feasibility on backpackers' lodge.docx

Upload: jakki-v-tinkerbelle

Post on 01-Mar-2018

223 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    1/29

    A FEASIBILITY STUDY ON

    BACKPACKERS LODGING

    HOUSE BUSINESS

    Page 1of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    2/29

    CHAPTER I: INTRODUCTION

    INTRODUCTION

    Backpacking is a form of low-cost, independent international travel. It includes

    using a backpack or any easy-to-carry luggages for long distance-travelling in a

    longer period of time. People who engage in this kind of travelling usually called

    as backpackers.

    Backpackers are typically associated with young people and catered mostly by

    foreign nationals. Most of them are typically conscious with price due to the

    length of time they travel from one country to another.

    Backpacking, for most youth, is considered as an education instead of a

    vacation. In some countries, the youth considered it as their rite of passage.

    Some have their backpacking trips during their gap year or before they join

    the workforce.

    Backpacking as a lifestyle and as a business has grown considerably in the

    2000s as a result of low-cost airlines and cheaper accommodations in many

    parts of the world but not in all countries especially in Philippines.

    Philippines is not yet ready for backpackers which result to bad experiences for

    those who tried backpacking in the country. Only few hostels for backpackers

    are still few and because of that, backpackers flock to expensive lodging

    houses.

    With proper management and cheaper rates offered, running a backpackers

    lodging house can be a good business. Running such business can give a

    favorable return of capital or investment. Aside from that, running a lodging

    house can help the backpackers experienced a wonderful time without

    worrying their budget for the entire trip.

    A.STATEMENT OF THE PROBLEM

    In this regard, the main essence of this study is to establish a backpackers

    lodging house that offer a cheaper accommodation for those who will engage in

    Page 2of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    3/29

    backpacking. To determine the worthwhile of the study, it will seek to answer

    the following aspects:

    Marketing Aspect

    Who will benefit on the proposed backpackers lodging house?

    What method should the business ratify in order to introduce and compete

    with the other existing backpackers lodging house businesses?

    Management Aspect

    How would the business be managed successfully and maintain it?

    Technical Aspect

    How the business can practically put into effect?

    Financial Aspect

    How can the business earn profit and underrate its cost?

    B.OBJECTIVE OF THE FEASIBILTY STUDY

    To be able to identify the effectiveness of the proposed business in the market.

    To be able to formulate the most effective management techniques in operating

    a business.

    To find out how the business be practically put into effect.

    To be able to find effective strategies of increasing the profit of the business

    while underrating the cost.

    C.SIGNIFICANCE OF THE FEASIBILITY STUDY

    It is a challenge at the same time a great risk to put up a business. Many

    factors should be considered before making a final decision. This study would

    be a great help to people especially to those who are interested to have a

    backpackers lodging house business. The research would allow those

    interested to see the risks and benefits of such business. This would also help

    Page 3of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    4/29

    and support the backpackers to find a place that is cheaper yet secured and

    clean.

    D.METHODOLOGY

    The research methodology to be used in conducting this project study is the

    descriptive method of research which helps the researcher since this type of

    research method concerned with the description of data and characteristics

    about the population that provides an accurate portrayal of the characteristics

    of a particular individual, situation or a group in a current trend of the

    operation.

    Sources of Data

    The primary source of data for this study is through distribution and

    conduction of questionnaires and interview from possible travelers who are

    interested in backpack traveling.

    The other sources of data to be used in this study are books, other related

    research papers and studies and through the internet.

    E.SCOPE AND DELIMITATION OF THE FEASIBILITY STUDY

    This study tends to establish a backpackers lodging house in#45 Pamaong

    Ext St. Brgy Cogon, Tagbilaran City, Bohol.

    This study will cover the future market which are the foreign and domestic

    travellers who will visit Bohol. According to the Philippine Statistics Authority

    in the report about the Distribution of Regional Travellers in the Philippines,

    2002, there are 17,243 foreign travellers and 75,396 domestic travellers who

    visited Bohol during that year.

    Kindly see link for the data

    http://www.nscb.gov.ph/stats/ptsa/statistics/stat_travellers.asp

    Though backpacking is not still popular in the Philippines especially in Bohol

    but it can be the next backpacking capital in few years. With lots of varied

    attractions like beaches, mountain trekking, world-class diving sites, friendly

    Page 4of 29

    http://www.nscb.gov.ph/stats/ptsa/statistics/stat_travellers.asphttp://www.nscb.gov.ph/stats/ptsa/statistics/stat_travellers.asp
  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    5/29

    locals, stunning tropical islands and a unique mix of Asian, Spanish colonial

    and US influences, Philippines has its cutting-edge to be the next backpacking

    destination.

    With the regards to Bohol, as the proposed location site, Bohol is an idyllic

    place where lots of tourist spots to visit. As of this moment, Bohol is a tourist

    and business destination and lots of foreigners and also local tourist kept on

    coming back to this island because of major tourist attractions.

    F.REVIEW OF RELATED LITERATURE

    The proponent made a review from a certain essay entitled Advantages andDisadvantages of Backpacker Tourism-Tourism Essay from UKEssays. The

    essay has provided important information about the nature of backpacking and

    how it will benefit the host community locally and globally.

    Though backpackers travel only on tight budgets but the list is long when we

    count on the advantages they will provide to the community. Backpacker

    tourism has effects on destinations reached ranging economic, environmental,

    technological, socio cultural and political benefits.

    When backpacker tourists stop in certain destinations, they tend to share their

    experience and knowledge about new technologies to the locals which can be a

    bid advantage to them. Through interacting with the people, they acquire new

    relationships in the course of their travel. Some may even result to marriages.

    Most often, backpackers come from developed worlds and by exposing to the

    places they visit they can help by giving information and can provide activitism

    that channel toward change and even influenced developed countries to share

    their expertise to the locals.

    Backpacker tourism can also influence progress to the host countries and

    communities even to the grassroot levels. Backpackers usually stay at cheap

    places and eat and purchase things in establishments that are run locally.

    They also provide destination areas with foreign exchange earnings. Thus,

    backpacker tourism can aide host communities in their economic growth.

    Page 5of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    6/29

    In conclusion, backpacker tourism and other forms should be encouraged

    because however minimal one type of tourism benefits the destination areas if

    put together they form a compact advantage moreso to the economic well being

    of that place.

    G.DEFINITION OF TERMS

    1.Backpacking - means traveling on a budget, usually for longer distances,

    seeing many different countries and for a longer time than normal holiday

    travelers.

    2.Backpackers- someone who backpacks.

    3.Lodging House a rooming house.4.Guests a person who pays for the services of an establishment (as a hotel

    or restaurant).

    5.Traveler a person who is traveling or who often travels.

    6.Reservation an arrangement to have something (as a hotel room) held for

    ones use; also: a promise, guarantee, or record of such engagement.

    7.Check Out settle ones hotel bill before leaving.

    Page 6of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    7/29

    CHAPTER II: MARKETING ASPECT

    A.Industry Profile

    The proposed project will be introduced with a business name named Collective

    Progress Multi-Purpose Cooperative (CPMPC) Backpackers Lodging House. The

    business name is based on the purpose of the business to provide a cheaper

    and comfortable accommodation for all backpackers who would like to visit

    Bohol.

    B.Demand Analysis

    Table 1

    Demand Analysis

    TARGET MARKET POPULATION SIZE PERCENTAGE OVER

    THE TOTAL

    POPULATION SIZE

    Respondents 20 100%TOTAL 20 100%

    50%

    30%

    15%5%

    Age Group

    18 to 24 yrs25 to 34 yrs

    35 to 44 yrs

    45 yrs +

    The target market will be 18 to 34-year-old living on a budget, out of a

    backpack and international travelers. Although there will be competition

    Page 7of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    8/29

    among the hotels, resorts, etc. , however, considering the data provided by

    Philippine Statistics Authority, large amount of travelers are flocking to Bohol

    yearly. Twenty (20) backpackers are interviewed for the study.

    C.Estimation of Present Demand

    75%

    25%

    Target Market

    Willing to go backpacking inBohol

    Prefers another torist

    !estination

    Based on the interviews and questions conducted by the proponent, the

    summary of the present demand arrived as shown on the Table 2. A total of 15

    out of 20 respondents or 75% of the total population size are willing to visit

    Bohol as their next backpacking destination site. Five of the respondents or

    25% of the population size are not interested and prefers to go to another

    tourist destination site.

    D. Projection of Future Demand

    Table 3: Future Demand

    MARKET PRESENT

    DEMAND

    (year 1)

    ESTIMATED

    INCREASE

    (year 2)

    ESTIMATED

    INCREASE

    (year 3)

    PERCENTAGE

    OF

    ESTIMATED

    INCREASE

    PROJECTED

    DEMAND

    (year 1

    +year 2 +

    year 3)Backpac

    kers

    15 60 240 400% 315

    TOTAL 15 60 240 400% 315

    Page 8of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    9/29

    There is at least a 400% increase of incoming backpackers who will have their

    backpacking journey in Bohol.

    E.Supply Analysis

    There are many places to stay in Bohol. There are eleven (11) hotels, two (2)hostels, one (1) resort, four (4) inns and five (5) bed and breakfasts places near

    and around the city.

    F.Marketing Plan

    Page 9of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    10/29

    PRICING

    Average room rate of hotels around Tagbilaran is around P 950.00 per room. To

    be competitive with the neighbors beds, our dorm beds have to be priced

    around $ 10 which is around P 400.00 if converted into peso with a rate of P

    40.00 per dollar. Current room rates for the hotels, resorts, etc are below:

    Table 4: Room Rates in Bohol

    Hotels, Resorts and Houses in Bohol Rates

    Villa del Sol Pension House P 446 1,828Marbella Leisure Hostel 350-990 (P350 extra bed/person)

    Chriscent Ville Hotel 650- 1,650

    Wregent Plaza Hotel 250-1, 400 (P250 extra

    bed/person)

    Bohol La Roca Hotel 982 1, 161

    Tavers Pension House 920 - 1, 550

    Casa Rey Francis Pension House 750 1, 800

    Le Pensione de San Jose 700 1, 500

    Soledad Suites 2,000 - 3, 200Buen Bella Pension House 800 - 1, 300

    Dao Diamond Hotel 1,400 4, 500

    Esta Villa Residencia 900 1, 800

    Bohol Tropics Resort 750 5,350 ( P750 extra

    bed/person

    Vest Pension House 1,200 2, 400

    Water Paradise Resort 1,500 3,500

    Darunday Manor Pension House 1,300 1,400

    Sun Avenue Tourist Inn and Cafe 795 2,950

    Villa Alzhun 950 2,650

    Panda Tea Garden Suites 1,250 2,750

    Mellow Apartelle and Tourist Inn 600 1,300

    Metro Centre Hotel 1,400 7,950

    Ocean Suites Bohol Boutique Hotel 2,500

    Arabelle Suites 1,250

    Advertising

    The lodging house plans to use an effective low cost advertising approach

    though backpacker forums, free web building software and as well as word of

    Page 10of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    11/29

    mouth through large backpacking networks. The advertising will be phased in

    advance of the building to help with search engine optimization and increase

    visibility in general.Membership to International Youth Hostel Federation can

    help in introducing the lodging house to this youth international group. Listing

    with hostels.com, hostel.world.com and other sites that supports backpackers

    will increase visibility and make booking as easy as possible.

    The lodging house will be marketed towards a younger crowd. Drinking and

    smoking will not be condoned and promoted.

    The idea of having a larger space and property will allow people to hang out on

    the property without being confined to the dorms or lounge areas and have to

    spend money or energy adventuring around all the time. Having the property

    that allows for greater freedom should help differentiate the lodging house to

    other venues.

    Page 11of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    12/29

    CHAPTER III: TECHNICAL STUDY

    A.Description of Operation and Process

    The lodging house will have nine (9) double decks which will accommodate

    eighteen (18) travelers. There will be four rooms in the house. The guest will be

    charged $10 US dollars per day or in the equivalent of P 400.00 per day.

    Payments can be made thru cash, credit cards, online payments or bank

    deposits.

    Reservations can be made through telephone calls and through websites where

    the lodging house is registered. Walk-in guest can be entertained if there is an

    available room for them.

    Checking out will be made every twelve oclock in the afternoon. Keys from the

    room will be surrendered upon checking out. Linen will be washed on every

    bed after the guest leaves.

    The house will have showers and CRs for male and female guests for their

    privacy. Travelers can give their important documents to the receptionist for

    safe keeping.

    Aside from providing rooms for the guests, the house will provide free water for

    the travelers.Guests will have free beddings and internet access. Laundry

    service can be accommodated for the guests.

    Page 12of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    13/29

    Guests are not encouraged to eat inside the dormitories or rooms. Dining areas

    are provided for the guest for them to eat their meals. Spaces for verandas and

    small living areas for the travelers to mingle or to get acquainted with each

    other are provided. Silence is required inside the dormitory to keep a peaceful

    atmosphere and allow the travelers to have a restful sleep.

    B.Project Location

    The proposed location of the project would be at#45 Pamaong Ext St. Brgy

    Cogon, Tagbilaran City, Bohol. It is located in a residential area and generally

    quiet and can be accessed by a taxi or a tricycle. It is also five (5) minutes away

    from the airport and three (3) minutes away from wharf/pier. All shops are just

    a tricycle ride away.

    C.Project Equipments, Furnitures & Fixtures

    Every business cannot operate without equipments, furnitures and fixtures in

    the workplace. The proposed equipments, furnitures and fixtures to be

    acquired before the project is implemented are the following: one (1) set of

    computer, one (1) telephone with internet access, one(1) printer with scanner

    and a calculator.

    These equipments will be used by the employees of the business to ensure the

    smooth operation of the business. The proponent suggested having one set of

    computer for the lodging house in-charge and the receptionist/cashier. The

    printer would also be used by the office. The business must have at least one

    (1) unit of telephone for the queries of the prospective clients and for other

    business related concerns. One (1) printer with scanner will be used for

    scanning important documents and printing vouchers and forms. And of

    course, calculators to be used for computation of interest and other related

    financial matters.

    Page 13of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    14/29

    CHAPTER IV: ORGANIZATIONS AND MANAGEMENT ASPECTS

    A.Collective Progress MPC (CPMPC) Backpackers Lodging House Business

    - Organizational Structure

    Page 14of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    15/29

    B.Personnel Component

    The business will employ four (4) persons in the business, the lodging house-

    in-charge, receptionist/cashier and two (2) helpers. Duties and responsibilities

    of each personnel are stated below:

    Lodging House In-Charge

    - Supervises and coordinates activities of workers in the Lodging house

    engaged in the lodging accommodation of the guests and cooking and

    serving meals.

    - Advertises lodging house.

    - Supervises helpers engaged in such task as cleaning rooms and comfort

    rooms, issuing linens and laundry task.

    - Purchase supplies.

    - Inspecting rooms to make sure that standard have been met.- Coordinates with the receptionist/cashier and check the financial

    reports.

    - Resolves complaints regarding food, accommodations, or service

    Receptionist/Cashier

    " Maintains records of financial transactions.

    " Prepares financial reports.

    " Coordinates with the Lodging house in-charge.

    " Deals with bookings by phone, e-mail, letter, fax or face-to-face.

    " Completing procedures when guests arrive and leave.

    " Choosing rooms and handing out keys.

    " Preparing bills and taking payments.

    "Taking and passing on messages to guests." Dealing with special requests from guests (like booking theatre tickets or

    storing valuable items).

    "Answering questions about what the hotel offers and the surrounding

    area.

    Page 15of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    16/29

    " Dealing with complaints or problems.

    "Accept payments from walk-in guests.

    Helper 1

    " In-charge of changing and laundering the beddings, pillow sheets and

    curtains.

    "Vacuuming the rugs and carpets and cleaning the bathrooms/CRs.

    "Take care of laundry and dry cleaning when requested by hostel guests.

    " In-charge of checking and requesting for supplies.

    " Cook and serve breakfast for the guest.

    " Coordinates with the Lodging house in-charge.

    Helper 2

    " Do the manual work especially in repairing leaks or minor repairs in

    furniture, carrying heavy objects.

    " In-charge in the outside house which includes gardening and maintaining a

    well-trimmed lawn."Will help in cleaning and assist Helper 1.

    " Coordinate with the Lodging house in-charge.

    C.Profiles and Qualifications

    Lodging House In-Charge

    Graduate of any business related course

    Not more than 45 years of age

    With 2-3 years experience in managing lodging houses or any related

    field

    Must be good in spoken and written English

    Must be computer literate

    Receptionist/Cashier

    Graduate of Hotel and Restaurant Management or any related course

    College level is welcome to apply

    Can speak and understand English well

    Strong customer service skills

    Page 16of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    17/29

    Must be computer literate

    Must be patient, tact, honest and diligent

    Has the initiative

    Accuracy and attention to detail

    Good problem solving skills

    Helper 1

    High school level is welcome

    Working experience in housekeeping

    Diligent and honest

    Preferably with customer service attitude.

    Helper 2

    With High School diploma

    Knowledge in minor repairs to building and furnishing

    Responsible and honest

    Ability to read and comprehend simple instructions, short

    correspondence and memos

    CHAPTER V: FINANCIAL ASPECTS

    A.Capital Contribution

    The study shows that in order to establish a backpackers lodging house

    business, the project must have at least P 299,647.00 capital. The capital will

    be taken from the cooperative.

    B.Basic Assumption

    The proponent will assume a slow flow of incoming occupants during the first

    six months but will increase for the next succeeding months and years.

    For the purpose of preparing Financial Statements the proponent will assume

    that the project will start its first year of operation on the first day of January

    2015. Other related matters will be based on the current trend such as utilities

    (electricity & water expenses).

    Page 17of 29

    Jan Feb March April May June July Aug Sept Oct Nov Dec

    No. of Bed

    Occupants

    (Bed X 30

    days)

    150 150 210 300 360 450 540 540 540 540 540 540

    # of

    Occupants

    5 5 7 10 12 15 18 18 18 18 18 18

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    18/29

    Table 5: Projected No. of Occupants for Year 1

    Table 6 : Projected No. of Occupants for Year 2

    Table 7 : Projected No. of Occupants for Year 3

    Table 8: Projected No. of Occupants for Three Years

    Year 1 Year 2 Year 3

    No. of Occupants 4,860 6,480 6,480

    Table 9: Operational Costs Drivers

    Taxes Cost

    Permits, Licenses P 10,000.00

    Others

    Salary P 6,000.00

    Beddings & Others 37,479.00

    Page 18of 29

    Jan Feb March April May June July Aug Sept Oct Nov Dec

    No. of Bed

    Occupants

    (Bed X 30

    days)

    540 540 540 540 540 540 540 540 540 540 540 540

    # of

    Occupants

    18 18 18 18 18 18 18 18 18 18 18 18

    Jan Feb March April May June July Aug Sept Oct Nov Dec

    No. of Bed

    Occupants

    (Bed X 30

    days)

    540 540 540 540 540 540 540 540 540 540 540 540

    # of

    Occupants

    18 18 18 18 18 18 18 18 18 18 18 18

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    19/29

    Lockers 15,000.00

    Office Equipment 44,050.00

    Appliances 128,558.00

    Gas with Regulator 1,300.00

    Sala Set 10,000.00

    Rental Fee 9,000.00

    Utilities 11,000.00

    Guest Toiletries 42.00*guests*

    Table 10: Start Up Cost

    Startup Cost

    Permits and Licenses P 10,000.00

    Table 11: Office Equipment

    Office Equipment No. of

    Equipment

    Cost Total

    Computer 1 P 15,000.00 P 15,000.00

    Printer plus scanner 1 P 15,000.00 15,000.00

    Calculator 1 250.00 250.00

    Plastic chairs and tables 1 7,800.00 7,800.00

    Total Cost P 44,050.00

    Table 12: Appliances

    Appliances No. of

    Equipment

    Cost Total

    Oven Toaster 1 868.00 P 868.00

    Water Refilling

    Station

    1 3,000.00 3,000.00

    Gas Stove Burner 1 1,500.00 1,500.00

    Electric Water

    Kettle

    1 500.00 500.00

    Refrigerator 1 13,000.00 13,000.00

    Page 19of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    20/29

    Electric Flat Iron 1 500.00 500.00

    Washing Machine

    7.5 kg

    1 7,995.00 7,995.00

    Shower Heater 2 6,495.00 6,495.00

    Exhaust fans 2 1,080.00 2,160.00

    Double Deck

    (Metal)

    9 4,695.00 42,255.00

    Industrial Fan 6 1,500.00 9,000.00

    Airconditioner 2 18,495.00 36,990.00

    Vacuum Cleaners 1 4,295.00 4,295.00

    Total Cost P 128,558.00

    Table 13: Beddings & Others

    No. of Items Cost Total

    Blankets 18 235.00 P 4,230.00

    Pillows 36 399.00 14,364.00

    Pillow Cases 36 200.00 7,200.00

    Bed Sheets 18 825.00 14,850.00

    Towels 20 200.00 4,000.00

    Curtains 10 620.00 6,200.00

    Total Cost P50,844.00

    Table 14: Utilities

    Cost

    Water Expense/month P 1,000.00

    Electricity 10,000.00

    Internet 6,000.00

    Total Utilities P 11,000.00

    Page 20of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    21/29

    Table 15: Guest Toiletries

    Cost

    Shampoo (Sachet) P 5.00

    Toothbrush 20.00

    Toothpaste 7.00

    Tissue 10.00

    Total Cost P42.00

    Table 16: Schedule of Salaries

    To attract qualified employees to fit the position, the company will offer an

    honorarium for each applicant. The honorariums of each staff are as follows:

    POSITIONS MONTHLY HONORARIUM (PhP)

    Lodging House In-Charge P 1,500.00

    Receptionist/Cashier 1,500.00

    Helper 1 1,500.00

    Helper 2 1,500.00

    TOTAL HONORARIA per MONTH P 6,000.00

    Page 21of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    22/29

    A.Projected Income Statement

    Collective Progress Multi-Purpose Cooperative (CPMPC)

    Backpackers' Lodging House

    PROJECE! "#COME $%EME#

    &or te ear Ended !ece*er +, ./,0

    ear , ear . ear +

    "#COME

    Sales 1,944,000.00 2,916,000.00 2,916,000.00

    Interest on Bank Deposits 15,000.00 20,000.00 25,000.00

    1ross "ncoe ,232///4// .2+5///4// .26,///4//

    Less7 E8PE#$E$

    Honoraria 72,000.00 108,000.00 156,000.00

    Supplies Toiletries 204,120.00 272,160.00 272,160.00

    Supplies Bein!s 50,844.00 55,802.00 52,080.00

    "entals 108,000.00 108,000.00 108,000.00

    #er$its % &i'enses 10,000.00 12,000.00 14,000.00

    Bons 5,000.00 6,000.00 7,000.00

    (tilities 204,000.00 210,000.00 216,000.00

    Page 22of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    23/29

    Depre'iation )urniture % )i*tures

    54,05+.00 54,05+.00 54,05+.00

    Depre'iation --i'e /uip$ent

    6,050.00 6,050.00 6,050.00

    s % #ro$os 12,000.00 14,000.00 16,000.00

    Transportation 48,000.00 49,000.00 50,000.00

    otal E9penses 006/504// :23/534// 23,+6+4//

    #et $urplus ,,:62++4// ./6/2+34// ,2:25304//

    Distriute as )ollos3

    Statutor "eseres +55,479.90 612,280.50 596,897.10

    $ount -or #"I 829,45+.10 1,428,654.50 1,+92,759.90

    B.Projected Balance Sheet

    Collective Progress Multi-Purpose Cooperative (CPMPC)

    Backpackers' Lodging HousePROJECE! B%L%#CE $HEE

    %s o; Ended !ece*er +, ./,0

    ear , ear . ear +

    %ssets

    as in Bank 1,+45,000.00 +,+90,000.00 5,+80,000.00

    as on Han 7,725.00 1+,860.00 2+,717.00)urniture % )i*tures 108,105.00 54,052.00 16.00

    --i'e /uip$ent 24,200.00 18,150.00 12,100.00

    otal %ssets ,6:3/+/4// +605/5.4// 36,3:++4//

    Lia*ilities < Me*ers' E=uit>

    Liabilities

    itolin! Ta* #aale 450.00 450.00 450.00Statutor "eseres +55,479.90 612,280.50 596,897.10

    $ount -or #"I 829,45+.10 1,428,654.50 1,+92,759.90

    Total Liabilities ,,:3+:+4// ./6,+:34// ,22/,/04//

    Total Members' Equity .225604// ,6+65004// +6.30.54//

    Page 23of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    24/29

    otal Lia*ilities

    < Me*ers' E=uit> ,6:3/+/4// +605/5.4// 36,3:++4//

    C.Projected Statement of Cash Flows

    Collective Progress Multi-Purpose Cooperative (CPMPC)

    Backpackers' Lodging House

    PROJECE! $%EME# O& C%$H &LO?$

    &or te ear Ended !ece*er +, ./,0

    ear , ear . ear +

    C%$H "#&LO?

    Sales 1,944,000.00 2,916,000.00 2,916,000.00

    :e$ers; ontriutions 10,200.00 10,200.00 10,200.00

    Interest on Bank Deposits 15,000.00 20,000.00 25,000.00

    otal "n;lo@ ,252.//4// .265.//4// .23,.//4//

    C%$H OA&LO?

    Honoraria 72,000.00 108,000.00 156,000.00

    Supplies Toiletries 204,120.00 272,160.00 272,160.00

    Supplies Bein!s 50,844.00 55,802.00 52,080.00

    "entals 108,000.00 108,000.00 108,000.00

    #er$its % &i'enses 10,000.00 12,000.00 14,000.00

    Bons 5,000.00 6,000.00 7,000.00

    (tilities 204,000.00 210,000.00 216,000.00

    Depre'iation )urniture % )i*tures

    54,05+.00 54,05+.00 54,05+.00

    Depre'iation --i'e /uip$ent

    6,050.00 6,050.00 6,050.00

    s % #ro$os 12,000.00 14,000.00 16,000.00

    Page 24of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    25/29

    Transportation 48,000.00 49,000.00 50,000.00

    --i'e /uip$ent +0,250.00

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    26/29

    The net profit margin of 61% shows that the business can convert revenue into

    actual profit.

    E.Evaluation of Project Study

    A.Return of Investment

    Based on the projected income statement of the business, a total gain of

    P 140,100.00 was earned while a total operating/administrative expenses of

    P 128,050.00 was also incurred during the year. To get the ROI, the illustration

    is drawn below:

    ROI = (Gain from Investment Cost of Investment)

    Cost of Investment

    ROI = (1,959,000.00 -774,067.00)/774,067.00 x 100%

    ROI = 1,184,933.00/774,067.00 x 100%

    ROI= 1.5 or 150 %

    As shown on the above computation, it has 150% ROI. Therefore, the project is

    said to be very feasible.

    Page 26of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    27/29

    CHAPTER VI: CONCLUSIONS AND RECOMMENDATIONS

    Establishing a backpackers lodging house in-charge in Bohol appears to be

    feasible as shown on the evaluation of Return on Investment of 150% on its

    first year of operation.

    As per the interviews and questions conducted by the proponent, having a

    lodging house for the backpackers in the area will support the backpackers atsame time promoting tourism in the province. Aside from that, it will also

    support the small businesses or local markets surrounding the area like sari-

    sari stores which in short, generate considerable employment in the

    community.

    Page 27of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    28/29

    Therefore, we conclude as per data gathered and based on the results, it shows

    that the project will give an income to the cooperative.

    CHAPTER VII: DESIRABILITY OF THE PROJECT

    The primary objective of this study is to determine the feasibility and viability

    of a proposed plan to establish a backpackers lodging house business. Part of

    this study is to be able to shed light to the proponents of this project as to the

    risks, expenditures, benefits, marketability and profitability of the services.

    After interpreting the data gathered and concluding that the proposed project

    is feasible. We made some financial projections that show a favorable outcome.

    Page 28of 29

  • 7/26/2019 Feasibility on Backpackers' Lodge.docx

    29/29

    It has been estimated that after a year of operation the project can enjoy the

    net increase of P 1,184,933.00.

    Moreover, this project does not only give a great deal of benefits to the

    proposing parties but to the society as well. With the establishment of this kind

    of business, generally, it can contribute to the improvement of the economy.

    As projected, the demand for the business would increase every year and

    probably the lodging house will construct more rooms to provide

    accommodations to more guests. This implies that the need for more employees

    would increase thus giving a venue for people to get employed. Aside from that,

    it would also increase the capital of the members of the cooperative. All in all,

    the lodging house business contributes in the local economy.