0% found this document useful (0 votes)
116 views48 pages

Beeseeta Farm Technical Feasibility Study

This chapter outlines the technical feasibility of the proposed Beeseeta Farm including floor plans, service process flows, technology requirements, and equipment needs. The farm will be located in Gibato, Dumarao, Capiz on a 3.02 hectare lot. Buildings will include a reception building, office, worker area, production facility, museum, sauna, storage, and nipa huts. Technology requirements include computers, cameras, screens, and air conditioning for offices, museum, and production areas. Service flows are outlined for Facebook inquiries, guest arrival, museum visits, honey harvesting, and sauna use.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
116 views48 pages

Beeseeta Farm Technical Feasibility Study

This chapter outlines the technical feasibility of the proposed Beeseeta Farm including floor plans, service process flows, technology requirements, and equipment needs. The farm will be located in Gibato, Dumarao, Capiz on a 3.02 hectare lot. Buildings will include a reception building, office, worker area, production facility, museum, sauna, storage, and nipa huts. Technology requirements include computers, cameras, screens, and air conditioning for offices, museum, and production areas. Service flows are outlined for Facebook inquiries, guest arrival, museum visits, honey harvesting, and sauna use.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd

16

Chapter III

TECHNICAL FEASIBILITY

This chapter shows the study’s proposed location and floor plans, service

process flow, technology requirements, machinery and equipment, maintenance

requirement, raw materials handling and inventory, waste disposal method, and

intellectual property.

Floor Plans

Proposed Location

Figure 1 shows the proposed location of Beeseeta Farm.

Figure 1: Proposed Location


17

Beeseeta Farm will be situated in Gibato, Dumarao. The municipality has a land

area of 232.56 square kilometers or 89.79 square miles which constitutes 8.96% of

Capiz's total area. Its population as determined by the 2020 Census was 49,506. This

represented 6.15% of the total population of Capiz province. The chosen site is 21.6

kilometers away from Dumarao public market, 32 minutes of travel by vehicle. The total

lot area is 3.02 hectares, the area is accessible to vehicles, such as tricycles, cars, or a

truck. Included is the five thousand sq. m rice field that can be converted into flower

fields.

Proposed Reception Building

Figure 2 shows the reception building floor plan.


18

Figure 2: Proposed reception building

The facility will be used for receiving customers and clients. All queries,

transactions, admission, and payments will be done inside. The control room is found in

the reception building for the 24/7 video surveillance of the farm operated by security

personnel.

Proposed Office Building

Figure 3 shows the office building floor plan.


19

Figure 3: Proposed office building

The facility will be used for administrative tasks, meetings, project stations, and

computer stations of the employees of the farm.

Proposed Worker/Locker Area

Figure 4 shows the worker/locker area floor plan.


20

Figure 4: Proposed worker/locker area

The facility is limited to farm employees to use, keep their valuable belongings,

change uniforms, shower, and area to eat.

Proposed Production Facility

Figure 5 shows the production facility floor plan.


21

Figure 5: Proposed production facility

The facility will be used for processing and producing honey, candle making, and

food processes such as banana chips and buko juice. The area is limited to farm

employees.

Proposed Museum Building

Figure 6 shows the museum building floor plan.


22

Figure 6: Proposed museum building

The museum is divided into four sections, the history section, the biology of bees,

the exhibit section, and the bee products display section. Guests have access to the

museum.

Proposed Sauna

Figure 7 shows the sauna building floor plan.


23

Figure 7: Proposed sauna

A sauna is a room where visitors can relax in dry heat. The room can

accommodate six people simultaneously.

Proposed Storage House/Shed

Figure 8 shows the proposed storage house/shed floor plan.


24

Figure 8: Proposed storage house/shed

The storage house/shed is limited to farm employees. The shed will be used to

store and keep the farm’s tools and equipment. There will be a small research room

inside for laboratory activities.

Proposed Nipa Hut

Figure 9 shows the nipa hut design.


25

Figure 9: Proposed nipa hut

The proposed 2.5 x 2.5 m. nipa hut is made of light materials, primarily bamboo

is an eight-sitter design for visitors to use.

Farm Building Arrangement

Figure 10 shows the farm building arrangement plan.


26

STORAGE WORKER AREA

MUSEUM NIPA HUT

SAUNA FOOD STALL

BOOTHS RECEPTION

Figure 10: Farm building arrangement

Service Process Flow

Facebook Page Customer Service Process Flow


27

Figure 11 shows the Facebook page customer service process flow chart.

Figure 11: Facebook page customer service process flow

Guest’s Arrival Process Flow

Figure 12 shows the guest’s arrival process flow chart.


28

Figure 12: Guest’s arrival service process flow

Museum Service Process Flow

Figure 13 shows the museum service process flow chart.


29

Figure 13: Museum service process flow

Sauna Service Process Flow

Figure 14 shows the sauna service process flow chart.


30

Figure 14: Sauna service process flow

Honey Harvesting and Extracting Process Flow

Figure 15 shows the honey harvesting and extracting process flow chart.
31

Figure 15: Honey harvesting and extracting process flow

Technology Requirements

Office Technology Requirements


32

Table 2 shows the office technology requirements.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Computer 8 P 24,999.00 P 199,992.00 4 years P

49,998.00

Landline 2 990.00 1,980.00 5 years 396.00

Tele

conferencing 1 27,000.00 27,000.00 5 years 5,400.00

Equipment

Photocopier 1 75,000.00 75,000.00 5 years 15,000.00

Machine

Printer and 1 8,500.00 8,500.00 5 years 1,700.00

Scanner

Fire Alarm 1 3,170.00 3,170.00 10 years 317.00

System (set)

Camera System

8-channel (set) 1 15,000.00 15,000.00 5 years 3,000.00

Air Conditioning

Unit (wall 6 35,000.00 210,000.00 10 years 21,000.00

mounted)

TOTAL P 540,642.00 P 96,811.00


33

Table 2: Cost of office’s technology requirements

Museum Technology Requirements

Table 3 shows the museum technology requirements.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Fire Alarm 1 P 3,170.00 P 3,170.00 10 years P 317.00

System (set)

Camera System 3,000.00

8-channel (set) 1 15,000.00 15,000.00 5 years

Dehumidifier 2 16,990.00 33,980.00 5 years 6,796.00

75-inch LED 1 99,500.00 P 5 years 19,900.00

Screen 99,500.00

TOTAL P 151,650.00 P 30,013.00

Table 3: Cost of museum’s technology requirements

Production Technology Requirements

Table 4 shows the production technology requirements.


34

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Computer Set 2 P 24,999.00 P 49,998.00 4 years P 12,499.50

Fire Alarm 1 3,170.00 3,170.00 10 years 317.00

System (set)

TOTAL P 53,168.00 P 12,816.50

Table 4: Cost of production’s technology requirements

Sauna Technology Requirements

Table 5 shows the sauna technology requirements.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Fire Alarm 1 P 3,170.00 P 3,170.00 10 years P 317.00

System (set)

Camera System 1 7,045.00 7,045.00 5 years 1,409.00

4-channel (set)

TOTAL P 10,215.00 P 1,726.00

Table 5: Cost of sauna’s technology requirements


35

Reception and Control Room Technology Requirements

Table 6 shows the reception and control room technology requirements.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Fire Alarm 1 P 3,170.00 P 3,170.00 10 years P 317.00

System (set)

Computer Set 3 24,999.00 74,997.00 4 years 18,749.25

Camera System 1 7,045.00 7,045.00 5 years 1,409.00

4-channel (set)

Swipe Card 1 10,000.00 10,000.00 6 years 1,666.67

TOTAL P 92,042.00 P 21,824.92

Table 6: Cost of the reception and control room’s technology requirements

Farm’s other Technology Requirements

Table 7 shows the farm’s other technology requirements.

Description Q Unit Cost Total Cost Useful Depreciation


36

T Life Expense

Camera System

8-channel (set) 2 P 15,000.00 P 30,000.00 5 years P 6,000.00

TOTAL P 30,000.00 P 6,000.00

Table 7: Cost of the farm’s other technology requirements

Bee Breeding Technology Requirements

Table 8 shows the bee breeding technology requirements.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Instrumental 1 P 100,000.00 P 100,000.00 8 years P 12,500.00

Unit

TOTAL P 100,000.00 P 12,500.00

Table 8: Cost of bee breeding technology requirements

Machinery and Equipment

Essential Beekeeping Tools and Equipment

Table 9 shows the essential beekeeping tools and equipment.


37

Description QTY Unit Cost Total cost Useful Depreciation

Life Expense

10-framer

Wooden 20 P 2,600.00 P 52,000.00 5 years P 10,400.00

Beehive

Wood Frames 200 60.00 12,000.00 5 years 2,400.00

Beeswax

Foundation 40 60.00 2,400.00 3 years 800.00

Sheet

Stainless Bee 3 980.00 2,940.00 8 years 980.00

Smoker

Hive Tool 3 200.00 600.00 8 years 75.00

Queen Catcher 3 400.00 1,200.00 3 years 400.00

Bee Suit 3 3,600.00 10,800.00 4 years 2,700.00

Gloves 8 350.00 2,800.00 4 years 700.00

Boots 8 2,500.00 20,000.00 4 years 5,000.00

Beekeeper’s 50 263.00 13,150.00 4 years 3,287.50

Hat

Essential Oil 4 550.00 2,200.00 - -

Feeders 5 800.00 4,000.00 4 years 1,000.00

Pure Cane

Granulated 1 2,140.00 2,140.00 2 years 1,070.00


38

sugar (20kgs)

Queen 4 400.00 1,600.00 5 years 320.00

Excluder

Queen Marker 4 850.00 3,400.00 5 years 680.00

TOTAL P 131,580.00 P 29,812.50

Table 9: Cost of essential beekeeping tools and equipment

Machinery and Equipment in Extracting and Processing Honeybee Products

Table 10 shows the machinery and equipment in extracting and processing

honeybee products.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Electric Honey

Extractor 3 P 24,450.00 P 73,350.00 4 years P 18,338.00

Propolis

Collection Screen 4 100.00 400.00 5 years 80.00

Mat

Pollen Trap Strips 2 10.00 200.00 2 years 100.00

Entrance Bee 4 150.00 600.00 4 years 150.00


39

Pollen Trap

Refractometer 2 6,700.00 13,400.00 4 years 3,350.00

Bench Scale 1 17,000.00 17,000.00 8 years 2,125.00

Stainless Steel

Honey Gate 3 400.00 1,200.00 6 years 200.00

Perfection Honey 3 600.00 1,800.00 6 years 300.00

Gate

TOTAL P 107,950.00 P 24,643.00

Table 10: Cost of machinery and equipment in extracting and processing

Honeybee products

Farm Machinery and Equipment

Table 11 shows the farm machinery and equipment.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense
40

Delivery Tuk 1 P 208,000.00 P 208,890.00 10 years P 20,889.00

Tuk

Automatic

Composting 1 150,000.00 150,000.00 8 years 18,750.00

Equipment

Diesel 1 320,000.00 320,000.00 25 years 12,800.00

Generator

Water Tank 1 22,575.00 22,575.00 15 years 1,505.00

1200L

Fire 6 945.00 5,670.00 5 years 1,134.00

Extinguisher

20L Plastic 1 780.00 11,700.00 4 years 2,925.00

Pedal Bin 5

30L Plastic 1 200.00 3,000.00 4 years 750.00

Garbage Bin 5

240L Side

Wheel Garbage 4 4,800.00 19,200.00 5 years 3,840.00

Bin

Wheelbarrow 2 2,400.00 4,800.00 15 years 320.00

Broomstick 4 92.00 368.00 2 years 184.00

Dustpan 4 180.00 720.00 3 years 240.00

Rake 2 295.00 590.00 5 years 118.00


41

Oscillating 2 920.00 18,400.00 5 years 3,680.00

Sprinkler 0

Garden Hose 1 2,700.00 27,000.00 8 years 3,375.00

(50 meters) 0

Shovel 2 520.00 1,040.00 8 years 130.00

Planter’s Trowel 4 250.00 1,000.00 4 years 250.00

Hedge Shears 2 729.00 1,458.00 6 years 243.00

Spading Fork 2 480.00 960.00 6 years 160.00

Garden Hoe 2 200.00 400.00 6 years 66.67

Grass Cutter

Machine 1 5,899.00 5,899.00 10 years 589.90

(gasoline)

Food Stall Tent 2 2,388.00 4,776.00 5 years 955.20

Popcorn 1 11,000.00 11,000.00 5 years 2,200.00

Machine

Deep Frying 1 18,000.00 18,000.00 6 years 3,000.00

Machine

Kitchen Utensils

(set) 1 24,000.00 24,000.00 5 years 4,800.00

TOTAL P 861,446.00 P 82,904.77

Table 11: Cost of farm’s machinery and equipment

Sauna Equipment
42

Table 12 shows the sauna equipment.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Sauna Heater 2 P 40,750.00 P 81,500.00 16 years P 5,093.75

(steam)

Thermometer

and Hygrometer 2 2,300.00 4,600.00 6 years 766.67

TOTAL P 86,100.00 P 5,860.42

Table 12: Cost of sauna equipment

Biological Assets of the Farm

Table 13 shows the biological assets of the farm.

Description QTY Unit Cost Total Cost

European Bees (colony) 10 P 8,500.00 P 85,000.00

Flowers and Trees - - 45,000.00

TOTAL P 130,000.00
43

Table 13: Cost of farm’s biological assets

Furniture and Fixtures

Office Furniture and Fixtures

Table 14 shows the office furniture and fixtures.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Rockefeller

Office Table (6- 2 P 58,000.00 P 116,000.00 8 years P 14,500.00

seater)

Office Chairs 1 1,799.00 21,588.00 4 years 5,397.00

4-drawer Filing

Cabinet 6 8,500.00 51,000.00 8 years 6,375.00

Conference 1 38,365.00 38,365.00 8 years 4,795.63

Table (10-seater)

Conference 1 1,399.00 13,990.00 4 years 3,497.50

Chairs 0

Couch Set 1 17,360.00 17,360.00 3 years 5,786.67


44

Product Display

Rack Cabinet 1 10,000.00 10,000.00 8 years 1,250.00

3-layer Display 3 4,500.00 13,500.00 8 years 1,687.50

Rack

Pantry Table 2 2,650.00 5,300.00 8 years 662.50

Pantry Chairs 8 1,400.00 11,200.00 6 years 1,866.67

Pantry Bar 1 13,500.00 13,500.00 8 years 1,687.50

Counter

TOTAL P 311,803.00 P 47,505.97

Table 14: Cost of office furniture and fixtures

Worker Area Furniture and Fixtures

Table 15 shows the worker area furniture and fixtures.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Dining Set (4- 6 P 8,500.00 P 51,000.00 8 years P 6,375.00

seater)
45

Metal Locker (3- 1 9,250.00 92,500.00 15 years 6,166.67

door) 0

TOTAL P 143,500.00 P 12,541.67

Table 15: Cost of worker area furniture and fixtures

Production Furniture and Fixtures

Table 16 shows the production furniture and fixtures.

Description Q Unit Cost Total Cost Useful Depreciation

T Life Expense

Conference

Table (6-seater) 1 P 20,160.00 P 20,160.00 8 years P 2,520.00

Conference 6 1,399.00 8,394.00 4 years 2,098.50

Chairs

Office Desk 2 7,900.00 15,800.00 8 years 1,975.00

Office Chairs 2 1,799.00 3,598.00 4 years 899.50

3-layer Steel

Rack (product 2 5,499.00 109,980.00 10 years 10,998.00

storage) 0

2-layer Steel

Rack (packaging 1 5,499.00 54,990.00 10 years 5,499.00


46

storage) 0

4-drawer Filing

Cabinet 2 8,500.00 17,000.00 8 years 2,125.00

TOTAL P 229,922.00 P 26,115.00

Table 16: Cost of production furniture and fixtures

Reception and Control Room Furniture and Fixtures

Table 17 shows the reception furniture and fixtures.

Description QTY Unit Cost Total Cost Useful Depreciation

Life Expense

Receiving

L-shape Desk 1 P17,400.00 P17,400.00 6 years P 2,900.00

Office Chairs 2 1,799.00 3,598.00 4 years 899.50

Couch 2 1,200.00 2,400.00 3 years 800.00

4-drawer Filing

Cabinet 1 8,500.00 8,500.00 8 years 1,062.50

Control Room

Long Wooden 1 4,500.00 4,500.00 8 years 600.00

Table

Office Chairs 2 1,799.00 3,598.00 4 years 899.50

TOTAL P 39,996.00 P 7,161.50


47

Table 17: Cost of reception furniture and fixtures

Museum’s Furniture

Table 18 shows the museum’s furniture.

Description QTY Unit Cost Total Cost Useful Depreciation

Life Expense

L-shape Desk 1 P17,400.00 P 17,400.00 6 years P 2,900.00

Chairs 2 1,799.00 3,589.00 4 years 899.50

TOTAL P 20,989.00 P 3,799.50

Table 18: Cost of museum’s furniture

Sauna Furniture and Fixtures

Table 19 shows the sauna furniture and fixtures.

Description QTY Unit Cost Total Cost Useful Depreciation

Life Expense

L-shape Desk 1 P17,400.0 P 17,400.00 6 years P 2,900.00

Chairs 2 1,799.00 3,598.00 4 years 899.50


48

Couch 2 1,200.00 2,400.00 3 years 800.00

Shelf Cabinet 1 12,000.00 12,000.00 6 years 2,000.00

TOTAL P 35,398.00 P 6,599.50

Table 19: Cost of sauna furniture and fixtures

Maintenance Requirement

Regular care and monitoring of the bee colonies, as well as ensuring the safety

of the bees and the environment around them. Maintaining the structure of the hives,

frames, and other equipment necessary for beekeeping. Additionally, proper feeding

and nutrition of the bees, as well as the use of pest management strategies to keep the

colonies healthy and productive. Computers and other technologically inclined

equipment will be checked quarterly to ensure their performance. Production machinery

will be checked every other month for quality checking. Experts in the field will be

consulted for a maintenance check to avoid further damage, and properly selecting and

sanitation of the farm tools and equipment.

Raw Materials Handling and Inventory

Office Supplies

Table 20 shows the office supplies.


49

Description QTY Unit Cost Monthly Cost Annual Cost

Bond Paper 1 Ream P 210.00 P 210.00 P 2,520.00

(500 sheets)

Pen 1 Box 130.00 130.00 1,560.00

Folders 25 Piece 6.00 150.00 1,800.00

Record Book 1 Piece 110.00 110.00 1,320.00

Paper 2 Box 29.00 58.00 696.00

Fasteners

Puncher 1 Piece 454.00 454.00 454.00

Stapler 1 Piece 325.00 325.00 325.00

Printer’s Ink 1 Piece 389.00 389.00 4,668.00

Calculator 1 Piece 899.00 899.00 899.00

TOTAL P 2,855.00 P 14,242.00

Table 20: Cost of office supplies

Reception Supplies

Table 21 shows the reception supplies.

Description QTY Unit Cost Monthly Cost Annual Cost

Bond Paper 1 Ream P 210.00 P 210.00 P 2,520.00

(500 sheets)

Pen 1 Box 130.00 130.00 1,560.00


50

Folders 15 Piece 6.00 90.00 1,080.00

Stapler 1 Piece 325.00 325.00 325.00

Customized ID 100 Piece 48.00 4,800.00 9,600.00

Lace

Receipt 50 Set 700.00 700.00 1,400.00

TOTAL P 6,255.00 P 16,485.00

Table 21: Cost of reception supplies

Sauna Supplies

Table 22 shows the sauna supplies.

Description QTY Unit Cost Monthly Cost Annual Cost

Sauna Robes 25 Piece P 679.00 P 16,975.00 P 16,975.00

(medium)

Sauna Robes 25 Piece 679.00 16,975.00 16,975.00

(large)

Sauna Hats 50 Piece 85.00 4,250.00 4,250.00

Towels 50 Piece 82.00 4,100.00 4,100.00

Slippers 50 Pair 98.00 4,900.00 4,900.00

Headrest 6 Piece 557.00 3,342.00 3,342.00

Pillows

Bucket with 6 Piece 815.00 4,890.00 4,890.00


51

Ladle

Aromas and 10 Bottle 23.00 230.00 2,760.00

Fragrances

TOTAL P 55,662.00 P 58,192.00

Table 22: Cost of sauna supplies

Museum Supplies

Table 23 shows the museum supplies.

Description QTY Unit Cost Monthly Cost Annual Cost

Record Book 1 Piece P 110.00 P 110.00 P 440.00

Stamp Pad 1 Piece 150.00 150.00 150.00

Ink 1 Piece 195.00 195.00 780.00

Pen 1 Box 130.00 130.00 780.00

Stapler 1 Piece 325.00 325.00 325.00

Folders 10 Piece 6.00 60.00 240.00

TOTAL P 970.00 P 2,715.00

Table 23: Cost of museum supplies

Production Supplies

Table 24 shows the production supplies.


52

Raw Materials QTY Unit Cost Monthly Cost Annual Cost

Record Book 1 Piece P 110.00 P 110.00 P 1,320.00

Pen 1 Box 130.00 130.00 1,560.00

Folders 25 Piece 6.00 150.00 1,800.00

Stapler 1 Piece 325.00 325.00 325.00

Brown Paper

Bag with 96 Piece 10.00 960.00 5,760.00

Handle (M)

Brown Paper

Bag with 96 Piece 8.30 796.80 4,780.00

Handle (S)

Brown Paper

Bag with 96 Piece 7.50 720.00 4,320.00

Handle (XS)

Hairnet 2 Pack 59.00 118.00 472.00

Food Gloves 1 Pack 25.00 25.00 300.00

P 3,334.80 P 20,637.00

Honey

500 mL Glass Box (24

Jar (for honey) 10 pcs) 595.00 5,950.00 17,850.00

Label Stickers 300 Piece 8.00 2,400.00 7,200.00

P 8,350.00 P 25,050.00
53

Honey Glazed

Banana Chips

Banana 300 Kilo 15.00 4,500.00 54,000.00

Honey 20 Kilo 400.00 8,000.00 96,000.00

Lemon 250 Piece 30.00 7,500.00 90,000.00

Cooking Oil 20 Liter 165.00 3,300.00 39,600.00

Cooking Gas 1 Tank 1,160.00 1,160.00 13,920.00

Kraft Zip Lock 150 Piece 2.84 4,260.00 51,120.00

P 28,720.00 P 344,640.00

Beeswax

Candle

Beeswax 54 Kilo - - -

Essential Oil -

Peppermint 10 Bottle 397.50 3,975.00 23,850.00

Cotton Wicks

(medium) 6 Pack 150.00 900.00 5,400.00

Wick Stickers 3 Pack 87.00 281.00 1,686.00

12 oz. Jars 600 Piece 62.00 37,200.00 223,200.00

Label Stickers 600 Piece 6.00 3,600.00 21,600.00

P 45,956.00 P 275,736.00

Honey

Popcorn

Popcorn 50 Kilo 95.00 4,750.00 57,000.00


54

Kernels

Honey 5 Kilo 400.00 2,000.00 27,000.00

Iodized Salt 1 Sack 350.00 350.00 1,400.00

Cooking Oil 5 Liter 165.00 825.00 9,900.00

Popcorn Paper 2 Pack 150.00 300.00 3,600.00

Bags

P 8,225.00 P 98,900.00

Honey Tea

Tea 3 Pack 399.00 1,197.00 14,364.00

Honey 2 Kilo 400.00 800.00 9,600.00

Bamboo Tea 50 Piece 86.00 4,300.00 4,300.00

Cups

Teaspoon 50 Piece 27.00 1,350.00 1,350.00

P 7,647.00 P 29,614.00

Buko Juice

Coconut 250 Piece 18.00 4,500.00 54,000.00

Evaporated 5 Box 1,056.00 5,280.00 63,360.00

Milk

Refined Sugar 1 Sack 3,470.00 3,470.00 13,880.00

Paper Cups 20 Pack 160.00 3,200.00 38,400.00

P 16,450.00 P 169,640.00

Others

500 ml Mineral
55

Water 30 Pack 346.50 10,395.00 124,740.00

Farm Uniforms 66 Piece 450.00 29,700.00 29,700.00

TOTAL P 158,777.80 P 1,118,655.00

Table 24: Cost of production of raw materials

Permit and Licenses

Table 25 shows the costs and requirements of establishing a business in

Dumarao, Capiz including permits and licenses.

Procedure Cost

BIR Certification P 500.00

Documentary Stamp for BIR 30.00

DTI Payment for Business Name 500.00

Documentary Stamp for DTI 30.00

Barangay Clearance 100.00

Community Tax Certificate 500.00

SSS Employer Certificate 465.00

Business Plate 350.00

Zoning Clearance 120.00

Mayor and Business Permit 1,370.00

Sanitary Permit 205.00

Fire Safety Inspection 500.00


56

Building Permit 7,000.00

Police Clearance 100.00

TOTAL P 11,770.00

Table 25: Cost of permitting and licenses

Estimated Cost of Land and Buildings

Table 26 shows the estimated cost of land and buildings.

Land/Building Estimated Cost

Land P 3,000,000.00

Office Building 7,910,000.00

Reception 1,260,000.00

Worker Area/Locker 8,820,000.00

Museum Building 5,862,500.00

Production Facility 12,022,500.00

Sauna Building 1,655,500.00

Storage Shed 1,200,000.00

Nipa Hut 250,000.00

TOTAL P 41,980,500.00

Table 26: Estimated cost of land and buildings


57
58

Logo and Tagline

Figure 16 shows the farm business logo and tagline.


59

Figure 16: Farm business logo and tagline

Tagline: “No Hive Left Behind”

Logo Stickers

Figure 17 shows the logo stickers attached to the farm’s beeswax candle, honey-

glazed banana chips, and honey products.


60

Figure 17: Logo stickers

Beeseeta Farm’s Facebook Page

Figure 18 shows the farm’s Facebook page for customer service.

Figure 18: Beeseeta farm’s Facebook page

Receipt

Figure 19 shows the farm’s official receipt.


61

Figure 19: Official receipt

Employees Uniform

Figure 20 shows the design of the uniform of the employees.

FRONT BACK

Figure 20: Employees’ Uniform

Waste Disposal Method

The farm will have designated trash bins around the area, biodegradable and

non-biodegradable. Daily, after closing time of the farm, the maintenance staff will
62

collect and segregate all trash from bins. All biodegradable waste (food waste, logs,

leaves, and paper waste) will be thrown into automatic composting equipment to be

recycled and turned into organic fertilizer. All non-biodegradable waste (broken glass,

plastic bottles, and some metals) will be thrown into separate trash bins inside the farm

and will be collected by the garbage collector weekly. The organic waste of honeybee

products in the processing area will be collected, stored, and will be used as liquid

fertilizer.

All machinery and equipment of the farm that is beyond repair and cannot be

sold due to its condition will be scrapped and disposed of in line with health and safety

rules and environmental regulations.

Intellectual Property

This feasibility and its content are owned by Roselle O. Biaco, Joeyeet D.

Bornales, Kyra Minorca B. Bulaclac, John Vincent D. Detoga, Bhen Mark M. Floro,

Catherine R. Furton, Mark Geovan G. Heyres, and Shasmin P. Pulgo. The group

prohibits the unauthorized use of this study in part or in full for the business interest of

other parties other than the members of the above-stated names.

Any party who shall use this paper without the permission of the authors is

subject to violation of the Republic Act No. 8293 also known as the Intellectual Property

Code of the Philippines.


63

You might also like