100% found this document useful (1 vote)
2K views16 pages

Business Analysis

Download as docx, pdf, or txt
Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1/ 16

BUSINESS PLAN

Submitted by:

Frezel Angel beltran

Lady cylline jacinto

Dexter walag

Luther elarcosA
pastilla
Table of contents
Page

Table of Contents i
Executive Summary ii
Goal, Vision, Mission iii
History iv

Chapter
I. Marketing Feasibility 1
Product Description 1
Discussion and Strategy 1
Effect on the Environment 1
Target Market 2
Health and Benefits 2
Placement 2
Promotion 2
Competition 3

II. Technical Feasibility 4


Organizational Chart 4
Position, Job Description, Person Specification, Compensation 5
Product Process 6
Product Requirement 7

III. Financial Feasibility 8


Cash Flow Statement 8
Income Statement 9
Balance Sheet 10

i
pastilla
EXECUTIVE SUMMARY
Pastilla is a dessert business operating in the school
grounds of BFCSI located in Valencia city. It offers an
innovative twist to the classic pinoy delicacy pastillas by filling
and coating it with various flavors such as chocolate, milk,
caramel and other toppings.
In today’s highly competitive environment, it is becoming
difficult to differentiate one dessert business from another,
Pastilla will hold true to its vision by being a new concept with
an old fashioned feel to become a favourite product of Filipinos
and also to tourists.
It is also essential to sell the products with the highest
quality, as well as providing 100% satisfaction to our customers
and maintaining the level of excellent services among other
competitors.

ii
pastilla

GOALS
To be able to make a profitable business with an affordable and
quality product and apply entrepreneurship skills to improve our
business.

VISION
To establish a pastillas business which offers an innovative
product at the school grounds of BFCSI and also in the
community for the next three months efficiently.

MISSION
To be able to produce goods that is affordable and satisfying to
the customers in BFCSI and the community.

iii
pastilla
HISTORY
The sellers come up with the “Pastilla” product by their fascination of
sweets. The team brainstormed different kinds of desserts but it turns out that most
of it requires cooking and usage of a lot of resources.

One business member suggested the classic Filipino delicacy which is the
humble Pastillas and explained how the cooking process works, it turns out that her
aunt is a Pastillas seller and has been running a Pastillas business for a long time.
The sellers them decided that the Pastillas will be their final product because it
only requires simple ingredients and the best part is that it does not require cooking
with the use of appliances.

The business owners thought about making it innovative by filling it with


different kinds of ingredients such as chocolate, marshmallow and other sweets. To
make it different from other Pastillas the owners continued to experiment different
ways to improve the taste and quality of the product.

iv
pastilla
I. Marketing feasibility
 Product description:
Pastilla is an innovative product from the pinoy classic
delicacy Pastillas. The pastillas is made from milk and sugar,
chocolate ball is added as a filling then the pastillas is coated
around it. The finished choco ball pastillas is then wrapped with
attractive multi- colored onion paper to preserve its freshness.
 Discussion and Strategy:
We chose this product because it is affordable and easy to
make and doesn’t even need any cooking appliances. We also
make sure that we perform sanitary food practices such as
wearing hair net and plastic gloves during food preparation. We
also planned to improve our customer’s service by always
wearing a pleasant smile and cater feedbacks from them to
improve our product.
 Effect on the Environment:
If this product will be successful, it will provide jobs and
livelihood in the community and will also yield an innovative
product in the Philippine market for the classic and humble
Pastillas. Aside from being delicious, pastillas is also rich in
calcium content because of the primary ingredient which is milk.

1
pastilla
Target Market
Students, Teachers and parents/Guardians of Bukidnon
Faith Christian School Inc. Campus.

 Health and Benefits


This product can be included in your daily diet. Pastillas is
an excellent source of calcium because it’s rich in milk. Eat a
few in the sunshine, as the vitamin D from the sun, will help in
calcium absorption.

PLACEMENT
-The placement of our product is beside the faculty room and inside
and out the BFCSI campus.

Promotion and Strategy


1. Post our product in social media networking sites.
2. Let our friends know on the other schools that we have a delicious
product
3. To let our relatives from the other places know about our product.
4. Advertise our product to other people who are interested on tasting
innovative pastillas.
5. Give importance to customer feedback and customer service.
6. Strive to make continues improvement to our products.

2
pastilla
Competition

NAME OF ADDRESS PRODUCT PRICE ADVANTAGE DISADVANTAGE


BUSINESS
Nico’s Ube P-6 Valencia Ube Pastillas ₱3.00 Has a new Slow delivery
Pastillas City, variety of flavor
Bukidnon
Edward P-7 Valencia Pastiyema ₱2.00 Has many High price
Pastiyema City, Pastillas Chains
Bukidnon
Mango P-9 Valencia Mango ₱5.00 Has fast delivery Unhygenic Food
Pastillas City, Pastillas service preparation
Center Bukidnon

3
pastilla
Ii. Technical feasibility
 ORGANIZATIONAL CHART

Frezel Angel Beltran


CEO

Cylline Jacinto Dexter Walag Luther Elarcosa


MANAGER SALES MANAGER PRODUCTION MANAGER

4
pastilla
POSITION JOB DESCRIPTION PERSON COMPENSATION
SPECIFICATION
1. CEO - Supervise and - Has good Php 75.26/ 2 hrs.
control all leadership per day
strategic and skills.
business aspects - Several years of
of the company. experience.
- Responsible for - Responsible,
the needs of Honest,
employees, organized and
customers and innovative.
investors.
2. Manager - In charge of the - Must have Php 75.26/ 2 hrs.
sales and making useful per day
profit and oversee leadership of the
the marketing of entire company.
the product. - Able to provide
- Create guidance and
development, coaching to the
implementations company
and strategies employees.
aimed to promote
the organization
mission.
3. Sales - Supervise team - Honest, diligent, Php 75.26/ 2 hrs.
Manager projects and is competitive and per day
responsible for persistent.
keeping track of - Excellent
the business data strategic
and profit. marketing
planner.

4. Production - Responsible for - Honest and Php 75.26/ 2 hrs.


Manager the responsible. per day
manufacturing - Flexible and
processes and innovative.
production - Professional at
efficiency. the production
- Assess project field.
and resources
requirements.

5
pastilla
 PRODUCT PROCESS

Perform hygienic preparation


before food production.

Pour 2 sachets of milk powder in a


bowl. Add 1 can of condensed milk.
Mix well with spatula until smooth and
soft.

Let it sit for 15 minutes so


that the ingredients will have
a nice texture.

Make your desired pastillas


shape and fill it with chocolate,
marshmallow or anything you
want.

Wrap the pastillas in


desired wrappers to
preserve freshness.

6
pastilla
 PRODUCT REQUIREMENT
This product requires the following tools:

TOOLS PRICE RENT/BOUGHT UTILITIES AMOUNT


Spatula Php 70.00 BOUGHT Water Php. 50.00
Glass Bowl Php 120.00 BOUGHT
Spoon Php 10.00 BOUGHT Dishwashing Php. 20.00
Scissors Php 20.00 BOUGHT Liquid

7
pastilla
Iii. financial feasibility
Cash flow statement

Week 1 Week 2 Week 3 Week 4 Week 5 Week 6

CASH ₱ 600 ₱1,378.96 ₱2,157.92 ₱2,936.88 ₱3,715.84 ₱4,494.8

SALES ₱1,200 ₱1,200 ₱1,200 ₱1,200 ₱1,200 ₱1,200

TOTAL CASH ₱1,800 ₱2,578.96 ₱3,357.92 ₱4,136.88 ₱4,915.84 ₱5,694.8


INFLOW

UTILITIES ₱70 ₱70 ₱70 ₱70 ₱70 ₱70

TOOLS & ₱30 ₱30 ₱30 ₱30 ₱30 ₱30


EQUIPMENT

SALARY EXPENSES ₱301.04 ₱301.04 ₱301.04 ₱301.04 ₱301.04 ₱301.04

TRANSPORTATION ₱50 ₱50 ₱50 ₱50 ₱50 ₱50

CASH OUTFLOW ₱421.04 ₱421.04 ₱421.04 ₱421.04 ₱421.04 ₱421.04

CASH END ₱1,378.96 ₱2,157.92 ₱2,936.88 ₱3,715.84 ₱4,494.8 ₱5,273.76

8
pastilla
INCOME STATEMENT
Week 1 Week 2 Week 3 Week 4 Week 5 Week 6

SALES ₱1,200 ₱1,300 ₱1,400 ₱1,500 ₱1,600 ₱1,700

LESS: COST OF SALES ₱600 ₱600 ₱600 ₱600 ₱600 ₱600

GROSS PROFIT ₱600 ₱700 ₱800 ₱900 ₱1,000 ₱1,100

LESS: OPERATING ₱421.04 ₱421.04 ₱421.04 ₱421.04 ₱421.04 ₱421.04


EXPENSES

UTILITIES EXPENSES ₱70 ₱70 ₱70 ₱70 ₱70 ₱70

SALARIES EXPENSES ₱301.04 ₱301.04 ₱301.04 ₱301.04 ₱301.04 ₱301.04

RENT EXPENSES

TRANSPORTATION ₱50 ₱50 ₱50 ₱50 ₱50 ₱50


EXPENSES

MISCELLANEOUS EXPENSES

NET INCOME ₱178.96 ₱278.96 ₱378.96 ₱378.96 ₱578.96 ₱678.96

9
pastilla
Balance sheet
ASSETS LIABILITIES
CURRENT CURRENT
ASSETS LIABILITIES
CASH ₱ 20,000 WAGES PAYABLE ₱15,000
ACCOUNTS ₱ 5,000 ACCOUNTS ₱ 400
RECEIVABLE PAYABLE
INVENTORY ₱ 2,000 INCOME TAX ₱ 2,000
PAYABLE
FIXED ASSETS

LAND ₱ 100 STOCK HOLDER’S


EQUITY
BUILDING ₱ 100 CAPITAL ₱ 5,000
VEHICLES ₱ 200 RETAINED ₱ 5,000
EARNINGS

TOTAL ASSETS ₱ 27,400 TOTAL LIABILITIES ₱ 27,400


AND EQUITY

10
pastilla
LOGO:

11

You might also like