Professional Documents
Culture Documents
IN PARTIAL FULFILMENT
BY:
This project feasibility study entitled “Fresh Oyster Mushroom”, prepared and submitted by the
following students in partial fulfillment of the requirements in their respective degree, to with:
Katherine Lamban
______________________________________________
Chairman
_____________________________________ ____________________________________
Member Member
______________________________________________________________________________
TABLE OF CONTENTS
Page
Chapter 1 Executive Summary 1
A. Study of Demand
Target Market
Historical Demand
Past Demand Pattern
Projected Demand
Evaluation of Projected Demand
B. Study of Supply
Competitors
Historical Supply
Supply Growth Pattern
Projected Supply
Evaluation of Projected Supply
D. Price Study
E. Marketing Program
F. Market Strategies and Programs
Product/ Service Strategy
Price Strategy
Promotion and Advertising Strategy
Place Strategy
A. Business Organization
Type of Business
Capital Requirement
B. Internal Structure
Organizational Chart
C. Staffing Requirements
Manpower Requirement and Job Description
Recruitment and Training Program
Management and Policies Regulation
D. Compensation and Other Benefits
E. Project Schedule
Gant Chart
PERT/CPM
F. Conclusion of the Management Study
A. Major Assumptions
B. Total Project Cost
C. Sources of Financing
D. Financial Statements
Projected Income Statement
Projected Balance Sheet
Projected Statement of Cash flow
Schedules (Notes to Financial Statements)
A. Employment
B. Government
C. Community Involvement Programs
D. Conclusion of the Socio-Economic Study
MARKET STUDY
A. Survey Questionnaire
B. Survey Results (Tally)
C. Forecasting Tools
TECHNICAL STUDY
A. Memorandum of Agreements
B. Contracts
MANAGEMENT STUDY
A. Business Registration Forms
Letters
CHAPTER 1
Executive Summary
Our business is a kind of cultivating fresh oyster mushroom directly from the
fruiting bags and sent to our own store specifically at “Bagsakan” in Barangay Santa
Lucia, a fairly common industry that all of us are customers yet some of us have no
idea that there are fresh mushrooms available other than what some of us buy from
cans. Almost all of us eat vegetables and this includes mushrooms and it is one of the
cheapest vegetables that can be bought with many nutrients. We all need to eat
nutritious foods that energize our bodies especially we are still in the midst of a
pandemic caused by the corona virus. Because of the new protocols, some of us have
stayed inside their homes, the farming of cultured oyster mushrooms can be studied
and done by anyone. These days vegetables are a commodity that many of us rely on,
because apart from being cheap it is also one that people need to further strengthen
our immune system.
C. Description of the Project
The project is all about propagating Oyster mushrooms by ordering and buying
fruiting bags from Cagayan De Oro where fresh oyster mushrooms grow and to be
harvested at the right time. The researchers aim to help the people in the area
purchase vegetables including fresh oyster mushroom with the most affordable price.
The project is proposed for the benefit of the consumers and of the researchers. The
researchers want to help in maximizing the major problem of which concerns hunger
in the country and for some of us who lost their jobs due to the covid 19 pandemic,
they can study it and make a living by breeding oyster mushrooms. We will target
that fresh oyster mushrooms will be available daily to us in (Bagsakan) for purchase
by customers and use by those in need.
Even though Barangay Danlugan is far away from the city proper, it is no longer a big
problem in delivering goods to the markets because we now have many vehicles that
can be used to deliver.
The proposed business aims to be competent versus the already mushroom in a can
established business in the city.
Santa Lucia City Map
Vegetables including Fresh oyster mushrooms are just a few of the daily
necessities that people need to get enough vitamins and minerals needed in
boosting the immune systems in our bodies.
Market Feasibility
The total major customer of our business is the household population in Barangay
Santa Lucia, Pagadian City. After the conducted survey, 94% of the target market
have agreed and willing to purchase our Fresh Oyster Mushroom proposed business.
Indeed, the proponents market study is feasible it is because aside from very
affordable, this vegetable is also very nutritious.
Technical Feasibility
Fresh Oyster Mushroom is a business that sell and cultivate Oyster mushroom.
The proponents working and propagating area is in the Barangay of Danlugan,
Pagadian City and the store is in the Barangay Santa Lucia (Bagsakan), Pagadian
City. The area of propagating or cultivating oyster mushroom is intentionally
designed for it is convenient climate for the said mushroom temperature needed and
the store is convenience of the potential customer. The cost of constructing the
building is been provided. In order to have good performance of the service, waste
disposal is included to the proponent’s business.
Management Feasibility
Financial Feasibility
Fund needed in order to operate and run this business will be provided according
to the partner’s contribution. Profit and loss shall be distributed to the partners
equally.
Socio-economic Feasibility
The business does not only operate solely, it is also giving benefits to the
employee before and during the operation. Government is also given a benefit
through tax and to be used especially for another public purposes.
General Conclusion
The purpose of this research was to identify effective strategies for dealing with
the business needed data and information, identify the target market, the sale and
production progress and process. Based on all the analysis combined, it can be
concluded that there is a high demand of fresh oyster mushroom. The amount of
studying this kind of propagating or cultivating is worth exploring.
Chapter II
Market Study
There around 2000 species of mushrooms around the world, however only 25 are
edible and safe to eat. Some of species are Paddy Straw Mushroom, Oyster Mushroom,
Shiitake Mushroom, Ear Fungi Mushroom and Yellowish Oyster Mushroom. However,
oyster mushrooms (PLEUROTUS OSTREATUS) are the most evident cultured
mushroom grown. It is commonly used as an ingredient in cooking dishes such as pancit,
pakbet, and soup. However, technology nowadays enables it to be used a main ingredient
in a different type of cooking and as a substitute of meat.
Food is one of the basic needs of every family in the world so people are expected
to buy it but at right price. Since Cultured Oyster Mushroom will only be within the area
of Pagadian City, the residents of the city will be the target market of this business and
also, we considered the main target market of this business is Santa Lucia (Bagsakan),
Pagadian City, which is the focal point for the distribution of the goods and services. We
choose this area because of the number of population and as a result, households usually
buy their fresh vegetables here because apart from the fact that almost everything you
need in the kitchen is here, the vegetables sold in this area are usually fresh including our
Oyster Mushroom.
This chapter environ the demand, supply, demand and supply analysis, projected
market share, projected revenue and marketing strategies and programs of Cultured
Oyster Mushrooms.
A. STUDY OF DEMAND
Target Market
Mushroom Farming businesses are too quiet nowadays yet it is one of the very
successful businesses circulating on our economy. Our business is selling and
manufacturing of Oyster Mushroom (farming) we are planning to sell its product here in
the city of Pagadian. Thus, the target market for this product are the convenience stores
within the city specifically at “Bagsakan and agora wet market”.
Our business offers only these edible fungi which is one of the exquisite
mushrooms that can be eaten and purely organic and available to all customers in
Pagadian City. Since our business only sell fresh oyster mushroom, it only used the
average price from all the prices of vegetables to get the projected revenue of the
business for academic purposes only.
The following tables show the response of the households in the chosen Barangay
in Pagadian City where we conducted our survey.
Figure 1. The following sets of data were gathered during the survey
59%
5,000 & below 6,000 to 9,000 10,000 to 14,000 15,000 and above
Chart 1.1
Chart 1.1 shows the monthly income of the households in the chosen barangay in
Pagadian City. 33% of the total household surveyed said that their monthly income is
5,000 pesos and below, 59% between 6,000 to 9,000 pesos, 6% with 10,000 up to 14,000
pesos monthly income and 2% having a monthly income of 15,000 above.
1 2
3 4
62%
Chart 1.2
Chart 1.2 Indicates the per grams of Oyster Mushroom purchased by every household
each day, 62% said that they purchase 500g of oyster mushroom, 18% take 1000g, 11%
with 2000g, and 9% of household purchased 3000g and above of oyster mushroom daily.
Although most of the household’s income ranges from 6,000 to 9,000 pesos only, they
will still prefer to consume 500g of fresh oyster mushroom per day.
18%
35%
Chart 1.3
Chart 1.3 It shows the expenses of the households in the chosen Barangay in Pagadian
City, incurred for purchasing Fresh Oyster Mushroom for their daily consumption. The
largest of which is 35% said the they spend 50.00 to 75.00, 24% said that they spend
75.00 to 100.00, 18% state that they spend 100.00 to 125.00 pesos and lastly, they state
the amount of 125.00 to 150 .00 pesos equivalent to 14% of the daily purchased fresh
oyster mushroom.
43%
54%
3%
Santa Lucia Super Market
Agora Open-Air Maket Small Store
Chart 1.4
Chapter 1.4 Depicts the choice of the household in the barangay as to where they mostly
buy fresh oyster mushroom for their daily vegetable’s consumption. 54% stated that they
purchased fresh oyster mushroom in the Santa Lucia “Bagsakan” because they find it
more accessible and cheaper, 43% said that they purchase fresh oyster mushroom in the
Agora Open-Air Market, 3% said they sometimes buy it in the Super Market and the
remaining 0% has not yet been able to buy in small shops.
65%
Chart 1.5
Chapter 1.5 It shows how often people buy oyster mushrooms. The largest of which is
65% that they buy Oyster Mushroom in twice a week, 26% said that they only buy oyster
mushroom daily for their business purposes and 9% said that they buy oyster mushroom
once a week.
94%
Yes No
Chart 1.6
Chart 1.6 It shows the percentages of the households that responded that they are willing
to purchase fresh oyster mushroom if our business would establish one near at them, 94%
said that they will surely purchase the products if the price is right and the items are fresh
as new. The remaining 4% is actually said no since they have another source of oyster
mushroom.
Historical Demand
The demand can be gathered only with the chosen barangay districts in the
Pagadian City and the number of people in said area in a form of conducting a sampling
survey for the demand of fresh oyster mushroom. The proponents have gathered the
following:
Average
Year Household People who Actual annual usage Historical
Population purchase Customers (One a week) Demand
2017 37,281 80% 29,825 40 1,193,000
Table 4
Base on the survey result 6.6% equivalent to 100 respondents answered that they
want Fresh Oyster Mushroom and its means that this business will definitely expand.
The historical demand of the business over 5 years, the market of Fresh Oyster
Mushroom has increased. It supported by the household in Pagadian City, restaurant’s
businesses, adults and more those people who wants to taste and to eat nutritious foods.
Projected Demand
The projected population for 2022-2026 computed by 6,125, by the year 2020
populations subtract to the year 2016. And other relevant data presented are based on the
computation from obtained historical data calculation.
A = Yn – Yi
N–1
= 1,016
6,299,840
= 1,256,968
Year A Yi – 1 YC
Table 5
EVALUATION OF PROJECTED DEMAND
The projected demand of Fresh Oyster Mushroom was determined.
B. STUDY OF SUPPLY
Competitors
Fresh Oyster Mushroom is no different for the few who have its business. But
many can still enjoy it because food and vegetables are bought for extra nutrition for our
families. This is not the first product to be seen on the market so it is likely that there are
existing sellers providing the same services. Therefore, the proponents concluded that
there is direct competitor for the said business that sell fresh oyster mushroom. Although
there are such existing direct competitors, the people will still buy and enjoy vegetables
because they are one of the basic needs of every family. To solve these issues of having a
lot of competitors, the proponents devise its survey questionnaire that will answer
specifically to the demand of project. Like asking if someone will build a fresh oyster
mushroom market near you are you willing to buy the product and 94% answer it with
yes, it shows on the Chart 1.5, the proponents thought it was one of the solutions for
direct competitors. Let's be close to people.
Historical Supply
Yn – Yi
N–1
= 2,257.5
Demand Gap
Demand and Supply Gap Analysis is very essential in terms of analyzing current
market it is because it shows some of the market deficiencies or supply gap in order to
assess of how much product that can still serve or sell to meet the satisfaction of demand.
The gap is computed by subtracting projected demand from projected supply. The table
below shows the possible market for the next five (5) years.
Table 8
Market Share
The demand share can be projected by analyzing the demand and supply gap data.
However due to the result the capacity cannot accommodate all the demand gaps. Base
on capacity 2,257.5 add to the year 2021, which come up with projected demand.
D. PRICE STUDY
The price of the fresh oyster mushroom will vary on the total cost sustained by the
business upon the management and operation. Cost of which is minimized to the probable
extend to attain the goal of which is serving customers and purchaser at the very
affordable price possible. The proponents used the average price of (50php) per
500grams of fresh oyster mushroom for the purpose of this study only.
E. MARKETING PROGRAM
Our business is about breeding fresh oyster mushrooms to be sold cheaply for
consumers. Our goal is to help eradicate hunger in some of our citizens to buy cheap
foods in the right amount with lots of vitamins and nutrients available and one of this are
fresh oyster mushrooms that can provide the extra nutrients needed to boost our immune
systems.
F. MARKET STRATEGIES AND PROGRAMS
Price Strategy
Fresh oyster mushroom will offer a service where the price is low yet a quality
and a very nutritious one that every household or consumer can afford to buy it daily. At
the prices per gram of fresh oyster mushrooms are sure to be worth every purchase. With
fresh oyster mushroom, everyone can enjoy it and be a healthier one leading to our bodies
becoming more active in activities. The pricing of this vegetables, are very competitive
with the existing market today. Fresh oyster mushroom is significantly more economical
that what is being offered by the competitors, by advertising it in certain markets many
people will see and hear what health benefits are available so that more consumers will
be attracted to possibly buy these products.
To advertise this Fresh oyster mushroom to the Pagadian City markets, the
proponents will use a mix method of conventional and online promotion, social media
through Facebook, TikTok, flyers and leaflets, tarpaulins.
Placing tarpaulins in areas like targeted Barangay & near at “Bagsakan” or wet
market in Pagadian City.
Give away printed shirts about fresh oyster mushroom to the tricycle drivers so
that more can be able to see it.
Give away umbrellas and fan during events and special occasion in the Public of
Pagadian City.
Give away some discount suki card during season time like Christmas and New
year.
Fresh oyster mushroom will cover all of the 54 barangays of Pagadian City
because it is the main target consumers. The distribution of the product includes the
transportation from Barangay Danlugan near at Alliance church where the breeding of
fresh oyster mushrooms is established and located. In case of fortuitous events, like
where the transportation of supplies to the market may be delayed the proponents will
extend more and extra effort to cope with the supply needed. The main target market
which is the “Bagsakan” in Santa Lucia Pagadian City, which is the focal point for the
distribution of the goods and services.
The Market study showed that there is a demand on the Fresh oyster mushroom,
apart from those who are looking for cheap but a nutritious food for their family, the
existing supply was not sufficient to meet the demand. There is demand gap for the
current period and the projected periods to come. The expected price for the Fresh oyster
mushroom is ₱50.00 per 500grams. The marketing strategies to be adopted are both
conventional and new, the proponents have decided to advertise our product by means of
tarpaulin posting, flyers, printed shirts, fan, calendar and online broadcasting.
Chapter III
Technical Study
There around 2000 species of mushrooms around the world, however only 25 are
edible and safe to eat, but in the proponent’s business, only the Fresh oyster mushroom
are available to be displayed, because it is one of the easiest to reproduce and more able to
sell to people or consumer.
The proponents’ advocates will always ensure the preservation and reproduction
of fresh oyster mushroom cultures. That there must always be enough supply and it
can be delivered on time, right amount of supply to meet the demand for vegetables
including this fresh oyster mushroom in the markets specifically Pagadian City.
There will also be a re-packed according to a 500grams per pack to 1kilogram.
The packed Fresh oyster mushroom will be transported to the storage and it is ready for
distribution to the different stores.
Supplier
Store
Growing House
The Fruiting Bags are brought to the plant or growing house from Cagayan De
Oro and to be placed for inspection whether there is damage or none. Once inspection is
done, the fruiting bags of oyster mushrooms are to be placed to the divider rocks and will
be stacked horizontally.
After the fruiting bags have been arranged and stacked properly inside the
growing house, this is the time where the monitoring of the room temperature, humidity
inside the growing house will begin.
Watering
This is to visit the oysters mushroom fruiting bag 3x a day for a slight spray of
water to maintain the coolness that oyster mushrooms need to grow properly.
Supply Ventilation is a mechanical system to ventilate and purify the air in the
room. The staff should check the increases of the pressure in the room, the system
will pushing fresh air in through the fan, forcing existing air to go out to balance
the internal pressure.
The available light and darkness of the oyster mushrooms should be sufficient and
equal, the light should be on for 12 hours and 12 hours off. In case of a power
outage, just open the door or tarpaulin so that the oyster mushrooms can still get
light.
3. Harvesting
After caring for and monitoring the growth of the oyster mushroom in the
growing house and already fruiting, the harvestings its fruits of the Oyster mushroom will
begin.
Collecting
This is the collection of Oyster Mushroom fruits.
Cleaning
It removes unwanted dirt to make it more attractive and pleasant to look at in the
eyes of consumers.
Drying a bit
It is wiped gently on its surface so that it does not become too moist when
wrapped.
4. Packaging
This is where the repacking of harvested oyster mushrooms will be done
according to the weight of 250 grams to I kilogram per pack.
5. Ready to Deliver
After a long process it will be prepared by the staff to be delivered to the rented
store of the proponents in “Bagsakan”, Pagadian City.
C. Plant Capacity
The proponents research about what’s mushroom will be needed in doing the
cultivation process. Most Oyster mushroom grow best in temperature between 55 F and
60 F, away from direct heat and drafts. Oyster mushroom grow better in cooler temperatures.
Growing mushrooms is good project in raining seasons, because many basements will get
too warm in the summer for ideal conditions. That why the proponents choose the
Barangay of Danlugan, Pagadian City, because this place is good for propagating
mushrooms. A crop of Oyster mushroom can be harvested three times of a months and will
start with new crop of oyster mushroom manifesting every 7-14 days during this time.
D. Production Schedule
In this study, Oyster mushroom will have a period cycle of two per year. This is
because of the life span of oyster mushroom fruiting bags which lasts for 5 to 6 months.
However, the proponents will assume that all fruiting bags will lasts for 6 months.
Table shows the production schedule as well as the farm activities done in those months.
It starts with ordering raw material such as fruiting bags with mycelium already that can
produce oyster mushroom for the 1st month after ordering fruiting bags in CDO and
stacking it according to the growing house design by the proponents. We designed the
placement of dividers so that the fruiting bags could be placed there. It is horizontally
contiguous. In this moment, the oyster mushroom will pass through incubation where the
humidity and temperature should be monitored. During incubation, light is not required,
however, make sure the bags have plenty of fresh air, in this process it should take
between 1 to 2 days that the oyster mushroom small grains appear, care must be taken
during this period so as not to spoil the germination quality of the mushroom. After 6 to 7 days
Oyster mushrooms can be harvested during these times. It is not advisable to keep the
mushroom in the fruiting bag for more than a week because it will wither and dry out and
can no longer be used.
Harvesting
T h i s i s t h e p i c t
Danlugan, near at Alliance Church Pagadian City where the fruiting bags of oyster
mushrooms are brought and cultivated. Sixty squares’ meters (60sq.) for the Fruiting Bag
Hanging Area, twelve squares’ meters (12sq.) for the Storage Room, twelve squares’
meters (12sq.) for the Inspection of Fruiting Bag, twelve squares’ meters (12sq.) for the
Employees Office, twelve squares’ meters (12sq.) for the Packaging Area.
The store of Fresh Oyster Mushroom will be established in Barangay Santa Lucia,
Pagadian City “BAGSAKAN”.
This is the FRESH OYSTER MUSHROOM plant and layout. It is a small store
design that maximizes space leads and provides more specific space inside. The Office
area with 25 square meters, 10 square meters for the Stockroom area, Storage room with
5 square meters and the Display area with a 60 square meters. The front side is glass wall
to make our product more visible to the purchaser or customer and also to secure the
room temperature that can long lasts the life span of the fresh oyster mushrooms. The
proponents decided to rent a store in Barangay Santa Lucia, Pagadian City.
Sprayer
Fluorescent Lamp
Faucet
60pcs Used to clean hands 45 * 60 -
before working on
tasks inside the oyster ₱2,700
mushroom growing
house,
Diswashing Liquid
Basket
10pcs A protective garment 33 * 10 5 years
should be worn over
the front of one’s ₱330
clothes and tied at the
back.
Apron
Hairnet
Tape
50 pcs It is used in packing ₱3,250 -
per oyster mushrooms.
pack
50
packs
Cling Wrap
Basket
Steel Table
Clenaing Mop
2 pcs It is used to maintain 80 * 2 3 years
cleanliness outside or
inside the growing ₱160
house.
Waterproof Rainboots
Calculator
Comupter Set
Printer
Employees Chairs
Ballpen
3 pcs Used in cutting paper 58 * 3 5 years
or other things.
₱174
Scissors
₱875
Bond Paper
Light Bulb
Outside Rag
1pcs A cash register logs ₱4,448 3 years
transactions that occur
in your store, creating
a record of the money
coming in and going
out.
Cash Register
Signage
Eco Bag
3pcs Here in the walking 21,000 * 5 years
display refrigerator, 3
fresh packed
vegetables can be ₱63,000
displayed.
Mitsubishi L-300
Table 11
Table below shows the buildings needed in oyster mushroom production. It also
shows the cost in creating them which was estimated by the proponents. All of the
building structures and facilities has an estimated life span of 10 years because all of the
materials in creating are the same in which hallow blocks, cements and steel will be used.
II
CONCRETE WORKS
Column Footing
Description Quantity Unit Unit Cost
Cost
1 Washed 5 m³ 1,200.00 6,000.00
Gravel
2 Washed Sand 5 m³ 1,100.00 5,500.00
3 Portland 25 bag 260.00 6,500.00
Cement
4 12mm Ø 16 pcs 153.00 2,448.00.
Deformed Bar
5 Ga # 16 GI Tie 2 kg 65.00 130.00
Wire
Sub-Total 20,578.00
COLUMN
Description Quantity Unit Unit Cost
Cost
1 1/4" x 4'x8' 10 pcs 250.00 2,500.00
Ordinary
Plywood
2 2"x 2"x 12' 30 pcs 125.00 3,750.00
Coco Lumber
3 2"x 3"x 12' 40 pcs 180.00 7,200.00
Coco Lumber
4 Common 20 kg 58.00 1,160.00
Wood Nails #
3
5 Common 9 kg 58.00 522.00
Wood Nails #
2
6 Ga # 16 GI Tie 10 kg 65.00 650.00
Wire
Sub-Total ₱15,782
BEAM
Description Quantity Unit Unit Cost
Cost
1 Gravel 5 m³ 1,200.00 6,000.00
2 Sand 4.1 m³ 1,100.00 4,510.00
3 Portland 20 bag 260.00 5,200.00
Cement
4 10mm Ø 15 pcs 107.00 1,605.00
Deformed Bar
5 12mm Ø 27 pcs 153.00 4,131.00
Deformed Bar
6 1/4" x 4'x8' 20 pcs 280.00 5,600.00
Ordinary
Plywood
7 2"x 2"x 12' 20 pcs 56.00 1,120.00
Coco Lumber
8 2"x 3"x 12' 70 pcs 84.00 5,880
Coco Lumber
9 Common 8 kg 58.00 464.00
Wood Nails #
4
10 Common 7 kg 58.00 406.00
Wood Nails #
3
11 Common 6 kg 58.00 348.00
Wood Nails #
2
12 Ga # 16 GI Tie 8 kg 65.00 520.00
Wire
Sub-Total ₱35,784.00
SLAB
Description Quantity Unit Unit Cost
Cost
1 Gravel 3 m³ 1,200.00 3,600.00
2 Sand 8 m³ 1,100.00 8,800.00
3 Portland 40 bag 260.00 10,400.00
Cement
4 10mm Ø 30 pcs 107.00 3,210.00
Deformed Bar
5 Ga # 16 GI Tie 5 kg 65.00 325.00
Wire
Sub- Total 26,335.00
WALL
FOOTING
Description Quantity Unit Unit Cost
Cost
III
CEILING WORKS
IV
PAINTING WORKS
V
ROOFING WORKS
Description Quantity Unit Unit Cost
Cost
1 Hi - Rib 1030 115 m² 430.00 49,450
Color Foor
2 LC 100 x 50 x 35 pcs 515.00 18,025
15 x 1.2
Purlins
3 1 1/2'' x 1 1/2'' 30 pcs 575.00 17,250
X 1/4 x 6.0
Angle Bar
4 1'' x 3/16'' X 16 pcs 130.00 2,080
1/4 x 6.0 Flat
Bar
5 Red Lead 5 gal 518.00 2,590
Primer
6 Fujie Welding 15 box 280.00 4,200
Rod
7 24'' Box Gutter 6 L 410.00 2,460
0.40mm
8 24'' End 15 L 410.00 6,150
Flashing
0.40mm
9 12'' Facial 18 L 250.00 4,500
Cover 0.40mm
10 Tec screw 240 pcs 1.60 384
Steel
11 Touch up Paint 3 can 500.00 1,500
12 Gutter Seal 4 can 360.00 1,440
13 Blind Revits 95 pcs 0.75 7,125
14 Paint Brush # 6 pcs 50.00 300
3
15 Paint Brush # 5 pcs 20.00 100
2
16 Accessories 1 lot 2,000.00 2,000
Sub- Total ₱112,500.2
5
VI
CARPENT WORKS
VIII
GLASS WORKS
VIII
TILE WORKS
Description Quantity Unit Unit Cost
Cost
1 60 cm X 60cm 12 31,200
Ceramic Floor 260 pcs 0.00
Tiles
2 30 cm x 30 cm 37 pcs 2,035
Ceramic 55.00
Glazed Tiles
3 20 cm x 20 cm 40 pcs 1,360
Ceramic 34.00
Glazed Tiles
4 Granite Slab 1 pcs 15,0 15,000
00.00
5 Tile Adhesive 15 bags 2 4,200
80.00
6 Portland 10 bags 2 2,500
Cement 50.00
7 Tile Trim 11 bags 1 1,265
15.00
8 Tile Grout 3 pack 195
65.00
9 Sand 2 m³ 1,1 2,200
00.00
10 Accessories 2 lot 2,0 4,000
00.00
₱63,955
Sub- Total
IX
PLUMBING WORKS
Description Quantity Unit Unit Cost
Cost
1 Water Closet 1 set 5,2 5,200
00.00
2 Kitchen Sink 2 set 6 1,280
40.00
3 Lavatory 1 set 1,3 1,320
20.00
4 Floor Drain #4 2 pcs 120
60.00
5 Toilet Paper 1 pcs 1 180
Holder 80.00
6 Soap Holder 1 pcs 1 160
60.00
7 100 mm Ø 8 pcs 4 3,760
PVC Sanitary 70.00
Pipe
8 50 mm Ø PVC 5 pcs 2 1,100
Sanitary Pipe 20.00
9 12 mm Ø 10 pcs 1 1,800
uPVC Pipe 80.00
10 12 mm Faucet 3 pcs 1 570
90.00
11 Fittings 1 lot 2,0 2,000
00.00
Sub- Total ₱17,490
X
ELECTRICAL WORKS
Brooms and dustpans will be placed in their proper storage if not in use. The
personnel shall sweep the floor, clean the working area, monitoring the cleanliness of the
laboratory and the storage room before and after the store, other facilities and office
opens to durably ensure the cleanliness.
Management study discusses the form of business from the business organization,
Internal Structure, Staffing Requirements, Compensation & other Benefits, Project
Schedule and lastly the conclusion of the Management Study.
A. Business Organization
Type of Business
Our business is a kind of partnership business this is according to the proponents’
decisions. The company requires additional resources to cover for losses, the business
will be a general partnership in which members will contribute personal property in
addition to their investment. Our business is a kind of selling and breeding oyster
mushrooms by ordering fruiting bags from Cagayan De Oro (CDO). Proponents
encourage people to buy it because there are so many great benefits which can be
obtained from consuming oyster mushrooms. Besides from its very nutritious one it is
also affordable to buy for some who are looking for the low-price merchandise yet
very worth buying. After it is cultivated and harvested at the right time, it can be
delivered to designated places to be delivered and displayed in various stores.
Capital Requirement
The partners are to contribute equal share in the capital with the managing partner
bringing in their expertise in the field.
B. Internal Structure
Organizational Chart
Manager - Owner
The following is the required labor for operation of the proponent’s business.
C. Staffing Requirements
Manpower Requirements & Job Description
Table 15
Recruitment & Training Program
In planning to recruit people to meet the demand for workers, the proponents
decided to make flyers or post a hiring Job for the Fresh oyster mushroom vacancy
position.
Below are the salaries & wages of the employees involved in the running business
operation. The amount is stated respectfully as per individual. It took the provision of
compensation to the current proper pay at today’s working hours.
Table 16
Gantt Chart
Gantt Chart
Week 1 2 3 4 1 2 3 4 1 2 3 4
Pert Chart
5
1 2 3 4 7 8 9 10
A. Major Assumptions
Income Statement
Market Share
Selling Price
₱50.00 price is set for every 500grams of Fresh oyster mushroom based
on the survey’s proponents conducted.
Plant Capacity
Cost of Service
Direct Materials
Raw Materials
VAT
Since our projected annual gross sales of our business are expected to be
more that the Vat threshold of ₱500,000.00 estimated amount, this means that our
business is required to registers under Vat system. Under this we are engaged into
variable sales which means that we are required to collect 12% value added tax on
our sales from our customers and purchaser and that the same time avail input Vat
and deduct the same from our output Vat to get the Vat Payable.
Inflation Rate
The inflation rate used is 6% based on the general average rate in the
Philippines.
Salaries & Wages
Working Days: 29 days
The settlement of the salaries will be every 15 days, which is every 15 th and 30th
day of the month.
Light & water system will be paid monthly & will be accounted as one
line item of UTILITIES EXPENSES together with other utilities.
Office Supplies
This will be purchased on cash basis. All office supplies are expected to be
fully consume as of the end of the year.
Provisions for corporate Tax will be 30 th of the annual net income before
tax. Corporate taxes are paid every 15th day of April after each accounting period.
Cash Revenue
Account Receivables
All customers will pay the product for every single purchase.
Employee Benefits
SSS, Philhealth, Pag-ibig are payable monthly and the 13th month pay will
be payable every in the end of the year.
Cash in Bank
Cash Dividends
Cash dividends of 200 per share for the first of 3 years of operation & 250
per share for the succeeding years will be declared at every end of the fiscal year.
Fixed Assets:
Working Capital:
Salaries With 13th Monthly ₱451,776.00
Beneficiaries Contribution ₱38,757
C. Source of Financing
Incorporators Capital Capital Profit and Total Investment
Investment Credit Loss Ratio
Saguban, Donna Rose ₱2,000,000.00 ₱2,000,000.00 20% ₱2,000,000.00
Bazar, Diana ₱2,000,000.00 ₱2,000,000.00 20% ₱2,000,000.00
Lamban, Kathy ₱2,000,000.00 ₱2,000,000.00 20% ₱2,000,000.00
TOTAL ₱6,000.000.00
D. Financial Statements
INCOME STATEMENT
OWNER’S EQUITY
FRESH OYSTER
MUSHROOM
Statement in Owner's
Equity
As of December 2022-
2026
Year 1 Year 2 Year 3 Year 4 Year 5
Bazar, Capital,
₱2,000,000.00 ₱2,000,000.00 ₱2,000,000.00 ₱2,000,000.00 ₱2,000,000.00
beg.
Lamban, Capital
₱2,000,000.00 ₱2,000,000.00 ₱2,000,000.00 ₱2,000,000.00 ₱2,000,000.00
beg.
Saguban, Capital,
₱2,000,000.00 ₱2,000,000.00 ₱2,000,000.00 ₱2,000,000.00 ₱2,000,000.00
beg.
Add: Net Income 1,865,962.21 2,140,357.51 1,951,463.45 2,108,872.26 2,185,110.78
Total
Less: Withdrawal
Bazar, Capital,
end. 1,190,743.24 1,202,985.84 1,216,081.98 1,229,170.75 1,748,136.09
Lamban, Capital
end.. 1,190,743.24 1,202,985.84 1,216,081.98 1229170.75 1,748,136.09
Saguban, Capital,
end.. 1,190,743.24 1,202,985.84 1,216,081.98 1,229,170.75 1,748,136.09
FRESH OYSTER MUSHROOM
Statement of Financial Position
As of the year Dec. 31, 2022-2026
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
ASSETS
Current assets
6,000,000.0 6,000,000.0
Cash 6,000,000.00 6,000,000.00 6,000,000.00 6,000,000.00
0 0
store and office supplies 100,371.00 100,371.00 100,371.00 100,371.00 100,371.00 43,719.00
Raw Materials,
₱42,000.00 ₱42,000.00 ₱42,000.00 ₱42,000.00 ₱42,000.00
Inventory ₱42,000.00
Pre-operating Expense 91,000.00 91,000.00 91,000.00 91,000.00 91,000.00 91,000.00
6,191,371.0 6,191,371.0
Total Current Assets 6,191,371.00 6,191,371.00 6,191,371.00 6,134,719.00
0 0
Non-Current Assets
Land 200,000 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00
Building 350,000.00 332,500.00 315,000.00 956,877.90 904,673.80 852,469.70
Furniture & fixtures 129,533.00 129,533.00 129,533.00 129,533.00 129,533.00 129,533.00
Machinery and
193,715.00 193,715.00
Equipment 193,715.00 193,715.00 193,715.00 193,715.00
Delivery Truck 800,000.00 800,000.00 800,000.00 800,000.00 800,000.00 800,000.00
Total Non-Current 1,638,248.0 2,227,921.8
1,655,748.00 2,280,125.90 2,175,717.70
Assets 0 0
7,829,619.0 8,419,292.8
Total Assets 6,191,371.00 7,847,119.00 8,471,496.90 8,803,568.25
0 0
Liabilities & Partners'
Equity:
Current Liability
Partners' Equity
1,202,985.8 1,229,170.7
Bazar, Capital
1,190,743.24 4 1,216,081.98 5 1,748,136.09
1,202,985.8
Lamban, Capital 1,190,743.24 4 1,216,081.98 1229170.75 1,748,136.09
1,202,985.8 1,229,170.7
Saguban, Capital 1,190,743.24 4 1,216,081.98 5 1,748,136.09
3,608,957.5 3,687,512.2
Total Liability & Equity
3,572,229.72 2 3,648,245.94 5 5,244,408.27
4,220,661.4 4,731,780.5
6,191,371.00 4,274,889.28 8 4,823,250.96 5 3,559,159.98
Land 200,000
Building ₱1,043,901.25
Delivery truck ₱800,000.00
Machinery and Equipment ₱193,715.00
furniture and fixtures 66,533.00
store and office supplies 34,423.00
Feasibility study ₱6,000.00
Raw materials ₱42,000.00
cash requirement 150,000.00
Business Permit ₱25,000.00
TOTAL COST 450,956.00
5,740,415.00
Chapter VI
SOCIO-ECONOMIC STUDY
A. Employment
The business will provide employment for the unemployed residents of Pagadian
City.
B. Government
The Government’s benefits will be from the taxes and permits that are to be paid
by the proponent’s business. The taxes and permit will definitely help in the increase of
Government’s revenue for the project intended for the general welfare of the people of
the Philippines.
C. Community Involvements Programs
Fresh Oyster Mushroom will be hosting seminars for those aspirant businessmen
who also wanted to establish their own propagating mushroom in their backyards
or in their own big area for cultivating mushroom. The business would also host promote
eco- friendly material and a pure organic fertilizer.
SURVEY QUESTIONNAIRE
Market Study
3. How much do you spend based on your daily fresh oyster mushroom
consumption?
o 30 – 50 pesos -24
o 51- 100 pesos -35
o 101- 150 pesos -18
o 151- 200 pesos -14
o Yes - 94
o No -6
No 50 22%
ARTICLES OF PARTNERSHIP
OF
_________________________________________________________
(Partnership Name)
That we, the undersigned partners, all of legal age, residents and citizens of the
Philippines, have on this day voluntarily associated ourselves together for the purpose of
forming a general partnership under the following terms and conditions and subject to
existing and applicable laws of the Republic of the Philippines:
ARTICLE II. Business Purpose: That the purpose/s for which this partnership is
formed is/are:
ARTICLE III. Principal Place of Business: That the principal place of business of
this partnership shall be located at :
(complete address)
ARTICLE IV. Term of Existence: That this partnership shall have a term of
_________ years from and after the original recording of its Articles of Partnership by
the
Securities and Exchange Commission.
Articles of
Partnership
That no transfer of interest which will reduce the ownership of Filipino citizens to less
than the required percentage of capital as provided by existing laws shall be allowed or
permitted to be recorded in the proper books of the partnership.
ARTICLE VII. Sharing Ratios: That the profits and losses of this partnership shall
be divided and distributed proportionately on the ratio of the capital contribution of each
partner.
ARTICLE IX. Management: That this partnership shall be under __________, as
General Manager, who shall be in charge of the management of the affairs of the
company.
He shall have the power to use the partnership name and in otherwise performing such
acts
as are necessary and expedient in the management of the firm and to carry out its lawful
purposes.
Articles of
Partnership
IN WITNESS WHEREOF, we have hereunto affixed our signatures this ____ day of
______, 20___, at ________.
______________________ _______________________
(name of partner) (name of partner)
TIN TIN
______________________ _______________________
(name of partner) (name of partner)
TIN TIN
ACKNOWLEDGEMENT
known to me and to me known to be the same persons who executed the foregoing
Articles
of Partnership constituting of _____pages, including this page where the
acknowledgement is
written, and they acknowledged to me that the same is their free and voluntary act and
deed.
WITNESS MY HAND AND SEAL on the date and place above written.
March 21,2022
A pleasant day!
We are Bachelor of Science in Business Administration (Feasibility Study) students of
Saint Columban College. Currently, we are conducting a study on Cultivated Fresh
Oyster Mushroom as our major requirement for said course.
We have chosen your institution to play part in the conduct of our study. In this regard, it
would be our great pleasure if your office could provide us the name and the total
numbers of all bamboo and mushroom producer/supplier and other related business based
on their business permits here in Pagadian City as well as their exact location.
The data you give us will contribute a lot in the success of the said academic endeavor.
Rest assured they will be treated with utmost confidentiality.
Thank you.
Sincerely,
Noted by:
Signed by: