Professional Documents
Culture Documents
Almost Done
Almost Done
INTRODUCTION
music and its overall impact. The food usually takes a backseat to
the country, you will see countless number of food stalls and
1
The Filipinos have this traditional way of eating called
Boodle Fight style (eating without spoon and fork), which rooted
of style.
of eating in a restaurant.
City.
2
1. Marketing Aspect
customers?
customers?
h.) What are the future selling prices that the restaurant
offer?
2. Management Aspect
project adapt?
project adapt?
3
3. Technical Aspect
proposed project?
proposed project?
this project?
4. Financial Aspect
project?
of the project?
e.) What are the peak and lean periods of the business?
5. Socio-economic Aspect
4
c.) What are the social and economic benefits that the
DEFINITION OF TERMS
cadets would gather around a long table full of food and rice is
Restaurant is a place where people pay to sit and eat meals that
(home)
Peak Period Time of the day or season during which demand for goods
5
Lean Period is a time during which there is not enough of something,
you mean that it has the fewest employees it needs to do its work.
on a contract where work is paid for, where one party, which may
employee.
of the business.
6
Technical Aspect, the study will determine the factors wherein the
Management Aspect
This study will determine what would be the most suitable form of
To the researchers
7
This study will serve as a basis for future reference and as a
their research.
To the Community
the local economy by hiring people and buying local goods and
services.
To the Customers
To the Government
This study will provide the government an idea on how this kind
8
CHAPTER II
Foreign Literature
with the quality of the food that a restaurant caters, they are
that they will have once they choose to eat in that kind of
restaurant.
that offers the best Pinoy food. He saw the realization of this
9
to provide quality Filipino foods that are both delectable and
affordable.
industry, Sunrise Café & Restaurant changed its theme and its name
game “sungka and board game like chess) in addition to the concept
10
LOCAL LITERATURE
can before others grab them or runs out; remember this is served
to very hungry men so if you’re slow you will definitely run out
of food. The term is taken from pre-World War Two West Point (to
which the PMA is based) slang meaning "any party at which boodle
Philippines but as well as overseas like in New York, UAE and even
the people might like to pig out like no one’s watching. It will
or mango slices with tomatoes and salted eggs. This Boodle fever
11
tremendous love for food, the keen to eat to their fullest
the new world record for the Longest boodle fight, according to the
the city hosted on Friday, followed the same tenet. Part of the
not only the city, but also its people,” said Ramon Formantes,
12
LOCAL STUDY
islands would use banana leaves as plates for rice and food
especially when outdoors, such as at the beach, and that there are
large meals shared, and one uses a hand (normally the right) for
eating when no utensils are available. Some days, you just want to
feel the rice and ulam between the tips of your fingers and enjoy
food has gone on for literally ages on the archipelago. But the
fact that practically every other Filipino household all over the
world has large wooden spoons and forks displayed on their walls
with fork and knife, but with spoon and fork (kutsara’t tinidor).
13
utensils are Western contributions to our lifestyle, yet we use
Every culture had its own specific way of eating. Some used
forks, spoons and knives. Some cultures used only spoons and forks.
culture used one hand being their left for sanitary reasons and
fight restaurant bring the person closer to the food. The person
gets more feel of the texture while at the same time the fragrance
and taste of the food seems greatly enhanced. Eating with bare
hands brings one closer to nature. In other words, the person gets
the opportunity to really enjoy the meal and the people around. It
with their hands, a group of people eating this way from one source
14
Foreign Study
The love for Filipino food is not just only here in the
ranked second among destinations in the world with the best food,
There are restaurants that cater Filipino food all over the
classics, one of their best menus was the Bayan Ko which is like
15
dishes such as bagnet, pinakbet, chicken adobo, cassava, and biko,
16
a certain kind of cultural experience-karaoke nights and beauty
Ginoong Filipino).
Those examples are few proofs of how Filipino food spread out
exposing not just the Filipinos but also the Foreigners to the
17
The content of the research conducted may share some
inspired restaurant.
18
Chapter III
this study.
Method of research
for this is the most appropriate for this kind of research and it
19
Instrument for data gathering
in Cabanatuan City, which are around the place where the proposed
The items of the questionnaire – likert scale were drawn from the
the adviser and ready for administer was then produced. It was
Interview
Observation
20
Some restaurant were visited in order to observe their
Internet.
access the internet like smartphones, laptops, and the like. This
Library Technique.
Research Locale
Slovin’s Model.
21
The researchers used this technique in computing the number of
𝑛
𝑛 = 1+𝑁𝑒 2
Where;
n = sample size
N = population
E = margin of error
Non-probability sampling
on the soundness of the judgment of the one who makes the choice.
Purposive Sampling.
22
To analyze and interpret the data accumulated regarding the
the study:
23
is the time interval between the time of the initial outlay and
𝑁𝑒𝑡 𝐼𝑛𝑣𝑒𝑠𝑡𝑚𝑒𝑡
Payback Period = 𝐴𝑛𝑛𝑢𝑎𝑙 𝐶𝑎𝑠ℎ𝐹𝑙𝑜𝑤
project is acceptable.
PV of Cash Inflows xx
24
Chapter IV
A. Marketing Aspect
spread the word. Marketing builds brand name recognition and its
25
marketing for the best results. It is, therefore imperative that
the location of the proposed project is quite well known for major
26
promote a unique type of business for it, introduces a new way of
eating in a restaurant.
The food offered are mostly Filipino dishes that are proudly cooked
lunch and dinner. The customer will choose from the boodle set
menu, which will depend on the number of person it will serve. The
restaurant will offer boodle set for two (2), four (4), six (6),
and eight (8) person and each boodle set will be labelled the
27
1.2 Pricing Strategy
The entity makes sure that the prices are affordable and
and deals with any one or two-way communication that takes place
companies use more than one method, others may use different
marketing strategies and while others may use none of the marketing
28
favourable light with not only current customers but new one as
well.
this strategy is to make the customer feel enjoyed that can lead
consumer’s mind.
retain them.
29
OFFLINE ADVERTISING. It utilize offline media channels to create
pamphlets.
business;
30
3. Proper marketing and maintenance of continuous supply of good
clients.
delicious foods.
costumer.
City. They are the target market of the proposed business; with
ages ranging from 7 years old and above. This is because their
31
employees from both public and private sector around Cabanatuan
City. They are the possible customers who have the capacity, and
are willing to buy the same product that Hapag Kamayan will offer
Demand Forecast
Table 1.1
Population
2019 270,997
2020 276,416
2021 281,944
2022 287,583
32
Table 1.1 shows the population of the whole Cabanatuan City
Table 1.2
Potential Demand
People who
People who People who
People would like
People who are aware would
who to try a patronize
have eaten of the
prefer boodle Hapag
in a boodle
Year Population to eat fight- Kamayan
restaurant fight Restaurant
by group themed
which is restaurant in
which restaurant Cabanatuan
100%, which is
94% which is city.
96%
85%
265,683 265,683 249,742 239,752 203,789 177,297
2018
270,997 270,997 254,737 244,548 207,866 180,843
2019
276,416 276,416 259,831 249,438 212,022 184,459
2020
281,944 281,944 265,027 254,426 216,262 188,148
2021
287,583 287,583 270,328 259,515 220,588 191,911
2022
33
fight-themed restaurant which is 85%, and percentage of people who
Table 1.3
was based on question #18 please refer to the table below for
further explanation.
34
Table 1.4
QUESTION#5
Demand Per Product
People who are willing to Group
spend for a meal of
55,119.42 5.25% 2 1,446.88
31.50% 4 4,340.65
46.75% 6 4,294.72
16.50% 8 1,136.84
11,219.10
56,221.83 5.25% 2 1,475.82
31.50% 4 4,427.47
46.75% 6 4,380.62
16.50% 8 1,159.58
11,443.48
57,346.00 5.25% 2 1,505.33
31.50% 4 4,516.00
46.75% 6 4,468.21
16.50% 8 1,182.76
11,672.30
58,492.86 5.25% 2 1,535.44
31.50% 4 4,606.31
46.75% 6 4,557.57
16.50% 8 1,206.42
11,905.73
59,662.73 5.25% 2 1,566.15
31.50% 4 4,698.44
46.75% 6 4,648.72
16.50% 8 1,230.54
12,143.85
35
Table 1.5
36
Table 1.5 shows that the total effective demand is computed
once a year, once a month, and twice a year for other choice the
Table 2.1
Current Supply
Days Daily
Competitors Annual Orders
Operating Orders
Kuya J 360 80 28,800.00
Rustica 360 100 36,000.00
Gerry's Grill 360 85 30,600.00
Van's Place 360 50 18,000.00
Paleta 360 85 30,600.00
Gourmet Alley 360 50 18,000.00
Vicentico's 360 95 34,200.00
37
Haring Solomon 360 50 18,000.00
Lamarang 360 105 37,800.00
Giligan's 360 90 32,400.00
Total 284,400.00
Table 2.2
Supply Forecast
2019 290088.00
2020 295889.04
2021 301807.38
2022 307843.33
Total 1480029.02
Table 2.1 & 2.2 shows the projected supply. A growth rate of
(360).
Table 2.3
MARKET SHARE
38
2020 310,760.98 295889.76 14,871.22 1,938.39 0.1303
2021 316,975.89 301807.56 15,168.34 1,977.11 0.1303
2022 323,315.48 307843.71 15,471.77 2,016.66 0.1303
Note computation of MS %
20*10/1.5*365*80%/effective demand
B. Technical Aspect
the Philippines. The customer will choose among the boodle sets
39
PANAGBENGA. The season of blooming that came from the Cordillera
package.
the third Sunday, in the island and town of Kalibo, Aklan in the
patronized nationally.
40
MENU 1
41
MENU 2 MENU 3
42
Legal Requirements. The following are the legal requirements to
6. Contract of lease
43
Production Process.
Figure 1.1
Production Process
Purchase of supplies
Food Preparation
Dry Cool
Cooking
Plating
Serving
44
1.Purchasing. Hapag Kamayan that promotes a boodle fight dining
Sangitan local market. Crushed and tube ice which will be used
importance.
45
Table 3.1
Regular Supplies
Vegetables
46
Chili 2kg 10/klo 20.00
Meat
Intestine
Pork
Seafood
47
Beef
Others
Rice
Condiments
48
Garlic Powder 200 grams 18/50grams 72.00
Butter
meat, seafood and the likes. Proper food storage helps preserve
spoilage.
49
3.Food Preparation. This includes all the ingredients needed
comes.
4.Cooking. And now, when the kitchen is ready it now time for
that includes any sauce, or garnish. This part makes the food
6.Serving. After all the processed are utilized, the last part
Figure 1.2
Cooking Process and Recipes
SEAFOOD
INGREDIENTS
1 teaspoon paprika
50
1/8 teaspoon onion powder
pieces
PREPARATION
to coat.
51
GRILLED TILAPIA
INGREDIENTS
cleaned and
gutted
1 onion, diced
PREPARATION
2. Stuff the mixture inside the cavity of the tilapia. Note: do not
4. Brush the oil and salt mixture on the exterior part of the
tilapia. Note: The salt adds more taste while the oil prevents
52
8. Serve with ensaladang talong and steamed rice.
RELLENONG PUSIT
INGREDIENTS
½ lb ground pork
1 piece lemon
PREPARATION
1. Combine squid, soy sauce, and juice from 1 piece lemon and
53
4. Put-in the ground pork and cook until the color turns light
5. Add carrots, salt and ground black pepper then stir. Cook for
6. Stuff the marinated squid with the cooked ground pork. Insert
7. Dip the stuffed squid in beaten egg then dredge in flour. Set
aside.
GINATAANG ALIMASAG
INGREDIENTS
6 to 7 blue crabs
1 tablespoon oil
54
4 cups coconut milk
1 bunch long beans, ends trimmed and cut into 3-inch lengths
PREPARATION
1. Under cold running water, wash crabs well. Scrub shells with a
arrange crabs belly side down and sprinkle with salt to taste.
2. In a wide pan or skillet over medium heat, heat oil. Add onions,
garlic and ginger and cook until limp and aromatic. Add chili
peppers and cook for about 30 to 40 seconds. Add fish sauce and
3. Add coconut milk and simmer until reduced. Add calabasa and
55
cooked but firm. Season with salt and pepper to taste. Serve
hot.
RELYENONG BANGUS
INGREDIENTS
juice of 1 lemon
1 cup water
oil
¼ cup raisins
½ cup flour
PREPARATION
the spine near the tail and right below the head. Through the fish
neck, insert a long, thin spatula between the skin and the flesh
56
all the way to the tail. Gently go around the sides of the fish
with the spatula to loosen and separate the flesh from the skin.
Remove the spatula. Starting from the tail, squeeze and push the
flesh out through the neck. Pull the flesh including the big bone
out of the fish. Insert a long spoon into the cavity and gently
scrape the inside to remove any flesh left, making sure to leave
3. Remove the big bone (spine) from the flesh. In a pot, bring
about 1 cup lightly salted water to a boil. Add the fish meat and
4. In a a skillet over medium heat, heat oil. Add onions and garlic
and cook until limp. Add carrots and cook for 1 to 2 minutes or
until tender yet crisp. Add fish meat, green peas and raisins.
and stir to combine. Season with salt and pepper to taste. Remove
from pan.
stuff and fill fish mixture into skin. Sew the head to the body
57
7. In a wide, deep pan over medium heat, heat about 3 inches deep
Remove from pan and drain on paper towels. Let stand and allow to
CALAMARES
INGREDIENTS
¾ cup breadcrumbs
1 teaspoon salt
PREPARATION
1. Combine squid, salt, and ground black pepper then mix well. Let
3. Dredge the squid in flour then dip in beaten egg and roll over
breadcrumbs.
58
4. When the oil is hot enough, deep-fry the squid until the color
of the coating turns brown. Note: This should only take about 2 to
5. Remove the fried squid from the cooking pot and transfer in
CHICKEN
CHICKEN BARBECUE
INGREDIENTS
2 teaspoons salt
PREPARATION
Stir to mix.
2. Put the chicken leg quarters inside a large freezer bag, and
59
3. Shake the bag gently to coat the chicken with marinade then
remove the air inside the bag. Seal the bag then refrigerate
overnight.
4. Remove the chicken from the bag and transfer the remaining
marinade to a bowl.
5. Heat-up your grill and start grilling the chicken under medium
heat will cause the outer part of the chicken to cook earlier
CHICKEN SISIG
INGREDIENTS
finely chopped
60
2 pieces long green chili or
¼ cup butter
4 to 5 tablespoons mayonnaise
1 egg
PREPARATION
2. When the oil becomes hot, saute the onion until it becomes soft
4. Add-in the grilled chopped chicken breast. Stir and cook for 3
to 4 minutes.
7. Add the mayonnaise and then stir right away until all the
9. Once the pan is hot, put the butter in and let it melt.
61
12. Arrange the green chili on top.
ROASTED CHICKEN
INGREDIENTS
1 lemon
PREPARATION
and out with salt and pepper. Sprinkle inside and out with
62
3. Bake uncovered 1 hour and 15 minutes in the preheated oven,
C). Remove from heat, and baste with melted margarine and
PORK
PORK BARBECUE
INGREDIENTS
8 garlic cloves
PREPARATION
1. Make sure you or your butcher score the pork skin well (using
63
fine scores make better crackling. Mix the salt, ground star
anise and the orange zest together and rub well into the skin,
making sure the salt goes into all the cuts of the pork rind.
slices. Place the pork slices onto the hot griddle or barbeque
and brush with the marinade. Cook each side for a few minutes,
5. Grill the pork until both sides are done. Use the leftover
PORK LIEMPO
INGREDIENTS
64
calamansi)
1 tsp salt
PREPARATION
1. Combine pork belly with the soy sauce, lemon, salt, ground
black pepper, garlic and mix well. Marinade the pork belly
2. In a bowl, pour the pork belly marinade. Add banana catsup and
3. Grill the pork belly while basting the top part of the pork
LUMPIANG SHANGHAI
INGREDIENTS
1 cup carrots
1 cup onion
2 eggs
65
2 teaspoon salt
PREPARATION
ground black pepper, garlic powder, and 1 piece raw egg. Mix
well.
lumpia wrapper (for proper way, see video). Do this until all
3. Heat the cooking oil in a deep fryer. Deep fry the lumpia for
10 to 12 minutes.
4. Remove from the deep fryer and let the excess oil drip.
VEGETABLE
CHOPSUEY
66
INGREDIENTS
¼ lb shrimp
½ lb boneless chicken
1 tsp garlic
2 tsp cornstarch
1¼ cup water
PREPARATION
67
3. Put-in the chicken liver and let cook for 3 minutes more
8. Add the carrots,snow peas, and bell pepper. Cover the pot and
Ingredients
8 ounces lettuce
1 medium avocado
1 cucumber
Directions
68
Wash lettuce and spinach and tear into bite size pieces. Off
course, you can buy them torn and ready, but I think the green
Peel the avocado, take out the seed and slice or chop it.
Wash the cherry tomatoes. You can cut them into halves if you
Peel the cucumber and cut it into little pieces. In the picture I
Add the poppy seed dressing just before serving and toss lightly.
Serves 10
Dressing
69
- 1/4 cup tarragon vinegar
SHRIMP KINILAW
Ingredients
divined
Cooking Direction
70
1. Soak cleaned shrimp in datu puti vinegar in a deep bowl. Allow
sugar, garlic and ginger. Stir and taste for desired sour, salty,
sweet flavor. Now add the shrimp, onions, chili peppers and mix.
PANCIT HABHAB
Ingredients
chopped
71
5 cloves garlic, crushed
Instructions
2. Stir-fry the chayote, snap pea, carrots, and bok choy for 3 to
3. On the same cooking pot, add remaining oil. Put-in the pork
slices. Cook for 5 minutes or until the oil from the pork
comes out.
6. Add the shrimp. Cook each side for 1 minute. Remove the shrimp
9. Put-in the Miki Lucban noodles. Cook while stirring until the
11. Arrange on top of each banana leaf and then top with shrimp
72
PAKO SALAD
INGREDIENTS
2 tomatoes
1 onion
1 salted egg
PREPARATION
FRIED KANGKONG
INGREDIENTS
1 bunch kangkong
1 tablespoon oil
thick strips
½ cup vinegar
½ cup water
pepper to taste
73
PREPARATION
1. Trim about 2 inches from the kangkong stalks and discard. Cut
2. In wide skillet over high heat, heat oil. Add onions and
garlic and cook, stirring regularly, until limp. Add pork and
wilted and covered with sauce. Remove from heat and garnish
EXOTIC
INGREDIENTS
74
1 small onion; sliced
3 bay leaves
Cooking oil
PREPARATION
2. Add the frog legs and stir fry for few minutes.
4. Stir fry in a while and then add the vinegar and soy sauce.
FRIED ISAW
INGREDIENTS
2 tablespoons vinegar
½ cup water
75
½ teaspoon pepper corns, cracked
1 teaspoon salt
PREPARATION
water, garlic, pepper corns and salt. Bring to a boil. Lower heat
and continue to cook until skins render fat and are softened but
not falling apart. With a slotted spoon, remove the skin from the
pot. Remove any stray peppercorns, garlic and bay leaves and
lard or peanut oil until very hot. Add chicken skins in batches
and deep-fry until they begin to puff and start to float. With a
slotted spoon, remove from heat and drain on paper towels. Serve
76
BEEF
BEEF BROCCOLI
INGREDIENTS
1 beef cube
¾ cup water
1 teaspoon sugar
PREPARATION
2. When the oil becomes hot, put-in the beef. Cook for 4 to 5
minutes.
77
5. Add the water and beef cube. Let boil and simmer for 30
minutes.
RICE
PLAIN RICE
INGREDIENTS
RICE
WATER
PREPARATION
78
TABLE 4.1
COST
79
2 Chess Board 868.00 1,736.00
(4 seaters)
(8 seaters)
Cabinet
80
1 Counter Cabinet 3,000.00 3,000.00
Signboard
81
2 Exhaust Fan 1,200.00 2,400.00
Table 4.2
Equipment
COST
82
2 Grills 8 800.00 17 600.00
Scale
83
1 Cash Register 23,000 23,000
Table 4.3
TOOLS
COST
Cup
84
10 Ladle (L) 105.00 1,050.00
knives
85
5 Strainer 217.00 1,085.00
Canisters
86
5 Set of Casserole 1 119.00 5,595.00
Steamer
87
3 Set of Frying Pans 1 724.00 5,172.00
88
5 Tissue Holder 38.00 190.00
89
Waste Disposal.
Utilities.
90
maintenance and sanitation of the working area. Water of the
C. MANAGEMENT ASPECT
91
1. Simplicity of formation. Minimal legal costs to forming
requirements.
payments.
Figure 1.3
A. Organizational Chart
OWNER
CHEF CHEF
CASHIER
92
Employees, Qualifications, Duties and Responsibilities
The qualifications, policies, duties and responsibilities of
Table 5.1
Chef
hygiene standards.
93
Must be creative, has
management skills.
Table 5.2
Service Crew
customers.
equipment.
94
Table 5.3
Cashier
ability to accurately
communication skills as
character.
95
Must be responsible and
trustworthy
Table 5.4
Kitchen Crew
Some experience
setting, additional
preferred
96
Familiarity and
values.
Table 5.5
A. Manning Complement
Position Number of Employees
Chef 2
Service Crew 5
Cashier 1
Kitchen Crew 2
Total 10
and give the orders of the customers and to maintain the sanitation
97
of the restaurant two chefs who is responsible for preparing the
month. Employees will also receive 13th month pay, SSS, Phil Health,
The chefs shall be paid PHP 500 per day and the service crews
of PHP 360 per day. The cashier and kitchen crews shall be paid
Organizational Policies
safety regulations.
98
food. Uniform, apron, hands and especially nails must always
be cleaned.
operating hours.
management.
respectively.
99
Rules and Regulations
store premises:
premises.
100
Table 6.1
Project Schedule
Activities
Aug. 2017
Jan 2018
to be
implemented
Sept
June
July
Oct
Nov
Dec
Feb
Mar
Apr
May
Aug
Sep
Conceptuali
zation of
feasibility
study
Gathering
of data
Project
Feasibility
study
Sourcing
and
allocating
of funds
Securing
permits and
licenses
Restaurant
renovation
101
Machineries
and
furniture
selection
Hiring of
staffs
Advertising
and
Promotion
Actual
Operation
D. FINANCIAL ASPECT
Financial Assumptions
102
5. All supplies and raw materials during the operation will be
no residual value.
with the useful life of ten (10) years. The ceramic wheel
(5) years.
years.
11. Taxes are always paid on time hence there was no tax payable
exist.
103
12. The salary of the employees was paid monthly. Deducted to
lease term.
different time.
104
Initial Capital Requirement
capital.
Sources of Financing
105
Schedule 1
Project Cost
Particulars Amount
Schedule 2
Working Capital
106
Schedule 3.1
Gross Sales
Schedule 3.2
Annual
No. of % of Selling Annual Sales
Year Product % Demand
Transact package Price in Pesos
ions
Panagbengga Boodle
5.25% 15.00% 14.67 599.99 8,803.87
Feast (for 2 persons)
Ati-atihan Boodle Feast
5.25% 25.00% 24.46 829.99 20,297.91
(for 2 person)
2018 1,863.28
Pintado Boodle Feast
5.25% 32.50% 31.79 679.99 21,618.43
(for 2 persons)
Harvest Boodle Feast
5.25% 10.00% 9.78 899.99 8,803.92
(for 2 persons)
107
Maskara Boodle Feast
5.25% 17.50% 17.12 799.99 13,694.97
(for 2 persons)
Panagbengga Boodle
31.50% 15.00% 88.04 799.99 70,431.25
Feast (for 4 persons)
Ati-atihan Boodle Feast
31.50% 25.00% 146.73 1,299.99 190,752.23
(for 4 person)
Pintado Boodle Feast
31.50% 32.50% 190.75 1,629.99 310,926.62
(for 4 persons)
Harvest Boodle Feast
31.50% 10.00% 58.69 1,359.99 79,822.50
(for 4 persons)
Maskara Boodle Feast
31.50% 17.50% 102.71 1,699.99 174,611.97
(for 4 persons)
Panagbengga Boodle
46.75% 15.00% 130.66 1,529.99 199,912.76
Feast (for 6 persons)
Ati-atihan Boodle Feast
46.75% 25.00% 217.77 1,699.99 370,209.06
(for 6 person)
Pintado Boodle Feast
46.75% 32.50% 283.10 2,329.99 659,626.49
(for 6 persons)
Harvest Boodle Feast
46.75% 10.00% 87.11 1,949.99 169,860.76
(for 6 persons)
Maskara Boodle Feast
46.75% 17.50% 152.44 2,449.99 373,476.28
(for 6 persons)
Panagbengga Boodle
16.50% 15.00% 46.12 1,999.99 92,232.10
Feast (for 8 persons)
Ati-atihan Boodle Feast
16.50% 25.00% 76.86 2,899.99 222,894.58
(for 8 person)
Pintado Boodle Feast
16.50% 32.50% 99.92 2,399.99 239,803.65
(for 8 persons)
Harvest Boodle Feast
16.50% 10.00% 30.74 2,799.99 86,083.41
(for 8 persons)
108
Maskara Boodle Feast
16.50% 17.50% 53.80 2,799.99 150,645.97
(for 8 persons)
ANNUAL 3,464,508.75
Panagbengga Boodle
5.25% 15.00% 14.97 619.99 9,279.35
Feast (for 2 persons)
Ati-atihan Boodle Feast
5.25% 25.00% 24.94 849.99 21,202.90
(for 2 person)
Pintado Boodle Feast
5.25% 32.50% 32.43 699.99 22,699.52
(for 2 persons)
Harvest Boodle Feast
5.25% 10.00% 9.98 919.99 9,179.62
(for 2 persons)
Maskara Boodle Feast
5.25% 17.50% 17.46 819.99 14,318.19
(for 2 persons)
Panagbengga Boodle
31.50% 15.00% 89.80 819.99 73,636.41
Feast (for 4 persons)
Ati-atihan Boodle Feast
2019 1,900.56 31.50% 25.00% 149.67 1,399.99 209,535.56
(for 4 person)
Pintado Boodle Feast
31.50% 32.50% 194.57 1,669.99 324,930.16
(for 4 persons)
Harvest Boodle Feast
31.50% 10.00% 59.87 1,389.99 83,215.55
(for 4 persons)
Maskara Boodle Feast
31.50% 17.50% 104.77 1,799.99 188,582.30
(for 4 persons)
Panagbengga Boodle
46.75% 15.00% 133.28 1,599.99 213,241.82
Feast (for 6 persons)
Ati-atihan Boodle Feast
46.75% 25.00% 222.13 1,799.99 399,828.69
(for 6 person)
Pintado Boodle Feast
46.75% 32.50% 288.77 2,379.99 687,262.02
(for 6 persons)
109
Harvest Boodle Feast
46.75% 10.00% 88.85 1,989.99 176,813.23
(for 6 persons)
Maskara Boodle Feast
46.75% 17.50% 155.49 2,499.99 388,722.94
(for 6 persons)
Panagbengga Boodle
16.50% 15.00% 47.04 2,039.99 95,958.94
Feast (for 8 persons)
Ati-atihan Boodle Feast
16.50% 25.00% 78.40 2,959.99 232,057.94
(for 8 person)
Pintado Boodle Feast
16.50% 32.50% 101.92 2,449.99 249,697.30
(for 8 persons)
Harvest Boodle Feast
16.50% 10.00% 31.36 2,859.99 89,687.25
(for 8 persons)
Maskara Boodle Feast
16.50% 17.50% 54.88 2,859.99 156,952.68
(for 8 persons)
ANNUAL 3,646,802.37
Panagbengga Boodle
5.25% 15.00% 15.26 639.99 9,769.31
Feast (for 2 persons)
Ati-atihan Boodle Feast
5.25% 25.00% 25.44 869.99 22,133.68
(for 2 person)
Pintado Boodle Feast
5.25% 32.50% 33.07 719.99 23,812.73
(for 2 persons)
Harvest Boodle Feast
5.25% 10.00% 10.18 939.99 9,565.83
2020 1,938.39 (for 2 persons)
Maskara Boodle Feast
5.25% 17.50% 17.81 839.99 14,959.31
(for 2 persons)
Panagbengga Boodle
31.50% 15.00% 91.59 839.99 76,933.60
Feast (for 4 persons)
Ati-atihan Boodle Feast
31.50% 25.00% 152.65 1,499.99 228,970.23
(for 4 person)
110
Pintado Boodle Feast
31.50% 32.50% 198.44 1,799.99 357,193.96
(for 4 persons)
Harvest Boodle Feast
31.50% 10.00% 61.06 1,499.99 91,588.09
(for 4 persons)
Maskara Boodle Feast
31.50% 17.50% 106.85 1,899.99 203,020.56
(for 4 persons)
Panagbengga Boodle
46.75% 15.00% 135.93 1,699.99 231,078.39
Feast (for 6 persons)
Ati-atihan Boodle Feast
46.75% 25.00% 226.55 1,839.99 416,847.48
(for 6 person)
Pintado Boodle Feast
46.75% 32.50% 294.51 2,429.99 715,664.64
(for 6 persons)
Harvest Boodle Feast
46.75% 10.00% 90.62 2,029.99 183,956.70
(for 6 persons)
Maskara Boodle Feast
46.75% 17.50% 158.58 2,549.99 404,387.95
(for 6 persons)
Panagbengga Boodle
16.50% 15.00% 47.98 2,089.99 100,267.34
Feast (for 8 persons)
Ati-atihan Boodle Feast
16.50% 25.00% 79.96 3,019.99 241,473.54
(for 8 person)
Pintado Boodle Feast
16.50% 32.50% 103.95 2,499.99 259,863.73
(for 8 persons)
Harvest Boodle Feast
16.50% 10.00% 31.98 2,919.99 93,391.08
(for 8 persons)
Maskara Boodle Feast
16.50% 17.50% 55.97 2,917.19 163,277.66
(for 8 persons)
ANNUAL 3,848,155.84
Panagbengga Boodle
2021 1,977.11 5.25% 15.00% 15.57 659.99 10,275.89
Feast (for 2 persons)
111
Ati-atihan Boodle Feast
5.25% 25.00% 25.95 889.99 23,094.90
(for 2 person)
Pintado Boodle Feast
5.25% 32.50% 33.73 759.99 25,637.88
(for 2 persons)
Harvest Boodle Feast
5.25% 10.00% 10.38 959.99 9,964.55
(for 2 persons)
Maskara Boodle Feast
5.25% 17.50% 18.16 859.99 15,621.49
(for 2 persons)
Panagbengga Boodle
31.50% 15.00% 93.42 859.99 80,339.07
Feast (for 4 persons)
Ati-atihan Boodle Feast
31.50% 25.00% 155.70 1,599.99 249,114.74
(for 4 person)
Pintado Boodle Feast
31.50% 32.50% 202.41 1,899.99 384,571.25
(for 4 persons)
Harvest Boodle Feast
31.50% 10.00% 62.28 1,599.99 99,645.89
(for 4 persons)
Maskara Boodle Feast
31.50% 17.50% 108.99 1,939.99 211,436.36
(for 4 persons)
Panagbengga Boodle
46.75% 15.00% 138.65 1,739.99 241,241.05
Feast (for 6 persons)
Ati-atihan Boodle Feast
46.75% 25.00% 231.08 1,879.99 434,418.94
(for 6 person)
Pintado Boodle Feast
46.75% 32.50% 300.40 2,499.99 750,991.18
(for 6 persons)
Harvest Boodle Feast
46.75% 10.00% 92.43 2,079.99 192,253.59
(for 6 persons)
Maskara Boodle Feast
46.75% 17.50% 161.75 2,699.99 436,730.38
(for 6 persons)
Panagbengga Boodle
16.50% 15.00% 48.93 2,149.99 105,206.66
Feast (for 8 persons)
112
Ati-atihan Boodle Feast
16.50% 25.00% 81.56 3,089.99 252,007.01
(for 8 person)
Pintado Boodle Feast
16.50% 32.50% 106.02 2,549.99 270,356.82
(for 8 persons)
Harvest Boodle Feast
16.50% 10.00% 32.62 2,999.99 97,866.79
(for 8 persons)
Maskara Boodle Feast
16.50% 17.50% 57.09 2,979.99 170,125.10
(for 8 persons)
ANNUAL 4,060,899.54
Panagbengga Boodle
5.25% 15.00% 15.88 679.99 10,799.08
Feast (for 2 persons)
Ati-atihan Boodle Feast
5.25% 25.00% 26.47 909.99 24,086.27
(for 2 person)
Pintado Boodle Feast
5.25% 32.50% 34.41 779.99 26,838.94
(for 2 persons)
Harvest Boodle Feast
5.25% 10.00% 10.59 979.99 10,375.63
(for 2 persons)
Maskara Boodle Feast
5.25% 17.50% 18.53 879.99 16,304.55
(for 2 persons)
2022 2,016.66
Panagbengga Boodle
31.50% 15.00% 95.29 879.99 83,851.96
Feast (for 4 persons)
Ati-atihan Boodle Feast
31.50% 25.00% 158.81 1,699.99 269,979.37
(for 4 person)
Pintado Boodle Feast
31.50% 32.50% 206.46 1,939.99 400,522.63
(for 4 persons)
Harvest Boodle Feast
31.50% 10.00% 63.52 1,639.99 104,180.25
(for 4 persons)
Maskara Boodle Feast
31.50% 17.50% 111.17 1,979.99 220,112.78
(for 4 persons)
113
Panagbengga Boodle
46.75% 15.00% 141.42 1,779.99 251,723.69
Feast (for 6 persons)
Ati-atihan Boodle Feast
46.75% 25.00% 235.70 1,919.99 452,537.15
(for 6 person)
Pintado Boodle Feast
46.75% 32.50% 306.41 2,549.99 781,334.63
(for 6 persons)
Harvest Boodle Feast
46.75% 10.00% 94.28 2,129.99 200,813.47
(for 6 persons)
Maskara Boodle Feast
46.75% 17.50% 164.99 2,799.99 461,965.77
(for 6 persons)
Panagbengga Boodle
15.00% 15.00% 45.37 2,199.99 99,824.44
Feast (for 8 persons)
Ati-atihan Boodle Feast
25.00% 25.00% 126.04 3,149.99 397,029.56
(for 8 person)
Pintado Boodle Feast
32.50% 32.50% 213.01 2,599.99 553,824.36
(for 8 persons)
Harvest Boodle Feast
10.00% 10.00% 20.17 3,059.99 61,709.73
(for 8 persons)
Maskara Boodle Feast
17.50% 17.50% 61.76 3,039.59 187,726.13
(for 8 persons)
ANNUAL 4,427,814.24
114
Schedule 4.1
Year Total
2018 ₱1,882,773.36
2019 ₱1,958,850.98
2020 ₱2,037,790.03
2021 ₱2,120,074.36
2022 ₱2,403,284.55
Schedule 4.2
115
Maskara Boodle Feast (for 4 persons) 102.71 832.00 ₱85,457.66
116
Pintado Boodle Feast (for 6 persons) 288.77 958.67 ₱276,831.29
Harvest Boodle Feast (for 6 persons) 88.85 1508.05 ₱133,992.19
Maskara Boodle Feast (for 6 persons) 155.49 1272.96 ₱197,932.29
117
Panagbengga Boodle Feast (for 8 persons) 47.98 1052.05 ₱50,472.25
Ati-atihan Boodle Feast (for 8 person) 79.96 1799.89 ₱143,916.47
Pintado Boodle Feast (for 8 persons) 103.95 1303.91 ₱135,536.37
Harvest Boodle Feast (for 8 persons) 31.98 1932.15 ₱61,796.57
Maskara Boodle Feast (for 8 persons) 55.97 1731.23 ₱96,898.21
TOTAL RMU
₱2,037,790.03
2020
Panagbengga Boodle Feast (for 2 persons) 15.57 268.27 ₱4,176.95
Ati-atihan Boodle Feast (for 2 person) 25.95 458.97 ₱11,910.16
Pintado Boodle Feast (for 2 persons) 33.73 332.50 ₱11,216.64
Harvest Boodle Feast (for 2 persons) 10.38 514.35 ₱5,338.84
Maskara Boodle Feast (for 2 persons) 18.16 441.46 ₱8,019.05
118
Harvest Boodle Feast (for 8 persons) 32.62 1970.79 ₱64,291.86
Maskara Boodle Feast (for 8 persons) 57.09 1765.85 ₱100,810.88
TOTAL RMU
₱2,120,074.36
2021
Panagbengga Boodle Feast (for 2 persons) 15.88 273.64 ₱4,345.72
Ati-atihan Boodle Feast (for 2 person) 26.47 468.15 ₱12,391.38
Pintado Boodle Feast (for 2 persons) 34.41 339.15 ₱11,669.85
Harvest Boodle Feast (for 2 persons) 10.59 524.63 ₱5,554.55
Maskara Boodle Feast (for 2 persons) 18.53 450.29 ₱8,343.05
119
Schedule 5
Cost per
Product Mark-up Selling Price
Unit
Panagbengga Boodle Feast (for 2 persons) 585.86 2.35% 599.99
Ati-atihan Boodle Feast (for 2 person) 775.35 6.58% 829.99
Pintado Boodle Feast (for 2 persons) 663.50 2.42% 679.99
Harvest Boodle Feast (for 2 persons) 812.85 9.68% 899.99
Maskara Boodle Feast (for 2 persons) 751.51 6.06% 799.99
Panagbengga Boodle Feast (for 4 persons) 952.23 26.75% 1,299.99
Ati-atihan Boodle Feast (for 4 person) 1369.92 15.96% 1,629.99
Pintado Boodle Feast (for 4 persons) 1175.57 13.56% 1,359.99
Harvest Boodle Feast (for 4 persons) 1402.53 17.50% 1,699.99
Maskara Boodle Feast (for 4 persons) 1292.90 15.50% 1,529.99
Panagbengga Boodle Feast (for 6 persons) 1292.15 23.99% 1,699.99
Ati-atihan Boodle Feast (for 6 person) 1883.26 19.17% 2,329.99
Pintado Boodle Feast (for 6 persons) 1620.96 16.87% 1,949.99
Harvest Boodle Feast (for 6 persons) 1963.58 19.85% 2,449.99
Maskara Boodle Feast (for 6 persons) 1798.43 18.25% 2,199.99
Panagbengga Boodle Feast (for 8 persons) 1654.30 17.28% 1,999.99
Ati-atihan Boodle Feast (for 8 person) 2403.84 17.11% 2,899.99
Pintado Boodle Feast (for 8 persons) 1950.18 18.74% 2,399.99
Harvest Boodle Feast (for 8 persons) 2314.78 17.33% 2,799.99
Maskara Boodle Feast (for 8 persons) 2314.78 17.33% 2,799.99
120
Schedule 6
Cost of Services
121
Schedule 7
Number of Basic
Position 13th Month TOTAL GROSS
Employees Salary
Service Crew 5 10,800 10,800 658,800
Chef 2 15,000 15,000 375,000
Cashier 1 10,500 10,500 136,500
Kitchen Crew 2 10,500 10,500 262,500
Total 10 ₱46,800.00 ₱46,800.00 ₱1,432,800.00
Schedule 8
Schedule of Employer’s Share for Five Years
122
Service Crew 4,101.50 625 500 5,227 62,718
Chef 2,270.00 375 200 2,845 34,140
Cashier 783.50 125 100 1,009 12,102
Kitchen Crew 1,567.00 250 200 2,017 24,204
TOTAL 8,722 1,375 1,000 11,097 133,164
123
SCHEDULE OF EMPLOYER'S SHARE YEAR 4
Position SSS PhilHealth PAG-IBIG Total Mo. Er Annual Er
Service Crew 4,286.00 688 500 5,474 65,682
Chef 2,417.00 375 200 2,992 35,904
Cashier 820.30 138 100 1,058 12,694
Kitchen Crew 1,640.60 275 200 2,116 25,387
TOTAL 9,164 1,475 1,000 11,639 139,667
124
Schedule 9
Utilities Expense
Utilities Expense
Schedule 10
Rent Expense
Monthly Annually
15,000 180,000
125
Schedule 11
Promotional Expense
Advertisements and
2018 2019 2020 2021 2022
Promotions
Stickers and Fliers 350 343 336 329 323
Tarpaulins 2,500 2,450 2,401 2,353 2,306
TOTAL 2,850 2,793 2,737 2,682 2,629
Schedule 12.1
BIR 500
Others 1,000
Total 1,500
126
Schedule 12.2
Pre-operating Expenses
Description Cost
DTI 515
BIR 500
Brgy. Clearance 20
Transportation 3,000
Others 2,000
Total 6,035
Schedule 13.1
Supplies Expense
127
Floor Mat 10 150.00 1,500.00
TOTAL 35,768.50
Schedule 13.2
128
Dishwashing Liquid (800ml) 10 195.75 1,958
TOTAL 11547.50
Schedule 14
Promotional Discounts
129
Schedule 15.1
Operating Expense
130
Schedule 15.2
Leasehold Improvements
Annual
Particulars Quantity Price Total Amount Useful Life
Depreciation
131
Schedule 15.3
Useful Annual
Furniture and Fixtures Unit Cost Quantity Total Cost
Life Depreciation
Wooden Tables (4-seater) 1,000 5 5,000 5 1,000
Wooden Tables (8-seater) 2,000 2 4,000 5 800
Wooden Chairs 849 40 33,960 5 6,792
Stainless Kitchen Cabinet 14,488 1 14,488 5 2,898
Counter Cabinet 3,000 1 3,000 5 600
Speakers 4,699 2 9,398 5 1,880
Sungka 200 2 400 5 80
Chess Board 868 2 1,736 5 347
Decorative Signboard 120 6 720 5 144
Hand Dryer 2,850 1 2,850 5 570
Office Chair 1,000 3 3,000 5 600
Office Table 2,000 2 4,000 5 800
Filing Cabinet 7,500 1 7,500 5 1,500
Office Chair 1,000 3 3,000 5 600
Office Table 2,000 2 4,000 5 800
Glass Divider Rack 500 5 2,500 5 500
Exhaust Fan 1,200 2 2,400 5 480
TOTAL 101,952 20,390
132
Schedule 15.4
Depreciation of Equipment
Useful Annual
Equipment Unit Cost Quantity Total Cost
Life Depreciation
133
Schedule 15.5
Useful Annual
Tools and Utensils Unit Cost Quantity Total Cost
Life Depreciation
Mixing Bowls 115 15 1,725 5 345
Set Measuring Cup 117 3 351 5 70
Ladle(L) 105 10 1,050 5 210
Ladle(S) 60 10 600 5 120
Set of Chef's Knives 2,399 5 11,995 5 2,399
Chopping Board 143 10 1,430 5 286
Tongs 181 8 1,448 5 290
Strainer 217 5 1,085 5 217
Can Opener 199 10 1,990 5 398
Condiment Canisters 182 5 910 5 182
Peelers 189 10 1,890 5 378
Soup Pot 171 5 855 5 171
Set of Casserole 1,119 5 5,595 5 1,119
Cooking Pots (L) 989 4 3,956 5 791
Cooking Pots (S) 387 4 1,548 5 310
Casserole w/ Steamer 2,999 3 8,997 5 1,799
Saute Pans 1,049 5 5,245 5 1,049
Set of Frying Pans 1,724 3 5,172 5 1,034
134
Basting Spoon 40 10 400 5 80
Mortal and Pastel 152 5 760 5 152
Pitcher 350 10 3,500 5 700
Crab Cracker 180 10 1,798 5 360
Tissue Holder 38 5 190 5 38
Drinking Glass 52 40 2,080 5 416
Deep Fryer 2,399 1 2,399 5 480
Set of Bamboo Rack 500 10 5,000 5 1,000
TOTAL 71,969 14,394
Schedule 16
135
Permits and licenses 1,500 1,500 1,500 1,500 1,500
Promotional 2,850 2,793 2,737 2,682 2,629
Depreciation 86,820 86,820 86,820 86,820 86,820
Pre-operating expense 6,035
Total 641,807 646,365 657,614 668,790 680,481
Net Income/Loss from Operations 315,861 476,340 577,175 683,740 742,744
Schedule 17
136
Schedule 18
137
Schedule 19
Noncurrent Assets
Security Deposit 15,000 15,000 15,000 15,000 15,000
Leasehold Improvements 416,342 368,757 321,171 273,586 226,000
Furniture and Fixtures 81,562 61,171 40,781 20,390 -
Machineries and Equipment 150,798 113,099 75,399 37,700 -
Tools & Utensils 57,575 43,181 28,787 14,394 -
Total Noncurrent Assets (net) 721,277 601,208 481,138 361,069 241,000
138
Schedule 20
Payback Period
955,000
2021 803,809
2022 862,814
PAYBACK * No. of years before first positive cumulative cash flow + (Absolute value of last negative cumulative cash flow /
cash flow in the year of first positive cumulative cash flow)
the project. Schedule 20 shows that the payback period is 1.93 or 1 year and 11 monthS,
139
Schedule 21
Return on Asset
As shown in the Schedule 21, the projects return on asset (ROA) increases each year,
140
Schedule 22
Return on Investment
peso of investment in a project or business. As shown on schedule 22, the project’s ROI
141
Schedule 23
The Net Present Value is useful in terms of analyzing the investment decision because
it can help the company management in indicating its benefit in the business. Schedule 23
shows that the business has generated a positive present value of PHP 1,379,595. A positive
142
E. Socio-economic Aspect
143
CHAPTER V
Summary
Cabanatuan City.
internet surfing.
144
Marketing Aspect
exist.
145
Technical Aspect
with estimated 150 square meters for Php 15,000.00 per month with
well as for the banana rack coming from Mayapyap Bamboo Craft.
from Sangitan local market. Crushed and tube ice which will be
146
proposed project is classified as BMBE whose total assets including
those arising from loans but exclusive of the land on which the
Management Aspect
administered by the owners who would be the manager and the one
147
good start, the time to establish a name, and a chance to really
know the business inside and out without risk. Other benefits such
as 13th month pay, SSS, Phil Health and Pag-Ibig are available for
them.
Financial Aspect
of the business.
The peak period of the business will be from December to March and
the lean periods will be from June to August since this are the
148
Socio-economic Aspect
Conclusions
have the capacity, and are willing to buy the same product
149
2. The proposed business location is technically feasible
strategies;
structure.
150
Recommendations
restaurant exists.
in the society.
151
8. This study serves as a guide for those interested to
data.
152
Bibliography
http://panlasangpinoy.com/2013/01/08/pancit-habhab-recipe/
https://www.google.com.ph/?gfe_rd=cr&ei=JUtvWc69FYGP2ASCwYlQ#q=b
acolod's+well+known+dishes
http://www.gmanetwork.com/news/newstv/biyahenidrew/350697/the-
flavors-of-quezon-province/story/
https://outoftownblog.com/food-trip-a-taste-of-tacloban/
http://tigabaluarte.blogspot.com/2011/09/cooking-shrimp-
kinilaw.html
http://www.strawberry-recipes.com/strawberry-vegetable-
salad.html
http://www.philstar.com/headlines/2015/06/16/1466440/cnn-poll-
philippines-has-worlds-2nd-best-food#sthash.MyCH0SBI.dpuf
http://www.spot.ph/eatdrink/56176/10-filipino-restaurants-
around-the-world
www.iliveinafryingpan.com
https://www.facebook.com/groups/CabPlacesForRent/
www.angsarap.net
153
APPENDICES
154
Appendix 1
Appendix 2
Vicinity Map
155
Appendix 3
Floor Plan
Appendix 4
Design Perspective
156
Appendix 5
Project Costing
Selling
Product Cost per Unit Mark-up
Price
Panagbengga Boodle Feast
585.86 2.35%
(for 2 persons) 599.99
Ati-atihan Boodle Feast
775.35 6.58%
(for 2 person) 829.99
Pintado Boodle Feast
663.50 2.42%
(for 2 persons) 679.99
Harvest Boodle Feast
812.85 9.68%
(for 2 persons) 899.99
Maskara Boodle Feast
751.51 6.06%
(for 2 persons) 799.99
Panagbengga Boodle Feast
952.23 26.75%
(for 4 persons) 1,299.99
Ati-atihan Boodle Feast
1369.92 15.96%
(for 4 person) 1,629.99
Pintado Boodle Feast
1175.57 13.56%
(for 4 persons) 1,359.99
Harvest Boodle Feast
1402.53 17.50%
(for 4 persons) 1,699.99
Maskara Boodle Feast
1292.90 15.50%
(for 4 persons) 1,529.99
Panagbengga Boodle Feast
1292.15 23.99%
(for 6 persons) 1,699.99
Ati-atihan Boodle Feast
1883.26 19.17%
(for 6 person) 2,329.99
Pintado Boodle Feast
1620.96 16.87%
(for 6 persons) 1,949.99
Harvest Boodle Feast
1963.58 19.85%
(for 6 persons) 2,449.99
Maskara Boodle Feast
1798.43 18.25%
(for 6 persons) 2,199.99
Panagbengga Boodle Feast
1654.30 17.28%
(for 8 persons) 1,999.99
Ati-atihan Boodle Feast
2403.84 17.11%
(for 8 person) 2,899.99
Pintado Boodle Feast
1950.18 18.74%
(for 8 persons) 2,399.99
Harvest Boodle Feast
2314.78 17.33%
(for 8 persons) 2,799.99
Maskara Boodle Feast
2314.78 17.33%
(for 8 persons) 2,799.99
157
Appendix 6
Product Selling Price
Total
Direct
Labor ₱741,564.00
Total
Product Selling
Demand Cost of RM Direct Labor Price
Panagbengga Boodle Feast
14.67 252.80 318.39 585.86
(for 2 persons)
Ati-atihan Boodle Feast
24.46 432.50 318.39 775.35
(for 2 person)
Pintado Boodle Feast
31.79 313.32 318.39 663.50
(for 2 persons)
Harvest Boodle Feast
9.78 484.68 318.39 812.85
(for 2 persons)
Maskara Boodle Feast
17.12 416.00 318.39 751.51
(for 2 persons)
Panagbengga Boodle Feast
88.04 506.00 358.19 952.23
(for 4 persons)
Ati-atihan Boodle Feast
146.73 865.00 358.19 1369.92
(for 4 person)
Pintado Boodle Feast
190.75 626.63 358.19 1175.57
(for 4 persons)
Harvest Boodle Feast
58.69 985.65 358.19 1402.53
(for 4 persons)
Maskara Boodle Feast
102.71 832.00 358.19 1292.90
(for 4 persons)
Panagbengga Boodle Feast
130.66 763.50 397.99 1292.15
(for 6 persons)
Ati-atihan Boodle Feast
217.77 1267.50 397.99 1883.26
(for 6 person)
Pintado Boodle Feast
283.10 939.87 397.99 1620.96
(for 6 persons)
Harvest Boodle Feast
87.11 1478.48 397.99 1963.58
(for 6 persons)
Maskara Boodle Feast
152.44 1248.00 397.99 1798.43
(for 6 persons)
Panagbengga Boodle Feast
46.12 1011.20 596.98 1654.30
(for 8 persons)
Ati-atihan Boodle Feast
76.86 1730.00 596.98 2403.84
(for 8 person)
158
Pintado Boodle Feast
99.92 1253.28 596.98 1950.18
(for 8 persons)
Harvest Boodle Feast
30.74 1857.12 596.98 2484.85
(for 8 persons)
Maskara Boodle Feast
53.80 1664.00 596.98 2314.78
(for 8 persons)
21387.8
1863.28 18927.53 596.98
TOTAL 0
Appendix 7
Raw Materials per meal
Rellenong Bangus
Raw Materials Cost
1 1 large bangus 60.00
2 1 lemon 10.00
2tbsp soy 3.00
3 sauce
4 1 onion 5.00
2 cloves 10.00
5 garlic
6 1 large carrot 8.00
159
1/2 cup frozen 15.00
7 greenpeas Daing na Bangus
2tblsp oyster 4.00 Raw Materials Cost
8 sauce 2 medium size
9 1/2 cup flour 5.00 1 milkfish 80.00
Total Cost 120.00 20 tbsp cane
2 vinegar 6.00
160
Deep Fried Crab with Spicy
Sauce
Raw Materials Cost
1 2lbs crab 150.00
2 2tbsp coooking 5.00
oil
3 2tbsp garlic 4.00
4 3tbsp ginger 6.00
5 1tbsp crushed 10.50
red bell pepper
1/2 cup tomato 15.00 Lumpiang Shanghai
6
sauce Raw Materials Cost
7 1/4 cup sweet 9.90 1/4lbs of ground 17.50
chili sauce 1 pork
8 2tbsp fish sauce 6.00 1/8 cup of spring 3.00
9 1/2 tsp sesame 3.00 2 onions
oil 3 1cup carrot 4.00
Total Cost 209.40 4 1cup onion 5.00
5 1pc eggs 5.00
6 1tsp salt 1.00
Pork Liempo 1tsp garlic 2.00
Raw Materials Cost 7 powder
1/2 lb of pork 52.50 1/4tsp black 0.50
1 belly 8 pepper
1/4 cup of soy 3.00 5pcs lumpia roll 5.00
2 sauce 9 wrapper
3 1pc lemon 10.00 2cups of cooking 5.00
1/2 tsp of black 1.00 10 oil
4 pepper Total Cost 48.00
5 1/2tsp of salt 1.50
2 cloves garlic 10.00 Pako Salad
6
1/8 cup banana 5.00 Raw Materials Cost
7 ketchup 1 1 bundle fiddle 25.00
1/2 tbsp cooking 3.00 fern (pako)
8 oil 2 2 tomatoes 3.00
Total Cost 86.00 3 1pc onion 5.00
4 1pc salted egg 7.00
Total Cost 40.00
161
Chicken Inasal
Chopsuey
Raw Materials Cost
Raw Materials Cost
1 3/4klo chicken 57.60
2 1/2tbsp ginger 1.50 1 1/8lb shrimp 56.25
3 1/2tbsp garlic 2.00 2 1/4lb chicken 30.00
4 3/4cup lemongrass 4.00 3 1tsp garlic 1.00
5 1/2cup coconut 4.00 4 1tsp 2.00
vinegar cornstartch
6 1pc lemon 10.00 5 1tbsp oyster 3.00
sauce
7 1tbsp Salt 2.00
6 1/2pc cabbage 12.00
8 1/4 cup brown 8.00
Tortang 7 1pc bell pepper 6.00
sugar Talong
9 1Raw
cupMaterials
lemon soda 4.50
Cost 8 1/2pc small 17.00
cauliflower
10
1 1/2
2pc tbsp ground
eggplant 1.00
20.00 9 3/4klo bagio 10.00
2 black pepper
1pc egg 5.00 beans
11
3 3tbsp
1/2tspunnatto
pepperoil 5.00
1.00 Beef Brocoli
10 1/2 cup of 6.00
12
4 1/2 cup margarine
1/2tsp salt 8.00
1.00 Raw Materials
carrots Cost
13
5 1/41pc
teaspoon
onion salt 1.50
5.00 111 1/2 cup of
1/4lbs 4.00
55.00
14 1Total
teaspoon
Cost lemon 3.00
32.00 onion
tenderloin
Total Cost 112.10 212 1/2 cup
1//2 headof 26.00
10.80
chicken
brocoliliver
313 1 1tsp salt
1/2 tbsp 1.00
10.00
14 oyster sauce
1tsp pepper 0.50
Tinuyuang adobong Palaka
Pork Barbeque 4 1 Total
1/2 tbsp
Costsoy 3.00
174.75
Raw
Raw Materials
Materials Cost
Cost sauce
1
1 1/2klo
1lbsofpork
Palaka 65.00
60.00 5 1 beef cubes 5.00
2
2 1/2 ofsoy
3/4cup garlic
sauce 2.50
3.50 6 1 tsp garlic 1.00
cloves
3 1pc lemon juice 10.00 7 Salt and peper 1.00
3 1pc of onion 5.00
4 3/4cup banana 8.00 Total Cost 85.80
4 1 small ginger 3.00
ketchup
5
5 1/4cup of soy
2tsp salt 3.00
2.00
sauce Roasted Chicken
6 1tsp ground 1.00
6 3/4cup of 3.00 Raw Materials
Ginataang AlimasagCost
black pepper
vinegar 1/6lbs Roasting 45.00
7 1.5tbsp brown 5.00 Raw Materials Cost
7 1/2 pepper corn 1.00 11 Chicken
sugar 4 big crabs 250.00
8
8 cooking oil
4cloves garlic 5.00
20.00 2tbsp unsalted 15.00
2 1tbsp cooking 5.00
Total
Total Cost
Cost 82.50
114.50 2 butter
oil
33 2pc
1pconion
onion 15.00
5.00
44 1pc lemonof
5 cloves 20.00
20.00
5 3 garlic cloves
garlic 15.00
5 4 1springs fresh
small ginger 10.50
3.00
66 thyme
4 bell pepper 10.00
Total Cost 120.50
162
7 1/2 small 10.00
kalabasa
8 1tbsp fish 3.50
sauce
9 4cups of 18.00
cococnut milk
10 1/2bunch of 6.00
long beans
Fried KangKong Total Cost 330.50
Raw Materials Cost
1/2 bundle of
1 kangkong 10.00
163
Strawberry Vegetable Salad Chicken Sisig
Raw Materials Cost Raw Materials Cost
1 2 ounces lettuce 25 1 1 1/2lbs of 65.00
2 2 ounces fresh 14 chicken
spinach 2 1/4 lbs chicken 25.00
3 1 small avocado 15 liver
4 2/3 pint 25 3 1 cup yellow 8.50
strawberries 2/3 onion
pint cherry tomatoes 4 1tsp garlic 2.00
5 1 small cucumber 10 powder
5 2pc long green 3.00
6 1 ounces fresh 15
chili
mushrooms
6 2tbsp soy sauce 5.00
7 1/4 cup 5
vegetable oil 7 1/4cup of 15.00
8 2/3 cup tarragon 8 butter
vinegar 8 4tbsp 8.00
9 2 teaspoons poppy 10 mayonnaise
seeds 9 1pc egg 5.00
10 1/4teaspoon salt 2 10 1tsp pepper 1.00
11 1/4 teaspoon dry 3 11 1/2tsp salt 0.50
mustard 12 cooking oil 5.00
12 1/4teaspoon grated 5 Total Cost 137.50
onion
13 1/8 to 1/4 teaspoon 4
onion salt
Total Cost 141
164
Shrimp Kinilaw Pansit Habhab
Raw Materials Cost Raw Materials Cost
1 1 lb medium size 260.75 1 1/2 lb. Miki 35
shrimp, shelled and Lucban
divined 2 1/4 lb. pork 45.5
2 1/4 cup rice vinegar 26.75 belly thinly sliced
3 1/4 18 and chopped
cup datu puti vinegar 3 1/4 lb. shrimp, 52.25
4 1 thumb size ginger, 5 cleaned
minced/sliced 4 2/3 lb. pig's 25
5 1 medium size onion, 5 liver, sliced
sliced thin 5 1 piece chayote, 10
6 1 granny smith apple, 10 sliced
shredded 6 1 cup bok choy 8
7 1 stem green onion, 7.5 (or pechay), chopped
sliced 7 1 cup snap pea 12
8 2 garlic cloves, 5 or snow pea
minced 8 ¾ cup shredded 5
9 2 pcs red chili 6 carrots
peppers 9 1 medium onion, 4
Total Cost 344 sliced
10 5 cloves garlic, 25
crushed
11 4 tablespoons 5
cooking oil
12 5 tablespoons 10
soy sauce
13 ½ teaspoon 4.25
ground black pepper
Total Cost 241
165
Appendix 8
RESULTS AND INTERPRETATIONS OF SURVEY QUESTIONNAIRE
The following are the results and interpretations of the
Status in Life
166
9,001 - above 10,000 99 53.51%
Total 185 100.00%
monthly income.
500-below 42 19.53%
501-600 19 8.84%
601-700 23 10.70%
701-800 34 15.81%
801-900 9 4.19%
901-1000 88 40.93%
Total 215 100.00%
Out of 215 students, 88 (40.93%) of them has the highest
allowance.
restawran?)
167
Based on the results above, substantially all (100%) of the
168
themed restaurant matched the respondent’s preference since it is
Holiday 36 9.00%
Meeting 32 8.00%
Birthday 104 26.00%
get together 219 54.75%
Others 9 2.25%
Total 400 100.00%
169
usually go in their spare time, family bonding, when they feel
like it, when hungry, and payday which comprises of the 2.25%.
Morning 10 2.50%
Snack 42 10.50%
Lunch 224 56.00%
Dinner 124 31.00%
Total 400 100.00%
meals.
30 mins 82 20.50%
1 hr 179 44.75%
2hrs 84 21.00%
1.5 hr 55 13.75%
Total 400 100.00%
170
Based from the results, the greater majority of the
62.50% of the respondents that will attract them the most to try
171
10. Where restaurant in Cabanatuan do you usually eat? (Saang
sa isang restawran?)
172
It is determined that 33.50% have the ability to purchase a
meal worth 300 and below, while 23% of the respondents can purchase
kayang maghintay?)
Allergies 26 6.50%
uncooked food 71 17.75%
long time to wait 301 75.25%
Others 2 0.50%
Total 400 100.00%
173
From the results, more than half of the respondents which
klase ng restawran?)
174
Based from the results, most of the respondents would like to
restawran?)
mo ba ito?)
175
Based from the outcomes, 86.75% are willing to patronize the
18. If yes, how often would you usually go? (kung oo, gaano
kadalas?)
19. What kind of food would you like to include in the menu?
176
Exotic 58 16.71%
others:Beef, Vegetables 5 1.44%
Total 347 100.00%
choices.
177
Appendix 9
WESLEYAN UNIVERSITY-PHILIPPINES
Cushman Campus Mabini Ext., Cabanatuan City
COLLEGE OF BUSINESS AND ACCOUNTANCY
consideration.
Respectfully yours,
Espina, Wyndelle M.
Noted by:
178
Appendix 10
WESLEYAN UNIVERSITY-PHILIPPINES
Cushman Campus Mabini Ext., Cabanatuan City
COLLEGE OF BUSINESS AND ACCOUNTANCY
appreciated. Hoping for your kind consideration. Thank you and God
Respectfully yours,
179
SCHEDULE
Appendix 13
Appendix 14
180
24,000.00 300.00 30,000.00 375.00
25,000.00 312.50 31,000.00 387.50
26,000.00 325.00 32,000.00 400.00
27,000.00 337.50 33,000.00 412.50
28,000.00 350.00 34,000.00 425.00
29,000.00 362.50 35,000.00 437.50
Appendix 15
Over P 1,500.00 2% 2% 4%
181
Appendix 16
182
DOCUMENTATION
183
Gathering some data about tools and equipment at the same time
raw materials to be used
184
Preparation of woodcraft to be used.
185
Interview with the Head Supervisor of Van's
Place
186
Interview with the manager of Kuya J’s restaurant in Waltermart
Cabanatuan.
187
Interview with the manager of Cabalen’s
Distribution
of Survey Questionnaires
(School, Pacific and SM
Cabanatuan)
188
The researchers goes to Bonifacio Global City Taguig for a
boodle experience at the same time observation.
189
The making of the manuscript.
190
CURRICULUM
VITAE
191
I. Personal Data
Name: Nikka Mae B. Cartagena
Gender: Female
Age: 19 y/o
Birthday: May 17, 1998
Address: Mabini St., Cabanatuan City
Contact Number: 0905-700-3230
Email Address: [email protected]
Religion: Roman Catholic
Father’s Name: Jose Nickie R. Cartagena
Occupation: Electrician
Mother’s Name: Nora B. Cartagena
Occupation: Teacher
II. Educational Background
Elementary: J.P Melencio Memorial
Elementary
High School: Nueva Ecija High School
192
I.Personal Data
Name: Joane Clarice B. Cuevo
Gender: Female
Age: 19 y/o
Birthday: October 27, 1997
Address: Pamaldan, Cabanatuan City
Contact Number: 0905-123-5223
Email Address: [email protected]
Religion: Roman Catholic
Father’s Name: Arcadio M. Cuevo
Occupation: Credit investigator and
Collector
Mother’s Name: Regina B. Cuevo
Occupation: Admin Aide
Educational Background
Elementary: Marciano Del Rosario Memorial
Elementary School
High School: Marciano Del Rosario Memorial
National High School
Awards Earned: Valedictorian (Elementary)
2nd Honorable (High School)
Seminars/Training Attended: Division School Press Conference
Seminar
LeadHeartShift
Youth Leadership Training
Cheaters are Losers
Comprehensive Orientation
Seminar in Youth Ministry
DYD 2016 and 2017 Seminars
II.Personal Interests
Hobbies: Reading inspirational book,
watching series, surfing social
media sites
Talent: Writing an article, playing
lyre, arnis and softball
193
I. Personal Data
Name: Wyndelle M. Espina
Gender: Female
Age: 19 y/0
Birthday: April 12, 1998
Address: AGL Caalibangbangan Cab. City
Contact Number: 0906-863-3178
Email Address: [email protected]
Religion: Roman Catholic
Father’s Name: TMsg.Danilo L. Espina
Occupation: Philippine Army
Mother’s Name: Lorena M. Espina
Occupation: Housewife
II. Educational Background
Elementary: N.E Dominican Academy
High School: Nueva Ecija High School
Awards Earned: Outstanding Leader-School Based
Service Award-School Based
Seminars/Training Attended:Provincial Academic Olympics
Provincial Youth Summit 2013
Rover Scout Vigil/Investiture
BuhayEskwela 2.0
CBA Council-LTS
4th International Business
Management Conference 2015
1st Student Leader’s Congress
LeadHeartShift Training/Seminar
III. Personal Interests
Hobbies: Playing softball and Biking
Talent: Computer literate in
Microsoft Office Application
194
195