Professional Documents
Culture Documents
By:
Alwit, Mirasol
Aniceto, Romynisa Marie
Bautista, Joseph
Bayan, Jonna
Corbito, Lawrence Daryl
Cuizon, Arlan
Francisco, Christine
Hallig, Julie Ann
Lagumbay, Jessa Mae
Mabini, Jonnel
Morta, Joshua Melody
Obispo, Christian
Pajarit, June Grace
Pana, Abigail
Payos, Abel
Rolloque, Mark Jayson
Suazo, Glien
Sy, Larren Jade
1
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
I. EXECUTIVE SUMMARY
A. Management Highlights
1. Nature of Business
Our business is a food business that offers coffee shake of different flavors and
combination with fresh fruits like banana, which makes a nutritious mix and
different from other coffee and fruit shakes in the market.
Our brand name is Kaldisiana a combination of the word Kaldi and Siana.
Kaldi was a legendary Ethiopian goatherd in Ethiopia who discovered coffee and
Siana for the scientific name of lacatan which is Musa balbiSIANA.
3. Vision
4. Mission
Our mission is to provide and serve a one of a kind coffee shake drink with the
combination of fruits as a result of the teams innovative minds.
5. Objectives
To provide a healthy and nutritious drink that would satisfy our customers
need and help provide healthy drink for the community.
6. Core Values
To offer customers another variety of coffee shake with banana fruit and coffee
flavor.
2
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
7. Logo
Marketing Strategies
We offer discount coupons for the customer for promotion of the product and
to give them suitable discount.
We promote our product through social media sites. We will create Facebook
page and Instagram account for them to know the product itself. We can also create a
website.
Admin Expenses
Stall Expense 5,000.00
Allowance 1,700.00
Utilities 4,000.00
Equipment 3,400.00
3
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
TOTAL 190,400.00
Contingency Fund 4,600.00
NET INCOME
Sales 225,000.00
Less: Cost of Sales 160,000.00
Gross Profit 65,000.00
Less: Admin Expense 12,305.00
Marketing Expense 1,000.00 13,205.00
The graph describes the total project cost is Php. 195,000.00, in our first year
operation our total net income is Php. 51,795.00, and our final position for 1 year
operation is Php. 246,795.00.
In Economy, the profits and taxes of the ingredients we buy help to contribute
the economic growth of the country. The government will use the taxes for the
improvement of the society.
In Environment, the ingredients of Kaldisiana are pure fruits and will not harm
the environment. Kaldisiana is made of fruits which is very healthy for the body. The
twist of the product targets to benefit the community; therefore it is not just a coffee
but a healthy coffee shake to help provide good nutrition particularly the students who
are known patrons of shake and trendy drink.
4
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
A. Products/ Services
The proponents offer coffee shake combined with banana fruit and comes in
different sizes: 12oz, 16oz, and 20oz. For the selection of flavors, the customers will
choose available flavors they want to combine with the banana, such as Mocha,
cappuccino, chocolate, coffee, caramel and etc.
B. Target Market
1. Area Coverage
The target market of our product coffee shake is the people in Barangay Nova
Proper. We decided to put up a stall beside Nova Mall or in Nova Bayan Plaza.
People who are into drinking coffee shake and to those who wants to patronize
the product itself.
5
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
1. Potential Demand
The table shows the total population of chosen Barangays in District V in Year
2016, 2017, 2018, 2019, and 2020. Following the association of the demand of Fruffee
for youth with the population, this table also reflects the total demand for Fruffee in
the said area.
There will be 4.55% increase in the population of youth for the years 2016-
2020.
2. Direct Competitors
-Seattles Best Coffee
-The Coffee Bean Tea and Leaf
-Starbucks
3. Indirect Competitors
-Farron Caf
-Redbucks
-Other common coffee shops
D. Projected Sales
1. Per Month In Volume and In Pesos
June July Aug Sept Oct Nov Dec Jan Feb March TOTAL
In 150 150 150 150 150 150 150 150 150 150 1,500
Kaldisia Units
na
Price 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 60,000
6
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
1. Practices of Competitors
2.1. Product
7
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
2.1.2. Labeling
2.1.3. Packaging
2.2. Price
Banana P40.00
Evaporated Milk P60.00
Ice P40.00
Coffee P80.00
White Sugar P80.00
Whipped Cream P200.00
16oz of cup P60.00
Label P60.00
Straw P20.00
TOTAL: P640.00
Units to be produced: 20
Cost of Sale: P32.00
Mark-up Percentage: 29%
Selling Price: P45.00
8
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
2.3. Place
Manufacturer Customer
2.4. Promotion
- Buy 1 take 1 (Buy one large Kaldisiana get one small size.)
-Combination of flavors promo (you can avail the combination of
two flavors in one coffee shake/)
9
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
The Buna Fire Enterprise elaborates the step by step procedure of the production of
the product. First is the purchasing of materials which we make sure that the ingredients
we will use are high quality and the fruits are fresh.
10
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
STEP DESCRIPTION
Purchasing of Ingredients
Measuring of Ingredients.
11
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Add the whip cream and the toppings
C. Production Schedule
Production Schedule
Alwit, Mirasol
Aniceto, Romynisa
Bautista, Joseph
Bayan, Jonald
12
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Corbito, Lawrence
Cuizon, Arlan
Francisco, Christine
Mabini, Jonnel
.
Obispo, Christian
Pana, Abigail
Suazo, Glien
Monthly Production
Product/s Jun Jul Aug Sept Oct Nov Dec Jan Feb Mar
Products to be 1800 1800 1800 1800 1800 1800 1800 1800 1800 1800
Produced.
D. Labor Requirement
13
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Marketing Staff 5 P150.00
Financial Staff 4 P150.00
Production Staff 5 P150.00
Knife P140.00/2pc
14
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Banana P 50/8pc
P105.00/1k
Chocolate Syrup
Milk P67.00/1L/
P130.00/1kg
Coffee Powder
15
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Present in table form the present suppliers of your product and the potential/ alternative
suppliers.
I. Plant Layout
16
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
17
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
2. The floor and tables are cleaned often
and always during production period.
3. The storage area smells clean, but not
of chemical.
4. The trash bin is far separate at the
storage area.
Serving Area
1. The area is kept clean and organized
2. Only cleaned rags are used.
3. All portioning tools (Blender,
measuring spoons and knife) and
surfaces are cleaned after each serving
period, or as needed
Technicians
1. Everyone is wearing a fresh apron,
mask and gloves, hair net and also
wearing proper working attire.
2. All service staff members wear a smile
and speak to the customer in a
respectful manner.
Kaldisiana Appearance
1. Fresh fruits served every day.
2. The shake has a good appearance and
smells delicious.
3. Has a healthy benefit to the customers.
M. Production Cost
Cost of Production
Year 1 Year 2 Year 3 Year 4 Year 5
Direct materials 200592 351036 401184 451332 501480
Depreciation of 4645 4645 4645 4645 4645
Equipments
Transpo Expense 3200 4800 4800 4800 4800
Total cost of 208437 360481 410629 460777 510925
18
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
production
2. Legal Requirements
19
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Our partnership Buna Fire Enterprise shall be transacting business under
the said company name.
1. To earn profit..
1. To produce delicious and healthy coffee shake that fits to the
customers taste buds.
Suazo
Article III. Principal place of business:
Obispo
Payyos
The principal place of business of this
partnership shall be located at Novaliches Proper.
Glien Bautista
Christian Lawrence
Abel
Joshua
Mirasol Jade
June Grace
Jonnel
Melody Romynisa Jayson
Joseph Arlan
General Manager Lagumbay, Jessa Mae
Daryl
Sy Staff
Rollowue
Marketing
Financial
Corbito
Staff Marie
Production
Staff
Pana
20
Alwit
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
C. Qualifications of Officers
21
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
General Manager General manager is essential Education
to a companys performance Most general Manager has a
management, staffing, Bachelors Degree in Business
projects and other critical Administration, Project
decisions making activities. Management or Human
Resource Management.
General manager is
responsible for overseeing all Experience
administrative unctions in the They may probably start in a
business. A major part small position like being a staff
involves leading and directing and technical position before
employees. She/he delegates being promoted as General
administrative task such us Manager or even in other
paperwork while giving you position.
the freedom to deal with other
issues. She/he ensures Training
administrative efficiency, -Leadership Seminar for young
proper procedure, Managers
implementation of policies. -Management Training Courses
for business leaders
22
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Production Manager Production manager are Education
responsible for the technical Theres no distinct degree
management, supervision and required for production
control of production manager an education in
processes. business operations, strategy
and manufacturing system is
Production manager ensure beneficial.
that manufacturing processes
run reliably and efficiency
Experience
Most graduates begin their
Responsibilities o the job career as a trainee or in a junior
include planning and post such as material planner
organizing schedules, etc.
ensuring that health and safety
regulation are met, determine Training
quality control standards, -Project and resource
overseeing production management
process, selecting, ordering, -operation management seminar
and purchasing materials,
supervising the work of junior
staff .
Financial Manager Assigned to manage the Education
preparation of the companys This area of work is open to all
budget. graduates, the following subject
may be particularly helpful you
Financial manager manage a to exemption from some
companys financial professional examination like
accounting, monitoring and accountancy and finance,
reporting system. business/management,
economics,
Ensure that sufficient funds mathematics/statistic
are available to meet the
operation of the company. Experience
Most financial managers start
their career at a lower level and
undertake professional
accountancy qualifications.
Training
-Fund Management Seminar
-Financial Analysis Seminar
-Budgeting
23
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Marketing Staff Marketing Staff are Education
responsible to market the Bachelors degree in marketing
product of their company and or business which studies
make sure that its all worth concentrates in marketing
for the customers to avail for.
They have the duties and Experience
responsibilities to think a lot Expected to have work in
of strategies to compete different genre as long as it is
respectively with the related to the role given.
competitors and make the
product valuable to the Training
industry. -Sales and marketing Seminar
-Strategic Marketing
Production Staff Responsible in terms o Education
planning, coordination and Theres no distinct degree
control manufacturing required for production
processes. Their duties is to manager an education in
make sure that the goods and business operations, strategy
services are produced and manufacturing system is
efficiently and have a correct beneficial
amount to produced at the
right cost and level of quality. Training
-Project and resource
management
-operation management seminar
Training
Funds Management Seminar
Financial Analysis Seminar
24
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
D. Office Equipments/ Furniture and Fixtures/ Supplies
Office Equipment
Blender P2,500.00
Uniform P65.00
Whip P320.00
Dispenser
Chopping P120.00
Board
Apron P80.00
25
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Ice scoop P50.00
Syrup P70.00
Container
Tupperware P360.00
P70.00
Knife
Cooler P850.00
Chair P150.00
Office Supplies
Pencil P60.00/12pc
Banana P40.00/1 kg
Ledger P104.00/4pc
27
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
Milk P66.50/1L
P90.00/3600pc
Tissue
Cups P5,400.00/1800pc
28
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
P450.00/1800pc
Drinking Straw
P178.00/1L
Whipped cream
Chocolate Syrup
P105.00/1Kg
29
July
June Aug Sept Oct Nov Dec Jan Feb Mar May June
Topics
2 1 2
1 1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4
Analyzing Product
PlanningProduct
(mock defense)ProposalProduct
30
Chapter 1-4 papers making
Product improvement
Launching
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
F. Administrative Expenses
Allowances P2,700.00
Legal Fees P1,100.00
Total P3,800.00
G. Social Outcomes
31
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
V. FINANCIAL PLAN
B. Sources of Financing
Where will the capital of each member come from.
32
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
D. Profitability Indices
1. ROI
2. Payback Period
E. Financial Assumptions
List the assumptions the enterprise made such as projections in inflation rate, increase
in target market share, etc.
F. Schedules
33
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
4. Projected Cost of Goods Sold
34
Q U E Z O N C I T Y P O LY T E C H N I C U N I V E R S I T Y
APPENDICES
Appendix 7: Correspondence
Highlights the skills gained/ improved in the group in the area of entrepreneurship,
human, technical, leadership, etc.