Download as doc, pdf, or txt
Download as doc, pdf, or txt
You are on page 1of 67

NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

A Feasibility Study of Establishing a Vegetable Flavored Pie


Manufacturing Business at Cabanatuan City

A Research Study

Presented to the Faculty of the

College of Management and Business Technology

Nueva Ecija University of Science and Technology

Cabanatuan City

In Partial fulfillment of the

Requirements for the subject

Project Feasibility Study

By:

Ronel J. Tamayo

Kristal Jade F. Tana

Micalyn P. Tana

Joan Wendy F. Tariga

Regine L. Tejoso

BSBA 4-F

1
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

ACKNOWLEGEMENT

The researcher would indebted to so people who have suggested

and shared their ideas to the conceptualization of this

research. This Feasibility Study has been made possible by

the guidance, supervision, cooperation and participation of

the following: To our Almighty God who always look up and

secure the safety of the proponents in doing this project To

our parents for the financial assistance and who always guide

and give words of wisdom to inspire us in doing our best in

preparing the Feasibility Study. To our beloved intelligent

Professor, Mrs. Germina Santos, who has greatly shared her

knowledge with us with patience and diligence in helping us

meet the necessary works for the completion of our

Feasibility Study. Sincerest gratitude is extended also to

our respondents, the Pie’s manufacturer for the time they

spent in the interview. Together, we sincerely acknowledge

and give thanks the person/s mentioned above who have brought

the success of doing this Feasibility Study. We are very

grateful for this wonderful accomplishment.

The Researchers

2
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

DEDICATION

3
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

I. SUMMARY OF THE PROJECT

1.1 Name of the Firm

The proposed business shall be named Veggie Pie House.

1.2 Location

Barangay F. Carlos General Tinio Street, Cabanatuan City..

Business Objectives

 Maintain a healthy average gross margin.

 Develop a business model that is favorable to expansion.


 Establish three store locations by the end of the seven
year.

Mission

Customer satisfaction and education are our paramount


missions. We will endeavor to meet the highest standards of
excellence through superb customer service and
consistent product delivery in a friendly and comforting
environment.

We seek fair and responsible profit, enough to keep the business


financially healthy and ensure continued growth and
development.  Responsible profit will fairly compensate owners
and investors for their risk and reward employees for their hard
work, loyalty and commitment.

4
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Worker welfare, participation, and training are equally


important to our success. Every worker will be treated fairly,
with dignity and the utmost respect. It is our responsibility
to provide workers with a friendly, comfortable and challenging
work environment with opportunities for growth and development.

Keys to Success

 Locations: visibility, high traffic patterns, convenient


access.

 Store design: visually attractive, relaxed atmosphere, fast


and efficient operations.
 Unique products: differentiation, competitive pricing, no
direct competition.
 Quality controls: genetically modified free policy,
consistency, clean presentation.
 Service: cheerful, professional, articulate and
informative.
 Marketing: positive image, educational, word-of-mouth
advertising.

1.3 Brief Description of the Project

Nueva Ecija is more than just the rice granary of the


Philippines. Batotay, carabao’s milk, kesong puti. Those
are just some of Nueva Ecija’s well-known delicacies. But
also Nueva Ecija can be a perfect place for foodies because
of the distinctly local food that’s unique only in this
province, including tilapia ice cream , tortang
Cabantuenyo, and Carmel Flakes, among so many other good

5
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

food. Among these products are espasol de leche, macapuno,


bibingkang gatas, macaroons, leche flan, bibingkang kanin,
pulvoron, buko pie, lechetin, yema (duche de leche),
piayema, dairy tarts, dairy empanada and mini cupcakes.
Along the way, the bus stops by some restaurants to eat and
for that needed voiding of the bladder or the bowels. And
in every restaurant along the way, buko pie is ever present
for sale on every shelves. Travelers buy this delicious
sweet treat as pasalubong (present) to their love ones.
Pie products such as buko pie in Nueva ecija is one of the
growing business because Nueva Ecija has a big market and
serve as national highway for the tourists going to north
and it is big opportunity to entrepreneurs and businessmen
to establish businesses. Nueva Ecija has a big number of
population that is advantage for the businessman because of
big number of customers.
The proposed pie house business will be located at Barangay
F. Carlos Gen. Tinio Street Cabantuan City that will be
housed in a 50sq.m.concrete structure situated on the above
address. Rental is 7,000 monthly, one month deposit one
month advance. The site of the establishment is accessible
to all types of vehicles.
The establishment is near at Simplicitea and some known
business establishment like Dunkin Donut, and 7/11. They
are also considered as competitors of the proposed
business.
We make this product proposal for the purpose that we want
to serve our valued customers in a new product dishes that
we give them a healthy food that will enjoy not only for
adults but also for the young ones, we add especial

6
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

ingredients for our product such as squash, potato, and


carrot that is unusual ingredient for the pies.
This study has also identified possible customers whose
term/s of payment include the consignment type in order to
be at part to compete with other pie manufacturing business
to attain the desired sales of the proposed business.

1.4 Project Summary

1.4.1 Market Feasibility

At present there are more than 3 pie manufacturing stores


within Cabanatuan scattered in 26 barangays

1.4.2 Technical Feasibility

Two helpers who have enough knowledge and skills in making


pies will be hired.
All the raw materials needed are readily available in the
Sangitan Public Market.
Machines and equipment to be used will be bought in malls in
Cabanatuan.
A display room will be installed adjacent to the production
area. The store will be open at 8:00 AM until 8:00 PM.
Three(3) vegetable flavors of pie will be made available;
pumpkin pie, carrot pie and potato pie.

1.4.3 Management Feasibility


Single or Sole proprietorship will be the type of business
organization to be adopted by Veggie Pie House. The owner will

7
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

also act as the baker and cashier. Two experienced and skilled
pie maker or baker will also be hired.
Two(2) weeks is the maximum expectation to be consumed for the
improvement of the building, purchase of machines and equipment,
raw materials and of securing the necessary permits.
1.4.4 Financial Feasibility

The total project cost is estimated at P242,236.50 which will be


provided by the owner. The amount includes the pre-operating
expenses and the working capital requirements of the said
proposed business.
Based on the 5- year financial projections made this study,
return on investment(ROI) averages to _____%, while payback
period is _________year/s, otherwise refer to the financial
projections( pro-forma cash flow, balance sheet and income
statement)attached in this report.

1.4.5 Socio-economic Impact

The proposed business will help our localities and farmers


of the country and to give healthy lifestyle to the people. To
give a great contribution to the government in the form of
taxes. The tax payment from the business would help the
localities as well as the economy in its future project
especially for people that will benefit. More importantly, it
will generate employment, and create income for those who will
be employed.

II. BACKGROUND OF THE STUDY

II.1 Brief Background of the Study

8
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Cabanatuan City serve as central marketing place in Nueva


Ecija. There are lots of businesses existing because of the
high possibility to grow the business on it, there are many
businessmen establish their business in Cabanatuan City
because of the high potential customers and big market.
There is growing demand for breads, pies and other snack
that Cabanatuenos really loved.

We decided to establish Veggie Pie House as Cabanatuan City

is a Place of wide trading and place of exchange of goods

and services that many people from different Municipality

Go to Cabanatuan and as given they need to eat snack and we

offer new product that is unusual in the market. We offer

healthy and convenient way of eating by introducing

varieties of Veggie Pie to the public consumers would also

benefit not just the consumers with the its health

nutrition content.

2.2 Operational Definition of Terms

All-purpose flour is made from a blend of high-gluten hard


wheat and low-gluten soft wheat

Pie is a baked dish which is usually made of a pastry dough


casing that covers or completely contains a filling of various
sweet or savoury ingredients. Pies are defined by their crusts.

Mashed potato is a dish prepared by mashing boiled potatoes.

9
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Pastry is a dough of flour, water and shortening that may be


savoury or sweetened. Sweetened pastries are often described as
bakers' confectionery. The word "Pastries" suggests many kinds
of baked products made from ingredients such as flour, sugar,
milk, butter, shortening, baking powder, and eggs. Small tarts
and other sweet baked products are called pastries. The French
word pâtisserie is also used in English (with or without the
accent) for the same foods

Purée (or mash) is cooked food, usually vegetables or legumes,


that has been ground, pressed, blended or sieved to the
consistency of a soft creamy paste or thick liquid. Purées of
specific foods are often known by specific names, e.g., mashed
potatoes or apple sauce

III. MARKET STUDY

3.1 Market Description

The marketing aspects will


cover the following: General Business Condition, Tabulation
of Results, Target Market, Demand, Product, Promotion,
Marketing strategy, Pricing Strategy, Promotion and
Packaging. For the business to prosper, it should be given

10
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

time and effort. The proponent of this business must have


the desired creativity so as to be able to provide quality
service to its customers. The fulfillment of the needs and
wants of its customers or target market must be the key
objective of the recommended business. In every project,
feasibility marketing aspect is well-thought-out the most
important since it requires inconspicuous analysis of the
business total demand and supply.
Description and outlook of the industry Squash as one of
the leading crops in the country that is a seasonal
vegetable and easy to grow and has an abundant supply in the
market her in the city. Farmers in this kind of crop are
less motivated and are living in the deepest ground of
poverty for their crops are purchased for a penny priced
dealings, for wholesaler primarily prefer to buy other
vegetables commonly sold in the market. As experienced in
the recent years, demand for pie industry is continually
increasing due factors which include convenience
affordability and changing lifestyle. The trend of health
and wellness shift the demand to go upward because a lot of
people choose to go to healthy lifestyle. In our survey
conducted among the five factors that affect the purchasing
choice of our respondents nutritional value ranks the
highest factor they consider in purchasing bake foods. Our
groups would want to introduce “Veggie pie” in the market
because our group envisioned putting up stores highlighting
squash or pumpkin in every product for we can create bread,
cakes and other delicacies especially various types of pie
with the vegetables making its industry much broader and in
turn will array as one of the most excellent food products.

11
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Size of the industry According to the 2010 Census of


Population in Cabanatuan, the F. Carlos General Tinio Street
has an estimated population of 602, This was based on the
census conducted last 2010 this data gives us the
opportunity to have a look on how large is the market in an
scale of the city. Flour-based foods have played an
increasingly dominant role in the Philippine diet in recent
years.

3.1 Market Description


Target Market Veggie Pie wants to distress the purchasing
influence of most of the Filipinos as it is offering an
affordable price and addressing health and wellness trends
in our product offerings. At all ages is the target market
of Veggie Pie, professional or not, male or female and
people of different walk of life. One of our target markets
is the parents because they can influence the children to
consume and choose Veggie Pie as a tasty snack treat and
most especially the people within a healthy lifestyle. This
confirms a big scope of market veggie bread will cater.
The target Customers of the proposed business are the
resident from Barangay F. Carlos General Tinio Street,
Students from NEUST as our location is near at NEUST General
Tinio Campus, and it also near at PJG Hospital that visitors
may buy the veggie pie as gift to the patient.

12
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

3.2 Demand

Name of Firms, Number of Customers served Per Day, And the

Demand Figures

Number of Demand Figures

Name of Firm Customers No. of

Served per day Customers


1. Buko Express 65 45

(Pies and Sweets)


2. GMAA Buko Pie 50 35

3. Others 160 135

TOTAL 275 215

Based on Table 1 above, Buko express has the highest number


of customers per day but is not the direct competitor of
Veggie Pie House with 65 numbers of customers per day Veggie
Pie House will produce 45 pcs of pies per day.

13
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

3.3 Supply

Name of Firms, Place of Business and Number of Customers

Served Per Day

Demand Figures

Number of

Name of Firm Address Customers

Served per day


1. Buko Express Sm Mega Center, 65

(Pies and Sweets) Cabanatuan City


2. GMAA Buko Pie 31 SAINT JOSEPH AVE. 50

KAPITAN PEPE, SUBD.

CAB. CITY
3. Others Various sellers 160

TOTAL 275

Source: Based on the research conducted last august 2016.


Note: Others consist of five(5) different vendors of pie
scattered in Cabanatuan market.
The present supply of pies come from the different producers
cited above where the combined number of customers are 275.
Despite the strategic location of these pie stores where many
of them are concentrated within the immediate vicinity of

14
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Cabanatuan, it is further assumed that the current supply can


accommodate the demand.

3.4 Demand – Supply Analysis


Name of Firms, Demand and Supply Figure

Supply
Demand
Fig.
Fig. Unserved
Present
Name of Firms Projected
No.of Customers
Demand
Customers
Served
1. Buko Express 65 45 20
(Pies and Sweets)
2. 50 35 15
GMAA Buko Pie
3. Others 160 135 25

TOTAL 275 215 60

Source: Based on the research conducted last august 2016.

Demand is projected at 275 as against the existing


customers which is estimated at 490. There exists a demand-
supply gap of 215. Of the unserved customers above, the proposed
business will only target 75% from these equivalent to 100%
potential consumers.

3.5 Market Share

Percent of Market Share of the Different Bakeries,

Projected Share of Veggie Pie House Included

15
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Projected
Supply
Name of Firms Fig. No. %
of
Customers

1. Buko Express 45 21%


(Pies and Sweets)
2. 35 16%
GMAA Buko Pie
3. others 135 63%

TOTAL 215 100%

Source: Based on the research conducted last august 2016.

3.6 Marketing Strategies

3.6.1 Pricing

Competitors’ Price and Pricing of Veggie Pie House Included

Name of Firms Product


Pie
1. Buko Express 240
(Pies and Sweets)
2. GMAA Buko Pie 120
3. Others 110
4. Veggie Pie House 100

Source: Surveys conducted on the different bakeries, July 2010

16
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

For purposes of comparison, price/s if different bakery shop


were tallied, the proposed price of (Veggie Pie House)included,
otherwise the pricing method used by the proposed business was
based on Exhibits 1 and 2 below. This is more efficient way to
compute for such in order to determine the actual cost in
producing a certain product.

Exhibit 1 Illustrative Example of a Standard Recipe for Pie

Ingredients Qty. Unit of Unit Cost Total

Measure Cost
All- Purpose
1 Sack @ 25kg 800 800
flour
Condensed milk 40 Can 40 1600
Squash 20 Kg 20 400
cinnamon 7 Pack 30 210
Eggs 70 Pieces 5 350
Cornstarch 10 Box 25 250
Butter 20 Cup 20 200
Sugar 8 Kg 30 240
TOTAL P4,050
Pie yield @ 400gr.each(pcs) 15
Selling price @ 30% * FC = P92.06, say P95
Cost per portion 70.82
Food Cost

Exhibit above provides for the food costing (FC) of pie per

batch @25kg. This method is being used by many in the pie

manufacturing industry, while others may employ a different

method.

Exhibit 2 Illustrative Example of a Standard Recipe for Pie

Ingredients Qty. Unit of Unit Cost Total

Measure Cost
All- Purpose
1 Sack @ 25kg 800 800
flour
Condensed milk 40 Can 40 1600

17
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Carrot 20 Kg 20 400
cinnamon 7 Pack 30 210
Eggs 70 Pieces 5 350
Cornstarch 10 Box 25 250
Butter 20 Cup 20 200
Sugar 8 Kg 30 240
TOTAL P4,050
Pie yield @ 400gr.each(pcs) 15
Selling price @ 30% * FC = P92.06, say P95
Cost per portion 70.82
Food Cost

Exhibit above provides for the food costing (FC) of pie per

batch @25kg. This method is being used by many in the pie

manufacturing industry, while others may employ a different

method.

Exhibit 3 Illustrative Example of a Standard Recipe for Pie

Ingredients Qty. Unit of Unit Cost Total

Measure Cost
All- Purpose
1 Sack @ 25kg 800 800
flour
Condensed milk 40 Can 40 1600
Potato 20 Kg 20 400
cinnamon 7 Pack 30 210
Eggs 70 Pieces 5 350
Cornstarch 10 Box 25 250
Butter 20 Cup 20 200
Sugar 8 Kg 30 240
TOTAL P4,050
Pie yield @ 400gr.each(pcs) 15
Selling price @ 30% * FC = P92.06, say P95
Cost per portion 70.82
Food Cost

Exhibit above provides for the food costing (FC) of pie per

batch @25kg. This method is being used by many in the pie

18
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

manufacturing industry, while others may employ a different

method.

19
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

3.6.2 Promotions and Advertising

Marketing and sales activities nutritiously Pie. Who would have

thought that we can have it in hand? Veggie pie is placed in a

box. The box serves as its packaging. By words, it’s simple and

plain but beholds the taste and nourishment it gives to the

consumers. The following activities should be followed.

1st week = Distribution of flyers and leaflets.


Advertisement via Facebook and other social media.
 Opening promo, but worth of ₱ 500 of Veggie pie

products and get 1 pie of your choice free to the

first 20 customers only.

 4th week = Buy 10 boxes get 2 box promo.  Buy 5 boxes

get 1 pie free of choice (whole week from 2:30 4:00pm

only)

 3rd month = Juice day promo.  Buy 1 box get juice

free. Limited supply of juice last only. Available

during MWF only.

 4th month = Buy 5 boxes get a 5% off promo.  Buy 10

boxes a get a chance to have a 10% off promo.

Available until 3rd week of the 4th month only.

Limited until supply last.

20
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

 5th month = Freebie promo.  Buy 2 boxes of Veggie

pie and get a freebie promo. Freebies available until

supply last.

The above mentioned marketing and sales activities should be

followed during the implementation time. Any adjustment, if

necessary can be interested. Detailed Product Veggie pie is

dough based product that is rich of minerals and nutrients that

will give the consumer a healthy way of eating the conventional

pie that we often buy. We Filipinos are known as a fan of eating

pie especially in the afternoon for snack. Our version of pie

has a twist and with the grace of squash, carrots, potato and

other vegetable to make it healthier and decent for our body.

Veggie pie has a variety of flavors that consumers can choose

from, we have pumpkin pie, carrot pie, potato pie. Competition

Businesses exist in a competitive environment. Bakeries,

pastries are in fierce competition with each other to provide

the best possible value for money high quality and appetizing

pies, and to offer the most suitable range of products for their

customers. Competition typical pies are commonly offered by

bakeshops. They are really noteworthy about their profit and

customer satisfaction, but not into making the community health

wise. The fact that the value of its pie is affordable yet it

21
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

consist only a few of nutrients that our body need is somewhat

deceiving ourselves.

On the other hand, veggies are obliging in our body in handling

out nutrients that keep us going. Some consumers today are aware

of their health but some are not specially kids nowadays that

most of them are not into eating vegetables. And as concerned

individuals, we offer pies that are benevolent in use and

consist of dietary from the vegetables that store our daily

nutritional needs the Veggie pie. Within a market businesses are

faced by direct competitors. These are firms that produce the

same or very similar goods. With regards to our consideration

about our competition, we consider small bakeries because it

will threat in our business. However, most products are

differentiated in some way. The Product Veggie pie is from the

word veggie means vegetables which process into pie. We all need

protein and the full complement of vitamins and minerals to keep

us healthy. Meat eaters find this easier but may also open

themselves up to health issues related to eating too much animal

protein. It can be really difficult for vegetarians and vegans

to get enough protein and enough vitamins and minerals

especially the full complement of the B vitamins and the

minerals that are suspended in animal fats. A good part of the

answer really is in pie. These products bring you nature at its

22
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

best – delicious and nourishing pies made with a variety of 100%

fresh vegetables. New Veggie pie adds a fresh garden taste and

the nutrition of one full serving of vegetables in every slice.

Packaging plays in Veggie Pies are an important role as a medium

in the marketing mix, in promotional campaigns, as a pricing

criterion, in defining the character of new products, as a

setter of trends and as an instrument to create brand identity

and shelf impact in all product groups. The Veggie Box A take

home box that is where you put the veggie pie product. .A eco-

friendly packaging and promotes a greener nation.

Figure 6.1 The Veggie Bag Take home bags after purchase of the

Veggie Pie products will be placed in a box. Promoting a greener

lifestyle and preventing environmental hazards that can destroy

the environment.

Marketing Strategy The first strategy is market penetrate.

Veggie pie is committed to improving the customer experience in

ways they believe few in the industry have done. This business

plan to execute a broader marketing strategy, not simply to

build name recognition and awareness but also to build deeper

relationships with the target customers whom they believe will

help promote the brand. To reach the target customer group, we

use a mix of the following marketing methods: tarpaulins, social

networking, and in-store sampling. Expect to continue to

23
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

increase media impressions as they strive to build deeper

relationships with their customers. We believe marketing

represents an opportunity to create additional competitive

advantage and brand awareness. The next strategy is market

development. The expansion into Filipino has made them subject

to Filipino economic conditions, particularly currency exchange

rate fluctuations and political factors, either of which could

have an adverse effect on the financial condition and results of

operations. If veggie bread, expands into other foreign markets,

will be subject to other foreign economic conditions and

political factors including taxation.

Price The pricing of each pie design is based from the survey

questionnaire gathered by the researchers. The researchers

floated survey questionnaires with an option of prices. Then the

costing of products immediately adjusted based from its sole so

that it would compensate the pricing from the survey

questionnaire. Each pie cost from 120.00 to 150.00 pesos based

on the research result that we conduct, but it will adjust based

on the economic growth of the country or the price of the minor

and major ingredients of the veggie pie and for the

transportation and etc. that will affect the price of our

product. The prices of the Veggie Pie products will be dependent

on how the market price of the main ingredients is. Any change

24
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

of the price of the veggie bread products will be taken into

consideration to the factor that measures the consumers'

capability to purchase the product

IV. TECHNICAL STUDY


This study discusses about the process of production and the

activities of the business. It states also the machineries and

equipment used in production and other aspect regarding bringing

the raw material into finished products ready for trade. Plant

layout, size and structures are all presented for the purpose of

identifying the business operation. Also product specifications

the product processes using the flow chart. The list of

machinery, tools and equipment are enumerated with their

corresponding cost, raw materials and plant fund sources are

also cited.

4.1 Product/s

Table 1
Proposed Product of Veggie Pie House
Product Description, Main Ingredients and Portioning (Weight in Grams)
Product Description Ingredients Weight
Pumpkin Pie  Squash 400 gr.
 brown sugar
 1 cornstarch

25
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

 1 egg, beaten
 1 cup evaporated milk
1 teaspoon cinnamon
 Ginger
 Butter
Carrot Pie  Carrots 400 gr.
 Sugar
 eggs
 cinnamon
 teaspoon vanilla extract
 milk
 Butter

Potato Pie  Potato 400 gr.


 Sugar
 Eggs
 Cinnamon
 Vanilla extract
 Milk
 Butter

General Business Condition All ingredients thereof shall be

stored, handled, transported and kept so as to protect them from

spoilage, contamination, disease and unwholesomeness. Boxes and

other permanent receptacle or containers for the storing,

receiving or handling of bakery products shall be so placed and

constructed as to be beyond the reach of contamination from

streets, alleys and sidewalks and from animals and shall be kept

clean and sanitary by the manufacturing place. There shall not

be used in ingredients thereof any ingredient or material,

including water, which is spoiled or contaminated or which may

26
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

render the product unwholesome, unfit for food or injurious to

health. Every room used for the manufacture of flour or meal

food products shall have the furniture and utensils therein so

arranged that they and the floor may at all times be kept clean

and in good sanitary condition. Every bakery shall be

constructed, drained, lighted, ventilated and maintained in a

clean and sanitary condition, and screened against flies, shall

have plumbing and drainage facilities, together with suitable

wash basins, wash sinks and toilets or water closets, which

shall be kept in a clean and sanitary condition. The said

toilets or water closets shall be in rooms having no direct

connection to any room in which bakery products or ingredients

are prepared, stored, handled or displayed. In connection with

every food manufacturing place, suitable room shall be provided

for the changing and hanging of the wearing apparel of the

workers or employees, which shall be separate and apart from the

work, storage and sales rooms, and shall be kept in a clean and

sanitary condition. No person shall sit or lounge or be

permitted to sit, lie or lounge upon any of the tables, shelves,

boxes or other equipment or accessories used in connection with

the production, preparation, packing, storing, display or sale

of bakery products in a manufacturing place. No live animal or

birds shall be kept in any building or part thereof used as a

27
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

bakery for such production, preparation, packing, storing

display or sale of products. Before beginning the work or

preparing, mixing or handling of any ingredients used in the

production of bakery products, every person engaged in such work

shall wash the hands and arms, and after using toilets or water

closets, every person therein engaged shall wash the hands and

arms thoroughly and then rinse in clean water, and for this

purpose the owner or operator of the bakery shall provide

sufficient facilities and post notes to this effect. No owner or

operator of a bakery shall require or permit any person affected

with any contagious, infectious or other disease or physical

ailment which may render such employment detrimental to the

public health, nor any person who refuses to submit to an

examination, to work therein. Employees shall be prohibited from

smoking while preparing and baking Vegetable Flavored Pie

products

4.2 Process

Preparation and baking of pies will be done as early as 4

A.M. This will ensure the freshness of products.

Product: Pumpkin Pie

Ingredients:

28
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

For the crust:

2 cups sifted all-purpose flour

1/2 cup margarine

1/3 cup water

For the Fillings

Squash

1 cup lightly packed brown sugar

1 tablespoon cornstarch

1 egg, beaten

1 cup evaporated milk (Alaska, Alpine & Angel brand or other


brand is good too)

1 teaspoon ground cinnamon

A pinch of  ground cloves

A pinch of ground ginger

1 (9 inch) unbaked pie shell

Procedures:

1. Prepare the crust. Put flour in a bowl and add the margarine.

Pour water into the bowl. Form dough into a ball and divide into

two. One should be bigger than the other.

29
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

2. Place the bigger ball between two floured sheets of wax

paper. Roll out. Invert into an 8-inch pie plate. Fit well,

making sure the crust also covers the sides of the pie

plate. Bake in a 350oF oven for 20 minutes.

3. Prepare the filling. Place all ingredients in a saucepan and

cook over low heat until creamy. Let it cool a bit.

4. Pour filling over the crust and spread evenly.

5. Roll out remaining dough and invert over the pie. Trim the

sides and press down on the edges to seal. You can also cut the

rolled out dough in strips and form the top crust into a

lattice design.

1.Wash the Squash and peel off the skin. Make sure to not leave

any of the skin and the seeds and the stringy fibers before

cutting into cubes. If skin not properly remove it might give a

bitter taste. And it will ruin the taste of your pie.

2. Put water to a big pot and put a pinch of salt and bring to a

boil.

30
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

3. Add the kalabasa to the boiling water and cook for about 40

minutes or until its tender when pierced with a fork.

4. Puree the kalabasa in a blender, or food processor or in a

food mill or with a hand held blender or potato masher or by

hand. Giving you too many options there. LOL

5. Let it cool. Save the extra for kalabasa bread, cookies or a

Directions:

1. Preheat oven to 350° F (175° C).

2. In a mixer: combine the squash, brown sugar, cornstarch, egg,

milk, cinnamon, allspice, cloves, ginger and nutmeg. Mix until

combined and smooth (might have to use strainer to make sure

it’s not lumpy).

3.Pour into the unbaked pie shell.

4.Bake in a preheated oven for an hour or more, or until when

you insert in the middle of the pie with toothpick it comes out

clean.

31
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Product: Carrot Pie

Ingredients

3 h 25 mservings232 cals

1(9 inch) unbaked pie shell

¾ cup sugar

2 cups chopped carrots

2 eggs

1 teaspoon ground cinnamon

1 teaspoon vanilla extract

¾ cup milk

1. Preheat the oven to 400 degrees F (200 degrees C). Press the pie

crust into the bottom and up the sides of a 9-inch pie plate.

2. Bake the pie shell for 3 to 5 minutes, just to firm it up, then

remove from the oven, and set aside. Place carrots in a saucepan

with enough water to cover. Bring to a boil, and cook until tender,

about 10 minutes. Drain water, and mash carrots until smooth using

a food processor, or potato ricer.

3. In a medium bowl, mix together the carrot puree, sugar and eggs.

Mix in the cinnamon and vanilla. Gradually stir in the milk. Pour

the mixture into the partially baked pie shell.

4. Bake for 10 minutes in the preheated oven, then reduce heat to 350

degrees F (175 degrees C). Bake for an additional 40 to 45 minutes

at the lower temperature, or until firm. Cool completely before

serving.

32
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Product: Potato Pie

½cup Butter, softened

1cup White Sugar

½ cup Milk

2Eggs

½ tsp Ground Nutmeg

½ tsp Ground Cinnamon

1 tsp Vanilla Extract

1 (9 inch) Unbaked Pie Crust

Directions

1. Boil potato whole in skin for 40 to 50 minutes, or until

done. Run cold water over the sweet potato, and remove the skin.

2. Break apart potato in a bowl. Add butter, and mix well with

mixer. Stir in sugar, milk, eggs, nutmeg, cinnamon and vanilla.

Beat on medium speed until mixture is smooth. Pour filling into

an unbaked pie crust.

33
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

3. Bake at 350 degrees F (175 degrees C) for 55 to 60 minutes,

or until knife inserted in center comes out clean. Pie will puff

up like a souffle, and then will sink down as it cools.

Actual Process/Finished Product

34
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Squash Pie Carrot Pie

Potato Pie

4.3 Machines and Equipment

Table 2

Machines and Equipment

Description Qty. Unit Unit Cost Total Cost

35
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Oven 3 Pcs 22,000 66,000


Total 66,000.00

The gas oven will be depreciated yearly based on the estimated

useful life of 1o years each.

BAKING UTENSILS

Description Qty. Unit Unit Cost Total Cost


Rolling pin 5 Pcs 75.00 375.00
Baking Pans 15 Pcs 230.00 3450.00
Pie plates 20 Pcs 150.00 3000.00
Large mixing bowl 3 Pcs 460.00 1380.00
Measuring Cups 3 Pcs 150.00 450.00
Sharp Knife 3 Pcs 200.00 600.00
Dough Scraper 5 Pcs 120.00 600.00
Large Spoon 5 Pcs 110.00 550.00
Wire racks 5 Pcs 160.00 800.00
Total 11,250.00

The amount or cost per unit of the machine and equipment


above were based on the current market price quoted by
certain supplier in Binondo, Manila. The price cited is good
for 60 days until such is paid in from the date of its
issuance.
The gas oven will be depreciated yearly based on the
estimated useful life of 10 years each.

4.4 Furniture and Fixtures

Table 3

Furniture and Fixtures


Description Qty. Unit Unit Cost Total

36
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Cost
Production Table 2 pcs 1,500 3,000
Display Cabinet 1 Pcs. 7,500 15,000
Cabinets 4 Pcs. 1,300 5,200
Tables 2 Pcs. 1,000 2,000
Chairs 5 Pcs. 150 750
Total 25,950

Source: Based on Pro-forma invoices attached in this report.

The above items are necessary for the production of pies.

These are readily available in furniture stores, while the rest

are customized to suit the needs of the proposed business.

4.5 Raw Materials and Supplies

Table 4
Raw Materials(1-week par Stock)

Description Qty. Unit Unit cost Total Cost


Flour 21 Sacks ₱800.00 ₱16,800
Sugar 1 Sack ₱1000.00 ₱1,000
Corn starch 5 Sack ₱900.00 ₱4,500
Yeast 2 Packs ₱150.00 ₱300.00
Potato 40 kilogram ₱40.00 ₱1,600
Squash 40 kilogram ₱30.00 ₱1,200
Carrot 40 kilogram ₱40.00 ₱1,600
TOTAL ₱27,000
Initially, Veggie Pie House will stock 1- week supply of raw

materials like flour, Sugar, Yeast, Corn Starch, Carrot, Potato,

Squash, as these are perishable items. These materials are

sourced from the Sangitan Public Market.

37
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

4.5.3 Baking Utensils

Table 5

Baking Utensils

Description Qty. Unit Unit Cost Total Cost

Baking Trays 40 pcs P 100 P 4,000


Baking paraphernalia
(assorted)
- pcs - 3,000

Total P 7,000
Source: Based on Pro-forma invoices attached in this report.

Baking utensils such as trays and other baking


paraphernalia are available from bakery supplies store. These
are replaceable or replenished until it reaches its useful life.

4.6 Utilities (electricity, water, telephone)

Table 6

Utilities

Item Description Monthly Annual


Electricity P 1,500 P 18,000
Water 1,200 14,400
Communications 1000 12,000
Total P 44,400

38
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Electricity will be provided by CELCOR, while telephone


service is from PLDT. Water will be tapped from the Cabanatuan
City Water District.

All these needs for utilities are assumed installed in the


building to be rented. Re-application may be necessary to make
the account current.

4.7 Labor Requirements

Table 7

Proposed Position/Salary

Position No. Monthly Annual


Worker 1 1 P 7,000 P 84,000
Worker 2 1 7,000 84,000
Total 2 P 168,000

Position Job Requirements

Worker 1  Min. 2 years experience


Worker 2
 25 - 30 years old

 At least high school graduate

 Health clearance, NBI

Position Duties and Responsibilities

Worker 1  Helps the master baker in preparing the


ingredients, mixing, and baking.

39
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Worker 2  Assist Worker 1 in preparing the


ingredients, mixing, and baking.

4.8 Plant Location

40
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Veggie Pie House will be situated in Brgy. F. Carlos Street,


Cabanatuan City. The establishment is adjacent to Simplicitea
and some known business establishment like Dunkin Donut, and
7/11 in front of NEUST General Tinio Campus.

4.9 Building and Facilities

While the building is to be rented, the 4m. frontage need to

repair and renovate to make it look ideal pie house business.

Improvements will be done like repainting,installations of glass

panes and decorative tiles at the entrance will be done to

complement the aesthetic appearance of the pie house.

41
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

A counter will be built to serve as divider between the

receiving and that of production area.

Complementary structure in the building includes a toilet and

bath, built in cabinets, a kitchen top, one big lavatory.

4.10 Plant Size and Layout

5m.

4m.

42
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

4.11 Production Capacity

4.11.1 Machine/s and Equipment

Mid-size dorm style mini-fridge, It is


quite small and relativley in
expensive .It is 24” inches wide, 13
cubic feet 80” inches tall.

3- door oven of this model has


a 6 rack 9 tray capacity.
Veggie Pie House intends to
optimize its capacity of
producing 60 pcs during normal
operation, 80pcs during peak
months operation and 40 pcs
during lean months operation.

43
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

It is glass pitcher with


extremely high speed blades some
as high as 240 mph.

It is made of aluminum, 9 inches in


diameter and 1-1/4 inches deep.

It is made of aluminum with 20inches diameter and 18 inches


deep

44
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

4.11.2 Production

Table 8

(Sample) Projected Production

Year 1

January Normal Operation Month

1. 2 3 4 5 6 7 8 9 10
60 53 55 65 57 60 63 58 67 61
11 12 13 14 15 16 17 18 19 20
53 63 58 54 66 60 58 64 62 59
21 22 23 24 25 26 27 28 29 30
64 60 52 60 55 64 64 64 60 61
31
60
Total 1860

February Peak Operation Month


1 2 3 4 5 6 7 8 9 10
73 76 76 70 79 70 80 75 76 70
11 12 13 14 15 16 17 18 19
78 76 80 75 77 69 79 76 70 80
21 22 23 24 25 26 27 28 29

45
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

75 72 75 70 80 79 75 72 78

Total 2175

March Lean Operation Month


1. 2 3 4 5 6 7 8 9 10
39 49 45 47 42 48 40 48 45 47
11 12 13 14 15 16 17 18 19 20
38 50 47 40 50 39 50 43 40 52
21 22 23 24 25 26 27 28 29 30
48 40 45 48 47 41 45 43 50 43
31
48
Total 1395

April Normal Operation Month

1. 2 3 4 5 6 7 8 9 10
58 53 60 62 61 58 53 64 62 60
11 12 13 14 15 16 17 18 19 20
58 65 55 63 51 66 60 58 68 61
21 22 23 24 25 26 27 28 29 30
57 65 62 55 53 62 64 63 62 61

Total 1800

May Peak Operation Month

1. 2 3 4 5 6 7 8 9 10
70 75 78 77 70 70 80 73 80 75

46
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

11 12 13 14 15 16 17 18 19 20
77 73 77 75 70 80 68 78 74 70

21 22 23 24 25 26 27 28 29 30
80 80 65 80 78 74 70 80 78 70

31
80

Total 2325

June Lean Operation Month

1. 2 3 4 5 6 7 8 9 10
40 48 47 40 42 50 45 46 47 45
11 12 13 14 15 16 17 18 19 20
39 50 45 40 51 43 44 46 40 50
21 22 23 24 25 26 27 28 29 30
46 45 40 50 40 51 40 42 50 48

Total 1350

July Lean Operation Month

1. 2 3 4 5 6 7 8 9 10
40 48 47 40 40 48 45 50 40 52
11 12 13 14 15 16 17 18 19 20
40 47 45 46 47 43 40 50 47 43
21 22 23 24 25 26 27 28 29 30
46 46 40 46 46 48 40 50 43 40
31
52

Total 1395

47
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

August Lean Operation Month


1. 2 3 4 5 6 7 8 9 10
45 40 48 45 47 45 40 39 50 49
11 12 13 14 15 16 17 18 19 20
47 40 43 49 48 40 39 50 50 44
21 22 23 24 25 26 27 28 29 30
40 52 40 48 47 40 50 30 53 43
31
54

Total 1395

Septemb Normal Operation Month


er
1. 2 3 4 5 6 7 8 9 10
60 60 50 60 63 58 53 62 64 63
11 12 13 14 15 16 17 18 19 20
53 56 64 65 61 64 61 59 64 60
21 22 23 24 25 26 27 28 29 30
60 58 57 64 60 61 60 58 62 60

Total 1800

48
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

October Normal Operation Month

1. 2 3 4 5 6 7 8 9 10
51 60 58 68 61 57 60 53 60 64
11 12 13 14 15 16 17 18 19 20
61 55 60 64 62 62 60 59 62 60
21 22 23 24 25 26 27 28 29 30
61 58 53 50 68 63 70 60 58 61
31
61
Total 1860

November Peak Operation Month


1. 2 3 4 5 6 7 8 9 10
70 78 76 76 70 75 79 73 78 73
11 12 13 14 15 16 17 18 19 20
76 76 70 78 75 76 75 76 75 73
21 22 23 24 25 26 27 28 29 30
76 73 70 80 78 70 78 73 79 75

Total 2250

December Peak Operation Month

49
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

1. 2 3 4 5 6 7 8 9 10
73 75 77 70 78 76 76 73 70 80
11 12 13 14 15 16 17 18 19 20
75 76 76 70 76 79 70 78 76 76
21 22 23 24 25 26 27 28 29 30
70 80 69 80 78 76 77 70 76 76
31
78
Total 2325

(*) number of pieces of assorted products (at an average


price of P135.00 per piece) produced daily.

4.11.3 Sales Forecast

Table 9

(Sample) Sales Forecast

Year 1
Month No. of days Projected Sales Per Sales
Day
Jan 31 P6,000 P186,000
(Normal Operation)
Feb 29 P 8,000 232,000
(Peak Operation)
March 31 P 4,000 124,000
(Lean Operation)
April 30 P6,000 180,000
(Normal Operation)
May 31 P 8,000 248,000
(Peak Operation)
June 30 P 4,000 120,000
(Lean Operation)
July 31 P 4,000 124,000
(Lean Operation)
August 31 P 4,000 124,000
(Lean Operation)
September 30 P 6,000 180,000
(Normal Operation)

50
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

October 31 P 6,000 124,000


(Normal Operation)
November 30 P 8,000 240,000
(Peak Operation)
December 31 P8,000 248,000
(Peak Operation)
Total P 2,130,000

The sales accruing monthly is based on the projected 60


pcs. daily production at P135.00 each or a total of P8,100
multiplied by the number of days per month.

4.12 Waste Disposal

The proposed business will strictly abide by the rules and


regulations set by the government, waste segregation included.
It shall be Veggie Pie House policy to practice or enforce such
diligently.
Stale breads (usually day-old and still safe for human
consumption) will be recycled as fillings for other products.
Proper care and sanitation will be part of its rules and
regulations to avoid wastage and/or spoilage.

IV. MANAGEMENT STUDY

5.1 Form of Business Organization

This aspect tackles about the entire organizational arrangement

of the business. The management aspect suggests a clear and

precise identification of duties and responsibilities, flow of

51
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

authority and manpower level requirement. This contains the

organizational chart and the qualifications of the people

involved the formation of the business organization, structure.

It must be set up aimed at optimum effectiveness. To attain

this, management must be able to plan all activities, for the

company to become dynamic and competitive business over and done

with human resource, financial capability and new technologies.

Form of Ownership The type of business ownership will be a

single or sole proprietorship; in which the owner invests money,

skills, and other resources, and the profit is only belong to

the owner and loss is suffer only by the owner. Complementary

skills and additional contacts of each pattern can lead to the

achievement of greater financial results together than would be

possible apart. Mutual support and motivation are needed for the

business to last longer.

5.2 Capitalization

The initial capital requirement is P which will be provided


by the owner to be sourced from his savings...

5.3 Manpower Requirements

Table 10

Proposed Position/Salary

52
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Position No. Monthly Annual


(Owner) Manager/
1 P 8,000 P 96,000
Cashier
Baker 2 7,000 168,000

Total P 264,000

The owner/ manager will also act as the cashier who shall
receive a monthly salary of P 8,000 or P 96,000 per annum. Each
of the bakers on contractual basis will be hired and will be
given a salary of P 84,000 annually each.

5.4 Organization Structure

Owner/
Manager/
Cashier

Worker 1 Worker 2

Organization Structure
Job Analysis Job Title: Manager

Job Description Responsibilities:

 Oversees daily production

 Work Schedules

53
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

 Assigning Worker Tasks

 Ensures product quality

 Keeps facility running and clean

 His/her job includes planning, organizing, directing

and controlling all the workers of the business as

well as its relationship to each other.

 Responsible in checking sales records.

 Responsible in purchasing raw materials.

Job Qualifications:

 A graduate of any management courses ,Male or female,

from 21-26 years old.  At least 2 years work

experience  Must have a good moral character  With

pleasing personality  Salary Scale: ₱ 4,000.00

monthly

Job Title: Bookkeeper/Cashier:

Job Description Responsibilities:

 Responsible for monthly income statements and balance

sheets

 Responsible in collection of receivables and payroll.

54
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

 He/she is responsible in managing the cash.

 Responsible for keeping records of sales.

 Responsible in cash deposit.

Job Qualifications:

 Female only

 Must be a graduate of any 4 years business related

course

 Male or female, from 21-26 years old

 At least 2 years work experience

 Must have a good moral character

 Must be honest and with pleasing personality

 Salary Scale: ₱ 2,000.00 monthly

Job Title: Head Baker:

Job Description Responsibilities:

 Design and cost making products recipes in liaison

with Customer Service Management

 Ensure quality control during and post production

including maintenance of hygiene standards and

accurate pack weights and QC audit of retail outlets

as required

55
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

 Supervise and train production staff to efficiently

and safely produce high volume, multiple baked

products with minimum of wastage 

 Calculate raw material needs and efficiently maintain

stock levels to meet production requirements

 Oversee distribution of production to retail outlets

in liaison with location management

Job Qualifications:

 Male

 No specific requirements for age  Bachelors /

College Degree

 Three years of working experience in the same field

 Must have complete and thorough knowledge of baking

processes for bread, pastries and other baked

products

 Managerial/supervisory experience in high volume

bakery production environment

 Recognized baking qualifications and training

required

 Must have good moral character 

 Must be responsible and hard working

 Salary Scale: ₱ 3,500.00 monthly

56
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Business Policies:

- Employees are mandatory to turn off all the machines and

equipment’s after using.

-Follow safety provision to avoid accidents.

-Observe cleanliness in the working area.

-Workers are required to wear their prescribed uniform.

-Absent without leave (AWOL) is subject to appropriate

sanctions unless provided with a valid reason.

Management Policy

-Client shall be the first priority.

-Maintain uniqueness and great quality products.

-Make sure the availability of the product.

-Guarantee the constancy of the rate of each product.

-Call on duty

- Mandatory to work overtime if needed.

5.5 Legal Requirements

57
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Table 11

Permits and Licenses

Permits/ Licenses from: Amount

DTI Permit P 515.00


BIR 1,000.00
Mayor’s Permit 2,000.00

Total P 3,515.00

DTI fee of P515 (broken down as follows: P500 registration


for municipal or city scope of operation and P15 documentary
stamp) is renewable every 5 years. BIR fee of P1,000 is paid for
Tax Identification Number (TIN) registration.

V. FINANCIAL STUDY

V.1 Total Project Cost

Fixed Asset Investments


Leasehold Improvements P 25,000.00
Machines & Equipment 48,000.00
Furniture & Fixtures 30,000.00

Pre and Operating Expenses


Baking Supplies 3,720.00
Permits and Licenses 3,515.00
Purchases-Raw Materials 35,850.00
Advance Rental (P 5,000 x 2) 10,000.00
Rental Deposit (P 5,000 x 2) 10,000.00

Total P 166,085.00
Add: Revolving Capital 5,000.00

TOTAL PROJECT COST P 171,085.00

58
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

V.2 Sources of Fund

The capital requirement needed in the proposed business


will be sourced from the savings of the proponent.

6.3 Assumptions Underlying Projections

1. Sales will increase by ___ yearly.

2. Depreciation is computed using the straight line method.

3. Operating expenses will increase by ___ per annum.

4. Income tax will ...

5. Salaries and wages ..., etc.

6.4 Projected Cash Flow Statement


6.5 Projected Income Statement
6.6 Projected Balance Sheet

VI. FINANCIAL ANALYSIS

VI.1 Return on Investment

59
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Net Income
ROI = X 100
Investment

Year 1

ROI =

= __________%

Year 2

ROI =

= __________%

Year 3

ROI =

= __________%

Year 4

ROI =

= __________%

Year 5

ROI =

= __________%

VI.2 Payback Period

Investment
Payback Period =
Annual Cash Return

60
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Average Net Income/


Add Depreciation +
Bad Debts = P

Annual Cash Return = P

Payback Period = P_____________________


P_____________________

= _______ year/s

VII. SOCIO-ECONOMIC IMPACT

Although the proposed business can be categorized under


small business, nevertheless, it has impact in the community and
the economy as well.

Any business’ desirability dwells on the premise on how


this undertaking may benefit the people as a whole. This also
includes the rewards the business may bring, and the income it
will give the investor.

First, employment will be reduced since local residents


will be hired. Those who will get employed will now have the
capacity to provide for the basic needs of their family.

Veggie Pie House intends to pay the right amount of taxes


to the government.

61
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Lastly, the consumers will now have the option to buy the
product or services whichever will give them the best value for
their money.

62
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Appendices

63
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

DAYS OF MARKET SURVEY

64
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Appendix A - Formula Used in Computing


for . . . 145

B - Detailed Computation . . . 156

C - Specifications for . . . 182

65
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

Bibliography

a. Books

Balingit, Felipe G. Project Feasibility Studies. Cebu City : Barba Press, 2000

Bucad, Melinda Noel Feasibility Study: Simplified. Mla.: Inter- Campus Trading,
2005

Cabrera, Ma. Elenita B. Management Accounting : Concepts and Applications.


Mla.: GIC Enterprises & Co., Inc. 2000

Cuyugan, Jorge H. A Business Planning Manual for Filipino Students &


Entrepreneurs. Pamp.: Bright Concepts Publishing House, 2001

Ditablan, Eustaquio Feasibility Study Handbook. Mla.: 24K Printing Co., 1993

Leuterio, Florida C. Project Feasibility Study Workbook for Students &


Entrepreneurs. Cal. City: Vicarish Pub., 1993

Muro, Vicente Preparing Project Feasibility Study: Easy Guide. Makati, Rizal:
Systems Pub. Center, 1975

Soriano, Elizabeth Expectacion Feasibility Study Easy Guide. [S.I.:s.n.], 2004

b. Published Materials

Development Academy of the Philippines How to Develop Project Feasibility


Studies - Industry Development Series No.1 Sinag-tala Publishers, Inc. 1978

66
NUEVA ECIJA UNIVERSITY OF SCIENCE AND TECHNOLOGY

CURRICULUM VITAE

Photo

PERSONAL INFORMATION

Name :
Address :
Age :
Birthdate :
Birthplace :
Height : 5’4”
Weight :
Religion :
Father’s Name :
Mother’s Name :

EDUCATIONAL BACKGROUND

Elementary : Bo. Dimagugam Barangay Elementary School


Bo. Dimagugam, . . . .

Secondary : Snuwerte Barangay High School


Bo. Dimagugam, . . . .

Tertiary : Nueva Ecija University of Science and Technology


Sumacab Campus, Cabanatuan City

Course : Bachelor of Science in Business Management


Major in Marketing

67

You might also like