………………………………..28
 Market shares………………………………………………………………...29
 Projected sales from 2013-2017……………………………………………30
 Sales for 2015……………………………………………………………….31
 Sales for 2017………………………………………………………………..32
 Internet survey………………………………………………………………..33
 Sample flyer…………………………………………………………………..34
 Business logo…………………………………………………………………35
 Competitive composition…………………………………………………….36
 Channel of distribution……………………………………………………….37
 Term of sale…………………………………………………………………..38

4
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Chapter 4 : Management Aspect………………………………………………….41


 Management aspect……………………………………………………….42
 Partnership and agreement……………………………………………….43
 Day-to-day operation……………………………………………………….44
 Acknowledgement………………………………………………………….48
 Form of business organization…………………………………………….49
 Pre-operating management………………………………………………5o
 Organizational chart ……………………………………………………….51
 Personnel qualifications………………………………………………….53
 Job description…………………………………………………………….54
 Fringe benefit of the employees…………………………………………56
Chapter 5 : Technical Aspect………………………………………………………57
 Technical aspect………………………………………………………………58
 Equipment and materials…………………………………………………….59
 List of supplies………………………………………………………………..60
 Utilities………………………………………………………………………….61
 Equipment, fixtures & furniture’s…………………………………………….62
 Illustrations……………………………………………………………………63
 Building construction materials…………………………………………….69
 Plant lay-out………………………………………………………………….70
 View of the internet…………………………………………………………..71
 Desirability of location……………………………………………………….72
 Waste disposal………………………………………………………………73
Chapter 6: Financial Aspect……………………………………………………..
 Financial aspect………………………………………………………….
 Financial assumptions…………………………………………………..
 Income statement………………………………………………………….
 Cash flow…………………………………………………………………..
 Balance sheet…………………………………………………………….
 Financial ratio analysis…………………………………………………..
Chapter 7: Socio-Economic Aspect……………………………………………
 Socio-economic aspect…………………………………………………
 Community……………………………………………………………….
 Social implication/desirability…………………………………………..
 Conclusion and recommendation……………………………………..
Chapter 8: legal Aspect…………………………………………………………
 Requirements of the business………………………………………..
 Permit……………………………………………………………………
 Forms…………………………………………………………………….
 Curriculum vitae…………………………………………………………
 References………………………………………………………………

5
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CHAPTER 1

SUMMARY OF

THE PROJECT
SUMMARY OF THE PROJECT

6
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Name of the Firm

We arrived in giving the name BA13 INTERNET CAFÉ since the partners

are all Business Administration students and BA stands for Business

Administration. The numerical number 13 means the year in which the Internet

Café would be established and begins to operate.

Location

We have decided to put up the said café in front of GenaCor drugstore in

which the land and building will be owned by the partnership. The management

will be under BA13 partnership and the one who will administer the Internet Café

will be Mr. Randyl Aranaydo for the internet and gaming while Mr. Joden Paul

Nituda will be the one who will administer the other services of our business.

7
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Brief Description of the Product

BA13 Internet Café, soon to be located in front of GenaCor drugstore

along L. Arabejo Street of Nabunturan, will offer the community easy and

affordable access to Internet. BA13 Internet Café will provide full access to email,

WWW, and other Internet. BA13 Internet Café will also provide customers with a

unique and innovative environment for enjoying the different services which we

will offer such as printing, photocopying, photo developing and others.

BA13 Internet Café will attract to individuals of all ages and backgrounds

but our main concern are for the students. The helpful staff that BA13 Internet

Café provides, will appeal to the customers that does not associate themselves

with the computer age. This educational aspect will attract younger and elder

members of the community who are rapidly gaining interest in the unique

resources that online communications have to offer. The location will provide the

customers with convenient access to their online needs.

8
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

STATEMENT OF THE PROBLEM

1. Management Aspect

 What is the type of business organization the proposed business

will adapt?

 How many workers the proposed business will need?

 What are the qualifications of the workers?

 How much compensation workers will receive?

2. Marketing Aspect

 What should be the marketing plan of the proposed business?

 Where will be the distribution of the product?

 Who will be the target market?

 What will be the projected supply, demand and sale for five years?

3. Legal Aspect

 What are the legal requirements to be accomplished?

4. Technical Aspect

 Where is the exact location of the proposed business?

 How will the firm disposed its waste?

 What are the machineries and equipment necessary for the

business operation?

5. Financial Aspect

6. Socio-economic Aspect

9
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

10
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Nature of Feasibility Study

Market Feasibility

The study will focus on the capability of the firm to make use of the

services around the municipality of Nabunturan. It is also focuses on how to

promote the proposed business.

Technical Feasibility

The study concentrates on the operational process of the firm including

machineries and equipment, which will be used. The target consumer must have

knowledge of the benefits and value that they will get from internet.

Management Feasibility

The study gives the attention to the proper management of an

organization. This includes hiring of workers fitted to certain position and jobs.

Socio-Economic Feasibility

The study is about the capability of the firm to create employment that will

benefit not only the whole society but the government as well. The proposed

business will provide internet services that can help individuals to have stable

source of income.

11
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Scope and Limitation

The project covers the internet servicing. The management aspect covers

the organization man power managements and employee compensation. The

marketing aspect is concerned about the market description supply analysis,

target market and the projected demand and supply. The socio-economic aspect,

on the other hand, considers the effect of the proposed business to the

community and to the environment. The last part is the financial aspect, which is

the analysis of the financial statement.

The main focus of the proposed business is the servicing of internet. The

company will process the business economically. The study is limited to the

feasibility and variability of internet servicing in Nabunturan. The target market

will include population in Nabunturan specifically the students. The study has a

projection of five years, from 2013 to 2017.

12
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CHAPTER 2

INTRODUCTION

Objectives:

 To enumerate the services being offered.

 To explain the significance and importance of the

business in the community.

13
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

The Service

BA13, unlike a typical cafe, will provide a unique forum for communication

and entertainment through the medium of the Internet. BA13 is the answer to an

increasing demand. The public, especially the students, wants: (1) access to the

methods of communication and volumes of information now available on the

Internet, and (2) access at a cost they can afford and in such a way that they are

not socially, economically, or politically isolated. BA13's goal is to provide the

community with a social, educational, entertaining, atmosphere for worldwide

communication.

This Feasibility Study is prepared to obtain financing in the amount of

P900, 000.00 from the partners. The supplemental financing is required to begin

work on site preparation and modifications, equipment purchases, and to cover

expenses in the first year of operations.

14
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

The large initial capital will allow BA13 to provide its customers with a full

featured Internet cafe. A unique, upscale, and innovative environment is required

to provide the customers with an atmosphere that will spawn socialization.

Successful operation in year one will provide BA13 with a customer base that will

allow it to be self-sufficient in year two.

Instead of producing a product, we engaged with internet services, which

also include printing, photocopying, developing photos, making invitational cards

services. This business would likely to aid students for their research and other

school requirements.

15
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

REVIEW OF RELATED LITERATURE

Foreign

This business has gone far in contributing to the economy and on how the

people are really fascinated in using online services in an internet café.For

instance, in Mainland China, according to the "Survey of China Internet Café

Industry" by the People's Republic of China Ministry of Culture in 2005, Mainland

China has 110,000 Internet cafés, with more than 1,000,000 employees

contributing 18,500,000,000 yuan to P.R. China's GDP. More than 70% of

Internet café visitors are from 18 to 30 years old. 90% are male, 65% are

unmarried, and 54% hold a university degree. More than 70% of visitors play

computer games. 20% of China's Internet users go to Internet cafes.

(http://en.wikipedia.org/wiki/Internet_caf%C3%A9)

16
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Local

In the Philippines, the potential in setting up an Internet cafe businessthe

is huge. Access is low at only 9%. This means that only 7.8 million of the 87

million Filipinos have internet access. The other 91% or 79.2 million is a big

market. This kind of business may earn extra money. Not many people can

afford to buy their own PCs so they are turning to the Internet for information or

to solve problems. Putting this business to capture them will set apart from the

rest. In short, putting up this kind of business which is attracting to those online

users will be a great opportunity.(http://www.studymode.com/essays/Feasibility-

Study-On-An-Internet-Cafe-298547.html)

17
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

DEFINITION OF TERMS

Typical – having all or most of the characteristics shared by others of the same

kind and therefore suitable as an example of it

Forum – a medium in which the public may debate an issue or express opinions,

e.g. a magazine or newspaper

Medium – a means of conveying ideas or information

Access – the opportunity or right to experience or make use of something

Isolated – not having enough social contact, friends, or support

Supplemental – to increase, extend, or improve something by adding something

to it

Modifications – a slight change or alteration made to improve something or

make it more suitable

Upscale – classy, upmarket

Innovative – new and creative, especially in the way that something is done

Spawn – to generate or give rise to something

Socialization – to take part in social activities, or behave in a friendly way to

others

Proponent – somebody who proposes something

Phenomenon – a fact or occurrence that can be observed

18
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Research Methodology

The proponents used a descriptive type of research, meaning to gather

information about present existing conditions and to describe the nature of a

business as it exists at the time of the study and to explore the possibilities for

development and innovation of the service. This involves a collection of data

through survey to different internet café in Nabunturan and through internet

searching.

We, the proponents of this project those to ask for information,

documents, and records about Internet and its related services for study

purposes.

The use of questionnaires and any documents analysis will help us in

many ways in gathering all the data needed for our purpose project. Through

this, we will be able to know the different aspect of the feasibility study.

19
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Brief Background of the Study

This study aims to know the profitability of internet business. As we have

observed in some places which have internet services, it is really in demand and

profitable especially if it is near to educational institution where there are

studentswho needs internet services for their research and school projects. We

can therefore see that this type of business can have a profitable chance in its

operations especially for the upcoming years in which more and more students

will need and appreciate the beneficial thing that an internet can do.

Objectives of the Study

1. To gain profit from this business.

2. To promote the easy access in the internet for the needs of the students.

3. To give an employment opportunity for those qualified persons.

4. To educate the community on what the Internet has to offer.

5. To give affordable access to the resources of the Internet and other online

services.

20
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Scope and Limitation of the Study

This business is limited among students and individuals who have the

capacity to operate and use a computer, the range of age will be along 11-50

years old. For the student’s concern, our internet service will be limited on them

during their class hours but we can accommodate their needs on photocopying,

printing, and others. The internet café will open at eight in the morning and will

close at twelve midnight, for the purpose of having more customers during the

said time operation.

21
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

SIGNIFICANCE OF THE STUDY

 Employees – we can give them a job that will be suitable for their position

they wanted to apply, especially for those professionals in photo

developing and invitational card making.

 Community – we can help the community by giving them an education

about the importance of knowing and using the internet world, and the

good things it can offer unto them. We can also help the community

through the taxes that we paid. We can also join on different campaign for

the protection of the environment, like tree planting, fun run and etc.

 Companies – we can contribute to different companies through buying

and acquiring the materials needed in our business.

 Government – through paying the different taxes and fees needed for the

legal requirements for establishing and also during the operation of the

business.

 Competitors – we will both be challenged to develop and/or enhance our

different internet cafés and its services.

 Users/Students – they will be provided for the benefits and the aid of the

internet with their school papers and other online needs.

22
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CHAPTER 3

MARKETING ASPECT

Objectives:

 To describe the marketing plan of the proposed

business.

 To explain the significance and importance of the

market.

 To compute the demand and supply for five

years.

23
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

MARKETING ASPECT

Marketing is the process of communicating the value of a product or

service to customers. Marketing might sometimes be interpreted as the art of

selling product, but sales is only one part of marketing. As the term marketing

may replace advertising it is the overall strategy and function of promoting a

product or service to the costumers.

From a societal point of view, marketing is the link between a society’s

material requirements and its economic pattern of response. Marketing satisfies

these needs and wants through exchange processes and building long term

relationship. It can be looked at as an organizational function and a set of

processes for creating, delivering and communicating value costumers. It is

choosing target market through market analysis and market segmentation, as

well as understanding consumer buying behavior and providing superior

customer value.

24
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

DEMAND

Annual volume for the past ten (10) years (Competitors)

YEAR DEMAND RATIO OF # OF DEMAND AVERAGE TOTAL DEMAND


DEMAND
HOURS HOURS HOURS
HOURS

2003 12, 496 0.094 1, 174.62 3 3, 523.68


2004 12, 679 0.095 1, 204.51 3.5 4, 215.76
2005 12, 864 0.096 1, 234.94 4 4, 939.76
2006 13, 054 0.098 1, 279.29 4.5 5, 756.81
2007 13, 241 0.099 1, 310.86 5 6, 554.30
2008 13, 437 0.101 1, 357.14 5.5 7, 464.27
2009 13, 634 0.102 1, 390.67 6 8, 344.02
2010 13, 833 0.104 1, 438.63 6.5 9, 338.10
2011 14, 036 0.105 1, 473.78 7 10, 316.46
2012 14, 241 0.107 1, 523.79 7.5 11,428.43

The primary target market is the student.

The 15 percent of total population during 2003 until 2012 are added to get

the total population of the past 10 years and the sum of the total population in

2003 until 2012 is divided in each year to get the ratio in every year and the

number of person in every year.

The 15 percent of total population in every year is multiply by the ratio and

to get the total demand of hours it is multiply to the average hours per day.

25
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

SUPPLY

Annual volume for the past ten (10) years (Competitors)

YEAR DEMAND (85% OF SUPPLY HOURS

HOURS DEMAND)

2003 3, 523.68 85% 2, 995.13

2004 4, 215.76 85% 3, 583.40

2005 4, 939.76 85% 4, 198.80

2006 5, 756.81 85% 4, 893.29

2007 6, 554.30 85% 5, 571.16

2008 7, 464.27 85% 6, 344.63

2009 8, 344.02 85% 7, 092.42

2010 9, 338.10 85% 7, 937.39

2011 10, 316.46 85% 8, 768.99

2012 11, 428.43 85% 9, 714.17

The major service providers are any private individual willing to establish this kind

of business.

The 85 percent total demand hours in every year is our total supply hours

in each year

26
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

PROJECTED ANNUAL VOLUME FOR THE NEXT FIVE (5) YEARS -

COMPETITORS

YEAR DEMAND HOURS SUPPLY HOURS GAP

2013 11, 428.43 9, 714.17 1, 714.26

2014 12, 306.74 10, 460.73 1, 846.01

2015 13, 185.05 11, 207.29 1, 977.76

2016 14, 063.67 11, 953.85 2, 109.51

2017 14, 941.67 12, 700.41 2, 241.26

2018 15, 819.98 13, 446.97 2, 373.01

Computation for Projected Demand Hours (Competitors)

11, 428.43 2012 Demand Hours

(3, 523.68) 2003 Demand Hours

7, 904.75 Increase in 9 years

/ 9 years

878.31 Average Annual Return

The total demand hours in 2012 is deducted to the total demand hours in 2003

and the difference result, the equivalent is increase of 9 years and to get the

annual increase return is divided to 9 years.

27
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Computation for Projected Supply Hours (Competitors)

9, 714.17 2012 Supply Hours

(2, 995.13) 2003 Supply Hours

6, 719.04 Increase in 9 years

/ 9 years

746.56 Average Annual Increase

The total supply hours in 2012 are deducted to the total supply hours of 2003 and

the difference result, the equivalent is increase in 9 years. To get the average

annual increase is divided into 9 years.

28
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

PROJECTED ANNUAL VOLUME FOR THE NEXT FIVE (5) YEARS

BA13 INTERNET CAFE

YEAR DEMAND HOURS SUPPLY HOURS (100%)

2013 1, 714.26 1, 714.26

2014 1, 846.01 1, 846.01

2015 1, 977.76 1, 977.76

2016 2, 109.51 2, 109.51

2017 2, 241.26 2, 241.26

2018 2, 373.01 2, 373.01

The demand is the gap from our competitors which they cannot cater of

supplying it. As a new build business, we must supply 100% of the gap from our

competitor as our demand.

METHOD OF PROJECTION

We used Arithmetical Straight line method since we find it easier and

suited in our assumption process of the demand and supply needed. This

method is fitted since we will just need the simple way in arriving to our desired

projection. This method is for quick but rough estimates.

29
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

MARKET SHARE

To get the market share, the formula to be used is:

GAP / SUPPLY = MARKET SHARE

YEAR GAP SUPPLY MARKET SHARE


2013 1,714.26 9,714.26 18%
2014 1,846.01 10,460.73 18%
2015 1,977.76 11,207.29 18%
2016 2,109.51 11,953.85 18%
2017 2,241.26 12,700.41 18%
2018 2,373.01 13,446.97 18%

30
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

PROJECTED SALES FROM 2013-2018

Sales for 2013

Income per Day


Internet (8 hrs usage) 8 x 12 x 7 - 672.00
Games (8 hrs usage) 8 x 12 x 7 - 672.00
Printing ( more or less) 100.00
Encoding ( more or less) 50.00
Scanning ( more or less ) 50.00
Photocopying ( more or less ) 200.00
1,744.00

Income for Year 2013


1,744 x 360 - Php627,840.00

Sales for 2014

Income per Day


Internet (9 hrs usage) 9 x 12 x 7 - 756.00
Games (9 hrs usage) 9 x 12 x 7 - 756.00
Printing ( more or less) 105.00
Encoding ( more or less) 52.50
Scanning ( more or less ) 52.50
Photocopying ( more or less ) 210.00
1,932.00

Income for Year 2014


1,932 x 360 - Php695,520.00

31
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Sales for 2015

Income per Day


Internet (10 hrs usage) 10 x 12 x 7 - 840.00
Games (10 hrs usage) 10 x 12 x 7 - 840.00
Printing ( more or less) 11050
Encoding ( more or less) 55.13
Scanning ( more or less ) 55.13
Photocopying ( more or less ) 221.25
2,121.26

Income for Year 2015


2121.26 x 360 - 763,653.60

Sales for 2016

Income per Day


Internet (11 hrs usage) 11 x 12 x 7 - 924.00
Games (11 hrs usage) 11 x 12 x 7 - 924.00
Printing ( more or less) 116.00
Encoding ( more or less) 57.89
Scanning ( more or less ) 57.89
Photocopying ( more or less ) 232.00
2311.78

Income for Year 2016


2311.78 x 360 - 832,240.80

32
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Sales for 2017

Income per Day


Internet (12 hrs usage) 12 x 12 x 7 - 1,008.00
Games (12 hrs usage) 12 x 12 x 7 - 1,008.00
Printing ( more or less) 122.00
Encoding ( more or less) 60.79
Scanning ( more or less ) 60.79
Photocopying ( more or less ) 243.00
2,502.58

Income for Year 2017


2502.58 x 360 - Php900,928.80

Sales for 2018

Income per Day


Internet (13 hrs usage) 13 x 12 x 7 - 1,092.00
Games (13 hrs usage) 13 x 12 x 7 - 1,092.00
Printing ( more or less) 128.00
Encoding ( more or less) 63.83
Scanning ( more or less ) 63083
Photocopying ( more or less ) 255.15
2,694.91

Income for Year 2017


2,694.91x 360 - Php970, 167.24

33
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

The major users of the internet services are students and non-students in

Nabunturan. The main service providers are private individuals and their

business were located at purok 7, purok 6, purok 4, purok 5, and in purok 8

Nabunturan, ComVal Province. Our competitors are also having their different

services like photocopying, and also they are using high standard computers

unit.

PROMOTIONAL COST

Product Life Cycle Activity Cost


Introductory flyers, tarpaulins 1,400.00
Growth flyers, tarpaulins 1,400.00
Maturity radio ads 10,000.00
Decline radio ads, flyers, tarpaulins 11,400.00
Total Cost   24,200.00

34
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Sample Flyer

35
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

BUSINESS LOGO

BA13 INTERNET CAFÉ means that partners are all Business

Administration students and BA stands for Business Administration. The

numerical number 13 means the year in which the Internet Café would be

established and begins to operate. And the circle between the two arrows means

that our business will become the center of the industry in the internet business

here in Nabunturan while the two arrows means that there is a continuous flow of

costumers to our business.

36
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

37
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

COMPETITIVE POSITION

The prevailing price of the internet service is twelve pesos per hour.

The group decided to make a price of twelve pesos just like our competitors but

we will be advantageous from them through faster internet connection. We will

also offer different quality product to be listed and also the equipment that will be

needed. Most likely, we will acquire the best internet connection.

MARKETING PROGRAM

The present marketing strategies of our competitors was the different

promo rates the offer to theircustomerswho straightly used the unit and also they

offer a much lower rate if the time will reach 9:00 pm up to 12 midnight. For our

proposed business we will be having the same rate just like our competitors offer.

But we will provide a faster internet connection unlike with our competitors so

that we can gain more customers since they will want a connection that is faster.

38
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CHANNEL OF DISTRIBUTION

Service provider

Consumers

We will promote our services through local radio FM station, local

newspapers, posters and tarpaulin.The main marketing problem that our

business will encounter will be the distribution problem unto the other probable

consumer but we can solve the problem by our local radio FM station, newspaper

and advertising.

39
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

TERM OF SALE

Services charge or price list

SHORT LONG
Blac Colored Blac Colored

k k
Printing without graphics 5 10 7 12
Printing with graphics 10 15 13 18
Encoding and Printing 13 18 18 23

The location of the business will be in front of the Genacor Drugstore

along L.Arabejo St, Nabunturan ComVal Province.

CONTRIBUTION TO THE PHILIPPINE ECONOMY

The business can contribute to the economy by giving knowledge to the

users through their research and also by paying the necessary permits and legal

requirements of the business which can contribute, maybe small, but can help

the economy for developing and innovation of the country.

SWOT

40
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Table 1.Swot analysis of existing internet café around Poblacion Nabunturan

Comval.

COMPETITORS STRENGTH WEAKNESS OPPORTUNITY TREATS


A -Air conditioner - there are no -near at the school -BA 13
-branded place to the -Student can easily INTERNET
computer set reserve costumer go for research. CAFÉ
-NO CR -C
B -good service -no aircon -near at public -BA 13
-quality service -small space for market INTERNET
customer - CAFÉ
-D
-E
C - Air -NO CR -near at public -BA13
conditioner -NEAR THE market INTERNET
-branded SEWER -near at the church CAFÉ
computer set -A
D - Air -NO CR -near at the -BA13
conditioner -small space for hospital INTERNET
-branded customer -near at public CAFÉ
computer set market -B
-E
E -good in online -no aircon -near at public -BA13
gaming - small space for market INTERNET
customer CAFÉ
-F
F -good in - small space for -near at public -BA13
internet and customer terminal INTERNET
online gaming CAFÉ
-ES

A is at purok 7; B is at purok 6; C is at purok 1; D is at purok 13

E is at purok 5 or 6; F is at purok.

41
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Table 2. Swot analysis of new business the BA 13 Internet Café in Poblacion

Nabunturan Comval.

STRENGTH WEAKNESS OPPORTUNITY TREATS


-Air conditioner -At the center of -A
-there is a C.R. for
-as a new
Poblacion
our customers and
personnel.
build Nabuturan -B
-there is a place for business, we Comval Province
the waiting -C
costumer. think that -Far from our
-there is a
entertainment like our internet Competitors -D
books to read, sofa
for there waiting café does -At the middle of -E
station.
-comfortable cubicle not a provincial high
-F
for every costumer.
weakness way.
-separate the
internet and the -all internet
online gamers.
and has a -Near at
-near at the sewer Commercial café in
good
but it has cover to Building, like Poblacion
eliminate the bad feedback in genacor drug Nabunturan.
odor from a sewer.
-brand new terms of store
computer sets
-there are personnel servicing.
to assist the
costumer.
- The service is 3 in
1, the services are
printing, developing
pictures,
photocopying.
Strength - The capacity to satisfy the needs of our costumer

Weakness - The selection of location and capacity of the cubicle inside the business.

Opportunity - Number of costumer in one place.

Treats – the competitors of every business.

42
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CHAPTER 4

ENT ASPECT
MANAGEMENT ASPECT

Objectives:

 To identify the management plan of the proposed

business.

 To determine the type of business organization suited

for our business

 To determine how many workers we will need for the

business to operate.

 To discuss the qualifications of the workers needed.

43
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

MANAGEMENT ASPECT

Management in all business and organizational activities is the act of

getting people together to accomplish desired goals and objectives using

available resources efficiently and effectively. Management comprises planning,

organizing, staffing, leading or directing, and controlling an organization (a group

of one or more people or entities) or effort for the purpose of accomplishing a

goal. Resourcing encompasses the deployment and manipulation of human

resources, financial resources, technological resources and natural resources.

Since organizations can be viewed as systems, management can also be

defined as human action, including design, to facilitate the production of useful

outcomes from a system. This view opens the opportunity to 'manage' oneself, a

pre-requisite to attempting to manage others.

44
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

PARTNERSHIP AGREEMENT

This PARTNERSHIP AGREEMENT is made this 1st day of June, 2013, by and

between the following individuals:

ANN MARY JUNE VARQUEZ P-11, Siocon, Compostela, ComVal Province


JOVELYN TOOS P-8, Magading, Nabunturan, ComVal Province
MENCHU GENTAPA P-18, Palmera Village, Nabunturan, ComVal

Province
RANDYL ARANAYDO P-3, Libasan, Nabunturan, ComVal Province
JEAN BOCOL P-11, Magsaysay, Nabunturan, ComVal Province
JODEN PAUL NITUDA P-5, Basak, Nabunturan, ComVal Province

Nature of Business: The partners listed above hereby agree that they shall be

considered partners in business for the purpose:

 It will just be composed of six (6) persons

Name: The partnership shall be conducted under the name of BA13 Internet

Cafe and shall maintain office at Purok 7, Poblacion, Nabunturan, Compostela

Valley Province.

Day-To-Day Operation: The partners shall provide their full-time services and

best efforts on behalf of the partnership. No partner shall receive a salary for

services rendered to the partnership. Each partner shall have equal rights to

manage and control the partnership and its business. Should there be

45
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

differences between the partners concerning ordinary business matters, a

decision shall be made by unanimous vote. It is understood that the partners may

elect one of the partners to conduct the day-to-day business of the partnership;

however, no partner shall be able to bind the partnership by act or contract to any

liability exceeding P25,000.00 without the prior written consent of each partner.

Capital Contribution: The capital contribution of each partner to the partnership

shall consist of the following property, services, or cash which each partner

agrees to contribute:

Name Of Partner Capital Contribution % Share


ANN MARY JUNE L. VARQUEZ P175,000.00 Equally
JOVELYN T. TOOS P175,000.00 Equally
MENCHU B. GENTAPA P175,000.00 Equally
RANDYL ARANAYDO P175,000.00 Equally
JEAN BOCOL P175,000.00 Equally
JODEN PAUL NITUDA P175,000.00 Equally

The partnership shall maintain a capital account record for each partner;

should any partner’s capital account fall below the agreed to amount, then that

partner shall (1) have his share of partnership profits then due and payable

applied instead to his capital account; and (2) pay any deficiency to the

Partnership if his share of partnership profits is not yet due and payable or, if it is,

his share is insufficient to cancel the deficiency.

Profits and Losses: The profits and losses of the partnership shall be divided

by the partners according to a mutually agreeable schedule and at the end of

each calendar year according to the proportions listed above.

46
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Term/Termination: The term of this Agreement shall be for a period of 30

years, unless the partners mutually agree in writing to a shorter period. Should

the partnership be terminated by unanimous vote, the assets and cash of the

partnership shall be used to pay all creditors, with the remaining amounts to be

distributed to the partners according to their proportionate share.

Disputes: This Partnership Agreement shall be governed by the laws of the

State of the Philippines. Any disputes arising between the partners as a result of

this Agreement shall be settled by arbitration in accordance with the rules of the

Republic of the Philippines and judgment upon the award rendered may be

entered in any court having jurisdiction thereof.

Withdrawal/Death of Partner: In the event a partner withdraws or retires from

the partnership for any reason, including death, the remaining partners may

continue to operate the partnership using the same name. A withdrawing partner

shall be obligated to give sixty (60) days’ prior written notice of his/her intention to

withdraw or retire and shall be obligated to sell his/her interest in the partnership.

47
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

No partner shall transfer interest in the partnership to any other party without the

written consent of the remaining partner(s). The remaining partner(s) shall pay

the withdrawing or retiring partner, or to the legal representative of the deceased

or disabled partner, the value of his interest in the partnership, or (a) the sum of

his capital account, (b) any unpaid loans due him, (c) his proportionate share of

accrued net profits remaining undistributed in his capital account, and (d) his

interest in any prior agreed appreciation in the value of the partnership property

over its book value. No value for good will shall be included in determining the

value of the partner’s interest.

Non-Compete Agreement: A partner who retires or withdraws from the

partnership shall not directly or indirectly engage in a business which is or which

would be competitive with the existing or then anticipated business of the

partnership for a period of 6 months, in those months of this State where the

partnership is currently doing or planning to do business.

IN WITNESS WHEREOF, the partners have duly executed this Agreement

on the day and year set forth hereinabove.

48
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Partner Partner

Partner Partner

Partner Partner

ACKNOWLEDGEMENT
Republic of the Philippines

Before me, a notary public for and in ___________ Philippines, this


___________ day of ___________, 2013 personally came and appeared the
following persons with their residence certificates as follow:

NAME RES. CER. # DATE/PLACE ISSUED

49
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Known to me and known to be the same person who executed the


foregoing Articles of Partnership, and they acknowledge to me that the same is
their voluntary act and level.

WITNESS MY SEAL AND SIGNATURE ON THE DATE FIRST ABOVE


WRITTEN.

______________________
Notary Public

Doc. No. _______


Page No. _______
Book No. _______
Series of 20 _______

50
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

FORM OF BUSINESS ORGANIZATION


Since the business is composed of six (6) members, each of the

proponents agreed and decided to become partners. The group preferred to use

partnership as a type of business organization.

Partnership – is an organization where two or more persons bind

themselves to contribute money, property, or industry into a common

fund with the intention of dividing profits among themselves.

MANAGEMENT THEORY

There are different theories existed for management of a certain

organization and its employees. We would like to apply the theory of Abraham

Maslow, the Hierarchy of Needs theory. We find a particular focus on human

motivation which includes: satisfaction, incentive and intrinsic.

From his studies, he proposed a hierarchy of human needs building from

basic needs at the base to higher needs at the top. He made assumptions that

people need to satisfy each level of need, before elevating their needs to the next

higher level e.g. a hungry person's need is dominated by a need to eat (i.e

survival), but not to be loved, until he/she is no longer hungry.

The advantage of this theory is that managers can/should consider the

needs and aspirations of individual subordinates.

51
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

PRE-OPERATING MANAGEMENT

During the pre-operating period of the project, it should be managed by

the partners or the project manager. We should consider the structural and

financial aspects of the project. We should look for a greater demand of the

project before building it. We should also consider the capability of the business

to cater all the needs of our prospected clients. We should have a good

geography, bigger counts of population and a good area to build our business to

gain and prosper the business we’re planning to build.

Guidelines of Business

1. All malicious sites are blocked.

2. We’re 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 especial ly from 8am to

12pm are not allowed to play games.

5. O n e p e r s o n f o r o n e p c t o m a i n t a i n o r d e r l i n e s s .

52
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

ORGANIZATIONAL CHART

The project must be managed accordingly and it should have a patented pattern

to be followed:

Ann Mary June Varquez


Jovelyn Toos
General Manager

Jean Bocol Menchu Gentapa Joden Paul Nituda Randyl Aranaydo


Bookkeeper Cashier Technician Computer Assistant

53
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

PERSONNEL QUALIFICATIONS

Manager – a graduate of Bachelor of Science in Business Management,

male/female, with/without experience in handling or managing business

Bookkeeper – a graduate of Bookkeeping or Bachelor of Science in Business

Management major in Financial Management or major in Accounting, preferably

female, with/without experience

Cashier/Computer Assistant – must knowledgeable about computer, college

graduate, male/female, with pleasing personality

Technician – must be a graduate of Bachelor of Science in Information

Technology or any computer related course, male/female, with/without

experience

54
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

PERSONNEL QUALIFICATION

Positions Qualifications
Manager Graduate of Bachelor of Science in

Business Management, male/female,

with/without experience in handling or

managing business
Bookkeeper Graduate of Bookkeeping or Bachelor of

Science in Business Administration major

in Financial Management or major in

Accounting, preferably female, with/without

experience
Cashier Graduate or College level in Bachelor of

Science in Business Administration,

male/female, with pleasing personality


Computer Assistant Must be knowledgeable about computer,

college level or graduate, preferably male,

with pleasing personality


Technician Must have taken any computer related

course or by experience in handling and

patch up computer problems, male/female,

with/without experience

55
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

JOB DESCRIPTION

Manager

1. Establishes store policies and procedure for strict implementation

2. Execute final decisions on all matters pertaining to the operation

and the management functions of the business

3. Audit individual computers to check for proper system

4. Visit the shop every other day

Bookkeeper

1. Check the book of accounts and financial statement in daily basis

2. Handles license renewals, facilities preparation and payment

of annual tax generated by the business.

3. Visit the shop every other day.

Cashier

1. Accept payment

2. Maintains inventory of supplies in the shop

3. Logging the customers hours consumed

56
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Computer Assistant

1. Maintain cleanliness and orderliness.

2. Help conserve utilities consumption

3. To assist customers in their needs

Technician

1. In charge in computer maintenance

2. Provide information and/ or technical aspect

57
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

FRINGE BENEFITS OF THE EMPLOYEES

1. They will have a free 2 pairs of uniform every year.

2. They can attend seminars and workshops in which the expenses are provided

by the business.

3. Each of the employees will have a day off once a week.

Time Table of the Project

This is the accumulated time table of BA13 internet café. It is the summary

of the business pre-operating period.

JUNE JULY AUGUST SEPTEMBER OCTOBER


Construction
Legal

Processing
Preparation
Start of Full

Operation

CHAPTER 5

58
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

TECHNICAL ASPECT

Objectives:

 To determine the exact location of the

business.

 To describe how to use properly the

equipment and machinery.

 To determine how the firm will disposeits

waste.

59
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Introduction

The technical aspect helps to determine the capacity of the project. The

technical study will provide information in service activity and the raw materials to

be used in providing activity this product as well as their resources. It is also to

determine the utilities and equipment to be acquired in showing the location and

layout of the project.

Service Description

BA13 Internet Café will provide full access to email, WWW, FTP, Usenet

and other Internet applications (except for sites that are prohibited to be opened).

Printing, scanning, and photocopying will also be available to the customer.There

will be also access to common software and hardware. For fun, gaming is an

easy access but just to ensure that the customers will not be too loud and noisy

during their play.

60
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

EQUIPMENT AND MATERIALS

The proposed project consist 15 computer systems and the details of the

equipment required for the project is given below:

Equipment Requirement and Details:

Description No. Cost per Unit Total Cost


Computer System – Power 15 P22,000 P330,000
Logic
Hub 1 P1,000 P1,000
Computer Camera 15 P300 P4,500
UPS 1 P3,000 P3,000
Printer/Scanner/Photocopying 2 P40,000 P80,000
Modem DSL with Cable 1 P10,000 P10,000
Total Equipment Cost P428,500

Computer Application Software Amount


OS MS Office 2007 19500
Game Software:
War craft 1450
Counterstrike 350
Battle Realms 700
Dance Audition 1900
Auto Jam 1900
Anti-virus and Anti Spyware 10500
Total Software Expense 36300

61
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

List of Supplies

Bond Paper 150 (500 pcs/rim)


Ball pen 50 (box of 12 pcs)
Stapler 100
Stapler Wire 30
Black & Colored Ink 1700
Record Book 25
Fire Extinguisher (10 lbs) 3950
Total Supplies Cost 6005

Furniture and Fixture Details:

Description No. Cost per Unit Total Cost


Computer Table and Cabins 15 P1,500 P22,500
Plastic Chairs 15 P175 P2,625
Air Conditioner 2 P11,000 P22,000
Telephone 1 P1,000 P1,000
Total Furniture and Fixtures P48,125

The project is based on brand new computer system. Second hand

systems are also available in the market at much lower prices. The reason for

using the latest system is the new software coming in the market that

requires more powerful systems which will provide better service to the

customer. The prices of computer systems vary with the introduction of new

technology in the market.

62
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

UTILITIES

Mainly two utility are required to operate the café:

1. Telephone – used as a medium of communication.

2. Electricity – DANECO is providing power supply to all places in

Nabunturan.

EQUIPMENT, FURNITURE AND FIXTURE

1. Computer System - a system of interconnected computers that share a

central storage system and various peripheral devices such as a printer,

scanner, router. Each computer connected to the system can operate

independently, but has the ability to communicate with other external

devices and computers.

2. Hub – is a device for connecting multiple internet devices together and

making them act as a single network segment.

3. Computer Camera – is a video camera that feeds its images in real time

to a computer or computer network. It is generally connected by a USB

cable, FireWire cable or similar cable.

63
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

4. UPS - Uninterruptible Power Supply, also Uninterruptible Power Source

or battery / flywheel backup, is an electrical apparatus that provides

emergency power to a load when the input power source, typically,

mains power, fails.

5. 3in1 Printer/Scanner/Photocopier – use for printing files, scanning

pictures and files, and photocopying of files.

6. Modem DSL w/ Cable – digital subscriber line modem, is a device used

to connect a computer or router to a telephone line which has the digital

subscriber line service configured, to allow the computer to connect to

the internet.

7. Computer Table & Cabins – are furniture pieces designed to

comfortably and aesthetically provide a working surface or conceal office

equipment including computers, peripherals, and cablings.

8. Plastic Chairs – used for sitting and for having a comfortable position

during internet session.

9. Air Conditioner – is a major or home appliance, system, or mechanism

designed to change the air temperature and humidity within an area.

This will used to avoid the computers to overheat for long hours of

usage.

64
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

ILLUSTRATIONS

3 IN 1 PRINTER, SCANNER, PHOTOCOPIER

65
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

AIR CONDITIONER

COMPUTER CAMERA

66
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

COMPUTER TABLE AND CABINS

HUB

67
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

62

MODEM DSL

NETWORKING CABLES

68
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

UPS

PLASTIC CHAIRS

69
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

COMPUTER SET

TELEPHONE

70
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

BUILDING CONSTRUCTION MATERIALS

Description No. Cost per Total Cost


Unit
Metal Cable - 12mm 132 Pcs 1 25,740.
95.00 00
Metal Cable - 8mm 36 Pcs 2,700.
75.00 00
Hollow blocks 900 Pcs 6,750.
7.50 00
Plywood - 5mm 136 Pcs 3 51,680.
80.00 00
Lumber & Board feet 400 Pcs 11,200.
2x2x10 28.00 00
Jam 2x5x8 60 Pcs 1,680.
28.00 00
Cement 90 Bags 2 21,600.
40.00 00
Roof - 26G 24 Pcs 2 5,040.
10.00 00
Umbrella Nails 5 Kls 290.
58.00 00
Common Nails 8 Kls 480.
60.00 00
Sand & Gravel 6 loads 1,5 9,000.
00.00 00
Electricity 25,000.
00
Labour 2 persons 10,8
00.00 21,600.00
Total Construction
Cost 182,760.00

71
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

PLANT LAY-OUT

LOCATION MAP

72
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

OUTSIDE VIEW OF THE INTERNET CAFÉ

INSIDE VIEW OF TH0E INTERNET CAFÉ

73
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

DESIRABILITY OF LOCATION

The location of the internet café is near to a place where people can

surely notice the area. Although it is a bit far from school, surely, that would not

be a problem, as long as there is a need for the students and as long as we will

maintain a better marketing strategy. But we are also confident that the certain

location will not be idle for customers since there are also passers-by and people

who will wait for vehicles and maybe have a past time to explore and make surf

to the café. Also we can attract customers for a price that will be cheaper than of

the competitors. It is accessible to public because it’s along the highway and our

target market is mostly students. Our Internet café 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

PC’s is all well organized and arranged 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.

74
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

WASTE DISPOSAL

The proper disposal of the garbage is very important. Since our business

is a computer café we usually use bond paper, so it is not hard for us to think

how it will be disposed. To maintain the cleanliness inside the café there are

trash basket at one corner.

Additional Expense

Padlock 2 1800 3600

Cleaning Materials

Quantity Unit Amount


Price
Broom 2 50 100
Dust Pan Plastic 1 45 45
Trash Basket 4 100 400
Feather Dust 1 25 25
Mop 1 250 250
Powder Soap 6 5 30
Total 850

75
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CHAPTER 6

FIFINANCIAL ASPECT

Objectives:

 To determine the cost that the proposed business

will incur for the preparation of the business.

 To create an assumptions that will work out for

the business

 To determine if the proposed business is

profitable.

 To analyze the financial statements and interpret

the financial ratio.

76
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

FINANCIAL ASPECT

Financing is a business function that uses numbers and analytical tools to

help managers make better decisions. Every business owner must learn at least

basic finance principles to effectively run his company. Financing helps

management gain a clear understanding of a company’s current financial

decision particularly whether the business is profitable or not. Companies of all

sizes benefit from thorough financial planning to guide the business steadily

down the path to future growth.Financial aspect involves furcating and planning,

accounting and measuring result, monitoring cash position and analysis for

decision making.

77
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

78
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Financial Assumptions

1. The proposed business capitalization is Php 1,050,000.00.

2. Straight line method is used in depreciating the fixed assets.

3. Income tax is 30%.

4. Electricity is 5% increased per year.

Means of Finance

For the purpose of this pre-feasibility study, it has been assumed that all the funding

required for this subject would be provided by the partners. The P1, 050, 000.00 will be

divided by the partners which means each will contribute P 175, 000.00.

79
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

FINANCIAL RATIO ANALYSIS

Current Ratio: Not applicable since the business doesn’t have liabilities.

Acid-Test Ratio: Not applicable since the business doesn’t have liabilities, accounts receivable

and short term investment.

Debt Ratio:Not applicable since the business doesn’t have debts or payables.

Debt –Equity Ratio: Not applicable since the business doesn’t have debts or payables.

Receivable Turnover Ratio:Not applicable since the business doesn’t havereceivables.

Total Asset Turnover Ratio: Asset Turnover = Revenue/ Assets

2013 2014 2015 2016 2017 2018


Revenues 156,960.00 695,520.00 763653.60 832240.80 763653.60 763653.60
Assets 1,111,4426.66 1,439,784.84 1,739,364.70 2,017,238.74 2,117,288.65 2,386,690.72
Asset turnover 14.12% 48.31% 43.90% 41.26% 35.07% 32.00%

80
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

Return on Investment (ROI): Net Profit after Tax/ Total investment.

2013 2014 2015 2016 2017 2018


Net Profit 614,26.66 328,358.18 299,579.85 277,874.04 160,049.90 209,402.07
After tax
Total 996,436.96 272,786.32 367,278.25 458,771.26 508,028.20 603,243.66
investment
ROI 6.16% 120.37% 81.57% 60.57% 31.50% 34.71%

Return on Equity: Net Income/ Partner’s Equity

2013 2014 2015 2016 2017 2018


Net Income 61,426.66 328,358.18 299,579.04 277,874.04 160,049.90 209,402.07
Partner’s 1,111,426.66 1,439,784.84 1,739364.70 2,017,238.74 2,177288.65 2,386,690.72
Equity
ROE 5.53% 22.81% 17.22% 13.77% 7.35% 8.77%

Cash Payback Period: Cost Project/ Annual Cash Inflows.

2013 2014 2015 2016 2017 2018


Cost of Project 996,436.96 272,786.32 367,786.25 458,771.26 508,028.20 603,243.66
Annual Cash 120,6960.00 695,520.00 763,653.60 832,240.80 763,653.60 763,653.60
Inflows
CPP 82.56% 39.22% 48.09% 55.12% 66.53% 79.99%

81
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CHAPTER 7

SOCIO-ECONOMIC

ASPECT

Objectives:

 To evaluate the benefits of the proposed

business to the society and to the country’s

economy.

82
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

SOCIO-ECONOMIC ASPECT

This comprises socio culture and demography, cultural acceptability and

social strategy. The socio-economic evaluation determines the benefits to accrue

to the society and economy, which business expects to contribute. This

considers the acceptability of the proposed project to the society as a whole. This

study does not mainly focus on the business profitability but it also encompasses

its specific contribution to the society by paying tax operation and the economy of

the country, including every single individual within the community.

83
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

COMMUNITY

1. Gives internet knowledge – through this kind of business the community

can surely be attracted with the business services especially with their

daily needs in schools and works, also it can help them with their

connection to their far away relatives and friends.

2. Creates employment – if one of the employees may retire or leave from

the job we can offer position for certain people but of course who will pass

the qualifications. Even if is just a small type of business it can also cater

employment.

GOVERNMENT

1. Increase in government revenue – through paying taxes and by

acquiring legal documents and processes, the business can increase the

government’s revenues.

STUDENTS AND RESEARCHERS

1. Reference guide – this business can aid the students and researchers in

terms of engaging the same business and for information about the

requirements and the operation of the business as a whole. It can

encourage them to undergo business after they will graduate and proceed

with their own businesses like internet business.

84
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

SOCIAL IMPLICATION/DESIRABILITY

This kind of business can improve the skills of the people present in the

community near the vicinity of the business to operate and become

knowledgeable in using the internet and computers. The services that the

business offers can help the workers and students for their documents and

projects which can create an impact to the public. The proposed business will

give the employees the things that they will need for their work.

ECONOMIC IMPLICATION

By putting this kind of business it can develop the country by giving

employment, improving the skills of the residents especially the students with

their computer literacy, and can give essential information to the public about the

development of our technologies.

The proposed business will generate income for the government in the

form of taxes. It gives affordable internet rates with a better connection.

85
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CONCLUSION AND RECOMMENDATION

We recommended to those students will study this kind of

feasibility study; they should gather information through reality and

base on facts. This research work has enabled us to gather a lot of

information about the caféb u s i n e s s a n d w e h a v e b e e n a b l e t o

apply our classroom knowledge to t h e practical life very

effectively.I n conclusion, for the Projected Balance Sheet,

P r o j e c t e d I n c o m e , Projected Cash Flow and other major financial ratio

calculation it can be said thatt h e p r o j e c t i s v e r y m u c h f e a s i b l e , h a v i n g

g o o d p r o f i t a b i l i t y , c o n c e i v e d b y t h e people already experienced in the

similar field. Promoters are having expertise inmarketing for decades.

Individually each promoter is having a sound financial background. The

group concerns are also in profitable existence for a number of years. The

financial and economic feasibility of the project is well established ont h e b a s i s

of estimates and projections. All the assumptions and

basis o f   estimation are on the principle of conservatism and

prudence. Therefore, it canbe concluded that the business has a high

potential in terms of profit.

86
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CHAPTER 8

LEGAL ASPECT

87
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

1. Barangay Clearance - The proposal business will secure Barangay permit

that is one of our responsibilities. It would make the immediate community

to be aware of the business that would give satisfaction and promote

community involvement.

2. Business/Mayor’s Permit - Business Permit must be applied with

the licensing office at the Municipal Hall of the s a i d l o c a l i t y . I t

would be based on the reported business entity to be put

up; we secured barangay clearance as a requirement for an

application.

3. BIR Form - 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).

4. DTI Registration of Business - 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 the business.

88
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

This Certifies that

BA13 INTERNET CAFÉ

INFRONT OF GENACOR DRUGSTORE,


L. ARABEJO ST., NABUNTURAN, COMVAL PROVINCE

Is a business name registered in this office pursuant to the provision of Act 3883, as amended
by Act 4147 and Republic Act No. 863, and in compliance with the applicable rules and
regulations prescribed by the Department of Trade and Industry.
This Certificate Issued to

BA13 INTERNET CAFÉ


Is valid from June 1, 2013 to June 1, 2017 subject to continuing compliance with the above-
mentioned laws and all applicable laws of the Philippines, unless voluntary cancelled.

In testimony whereof, I hereby sign this

Certificate of Business
Name Registration
And issued the same on this 1st day of June 2013 in Nabunturan, Compostela Valley Province

____________________________
Regional Director

Certificate No. 12345678


This certificate is not license to engage in any kind of business and valid only at the place
indicated herein.
TRN 123456

89
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

90
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

BARANGAY BUSINESS CLEARANCE

_______________________

TO WHOM IT MAY CONCERN:

This is to certify that _____________________________ with residence/office

address at ____________________________________________________ is hereby

granted clearance to operate the business of ________________________________ which

is within the territorial jurisdiction of the Barangay, pursuant to the provisions of Section # 152C,

Republic Act No. 7160, otherwise known as the Local Government Code of 1991.

This clearance is issued upon request of the subject person/establishment.

Issued this ______ day of ______________________, 2013.

______________________

Barangay Chairman

Renewal _______________________
New Application _________________
Others ________________________
Business Application No. __________
Representative __________________
Res. Cert. No. __________________88

91
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

92
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

93
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

CURRICULUM
VITAE

94
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

ANN MARY JUNE VARQUEZ


Cell phone number: 09089122845
Email address: amjv_19@yahoo.com
P-11, Siocon, Compostela Valley Province

Objectives
 To enhance my skills in managing business.
 To become an asset in the company
 To serve the clients with my ability and skill

Education
2013, Assumption College of Nabunturan, graduate of Bachelor of Science in Business
Administration Major in Financial Management
2006, Assumption Academy of Compostela, Secondary level
2002, Assumption College of Compostela, Primary level

Awards, fellowships, grants


Leadership Award- Rotaract Club

Positions held
2013, Business Manager
Rotaract Club of Assumption College of Nabunturan
2013, Director of Club Service Committee
Rotaract Club of Assumption College of Nabunturan

95
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

References
1. Julius Micarandayo
Purok-9, Nabunturan Compostela Valley Province
09182345671

2. Alexandria Alaba
Purok-19, Poblacion, Nabunturan Compostela Valley Province
09207613459

3. John Marco Suazo


Purok-9, PoblacionNabunturan Compostela Valley Province
09176549003

Field of interest
Computer encoding, Financial Analyzation

Professional organizations
Rotaract club, Jfinex

Languages
Vernacular, tagalong, English

Hobbies
Listening of Music, Computer Encoding

Volunteer experience
Community extension, bloodletting, tree planting, relief operation

Computer skills
Word, excel, PowerPoint, publisher

96
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

JEAN M. BOCOL
Cellphone No. 09483372376
E-mail Address: jeanbocol@yahoo.com
P-11 Magsaysay, Nabunturan, Compostela Valley Province
P-17 PoblacionNabunturan, Compostela Valley Province

Objective
 To enhance my skills in managing business.
 To become an asset in the company
 To serve the clients with my ability and skill.

Education
2013, Assumption College of Nabunturan, Graduate of Bachelor of Science in Business
Administration Major in Financial Management
2008, Nabunturan National Comprehensive High School, Secondary Level
2004, Nabunturan Central Elementary School. Primary Level

Positions Held
2013, Auditor
White Dragon Club
Assumption College of Nabunturan

References
1. Julius Micarandayo
Purok-9, Nabunturan Compostela Valley Province
09182345671

2. Alexandria Alaba
Purok-19, Poblacion, Nabunturan Compostela Valley Province
09207613459

97
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

3. John Marco Suazo


Purok-9, PoblacionNabunturan Compostela Valley Province
09176549003

Field s of Interest
Goes to other places to gather information about the servicing of our company

Languages
Vernacular, Tagalog, English

Hobbies
Making Ice Cream, Cooking, Online Gamers

Volunteer Experience
Sales Lady, Cashier, CommunityService, Marketing Specialist

Computer Skills
MS PowerPoint, MS Word, MS Excel, Making Website

98
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

MENCHU B. GENTAPA
Cellphone no.:09071667190
E-mail address: menchugentapa @yahoo.com
P-18, palmera, Nabunturan Compostela Valley Province

Objective
 To enhance my skills in managing business.
 To become an asset in the company
 To serve the clients with my ability and skill.

Education
2013, Assumption College of Nabunturan, Graduate of Bachelor of Science in Business
Administration Major in Financial Management
2008, Assumption Academy of Monkayo, Secondary Level
2004, Nabunturan Central Elementary School. Primary Level

References
1. Julius Micarandayo
Purok-9, Nabunturan Compostela Valley Province
09182345671

2. Alexandria Alaba
Purok-19, Poblacion, Nabunturan Compostela Valley Province
09207613459

3. John Marco Suazo


Purok-9, PoblacionNabunturan Compostela Valley Province

99
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

09176549003

Fields of Interest
Accounting study, Computer Encoding

Languages
Vernacular, Tagalog, English

Hobbies
Making Ice Cream, Cooking, Online Gamers

Volunteer Experience
Sales Lady, Cashier, CommunityService, Marketing Specialist

Computer Skills
MS PowerPoint, MS Word, MS Excel, Making Website

100
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

RANDYL L. ARANAYDO
Cellphone No. : 09105142239
Email Address: odyanara_nice_guy@yahoo.com
P-3 Libasan, Nabunturan Compostela Valley Province

Objective
 To enhance my skills in managing business.
 To become an asset in the company
 To serve the clients with my ability and skill.

Education
2013, Assumption College of Nabunturan, Graduate of Bachelor of Science in Business
Administration Major in Financial Management
2008, Assumption Academy of Monkayo, Secondary Level
2004, Nabunturan Central Elementary School. Primary Level

References
1. Julius Micarandayo
Purok-9, Nabunturan Compostela Valley Province
09182345671

2. Alexandria Alaba
Purok-19, Poblacion, Nabunturan Compostela Valley Province
09207613459

3 .John Marco Suazo


Purok-9, PoblacionNabunturan Compostela Valley Province

101
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

09176549003

Field s of Interest
Accounting study, Computer Encoding

Languages
Vernacular, Tagalog, English

Hobbies
Making Ice Cream, Cooking, Online Gamers

Volunteer Experience
Sales Lady, Cashier, CommunityService, Marketing Specialist

Computer Skills
MS PowerPoint, MS Word, MS Excel, Making Website

102
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

JUDEN PAUL NITUDA


Cellphone no. : 09462378226
Email address: joden21_2008@yahoo.com
P-5 Basak, Nabunturan Comval Province

Objective
 To enhance my skills in managing business.
 To become an asset in the company
 To serve the clients with my ability and skill.

Education
2013, Assumption College of Nabunturan, Graduate of Bachelor of Science in Business
Administration Major in Financial Management
2008, Assumption Academy of Monkayo, Secondary Level
2004, Nabunturan Central Elementary School. Primary Level

References
1. Julius Micarandayo
Purok-9 ,Nabunturan Compostela Valley Province
09182345671

2. Alexandria Alaba
Purok-19, Poblacion, Nabunturan Compostela Valley Province
09207613459

3. John Marco Suazo


Purok-9, PoblacionNabunturan Compostela Valley Province

103
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

09176549003

Field s of Interest
Accounting study, Computer Encoding

Languages
Vernacular, Tagalog, English

Hobbies
Making Ice Cream, Cooking, Online Gamers

Volunteer Experience
Sales Lady, Cashier, CommunityService,Marketing Specialist

Computer Skills
MS PowerPoint, MS Word, MS Excel, Making Website

104
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

JOVELYN T. TOOS
Cellphone No. 09464899643
Email address: jovetoos@yahoo.com

Objective
 To enhance my skills in managing business.
 To become an asset in the company
 To serve the clients with my ability and skill.

Education
2013, Assumption College of Nabunturan,Graduate of Bachelor of Science in Business
Administration Major in Financial Management
2008, Assumption Academy of Monkayo, Secondary Level
2004, Nabunturan Central Elementary School. Primary Level

Positions Held
2013, treasurer Rotaract Club
Assumption College of Nabunturan

References
1. Julius Micarandayo
Purok-9, Nabunturan Compostela Valley Province
09182345671

105
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

2. Alexandria Alaba
Purok-19, Poblacion, Nabunturan Compostela Valley Province
09207613459

3. John Marco Suazo


Purok-9, PoblacionNabunturan Compostela Valley Province
09176549003

Field s of Interest
Accounting study, Computer Encoding

Languages
Vernacular, Tagalog, English

Hobbies
Making Ice Cream, Cooking, Online Gamers

Volunteer Experience
Sales Lady, Cashier, CommunityService,Marketing Specialist

Computer Skills
MS PowerPoint, MS Word, MS Excel, Making Website

106
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

REFERENCES

1. WWW.WIKIPEDIA.COM
2. WWW.INVESTOPIDEA.COM
3. WWW.STUDYMODE.COM
4. WWW.BPLANS.COM

107
ASSUMPTION COLLEGE OF NABUNTURAN
COLLEGE OF BUSINESS ADMINISTRATION

108

You might also like