Final Papers Na Talaga
Final Papers Na Talaga
Final Papers Na Talaga
The proponents came up with the name Les Espazios for their study. “Les” as the French
term for the word “The” and “Espazios” for spaces. The name represents the business as a
commercial space with its target market of medium-sized businesses and professional offices.
The one-storey building will be located along the street of Del Pilar near Harvest
1|Page
1.4. Description of the Logo
The logo shown above represents the nature of “Les Espazios” being a commercial
building. As seen on the bottom part of the logo, it depicts a silhouette of buildings in an
urban place which indicates the type of business “Les Espazios” belongs to. While the
building in Cabanatuan City. The objective of the proponents in making this business is to
accommodate the medium-sized businesses as well as the professional offices that are trying
to find a proper location or space for their business. “Les Espazios” is aiming to satisfy
occupants regarding the services, external and internal appearance of the building, safety, and
maintenance given by this business. Additional services like parking lots and CCTVs will be
2|Page
1.6. General Objectives of the Business
a) To offer a tidy, spacious, and comfortable commercial space with affordable and
b) To line up with other competitors using our unique services we provide for the
occupants.
c) To able to change the perception of occupants regarding safety and cleanliness of our
commercial space.
1.7. Map
The study considered the whole city of Cabanatuan City as the target market for the
Cabanatuan City serves as the third district in Nueva Ecija and was subdivided into 89
barangays. Some of the barangays are Aduas Sur, Aduas Centro, Aduas Norte, and Sangitan East
3|Page
CHAPTER I
INTRODUCTION
2018). Establishing a business is one of the ways to generate income and to ensure a lifelong
profitability for an individual or for a household. It is a great way to control your money without
letting others control you or determine your worth. It can also make someone discover things and
manage related costs with the idea of succession. (DeBusk, 2015). By that, businesses continue to
make the economic bloom as it turns Cabanatuan City as the economic hub of Nueva Ecija with
about more than 4,105 registered businesses with combined capital investments of P600 million
as of October. (Magpayo, 2014). Its population is over 300 000 as of 2015 making it rich with
potential customers and emerging entrepreneurs. (Philippine Statistics Authority, 2015). Although
the City does not have that much manufacturing establishments, its dynamic service sector and
agriculture makes it a potential place to establish your own business. Its business opportunities is
beyond its range. (LCP Secretariat, 2014). Furthermore, according to (VisitmyPhilippines, 2014)
Cabanatuan is becoming a major investment hub and is considered as one of the most competitive
There are many things that one has to consider in establishing a business and one of it is
determining the type of real estate industry that an entrepreneur wants to push through. The real
estate industry refers to real properties including lands and improvements such as buildings, roads,
structures, fixture and utility systems. It has four (4) types: Land, Residential, Industrial, and
Commercial. (CFI Education Inc., 2018). From this four types, it is indirectly shown that
commercial real estate can generate more income with less expense rather than the other types
4|Page
indicated. Commercial real estate includes properties that are essential for the business in
generating income through capital gain or rental income. (View the Space, 2016). Aside from that,
an entrepreneur needs to choose whether to offer a service or product to its customer. According
to Root (n.d.), a service business is much more easy to manage as it offers the service of people
rather than manufacturing your own product that comprises much greater costs and inventory.
Also, a product cant be easily changed unlike services that can be customized according to what
the customers wants. Moreover, a product has its great deal of competition for having the same
product as others while a service can be differentiated to others by creating several innovation and
making it dynamic.
But the troubles of an entrepreneur doesn’t end by just determining what kind of business is
to be established. According to (Romero, 2011), finding the perfect location for your business is
one of the crucial and one of the important things that needs to be considered before you establish
a business. It needs to be carefully chosen for it makes way to make one’s business successful.
Location can affect many aspects in the business such as its operations, total sales and even the
expenses it generates (Hamel, 2016). A lot of businesses have faced their liquidation due to its
failure to find the right location. However, finding a good location is never easy. An entrepreneur
One of this is finding a space rather than initially buying a real estate because most start-up
business do not have enough funds to afford their own place and settle on finding a rental space
for their business. (Portman & Steingold, 2018). But there are only few available lots and legal
rental spaces for a business. Given the situation, it leads the researchers to conduct a feasibility
study that will provide a rental space for entrepreneurs for their emerging businesses entitled “A
Feasibility study on establishing Rental Spaces inside the city proper of Cabanatuan City”.
5|Page
A FEASIBILITY STUDY ON COMMERCIAL SPACES
6|Page
CHAPTER II
MARKET ASPECT
Marketing is a system of business activities designed to plan, price, promote and distribute
want-satisfying goods and services to present and potential customers. It is considered as the
lifeblood of every business transactions because it is a strategic way on how to cope up to the
needs and wants of the costumers, finding opportunities regarding it, introduce and market the
product, achieve customer’s loyalty and patronage. It is everything a company does to gain
customers and maintain relationships with them. It serves as a foundation on making the business
succeed and prosper. (Kenton, 2018). This aspect includes the following topics: demand, supply,
demand supply gap analysis, projected sales, marketing strategies and swot analysis.
The objective of the proposed project is to delight the customers, not just by meeting their
expectation but rather exceeding and going extra mile. Moreover, it’s about profitability.
Marketing aspect serves as the basis of the financial section through the projected demand. Every
business wanted to continuously make profit but the real reason for the business to succeed is to
prioritize the target market. The costumers will be the key factor to achieve the objectives of the
organization.
Objectives:
7|Page
2.1 Market Description
“Les Espazios” a commercial building, will provide the target market, which are
the businesses in Cabanatuan City, with commercial spaces for their businesses mainly to
The businesses around Cabanatuan City are the proposed target market of the study
who might be potential proponents in looking up a commercial space. There are 5,427
2. If we are going to establish a commercial space around Del Pilar St., will
If we are going to establish a commercial space around Del Pilar St., will you consider
availing our service?
Number of respondents Percentage
YES 13 86.67%
NO 2 13.33%
TOTAL 15 100%
Table 2.2.2 Summary of Consumer’s Willingness to avail the service
8|Page
3. What do you consider before choosing the spaces for your business? (You
What do you consider before choosing the spaces for your business? (You can choose
more than one option)
Characteristics Frequency Percentage
PRICE 8 53.33%
EXTERIOR/INTERIOR FEATURES 3 20.00%
LOCATION 11 73.33%
MAINTENANCE AND REPAIRS 2 13.33%
PARKING LOT 7 46.67%
Table 2.2.3 Summary of Businesses’ Considerations on Choosing Rental Spaces
4. How much is the usual rent you pay for the rental space you acquire?
How much is the usual rent you pay for the rental space you acquire?
Price Frequency Percentage
5 000 or less 0 0.00%
5 000 – 6 000 1 6.67%
6 000 – 7 000 4 26.67%
7 000 – 8 000 2 13.33%
8 000 – 9 000 1 6.67%
10 000 or more 6 40.00%
Table 2.2.4 Summary of Businesses’ Payment of rent for their Rental Space
9|Page
6. Do you usually sign a contract on how long would you stay on the rental
Do you usually sign a contract on how long would you stay on the rental space?
Number of respondents Percentage
YES 11 73.33%
NO 4 26.67%
TOTAL 15 100%
8. Based on your experience, how many is the ideal floor of the building when
renting a space?
Based on your experience, how many is the ideal floor of the building when renting a
space?
No. of floors Frequency Percentage
One-storey 11 73.33%
Two-storey 3 20.00%
Three-storey 1 6.67%
Table 2.2.8 Summary of Businesses’ Ideal No. of Floors in a Bldg.
10 | P a g e
2.3 Demand
desire to patronize a product or service based on the price set for it. It is the totality and
good indicator of what the target market wants. Demand helps in boosting the economy,
and without it, businesses would fail to progress productively. (Kenton, 2018) Knowing
the demand helps to determine the trend of the products. Analyzing the demand will help
the researchers to project the quantity of products that will be produce yearly.
spaces to put up their business instead of buying a lot of their own. Furthermore, some
business owners tend to look for a good commercial place where many customers are in
range than in residential areas. Finding a good location is a priority in putting up your own
business.
Year
Target Market
Ave.
Population 2014 2015 2016 2017 2018
Growth Rate
Business Establishments in 4173 4844 5044 5557 5427 7.01%
Cabanatuan City
Table 2.3.1 Average Growth Rate
(𝑪𝒀−𝑷𝒀)
*Computation for the Growth Rate: GR = 𝑷𝒀
11 | P a g e
Table 2.1 showed the computation of the growth rate of business establishments in
Cabanatuan City. The researchers obtain information for the past five years from the
Business and Licensing Division of Cabanatuan City Hall. It depicted the average growth
rate of 7.01% from year 2014 to 2018. This information is used to estimate the projected
population for the next five years, which is the expected number of business units to operate
in the city.
businesses from 2018 to 2024. The resulting figures for the projected population for the
next five years was shown in Table 2.3.2. By 2024, 8148 is the predicted the number of
business units in the Cabanatuan City that will bring off more opportunities to the business.
The survey results are used as a basis in projecting the figures shown in the tables
that follow. These figures are the estimated current and projected demand for rental space,
including the service currently availed and the service to be availed by the clients.
12 | P a g e
2.4 Supply
There are established commercial spaces offering the same services as what the proposed
project will be providing. The following are the commercial spaces within the reach by the
researchers particularly on how many spaces they offer how much is the monthly rent for the room.
The researchers obtained information from Cabanatuan City Hall that there are a total 323
real estate dealership business within the city for the calendar year of 2018 on which 48 of these
are commercial building and rental spaces. Therefore, it is estimated that the five (5) commercial
spaces constitute 14.7% of the total current market supply for the entire city of Cabanatuan.
Note: *32/14,7%
13 | P a g e
It is important to determine the total market share of the competitors in order to project the
supply of the business for the following years as it will be its basis in determining its current and
future supply. The total market share of the five commercial spaces in Del Pilar St. is estimated
to be 32 which is based on the survey made by the researchers and by the figures and number of
customers that they accommodate within a year. Through this value, the researchers is able to
determine and estimate the total market share of all the competitors or commercial spaces in
Cabanatuan City. It was derived from the current market share of the commercial spaces and the
*Note: The researches assumed the same growth rate as the population of the business
establishments in projecting the supply of services in the coming years.
for the service offered from the total projected supply of those service. This gap represents
the unsatisfied demand which the proposed project can target and eventually serve.
14 | P a g e
The positive gap showed that entering in real estate business in Cabanatuan City is still
recommended.
Rental fees should be a fair reflection of the value of the services given for the
a. The legal agreements between the owner and the aspiring occupants.
b. The initial contract signing which specifically focus on the length of time the
occupant will stay on the rental space and the amount of the rent set for it.
Based on the survey made by the researchers, 33.33% of business establishments have
their preferred price range of 10 000 and more while 26.67% preferred a 5 000 – 6 000
range of rent for their commercial space. On the other hand, based on the survey conducted
to five (5) commercial spaces, their usual rental fee for their occupants ranges from 7 000
and up.
Due to the subsequent data gathered by the researchers, the pricing range of the
commercial space to be established will start to a minimum rental fee of 10 000 and up to
a maximum of 15 000 a month. The minimum contract of operation of the occupant will
be six (6) months but can be subjected to change depending on the performance or
15 | P a g e
relationship of the business. The pricing range set for the service to be offered by the
commercial space considered many factors such as the size of the space, the capability of
the business, the demand for commercial spaces, the type of business and the competitors
Pricing Range
The total projected revenue was computed based on the pricing range set by the
researchers for the rental of the commercial space. The maximum range of 15 000 was
multiplied to the estimated number of businesses that the business will cover or will served
for the 1st year which is equivalent to the number of rooms of the commercial building.
The researchers assumed an estimate constant revenue of the business for the
following years of its operations due to its confinement to the number of rooms of the
16 | P a g e
2.7 Marketing Strategies
2.7.1. Place Strategies
Les Espazio will be located in Del Pilar St., Cabanatuan City. Del Pilar is
considered to be a strategic location for a commercial building because it lies within the
intersection along Bitas, Cabanatuan City where many potential customers can be found
which would be an ideal location for businesses who are looking up for a suitable location
to start up a business.
Different high schools and universities such as Nueva Ecija High School,
Flowerlane Montessori Children’s House, Regina Assumpta Kids Academy Inc. etc are all
near the proposed location. The location of the business will be accessible enough to meet
Moreover, it is near to other landmarks and populous places like freedom park,
crossing, hospital, Harvest hotel and many others that is a great opportunity for people to
know the commercial building and inquire on renting up a space to establish their
2.7.2. Promotion
2.7.2.1. Poster
Posters will be placed in our store. The design of the poster can able to catch
the attention of the customers because of the information provided as well as its design. It
is a great strategy to convince the market to avail the service that was offered and a suitable
way to introduce the business in the market. Five posters will be produced which are good
17 | P a g e
2.7.2.2. Facebook Page
acquiring their needs and preferences. Surfing the internet has become one of the easiest
ways to have quick access to information and trends. The proponent will be creating a
public facebook page that is in the range of possible customers and internet users. This will
be a great help for them to know the concept and details of Les Espazios. Moreover, it will
also provide good communication relationship with the people, for the researchers will be
and give them insights and suggestions that will help them decide and encourage the idea.
2.7.2.3. Flyers
Flyers can convey wide range of possible buyers for it can be brought and
viewed in other places. The store will produce 25 flyers per day and be distributed to
various businesses around the location. It will be given in the first three (3) months of the
The sales plan aids on making a good impression to the existing and/or potential
customers of the business. The business will see to it that the customers will be satisfied
by providing quality services and at the same time, actively monitoring their feedbacks
and satisfaction. The owners should be in active communication to its customers to check
their state in the space and make necessary agreements and improvements that they will
demand. Emphasis will be more on client retention over new client acquisition since it
18 | P a g e
will be difficult for the business to acquire customers that will stay over a long time in the
space that will be offered. Moreover, loyalty and trust for existing customer yields a
favourable and constant sales for the business and it makes the business to be in
SWOT Analysis
Strengths
The location of the business is accessible enough to meet the target market.
The business doesn’t need maintaining monthly expenses once it was fully
established.
The value of the land and building of business will continue to generate higher
It provides modern communication tools including print ads and website that will
Weaknesses
The return of the capital investment is undetermined or rather will take a long time
There can be difficulty on generating stable income because there could be times
19 | P a g e
Opportunities
The businesses desperation for available and ideal lot or space to put up their
Businesses who wanted to branch out their business or those who are up for
Threats
Other commercial buildings and massive businesses within the vicinity will be the
The growing number of businesses within the area might cause a declination on the
20 | P a g e
CHAPTER III
TECHNICAL ASPECT
After determining the details about the marketing aspects such as marketing strategies,
promotions, and etc. the technical factors will be analyzed. The cost of the materials used in
establishing the rental spaces will be deduced. Also, the location of the business will be shown as
well as the technology that may be used while the business is operating. The technical aspect will
indicate the logistic plan on how the business will deliver and provide its service. The expense of
the establishing process should be reasonable and based on factual costing to verify the feasibility
of the business.
Every technical aspect will be taken into account for the technical soundness analysis
In regards with projecting the technical feasibility, the following technical requirements
1. By stating the:
2. By showing the estimated total project cost and enumerating the major items of capital
cost; and
21 | P a g e
Objectives:
1. To identify the kind of service the business offers which includes the description and
its processes.
3. To illustrate the actual size of the rental spaces as well as its layout
4. To determine the supplies necessary and the materials used in building the
infrastructure
3.2.1.1. Contract
The contract will include the time period a business will stay in the rental space which
should be in a minimum of 2 years. The extent of responsibility of the leaser and the owner
regarding the spaces should also be incorporated in the contract. Moreover, the financial
After the issuance of contract, both the leaser and the leasor must agree with the terms
22 | P a g e
stated. The signature of the leaser and leasor in the contract will be the final step for this
matter. Note that the owner must ensure a copy disseminated to the leaser and must produce
The leaser is required to pay one month advanced and two months deposit as per
the law says in before the business can be installed in the rented space. The one month
advanced will be the one month’s rent upfront before moving in while the two months
deposit will be a security deposit that covers any unexpected damage to the property or any
outstanding utility bills the leaser might experience during the rental period.
The leaser should also comply with the monthly payment in a certain date which is
5 days advance every month. If the leaser failed to pay on its due date, the owner will
charge daily penalty to its monthly rent which will cost 100 pesos.
3.2.1.3. Utilities
Since the commercial building will only be involved in lending rental spaces, the
water and electric bill of the leaser’s business will not be covered in the monthly rent. The
leaser should take full responsibility on those bills as they were consumed in their business.
23 | P a g e
3.2.1.4. Security
one at the left side front and one at the right side front. Through the installed CCTVs, the
security of each leasers and their spaces will be ensured. The instillation of the CCTVs will
be covered by the owner. However, the computer or any equipment that will be used to
monitor the feeds from the CCTV will be produced by the leaser.
The leaser has the responsibility to inform the leasor 6 months prior to their exit
and once the rental time period has been reached, the leaser has to ensure that the space is
in its good condition before leaving. Any damage on the space during the rental period of
the leaser will be charged as an additional payment. Right after a leaser leave the space,
the owner is free to look for another leaser that will occupy the available space.
Each spaces will have parking lots for the leasers and for their customers. A parking lot for
the leasers and for the customers of the leasers will be placed in front of the spaces to accommodate
24 | P a g e
3.2.3. Taxes
The owner of the commercial building will have to pay different taxes issued by the
municipal and the city. One of those is the Real Property Tax (RPT) annually as per stated under
Local Government Code of the Philippines (Republic Act No. 7160). The cost of the tax will be
ranging between 1 percent of the assessed value of the real property. The owner must pay RPT to
the city or municipal treasurer’s office and any delay on payments will cost penalties (Lamudi,
2017).
Each leaser is in-charge in maintaining the cleanliness and sanitation of each space.
However, the whole building should be maintained by the owner annually to retain its edge to the
other competitors-the image of the building as a new and attractive looking building. The owner
must allocate funds for the maintenance and repairs of the building.
factor by the leasers in choosing spaces for their businesses. A good location will guarantee the
environmental safety from flood zone, which is a common environmental hazard in Cabanatuan
City, and a good property access. The location should be accessible from customers to ensure the
leasers of their consistent income. The location of the proposed business will be in a vacant lot
along Del Pilar Street around the city proper of Cabanatuan City, Nueva Ecija near Harvest Hotel.
25 | P a g e
Figure 3. Vicinity Map
26 | P a g e
3.4. Building Layout
The building will be established in a 300 square meters lot with 3 spaces. Each space will
have a measurement of 100 square meters each that will be composed of the actual space for
business, parking lot, and a comfort room. The parking lot in front of a room measured 4x10 meters
The interior of the spaces will have a glass front door to match the level of the target
businesses being the professional services and medium-sized businesses. Each space is a studio
type room and can be customized anytime. Any equipment that the leaser wish to put inside the
space will be allowed given that it will be all under the payment of the leaser.
27 | P a g e
3.5. Building Maintenance
The commercial building owner will lease the spaces for 15,000 each per month. The
researchers concluded that further renovations and maintenance must be made to meet the needs
Carpentry Works
Labor 2 1,000.00
Total ₱5,648.00
28 | P a g e
3.6. Equipment and Fixtures
Equipment and Fixtures will be purchased in Cabanatuan City through cash. All equipment
and fixtures are on its brand new state to ensure the quality and usefulness of each. Ensuring the
quality and usefulness of those will responds to the demands and wants of the leasers. The price
Unit
Description Source Use Qty Total
Cost
Bazaar prevention.
Trash Bin
Total ₱24,733
29 | P a g e
3.7. Utilities/Facilities
The building’s electricity will be provided by CELCOR, water by Cabanatuan City Water
District. Each spaces will be having 3 three different meter for both electric and water bill. The
following cost for instillation of electricity and water will be listed below.
Total 31,500
30 | P a g e
CHAPTER IV
MANAGEMENT ASPECT
Management is considered as the brain of the business as it dictates the flow of action of
the business. Managerial entities are responsible for exercising organizational resources to ensure
The management aspect includes the tasks and responsibilities of a qualified manager
which are crucial for the success of the business, fulfillment of the legal requirements and other
pre-operating tasks needed when establishing a new business, and ensuring the proper governance.
Objectives
The form of ownership that will be implemented by the business is sole proprietorship. A sole
proprietorship is when a business is owned and managed by a single individual. This means that
the business owner is solely liable for all business transactions, profits, losses, assets, and
31 | P a g e
liabilities. The owner will also be in control for all the decision-making needed for the business.
Sole proprietorship enjoys the advantages such as ease of formation, maintenance, and
4.2. Capitalization
The sole owner, Mr. Licinio S. Valino will allot an amount of P5,150,000.00 from his personal
savings and profit from his other businesses. The amount will be used to cover pre-operating
expenses, accounting expenditures, operating expense, cost of goods sold, and other forms of
Total 5,150,000
4.3.1 Vision
Les Espazios see itself to go above and beyond the standardized services for commercial
32 | P a g e
4.3.2. Mission
Les Espazios provide high level of service while exceeding our customer’s expectations.
The best interests of our clients will always come first and we will place the clients’ concerns
ahead of our own in each and every transaction, as we are dedicated to the development of long-
S- Suited for business owners who wishes to explore their entrepreneurial abilities
E – Ensure that the building has up-to-date structure with the required safety and legal
necessities
Owner/
Manager
33 | P a g e
4.5. Manpower Requirements
1. Owner/Manager
1.1. Requirements
1.1.4. Can discriminate tenants based on their ability to pay rent and the sustainability of
their business
1.2.2. Will be in charge of major decision making activities and overseer of business
1.2.4. Will handle repairs and fixtures in certain obligations in a timely and efficient
manner
1.2.8. Will handle taxes and annual renewal of business permits used for operations
1.2.9. Will take responsibility for any courses of actions of business whether failing or
succeeding
34 | P a g e
4.6. Legal Requirements
A business name registration certificate must be acquired from the Department of Trade and
Industry with a validity of five years, the following requirements are as follows:
Two accomplished copies of application form of business name registration signed by the
sole proprietor
Two (2) original valid government ID with specimen signature of the sole proprietor
Payment of registration fee (Php 500.00) and documentary stamp tax (Php 15.00)
permits within the City. The office ensures that business owners experience ease in doing business
The acquisition of legal permits applicable by the type of business is crucial for the pre-
operation of business. The business must obtain a business permit for new applicants to officially
1. Fully accomplished form of New Business Permit Applications signed by the sole
proprietor
5. Occupancy Permit
35 | P a g e
6. Tax Declaration
After the obtaining the new business permit, the business must then proceed to file for the
application of business permit tax in the City Business Licensing and Investment Promotion
Office. The following requirements must be submitted to be granted the business permit tax:
1. Occupancy Permit
2. Barangay Clearance
4. Payment of the business tax of business activities essentially consists of sales and
services (P3000.00)
5. Overall payment for Regulatory Fees and Charges (P965.00) zoning fee (P50) from the
City Planning and Development Office, and the Fire Safety Inspection Fee (P307) from
36 | P a g e
4.7. Policies and Agreements
Policies are a set of rules to be followed by the leasers implemented by the management in-charge.
A. BIR Clearance
C. Tax return
2. DUE DATES. Rent is due at every 28th of the month. Any payment later than that
will be considered late. Notice of payment every month will be reminded one week
prior to the due date. Two weeks of grace period will be allotted for late payments
with no penalties however any late payments exceeding the period will pay a
penalty of P100.00 for every succeeding day. Early payments for rent are
3. PERSON IN CHARGE. Mr. Licinio S. Valino is the official person in charge and
owner of the business. Payments and inquiries will be received only by her and
other authorized personnel such as her nuclear family and authorized helpers. If
payments are handled through other authorized personnel, please ask for
verification notes.
37 | P a g e
4. RENTAL PAY. Rent may be paid thru cash, checks, or fund transfers. Official
receipts will be issued after complete payment of rent. The leasers and rentee will
5. REPAIRS. The owner is liable for every repair on the base room. Any additional
appliances and furniture added by the leaser will be in his/her responsibility. If the
tenant chooses to modify the room with major renovations such as changing floor
electric bills. Eventhough our management issues repair, if we deemed the leaser
tenant.
7. LEASING. Leasers are expected to lease the rental space for a minimum of six
months. After expiry of initial lease, the issuance of renewal will be automatically
processed monthly thereafter. If the tenant wishes to vacate the rental space, please
give a 6-months-notice
increase in your rent. Should this situation occur during our management, you will
9. EVICTIONS. Failure of payment for two straight months will and any unlawful
38 | P a g e
automatically qualify for evictions. Should the management initiate evection
proceedings and defiance of the occupant is met, legal actions will ensue.
10. BREACH OF CONTRACT. A failure to perform any promises and terms stated
situation happen during the rental period, legal actions will be conducted.
Pre-Operating Activities:
Start of Operation
39 | P a g e
CHAPTER V
FINANCIAL ASPECT
The financial aspect of the feasibility study quantifies the results of the marketing,
technical, management aspect and legal phase of the project study and express in peso terms the
This chapter covers the presentation of the expected financing requirements and projected
financial statements which includes the statement of financial position, statement of financial
performance, changes in equity and cash flows to assess the profitability and feasibility of the
project.
Objectives:
a. to make a realistic, complete, and conservative estimate of the total cost to put up a project
b. to make complete, safe, and realistic projections of operating cost and revenues
c. to determine the company’s earning performance and the soundness and liquidity of its
financial positions
d. to be able to project the feasibility of the project based on the financial statements and
ration used.
40 | P a g e
The following assumptions are considered in computing the projected financial
Revenue acquisition will be constant annually based on fixed amount of rent from
leasers.
Repairs and maintenance expense in the first year is zero and on the second year is 5,
Non-current assets have a salvage value of 10% of its cost and depreciated using a
Taxes to be paid annually were derived based on the 1% value of the building and
permit & licences were estimated based on the documents believed to be annually paid.
41 | P a g e
Special Requirements for Real Estate Dealer/Commercial
Building Business
Total ₱7 152.00
42 | P a g e
5.2 Sources of Funds
The proposed project will require an initial capital of five million one hundred fifty
thousand pesos (₱5 150 000) to cover the necessary start-up cost and an amount of cash to support
daily operations.
Service Revenue
Rent Revenue ₱540, 000 ₱540, 000 ₱540, 000 ₱540, 000 ₱540, 000
Total ₱540, 000 ₱540, 000 ₱540, 000 ₱540, 000 ₱540 000
Less: Operating
Expenses
Taxes, Licences & 30, 000.00 34, 872.00 35, 484.00 36, 108.24 36 744.96
Permits
Repairs & Maintenance 0.00 5, 648.00 5, 648.00 5, 648.00 5, 648.00
Total Operating ₱107 581.54 ₱118 101.54 ₱118 713.54 ₱119 337.78 ₱119 974.5
Expense
Total Projected 432 418.46 421 898.46 421 286.46 420 662.22 420 025.50
Operating Income
Total Projected Net ₱432 418.46 ₱421 898.46 ₱421 286.46 ₱420 662.22 ₱420 025.50
Income
Table 5.3.1 Projected Statement of Financial Performance
Operating Activities
43 | P a g e
Cash received from ₱540 000 ₱540 000 ₱540 000 ₱540 000 ₱540 000
rental fees
Cash paid for:
Taxes, Licenses & -7 152.00 -30 000.00 -34, 872.00 -35, 484.00 -36, 108.24 -36 744.96
Permits
Repairs & 0.00 -5, 648.00 -5, 648.00 -5, 648.00 -5, 648.00
Maintenance
Net cash flow -7 152.00 510 000.00 499 480.00 498 868.00 498 243.76 497 607.04
provided by (used
in) operating
activities
Investing Activities
Office Equipment & -24 733.00 0.00 0.00 0.00 0.00 0.00
Fixtures
Land -3 000 000.00 0.00 0.00 0.00 0.00 0.00
Net cash flow -5 056 233.00 0.00 0.00 0.00 0.00 0.00
provided by (used
in) investing
activities
Financing Activities
Capital Withdrawal -259 -253 139.08 -252 771.88 -252 397.33 -252 015.3
451.076
Net cash flow 5 150 000.00 -259 -253 139.08 -252 771.88 -252 397.33 -252 015.3
provided by (used 451.076
in) financing
activities
Net Cash Flow 86 615.00 250 548.924 246 340.92 246 096.12 245 846.43 245 591.74
Add: Beginning 0.00 86 615.00 337 163.924 583 504.844 829 600.964 1 075
Cash Balance 447.394
44 | P a g e
Cash & Cash ₱86 615.00 ₱337 ₱583 ₱829 ₱1 075 ₱1 321
Equivalent, ending 163.924 504.844 600.964 447.394 039.134
Table 5.3.2 Projected Statement of Cash Flows
Beg, Capital ₱5 150 000.00 ₱5 150 000.00 5 322 967.384 5 491 726 764 5 660 241.344 5 828 506.234
Projected 0.00 432 418.46 421 898.46 421 286.46 420 662.22 420 025.50
Income
Withdrawals 0.00 -259 451.076 -253 139.08 -252 771.88 -252 397.33 -252 015.3
End, Capital ₱5 150 000.00 5 322 967.384 5 491 726.764 5 660 241.344 5 828 506.234 5 996 516.434
Assets
Current Assets
Cash & Cash 86 615.00 337 163.924 583 504.844 829 600.964 1 075 447.394 1 321 039.134
Equivalents
Prepaid Permit and 7 152.00 7 152.00 1 504.00 1 504.00 1 504.00 1 504.00
Licenses
Total Current 93 767.00 344 315.924 585 008.844 831 104.964 1 076 951.394 1 322 543.134
Assets
Non-current Assets
Land 3 000 000.00 3 000 000.00 3 000 000.00 3 000 000.00 3 000 000.00 3 000 000.00
Building 2 000 000.00 2 000 000.00 2 000 000.00 2 000 000.00 2 000 000.00 2 000 000.00
45 | P a g e
Less: Accumulated - 77 581.54 155 163.08 232 744.62 310 326.16 387 907.70
Depreciation
Total Non-Current 5 056 233.00 4 978 651.46 4 906 717.92 4 829 136.38 4 751 554.84 4 673 973.3
Assets
Total Assets 5 150 000.00 5 322 967.384 5 491 5 660 5 828 506.234 5 996 516.434
726.764 241.344
Equity
Owner’s Capital 5 150 000.00 5 322 967.384 5 491 5 660 5 828 506.234 5 996 516.434
726.764 241.344
Total Liabilities & ₱5 150 5 322 967.384 5 491 5 660 5 828 506.234 5 996 516.434
Equity 000.00 726.764 241.344
Table 5.3.3 Projected Statement of Changes in Owner’s Equity
5.4 Schedules
Depreciation Schedule
46 | P a g e
5.5 Financial Statement Analysis
Payback Period
Payback Period
Return on Investment
Return on Investment
Year 1 2 3 4 5
Net Income 432 418.46 421 898.46 421 286.46 420 662.22 420 025.50
Average 5 322 967.384 5 491 726.764 5 660 241.344 5 828 506.234 5 996 516.434
Investment
ROA 8.12% 7.68% 7.44% 7.22% 7.00%
47 | P a g e
CHAPTER VI
SOCIO-ECONOMIC ASPECT
The socio-economic aspect tackles the significance of the feasibility study and the business
itself to the society and to the economy. It will discuss how the business affects the society as a
whole.
48 | P a g e
16.4372
49 | P a g e
6.2. Social Desirability/Impact of the Feasibility Study
To the owner of the business, the feasibility study will measure the viability of the business
in terms of:
a) Marketing aspect;
b) Technical Aspect;
d) Financial Aspect
To the leasers, the study will give assurance that the established commercial space business
has been researched thoroughly and effectively which directly benefit them as a whole.
To the owner of the business, the business will generate additional income which will
To the leasers, the commercial spaces will be their foundation in establishing their desired
50 | P a g e
To the government, the business will contribute to the funds and taxes that is used in the
To the economy, establishing a commercial space for newly opened businesses will create
51 | P a g e
CHAPTER VIII
CONCLUSION AND RECOMMENDATION
Conclusions:
Based on the results obtained from the study, the following conclusions are drawn:
1. As the population increases, the available land for commercial areas decreases while the
2. After the thorough research and investigation of the profitability, acceptability and
Espazios” is feasible.
Recommendations:
Based on the conclusions made, the following suggestions were offered to further improve
the project:
1. Further studies should analyse long term projected income of more than 10 years
2. The business owner should consider the expansion of the commercial space to maximize
3. Splitting the area of one commercial space should be studied to accommodate small time
52 | P a g e
BIBLIOGRAPHY
53 | P a g e