347 Article Text 946 1 10 20220123
347 Article Text 946 1 10 20220123
347 Article Text 946 1 10 20220123
FEASIBILITY OF ESTABLISHING
INTEGRATED SCHOOL IN LINGAYEN CAMPUS
Celeste T. Mercado
[email protected]
Faculty, College of Education, PSU Lingayen Campus
ABSTRACT
The study looked into the feasibility of putting up an Integrated School in Pangasinan State
University, Lingayen Campus for the school year 2017-2018. The study is used as basis in terms
of administrative decisions whether to establish the school or not. The study made use of
documentary analysis and survey of respondents from potential students who are willing to
enroll in the school. It is recommended that based on the available resources and data generated
in this research, an establishment of Integrated School in PSU Lingayen Campus is feasible.
INTRODUCTION
83
Asian Journal of Multidisciplinary Studies
Vol. 1, No. 3, Special Issue (2018)
ISSN 2651-6691 (Print)
ISSN 2651-6705 (Online)
84
Asian Journal of Multidisciplinary Studies
Vol. 1, No. 3, Special Issue (2018)
ISSN 2651-6691 (Print)
ISSN 2651-6705 (Online)
85
Asian Journal of Multidisciplinary Studies
Vol. 1, No. 3, Special Issue (2018)
ISSN 2651-6691 (Print)
ISSN 2651-6705 (Online)
E. Instructional materials
The AVR shall serve as
The PSU Lingayen Integrated venue to film viewing activities as
School will make use of instructional well for other significant events in
materials used and adopted in the regular the school like meeting, conference,
national schools. Other resource etc.
materials maybe used as references for
enrichment. Faculty members of the D. Computer Room
College of Teachers Education and
Technology will also develop The Computer Room shall be
instructional materials. provided to house computer units to
In addition, the utilization of be used for Computer classes for
technology in the classroom activities their computer-aided instruction
shall be given due priority and (CAI) sessions. It shall be managed
encouragement. by a teacher with a major in
computer education.
86
Asian Journal of Multidisciplinary Studies
Vol. 1, No. 3, Special Issue (2018)
ISSN 2651-6691 (Print)
ISSN 2651-6705 (Online)
87
Asian Journal of Multidisciplinary Studies
Vol. 1, No. 3, Special Issue (2018)
ISSN 2651-6691 (Print)
ISSN 2651-6705 (Online)
contractual and part-time status will PhP 1,540,000. Below is the projected
have their salaries drawn from the income for S. Y. 2017-2018.
income and saving of the school
since it operates under self-
liquidating mechanism. Table 3
Projected Income/Collection
Below is the budgetary requirement for S. Y. 2017-2018
for the proposed PSU LINGAYEN
CAMPUS INTEGRATED SCHOOL Level No. of Fees Total
Enrollees
Table 2
Kinder and 80 10,000 800,000
Projected Operating Expenses of the
Grade I
Proposed Integrated School
Grade 7 80 15,000 1,200,000
Category Monthly Annually and 11
A. Personnel 193,450.00 2,321,400.00 TOTAL 2,000,000
Services
B. Utility Expenses 22,000.00 264,000.00
C. Maintenance 57,000.00 684,000.00 The table above shows what with 160
Expenses enrollees, it can generate an income of
D. Faculty 16,667.00 200,000.00 Php2,000,000 which is able to support the
Development salary of the contractual employees as well
E. Personnel N/A 13,000.00 as other expenses reflected in Table 2.
Incentives
(Bonus, PIB,
Clothing, etc)
Grand Total 28,117.00 3,599,400.00 Table 4
Projected Income/Collection
for S. Y. 2018-2019
The table shows the breakdown of expenses
in terms of personnel services, utility Level No. of Fees Total
expenses, maintenance expenses, faculty Enrollees
development and personnel incentives has
the annual rate of 3,599,400.00 with Elementary 120 10,00 1,200,000
personnel services ( contractual and part High School 160 15,000 2,400,000.00
time status) taking the most of the expenses.
However based on the faculty listing, most TOTAL 3,600,000.00
faculty members have permanent status,
some are (7) contractual and there is no part
time status. To support the expenses on With the projected enrollees of 280 students
contractual faculty salary with PhP22,000.00 due to opening of classes for more year
for 10 month that is PhP 220,000.00 with levels during the second year of operation, a
seven contractual faculty that would give total collection of 3,600,000.00 is expected
to cover all the items in Table 2. But since
88
Asian Journal of Multidisciplinary Studies
Vol. 1, No. 3, Special Issue (2018)
ISSN 2651-6691 (Print)
ISSN 2651-6705 (Online)
Table 5 Table 7
Projected Income/Collection for S. Y. Projected Income/Collection
2019-2020 for S. Y. 2021-2022
High School 200 15,000 3,000,000.00 High School 240 15,000 3,600,000.00
With the projected enrollees of 360 students With the projected enrollees of 440 students
due to opening of classes for more year due to opening of classes for more year
levels during the second year of operation, a levels during the second year of operation, a
total collection of 4,600,000.00 is expected total collection of 6,600,000.00 is expected
to cover all the items in Table 2 with savings to cover all the items in Table 2 with savings
or income of 1 million on the third year of or income of 2.5 million pesos on the fourth
operations. On the third year, it can said that year of operations.
the school is already fully self –sustaining
with savings or income earned. Table 8
Projected Operating Expenses for the
Table 6 Next Five (5) Years
Projected Income/Collection
for S. Y. 2020-2021 Year 2017 2018 2019 2020 2021
Level No. of Fees Total Expe 3,599 3,743 3,893,1 4,165,6 4,457,2
Enrollees nses ,400 ,376 11.04 28.81 22.83
(in
Elementary 200 10,00 2,000,000.00 pesos
)
High School 240 15,000 3,600,000.00
(Note: Increase of 4% for 2017 and 2018 and 6% of
TOTAL 5,600,000.00 2019 and 2020)
89
Asian Journal of Multidisciplinary Studies
Vol. 1, No. 3, Special Issue (2018)
ISSN 2651-6691 (Print)
ISSN 2651-6705 (Online)
sustaining, meaning it can support all of its Table 10 gives a glimpse that during the first
operational expenses. two years of operation of the schoo [5] l,
there is negative or no income earned
Table 9 (saved), in fact even deficit. But for the
Project Tuition Fee Collection for the succeeding years due to increase of
Next Five (5) Years enrolment, it can be seen that there is
already income generated and all operational
Year 2017- 2018- 2019- 2021- 2020- expenses have already been covered.
2018 2019 2020 2022 2021
Table 11
Collec 2,000, 3,600, 4,600, 5,600, 6,000,
Summary of Collection, Expenses and
tion 000 000 000 000 000
Income for the Next Five (5) Years
(in
pesos)
Year Collection Expenses Income
(Note: Kindergarten, Grade 1 and Grade 7 and 2017- 2,000,000 3,599,400 -1,599,400
Grade 11 will be offered for the School Year 2017- 2018
2018; Kindergarten, Grade 1 and 2 Grade 7,8,11 and
12 will be offered for the School Year 2018-2019; 2018- 3,600,000 3,743,376 -143,376
Kindergarten, Grade 1, 2, 3, and Grade 7, 8, 9, 11 2019
and 12 will be offered for the School Year 2019-
2020; and Kindergarten, Grade 1, 2, 3, and 4 and 2019- 4,600,000 3,893,111.04 706,888.96
Grade 7, 8, 9, 10 11 and 12 will be offered for the 2020
School Year 2020-2021; and Kindergarten, Grade 1-
5 and 7-12 will be offered for the School Year 2021- 2020- 5,600,000 4,165,628.81 1,434,371.19
2022 ) 2021
Based on the above table, the following is 2021- 6,000,000 4,457,222.83 1,542,777.17
the projected income for the next five years 2022
of the operation:
Total PhP 19,858,738.70 PhP
Table 10 21,800,00 1,941,261.30
Projected income for the Next Five (5)
Years
The above table shows that net income to be
Year 2017- 201 2019- 2020- 2021-
generated by the school for the next five
2018 8- 2020 2021 2022 years is at PhP 1,941,261.30 given the steady
201 increase in the enrolment and number of
9 classes to be opened per year.
90
Asian Journal of Multidisciplinary Studies
Vol. 1, No. 3, Special Issue (2018)
ISSN 2651-6691 (Print)
ISSN 2651-6705 (Online)
91