Business Plan Sample
Business Plan Sample
BUSINESS PLAN
MOGO
(RICE MOCHI DOUGHNUT HOLES)
LAGUNA STATE POLYTECHNIC UNIVERSITY
BARANGAY BUBUKAL, STA. CRUZ, LAGUNA
OWNED BY:
TABLE OF CONTENTS
Preliminaries Page
INTRODUCTION
EXECUTIVESUMMARY
Business Model…………………………………………………………… 4
ENVIRONMENTAL ANALYSIS
Consumer Analysis……………………………………………………… 15
Competitor Analysis……………………………………………………... 18
Market Forecast………………………………………………………….. 21
Market Position…………………………………………………………… 22
iii
Market Strategy………………………………………………………….. 24
BUSINESS DESCRIPTION
Product Description………………………………………………………. 29
Personnel Requirement………………………………………………….. 31
ORGANIZATIONAL PLAN
Organizational Structure…………………………………………………. 35
Salary Requirement……………………………………………………… 38
PRODUCTION PLAN
Production Schedule…………………………………………………….. 41
Production Process………………………………………………………. 42
Source of Materials……………………………………………………….. 46
Production Cost…………………………………………………………….. 50
OPERATIONAL PLAN
Evaluation of Supplier………………………………………………………. 52
MARKETING PLAN
Product……………………………………………………………………… 61
Place……………………………………………………………………….... 61
Price…………………………………………………………………………. 62
Promotion…………………………………………………………………… 62
People………………………………………………………………………. 62
Packaging………………………………………………………………….. 63
Positioning…………………………………………………………………. 64
FINANCIAL PLAN
Production Cost…………………………………………………………….. 66
Costing………………………………………………………………………. 67
Financial Assumption………………………………………………………. 69
Sales…………………………………………………………………………. 70
Operating Expense…………………………………………………………. 71
Income Statement…………………………………………………………… 72
Permanent Accounts……………………………………………………….. 72
v
LIST OF APPENDICES
Information Form
BIBLIOGRAPHY
CURRICULUM VITAE
vi
LIST OF TABLES
Table 7. Costing…………………………………………………………………. 68
Table 9. Sales……………………………………………………………………. 70
LIST OF FIGURES
INTRODUCTION
business, its location and the total funding requirements and the possible
funding source.
and Mochi cakes from Japan. Rice Mochi doughnut holes is composed of
glutinous rice flour with various fillings such as ground pork and ham & cheese.
Once cooked, you can observe its crunchiness on the outside but sticky and
chewy on the inside. In Mochi Rice doughnut hole, the word “mochi” mostly
refers to the ball of sweet rice. It’s more than just a treat. In Japan, it’s a symbol
sustenance for those that need it, as it’s incredibly filling. The uniqueness of
this product came from the fact that you can get a balanced combination of
carbohydrates, protein, calcium, and fat which is perfectly good for an on-the-
go meal. With this product, you can enjoy a hassle-free lunch whenever you
Sta. Cruz Campus in Barangay Bubukal, Sta. Cruz, Laguna wherein the target
market would be the students of the campus. This product would be most useful
The overall cost our product had accumulated varies from 300 pesos up
to 350 pesos. That includes all the ingredients needed to be bought for this
production. We are planning to sell this Mogo for 6 pesos each. Given that the
estimated pricing of our product is 5 pesos without packaging. The funding that
is needed for this production will come from the members itself. Each member
will provide an amount of 50 pesos in order to buy the needed raw materials.
3
EXECUTIVE SUMMARY
This section of the business plan presents the VMGO, the business
• Vision
Cruz Campus the benefit to utilized time for their endeavors without neglecting
• Mission
delicious and affordable alternative lunch choice for the students of Laguna
State Polytechnic University Sta. Cruz Campus in the midst of their busy
schedules.
• Goals
• Objective
Business Model
Business Model
Partner Key Activities Offer Customer Customer
Network relationship Segments
The overall cost accumulated of this The profit that is expected to attain is
product is 300 pesos good for a week. 100 pesos per day.
Figure 1. Mogo Business Model
entrepreneurs to best manage the operations done within the business in order
to achieve its desired goal. Our business aims to offer a good and affordable
on-the-go food called Mogo. This came with varieties of Ground Pork and Ham
and Cheese. The raw materials needed would come from Goodwill grocery
store for the ingredients and Everlasting grocery store for the packaging. We
would like to negotiate with the staff in the photocopying business, alongside
5
the Business Affair Office, to persuade them to be our partner network. Their
business will serve as an additional way to market our product and their spot
are also near the university cafeteria which is perfect for selling our product
especially at lunch time. Aside from this, we will also post our business online
and help spread the word with the help of colleagues with the use of online and
word of mouth marketing strategies. We will also wander inside the campus of
consumer with the use of direct marketing. From this, the distributing channels
that our product could be known is through social media platform like Facebook
to the word of mouth that could come from those who saw our product to
consumers who received the information and is willing to buy the product and
finally, to the sellers who will give the said product. Our target market varies
from students, teachers, and faculty members inside the campus. We will
a cheap price and ensuring our packaging is flawless and clean. The overall
cost accumulated of this product is 300 pesos good for a week. That includes
all our ingredients for creating Mogo on-the-go food. The revenue we expect to
attain is 100 pesos per day that could give us 200 pesos profit.
healthy diet. Mochi donut is an on-the-go food that gives nutritious and
bringing the LSPU community together by promoting healthful diet and avoiding
6
skipped meals.
be taken for:
proposed by our competitors. It can also satisfy your hunger, for our dough
for those students who has a busy schedule. It is relatively easy to eat but
on-the-go food. This product is designed to be eaten while you are busy
doing other works. It is perfect for students who is struggling with late lunch
great support for heart, immune system and energy that can last all day
long.
product can leave a mark on the minds of customers. This help consumers
to not confuse our product from others as it has its own unique consistent
taste. Consistency can also take part especially when utilizing the supply
for the product. It helps avoid excessive use of raw materials which lead us
business will try its best to prevent current customers from jumping ship to
a competitor. We would also use word of mouth marketing, this can grow
the availability of the raw materials and buy them at the right time for the
production. This will help in managing the costs and smooth execution on
the product activities. We will focus on one and the most efficient way for
producing Mogo that can also add to the consistency of the product. We
will learn the art of doing more with less and planning out the best method
to use the resources. As we are working, all the ingredients especially those
who are critical and less in number would be carefully measured using
Customers- They are the ones who kept the business regulating by
Seller- Seller or the producer of the product. They are the ones who are
Partner Business- They help market your product and gain more
ENVIRONMENTAL ANALYSIS
This section presents the industry analysis covering the following forces
directly affecting the propose business: the trend in the industry, the
Being in the food industry is tough, there are a lot of competitors of the
same goods and services you provide. The foremost concept trend in the food
industry has likely been the move towards clean food, a loose term for food that
good because Mochi is free from various additives. Adding water prevents the
mochi from sticking to the mallets, machines, or hands that come in contact
with it. Water makes mochi a clean food, devoid of powders, oils, or unnatural
Like injected flavors, unexpected textures can give your food a new pop.
chewy, smooth with elastic texture. This seems to be a new frontier that leaves
companies are pursuing. But the more things change, the more they stay the
same. While consumers are embracing personalized service, clean food, world
cuisines, and other trends, they are first and foremost interested in quality
products and services. As the food industry is propelled into the future, the most
10
successful companies will continue to be those that play to their own strengths
Mochi is popular across all ages. However, it has a rather bizarre effect
on a person’s health, if consumed the wrong way. There are multiple occasions
professionals. Mochi injuries are usually caused due to choking and suffocation
techniques along with the packaging samples. It must be cut into short pieces
and consumed slowly. This caused to have some slight change for the demand
of the product. The various factors affecting Global Mochi Industry are usually
the government policies like tax which can be encounter when we are buying
ingredients for the product. Aside from this, other competitor businesses’
growth also plays a big role in the trend and innovation of mochi. Economic
forces such as inflation rate which raises the price for the raw materials.
According to Market Research Hub (2019), In 2018, the market size of Mochi
Market is million US$ and it will reach million US$ in 2025. Overall, with demand
for Mochi nowadays, we can foresee a good and profitable product for our
MOGO.
Doughnut. With this fusion, we aim to make a more profitable product with the
to the Japanese new year festival, it can be easily found in the market and
11
consumed all-round the year. The protein concentration of mochi rice is higher
than that of the normal rice grain. Mochi is easily found in supermarkets and
pantries all around Japan. There are different seasons for different types of
during Children’s day. However, the most popular season for mochi is the new
research report, the global doughnuts market will grow at a CAGR of more than
5% during the forecast period. One of the key factors driving the market’s
growth during the projected period is the growing number of stores and retail
small and large vendors and is highly fragmented. Vendors are increasingly
competing against each other to increase their market reach and to meet the
growing needs of consumers. This adds to the idea of the business but
Mochi is fast becoming popular in many regions other than Japan like
Taiwan, Hong Kong, and Mainland China. In fact, there are many variations of
rice cake was called tauchi and came in various styles and forms just like in
Japan. Traditional Hakka tauchi is served as glutinous rice dough, covered with
12
peanut or sesame powder. Not until the Japanese era was Japanese-style
comes with bean paste fillings. In China, tangyuan is made from glutinous rice
flour mixed with a small amount of water to form balls and is then cooked and
served in boiling water. Tangyuan is typically filled with black sesame paste or
peanut paste and served in the water that it was boiled in. In Hong Kong and
other Cantonese regions, the traditional Lo Mai Chi is made of glutinous rice
flour in the shape of a ball, with fillings such as crushed peanuts, coconut, red
bean paste, and black sesame paste. It can come in a variety of modern flavors
such as green tea, mango, taro, strawberry, and more. In Korea, chapssal-
tteok varieties are made of steamed glutinous rice or steamed glutinous rice
flour. In Indonesia, kue moci is usually filled with sweet bean paste and
covered with sesame seeds. Kue moci comes from Sukabumi, West Java.
In Malaysia, kuih kochi is made from glutinous rice flour and filled with coconut
filling and palm sugar. Another Chinese Malaysians variant, loh mai chi is
made with same ingredients but their fillings are filled with crushed peanuts.[40]
In Singapore, Muah Chee is made from glutinous rice flour and is usually
“convenience” foods like Mogo had become a significant part of our diet.
jumps to 65 percent for millennials. On the other hand, Mochi is a kind of elastic
and sticky food made from glutinous rice flour or other starches. It is from Japan
and has the same snacks in Hong Kong, Taiwan and mainland China. It is very
market research report, mochi is popular in various east Asian countries like
Japan, Taiwan, Hong Kong, and Mainland China. It is naturally gluten free as
Asian mixes.
The Asia Pacific market for Mochi is growing rapidly. New branding and
packaging strategies have helped to fuel the growth. North American and
European markets are also witnessing growth due to the increasing popularity
big brands' adoption of the Japanese dessert into their existing offerings, or in
expansion of how this dessert is now presented ensures that mochi's appeal is
apparent for even the fussiest eaters. Several Japanese restaurants and food
chains are branding these products as ready to go eat products, which are
mochi is called tikoy .There is also another delicacy called espasol with a taste
similar to Japanese kinako mochi, though made with roasted rice flour. It is also
stated that several anime fans can be seen throughout the country. This made
them get interested to foreign foods offered here such as sushi and Mochi from
Japan. According to Diaz (2013), the mochi craze in Manila was started by
Dezato Café, home of the yummy mochi since last 2010. He stated that a food
opening in Manila shores. Ever since then there has been a lot of Mochi
offerings around the Metro and finally, an authentic mochi brand from the
leading Japanese Mochi Deli opened recently – the Japanese Sweets Deli
MOCHI CREAM.
Locally, Filipino students are known to follow the trend and to appreciate
foreign foods especially, those new to their eyes. So far, we want to introduce
to promote MOGO more and set an innovated product in the market. They also
stated the fact that everyone is busier today than ever and that the typical family
They also recognize that the market has a bright future, and that it has a long
added a new study titled Mochi in theirs extensive and huge report catalog.
This market intelligence research releases vital details about the market flow
as well as future status during the mentioned forecast period of 2025. The
2019-2015. The notable factors are expected to contribute growth of the Mochi
detailed understanding to unravel its true potential. The global mochi market is
segmented based on its type and application. The mochi market is segmented
based on its application considering the available source of it like Online Sales,
year, however, due to the rise in online services, many mochi producers are
considering the online sales platform as their medium. With the ongoing and
food.
Consumer Analysis
sit is essential to know the age, spending power and eating habits of the people
in the geographic area you plan on serving. Customer analysis focuses on our
preferred customer base and is crucial in determining if you are serving the
16
right types of food at the right price levels There are many factors that drive the
customer to come in or stay away. Things like location, decor, food quality and
price are some of the factors that people base their decisions upon. Knowing
this information can guide any improvements you need to make to increase
profits and keep satisfied customers coming back to your product. If you want
to draw in more than just local or regular customers your place of your product
drive sales. Analysis of consumers increases the chances that customers will
have favorable thoughts and feelings about our products or services. Our target
age ranges from 15-30 years old. Due to the hectic schedule within the campus,
we believe that this product will be able to serve its purpose and help a lot of
To be able to last all day, the health of our customers must always be a priority.
With the nutrients in our product, it can be an alternative lunch as it is made out
of rice flour rich in carbohydrates and fillings such as ham, ground pork, and
examine the consumers most likely to purchase your product or service in-
depth. Brands can establish different groups of customers and the needs of
brands can build their business around providing solutions to those needs.
Talking to our customers and running a survey will be the best way of hearing
about them in their own words, although that does come with biases. Reduce
this by complementing that research with sales data and speaking to customer-
facing employees. Discover their needs is important, the next step in customer
understanding their needs, several departments can gear their output towards
answering these questions, rather than taking an “If you build it, they will come”
approach. The best way is to ask them. A survey is great if you can get enough
responses and online services wth them. Consider the past actions of the
group, such as the percentage that have purchased a similar product at some
time in the past Mochi tends to make mochi become a new item in the giftlist
for their families or friends. Our delicious mochi packages are look to provide
quality and trendy images that may surprise all people who get our product
mochi. Spending most of their money on food fit well within their bubble of life.
If we can influence students to buy into our product, we will reap the benefits
as a result. Students will want to feel part of their local community and whether
repeat purchase from us and also organically spread positivity towards our
product throughout the student population about how well you meet their daily
make a purchase, brands can build their business around providing solutions
to those needs. If we can sell out our product with our co-student, we will have
millennials is one of the key ways to earn their loyalty. If we can get a student
to buy into our product early this can only benefit your business! If they can turn
to our product during their student journey then you’re sure to build a long
lasting relationship with them, and gain a lifelong customer. Reach Some
infiltrate a small group of students who are influential with other groups on
Competitor Analysis
analyzing how your business compare. This will be a tool to give the business
current and potential competitors. This analysis provides both an offensive and
combines all of the relevant sources of competitor analysis into one framework
monitoring and adjustment. This analysis is being done for us to know who our
competitors are, and for us to have an idea on how we can improve our product.
19
cafeteria at LSPU and the TOINKS at Sta. Cruz, Laguna. First, upon selling our
will also sell their product. Some of these students sell a variety of foods such
as graham balls, siomai, burger and etc. For this reason, we made our product
affordable that will suit the budget of the students. Not all can afford meals with
higher price, as a result to that we should have a pricing strategy. This will help
increase sales, result in better cooperation with suppliers, and boost revenue.
their tight schedule, and this mochi on the go product will be a big help to them.
It is not only affordable, but it also has a lot of benefits that can give them
enough energy for the whole day. We didn't set aside the health of our fellow
students just to earn from our product. Instead, we looked for ingredients that
can give them enough nutrients that they need. In addition, student meals are
Lastly, the TOINKS in Sta. Cruz, Laguna which sells sandwiches that is
perfect for filling up our stomach. Sometimes, people tend to buy sandwiches
whenever they are on a hurry or busy. That is why our MOGO and TOINKS
20
can have a lot in common. But we should always remember that regardless for
what competitor we are facing, big or small. Minding and innovating our own
product is what matters more. We should try to keep the competition going and
never let our business fall behind. We will assure that they will be satisfied to
our product. Their satisfaction is a must. It’s important to track this factor and
customer service can win your clients’ hearts and make you recognizable within
customers opinion and feelings about the product can affect in both positive
and negative way. Providing great customer service will satisfy both you and
your targets. They get proper service, you get a proper revenue. A give and
take process.
measure and monitor their performance for the purposes of reducing costs of
the goods required on the regular basis, mitigating the chances of risk involved,
full of different businesses. Choosing our supplier is one of the things we should
keep in mind. For our competitors especially our co-students at Laguna State
our chosen supplier. When things went out of hand and stocks are out, we will
supplier.
21
to leverage its strengths and address its weaknesses and, conversely, take
Market Forecast
which provides with estimated figures based upon some calculation done on
the price and the quantity demanded, it means that as the price decreases the
demand increases. With the affordable price of our MOGO compared to the
prices of the products of our competitors, we can conclude that there will be an
increase of the demand of the product and an increase in the number of our
customers. But as the demand increases due to the low price, the demand will
have an indirect relationship to the supply, that is why the supply will decrease.
As the demand increases, we need to supply more of the products for the
customers, and we need to have additional ingredients for the making of our
products. But most of our competitors also buy their raw materials and
22
the same with us. And as the demand of all the products increases there will
situation happens like that we are ready. The production of our product will not
Market Position
marketing concept that outlines what a business should do to market its product
image for the product based on its intended audience. This is created through
the use of promotion, price, place and product. According to Jim Riley, market
of Mochi doughnut holes because competitors are not offering same product
with a same quality. Other competitors are doing services same as Mochi
doughnut holes like home delivery and help to customers to select a suitable
advantage.
like teens, adults, girls and boys. Since most of the students from LSPU are
teenagers, they will be our dominant consumer. Most of the students nowadays
are occupied with a lot of requirements, home works, projects, and other school
works. For this reason, it is hard for them to allot a time to eat. That is why we
decided to create a food that will surely help students to address this kind of
problem. They will easily love our Rice mochi doughnut holes because it is easy
to eat and at the same time a heavy meal. Since people have different taste,
they are presented with two flavors namely ham and cheese and ground pork.
Between the texture of the product, the chewiness of the product and the
24
uniqueness of our product (being a foreign product specifically from Japan) will
far beyond our goals and set an impact among our consumers. The best place
All in all, to provide a better product and service, we will research and
monitor in order to know what the trend in the market is, in different places, for
need for an on-the-go food is there. One Mogo, but for all.
Market Strategy
identifies unfulfilled needs and desires. It defines measure and quantifies the
size of the identified market and the profit potential. It pinpoints which segments
the company is capable of serving best and its designs and promotes the
important because it provides a blueprint on what you want to achieve for your
but for our business we will be using word of mouth marketing, direct marketing,
gain and increase our customers that will be the key for our business growth.
25
satisfied customers tell other people how much they like a business, product or
service. According to Litvin et al., 2008 word of mouth has been defined as a
consumption of that product or service over and above formal advertising, i.e.,
that goes beyond the message provided by the companies and involuntarily
advertising is important for every business as each happy customer can steer
dozens of new ones. By giving our customers a good service and product, it
will ensure that a customer will be satisfied and they experience something far
beyond on what was expected. The more we interact with our customers the
occurs when the “producer” connects with the end user. According to Kotler
and Armstrong (2009) the primary role of direct marketing is to drive a response
and shape the behavior of target audience with regard to a brand. In this type
strengthen, deepen and maintain it. Through this, we will be the one who would
University. The target consumers will benefit from the convenience and
personal attention they receive from direct salesperson. Also, using direct
26
marketing we will have a lot of time to interact with our customers and by that
we can build better relationship with them. It is an effective way to build a long-
through social media sites. It refers to techniques that target social networks
way to reach new customers, and promote their desired culture, mission, or
marketing has purpose-built data analytics tool that allow marketers to track
how successful their efforts are. Social media is sites that may provide radically
different social action. We all know that nowadays everyone has access to the
internet, and it feed us the discovery of new content. We will use social media
as one of our marketing strategies simply because it provides an easy way for
there will be a high possibility to gain more consumers because they are now
With this all in our mind, using a marketing strategy helps to fix the
the scope of the plan and it determines the revenue generated by our
28
advertising plan. Using word of mouth, direct selling, and social media give us
our product. With doing this right it will ensure that our product will gain more
BUSINESS DESCRIPTION
needed in the small business, the size of the business, in terms of capitalization
Product Description
soft, pounded glutinous rice flour formed around a ham with cheese and ground
pork filling. The flavors add sweetness and texture. Mochi has been
popularized around the world. As we are creating a new unique product base
business buys raw materials and ingredients with the intention of using them
in order to produce this food. These finished goods can be sold directly to
different product.
operation between two or more individuals who share management and profits.
The MOGO business is owned by six people who have equal responsibilities
accountable for whatever may happen while the business is running such as
liabilities, unwanted accidents and profit or loss. The owners should always be
members will be the key to achieve the business’ goals and objectives.
30
• Gas stove. An equipment that allow the user to control the heat
product.
• Tong. A tool used to grip and lift the MOCHI while frying in the pan
• Peeler. A kitchen tool used to remove the outer layer of some vegetables
• Plate. Used to put the cooked MOCHI and prepare it for packaging.
business, medium business and large business. As for our business, we can
31
owned and operated company that is limited in size and in revenue depending
on the industry. Our business has a short amount of capital during the making
of the product. In addition, we only just started making our product for a short
span of time and our product is not well known yet, therefore we must work
harder to introduce MOGO to the market. Our target market is not a wide range
and it is only limited within the corners of Laguna State Polytechnic University.
All in all, we can consider this as a small business as we do not need a lot of
staffs to make our product plus, we only just began to meet the satisfaction of
Personnel Requirement
Upon making our product, MOGO, we need to have the following man
power: first, the people who are assigned in cooking the various fillings we
needed, a person who will fry the ham, and someone who will cook the ground
pork. Second, the person who will mold the rice flour in order to make our dough
and enhance it by adding margarine. Next, we need a member who will do the
final touch in making the MOGO by putting the filling inside the dough. After
that, a man is needed to fry our product, the MOGO, within an allotted time.
Lastly, one of our members will have to do the packaging of our product.
32
ORGANIZATIONAL PLAN
This section of the business plan presents the form of the business
the value of his contribution to the partnership. With this, the overall cost our
product varies from 300 pesos up to 350 pesos, that includes all the ingredients
needed to be bought for this production. The funding that is needed for this
production will come from the members itself. Each member will provide an
perform in the business should also be equally divided, from the manager, and
the people who are assign in different field such as in finance, marketing, and
local government unit of the place you intend to operate your business in.
Secure a business or mayor’s permit. Each municipality has its own specific
requirements, and tax obligations than a corporation. And the partnership itself
is not taxed on its income, each of the partners will be taxed upon his or her
33
share of the income from the partnership. The Securities and Exchange
also known as Certificate of Registration (COR), this gives you the legal rights
Identification Number (TIN) and the authority to print and issue official receipts.
consisting of a soft, pounded glutinous rice flour formed around a ham with
cheese and ground pork filling. Mochi has been popularized around the world.
As we are creating a new unique product base from this, we address our
and ingredients with the intention of using them as materials in making a new
combining necessary raw materials and Labor in order to produce this food.
product. Here are the details how we will use the money in external financing.
We allot payment for tax and licenses. The people who comprise the
34
partnership shall be liable for income tax in their separate and individual
capacities. Meaning, as soon as the profits of the partnership are divided and
remitted to them, they become liable for the income tax due for the money they
received. The business would also provide money for rent space. Businesses
that operate on private lands need to secure a Land Title. The business would
also be financing fixtures and equipment for the place. Aside from that, the
partners and sole proprietors because they are liable for all business debts if
as having a separate legal identity, allowing the business to take out contracts
in its own name, rather than the names of the owners and shareholders.
opportunities. If partners join or leave, you will probably have to value all the
Organizational Structure
This section of the business gives information about how your company
is organized and who is in charge. This section is useful for relaying who
accomplishes what tasks for the business and the qualifications of the board.
Roles and Responsibilities are the division of work that each employee
the staffs. It also provides clarity and accurateness for achieving the goals of
the company.
Salary Requirement
it is the way on how the company can measure the expenses. It is also for them
Code of the Philippines and other relevant laws. The wages a business may
provide are the minimum wage per region and/or sector, holiday wage and
overtime pay for work during holidays or rest days, overtime pay when working
The Wage Rationalization Act, Republic Act No. 6727, sets the minimum
wage rates applicable per region, province and industry sector. Outside of
Metro Manila, the minimum daily wage varies from PHP 317 to PHP 400 for
Officer, Purchasing Officer, and Cook who receives 7,608 php – 9,600 php per
Holiday pay refers to the payment of the regular daily wage for any
25% of his/her minimum wage rate. Where the holiday falls on the scheduled
rest day of the employee, work performed on said day merits at least an
additional 30%. On the other hand, overtime pay refers to the additional
compensation for work performed within eight (8) hours on non-work days,
such as rest days and special days. When they work during these days, they
members of the Pag-IBIG Fund, PhilHealth, and SSS, as well as remit monthly
scheme. For PAG-IBIG, you’ll have to deduct PHP 100 from their salary and
deducted from the salary. In addition to the employer share, you’ll also have to
40
government owned and control corporation with Its main goal is to ensure the
health of every Filipino through social health insurance. For this, total
PRODUCTION PLAN
Production Schedule
group. The casserole we are using can hold up to 5 Mogo. And the ingredients
that we are currently using is not that hard to find. In fact, it can be bought
anywhere especially in the local market. For that reason, it is not hard for us to
Our customers are students. We estimated that only few students can
consume Mogo. They are concerned about what they eat. They tend to make
choices that fits in what they used to eat every day. We really cannot reassure
that they will avail this product because Mogo is not yet quite known, it's been
a month ago since we decided to make this product. And also some students
usually buys their usual order in canteens for they are used to the foods that
are available there. But through the survey that we did last time, three students
were asked about their thoughts for the product and there was not a single
day.
As our Mogo is an innovated product of Mochi, given the fact that Mochi
Production Process
every student especially in LSPU. So, here are the steps in making mogo and
Ingredients Materials
Step 2. Mix glutinous rice with water, salt and margarine to make a dough Put
1 cup of glutinous rice into a bowl and pour 1/2 cup of water, 1/4 tsp of salt and
Step 3. Start shaping your dough. The dough is cut into small circles and to
Step 4. Prepare the fillings We have two options which is ham and cheese and
ground pork. For our ham and cheese, we cut it in into cubes and fry it after.
Next is we prepare the ground pork. We first saute the onion and garlic and we
put 1/4 of ground pork, 1/4 tablespoon of salt and fish sauce and mix it well til
43
it becomes brown. When the pork is cooked, we put the slice carrots and
Step 5. Add your fillings Once the MOGO is divided into small circles add the
ham and cheese and ground pork. And finally, fold the mogo from side to side,
and front to back until you form a little ball, it doesn't have to be perfect but
Step 6. Mogo is now ready to cook When the MOGO is all set we are now ready
to fry it. We need to boil the oil in the pan atleast 300 C before we put the
Producing Mogo is quite easy, but it can took a lot of your time to mold
and shape the dough but once it is done, the chewiness of this product will give
This section of the business plan presents the layout of the processing
plant as well as the equipment used. To best illustrate our business, we used
Floorplanner.com.
44
In the illustration above, we can see the location of our processing plant
and it consists of Office area in the upper part, Storage area on the lower left
and Kitchen area on the lower right. We are planning to locate our business in
an area where it is close to our target market which is the school. In this way,
it will be much easier to distribute our product. This also adds awareness for
The illustration on the previous page presents the office area of our
business. In there, you can see that there is a long table with laptops for the
staffs and the members of the business. In front of this is the projector. This will
serve as their meeting room. Aside from this, upon entering the door, you will
immediately see the sofa with the coffee table. This is where we will entertain
our guest whenever there will be. There is also a separate office for the main
owner or the manager of the business. On the sides are cabinets and desks
where our stuffs will be. There is a printer, books, paper works and telephone
The pictures above show our Kitchen area, this is where all the
production of MOGO will happen. First, on the first picture, you can see a green
cabinet on the left side. This will serve as the storage for extra ingredients. Next
to it is the refrigerator. Then, the sink and the gas stove as well as some other
utensils. On the second picture, you can immediately see the measuring cups,
knives, and chopping board. Going further, there are extra tools on the next
kitchen desk. This is where the plates, bowls, casseroles, utensils, and others
are positioned. Next to it is another sink because you will never know when
there will be a lot to dishwash. On the center of the room is the kitchen island
46
where all the operations will happen including molding of the dough, chopping
The images above show the storage are of our building. This is where
the ingredients, raw materials, and extra tools will be stored for a long time. In
Sources of Materials
Mochi doughnut hole is prepared using the following raw materials and
equipments.
47
Raw materials are one of the important things for production. If there is
no raw materials then there would be no product of this unit. The firm obtains
most of raw material from the local market. The important raw materials
required for the manufacture of mochi and it is as follows: ham, chees, ground
pork, margarine, onion, garlic, carrot, potato, salt and glutinous rice flour.
Currently the company obtains the vast majority of its raw materials from South
African suppliers.
local business, we intend to engage local suppliers. Hence raw materials may
The major advantages of doing so being higher margins, faster payments and
lower risks of payment default. Through the use of economies of scale we aim
1. Bowl. A bowl is a round dish or container typically used to prepare and serve
food. This is where we place the glutinous rice flour together with the water.
to place ham, cheese, onion, garlic, carrots and potato for cutting. The kitchen
cutting board is commonly used in preparing food; other types exist for cutting
3. Knife. A knife is one of the most versatile tools to have in kitchen. With its
broad and sharp blade, it is ideal for cutting meat, dicing vegetables, disjointing
some cuts, slicing herbs and chopping nuts. We use this knife to cut ham,
glutenous rice flour for 1 cup, 1/2 cup for water, 1 tsp for salt, 1/4 for giniling
5. Plate. A plate is a broad, concave, but mainly flat vessel on which Mochi
can be served. A plate can also be used for ceremonial or decorative purposes.
6. Stove. Often called simply a stove or a cooker, this is included for the
for separating solid matter from a liquid. After the Mochi was been fry, it used
to strain oil away from Mochi but also to ocassionally sift fine ingredients away
from Mochi.
within a business. You may have the necessary ingredients but without these,
the process would not be able to start. For this reason, the tools and equipment
mentioned above are payed in cash with the use of funds provided by the
different partners in the business. This will serve as an investment for the future
from the online shop Amazon.com under the terms of Amazon which recently
rolled out a new payment policy called “Pay by Invoice” so business customers
can buy on the marketplace and have more time to pay their bills. We will be
waiting 30 days for payment instead of getting paid every week or two will put
them in a cash crunch. The new policy means corporate buyers can shop on
Amazon is an international online shop, there will be a cost for shipping fee for
5 dollars and above depending on the item that you bought. For the equipment,
Gas stove, it has a warranty card when the item has defect or damage.
Overall, we intend to establish good rapport with all our suppliers and
Production Cost
supplies, and general overhead. Product costs may also include those incurred
are treated as production costs. Here we have our projected production costs
It is shown above the various operating costs that was used in this
business. Mogo Projected cost was 29,956 pesos. Since our business has 6
shareholders, we will be sharing 5,000 pesos each. The projected cost includes
OPERATIONAL PLAN
Evaluation of Suppliers
Suppliers are the one who provide your raw materials consistently under
some terms. In our raw materials we choose Gintong Bukid farm to supply us
the vegetables we need. Gintong Bukid farm is A Hidden Gem in the Heart of
mentioned in the "Bahay Kubo" song as well as kale, lettuce, medicinal plants
you can vividly enjoy the sight of the majestic Mt. Banahaw. It is located at the
northwest slope of Mt. San Cristobal and northwest of Mt. Banahaw, about 89.7
Eventually, it finally transformed the family’s land into an organic farm. Since
they will be supplying us consistently, there will be discounts given and in and
they will also be the one who will ship the products in our building. For that we
will have to pay for shipping fee as well as other charges that may apply.
exclusively sells a wide range of Monterey pork, beef and lamb products. They
have a lot of branches but we choose the near from us at Pagsanjan Laguna.
53
Our meat supplier they have their own vehicle to deliver their product in your
exact place. Their Ordering Options are; Call us for a special delivery and 2.
Drop by any Monterey Meatshop near you to get the meats you need for your
recipes.
Peotraco food Inc. is our supplier for glutinous rice flour. It is High quality
wet-milled powdered glutinous rice. It can be conveniently stored and does not
absorb foreign odor. Very soluble and also absorbs more water than the typical
REGION (NCR), Philippines and they have a website to buy the product. Their
Filipinos, buying from Amazon is not as easy and straightforward as one would
expect. Some items for sale in Amazon are not eligible for shipping and delivery
to the Philippines. But what made us interested is when they are giving benefits
for businesses such us paying through sales invoice. Amazon having a lot of
suppliers, it’s critical for companies to get their products in front of customers
and into the modern marketplace, and no company delivers customers quite
like Amazon. Amazon is the largest retailer in the world by market capitalization
after overtaking Walmart several years ago. Most Amazon’s suppliers are
based in the U.S., followed by the U.K. and Japan, but the site offers products
from companies from around the world. Whether they offer electronics,
Amazon ship their product to the buyers through these steps. Before you
shop make sure you filter properly the items that Amazon USA can ship to the
Philippines. These is done by the International Shipping filter on the search and
the Amazon Global store filter. Second, consider also the shipping fee for the
items you want to order and the import fee deposit. Minimum shipping fee can
cost from P425.00 to as high as P1810.00. These will depend on the shipping
method, type of item you buy and the number of items in the package and its
service. They will take care of everything as soon as you placed your order and
until your package reaches your door. The order reached in 4 days. Amazon
can also refund you the import fee deposit that they charged when you placed
my order because when the order was cleared with the customs, no duties was
actually charged.
Those items for shipment to countries outside of the U.S. may be subject
to taxes, customs duties and fees or Import fees. The recipient of the shipment
is the importer of record in the destination country and is responsible for all
Import Fees. With respect to each item for which Import Fees have been
with the relevant customs and tax authorities in the destination country, to clear
your merchandise, process and remit your actual Import Fees for such item. By
placing your order, you agree to allow Amazon Export to collect the Import Fees
Deposit for the applicable items in your order. This deposit will be used, on your
behalf, for the import fees that they have paid on your behalf to the appropriate
55
Devanthal (2019), the data from FactSet suggests that least 21 public
companies generated more than 10% of their revenue from Amazon in their
most recent fiscal year. Among these include data center equipment vendor
attributed nearly 60% of its sales to Amazon’s site, while freight company Air
Transport Services Group generated 29% of its sales from the online retail
platform. Consumer electronics makers GoPro Inc. (GPRO), Roku Inc. (ROKU)
and FitBit Inc. (FIT), along with Whole Foods supplier United Natural Foods
purchasing agents know that we received the product. The quality of our
quality and when we received the materials, it somehow meet our expectations.
When our company needs to purchase new materials from a supplier to create
their products. The company then creates a purchase order to present to the
supplier from which they wish to order materials. The supplier agrees to the
purchase order and sends the materials to Mogo company along with an
invoice. When we received the goods and the invoice, they compare them to
the purchase order. If the documents and goods match, we will have to pay the
invoice.
56
located near an area where a lot of human traffics took place. We make sure
that our warehouse is near our target market because it will be easy to sell the
product and it is convenient for us. For this we decided that the raw materials
that is from our suppliers will be stored in a shelves, bin and drawer. We will
make sure that it is safe and clean. The stock in our warehouse are the raw
inventory, we decided that the first finished goods will be out for selling. All the
easily monitor the product. Every time an employee will use or took something
from the storage area, they will have to fill up a form containing the date, the
materials they will used, where they will use it and name as well as their
signature. This is to monitor well the inventory of the company. At the end of
the day, there will be a representative from the staffs that will create a
summarized report regarding the inventory used for that day. This procedure
should always be consistent every day. This will also serve a way to discover
57
fraudulent acts.
made by road, sea or air, since it represents a group of items that will be
transported from one place to another once. The first method of distribution
used by Mochi doughnut hole is home, office delivery. Customer can inquire
through a call via telephone number. They will have to place an order by filling
up a form through text message. It includes their name, address, purpose and
number of Mogo they want to order. They will also be presented options on how
they will pay the said order. We will then assess the given information and after
assessing we will call back for the discussion of down payment. The customer
may have to deposit a down payment to ensure that they will not neglect their
orders when it finally arrived at their doorstep. This partial payment will also be
Customers can now go on the Internet and place an order for Mochi. This
download any special coupons, and order without having to disclose any credit
card numbers. The process will be the same as the previous one but in online,
The timeframes for Mochi doughnut hole Delivery vary. For Mochi
doughnut hole shop delivery, all orders are shipped within 5 days of placing
and settling the down payment for the order. The time of delivery may
being made. Orders can be placed at any time between 7 AM and 10 PM. For
the Mochi doughnut hole Delivery store, the delivery fee is based on the weight
of the products you order. A minimum of P50 per delivery is billed as tax. If the
ordered items weigh more than the minimum for P50 delivery, then additional
Upon receiving the order, a representative will have to sign a form that
will serve as an evidence that they had receive the product safe and with no
damages. They also have to make sure that they will fully pay the products they
ordered. When the product is finally received, an email will be sent to them
containing a thank you letter as well as a survey that will assess how well the
the work in a business and as Henry Ford stated working together is a success.
And that is a habit in our company, almost every one helps in the activity of
customer relationship and develop the strategies for effective sales but they
also help in the shipment system and control of the business by checking if the
sales contract and shipping documents, for this is needed before the product is
shipped to the customers. Next is the Financial Manager who budget the capital
market trends to find opportunities for expansion, but he also support some
activities in the shipment system and control specifically in the payment for
the money from the customers. Marketing Manager, the person who compare
and evaluate offer from supplier, review the quality if purchased products,
60
prepare reports on purchases, and track orders and ensure timely delivery is
also contributing help for the materials requisition and receiving procedures by
checking the quality if materials received by the business from the supplier.
acquisition, processing and shipment of goods to the consumers, the task and
MARKETING PLAN
This section of the business plan presents the 7 p’s of marketing which
Product
doughnut of Korea and Mochi cakes from Japan. With this, you can enjoy a
hassle-free lunch whenever you have a busy schedule during the day. The
label that will be placed in the packaging of the product includes the nutritional
facts, ingredients and the social media platform which is Facebook. This will
provide them additional information about the product. By putting our Facebook
page in the packaging will give the customers an opportunity to know more
about this product as well as leave their feedbacks and suggestions for the
product.
Channel of distribution is the network used to get the goods from the
manufacturer to the end consumers. Our first consumers will be the households
of Sta. Cruz, Laguna while our end consumers will be the students of Laguna
State Polytechnic University. The figure below shows how our consumers will
Price
Pricing is important since it defines the value that your product is worthy
for you to make and for your customers to use. It is the tangible price point to
The pricing of our product, MOGO is based on the cost of the production
process and then we decided to mark up the price of the product for its profit
purpose, then came to the final pricing of our product. The price of our product
Mochi on-the-go food or MOGO is 7 pesos per piece (insert net weight)
Promotion
students like us, we figured out that an on-the-go food products like Mogo is a
good start for a business. Using a marketing mix like promotion is a big help to
a business or product to its success. These factors can help the product to be
target market the promotional material that we will use is flyers and we will
Flyers 100 44 44
Facebook 1
Advertisement
People
ones to the elder ones. Our consumers are in different demographics, life stage
and ages, children, teens, adults, even the seniors, girl and boy, and those who
love to it.
Our Mochi doughnut hole is not only for a single customer, but for group
different taste, they can have two flavors at a time, the ham and cheese and
the ground pork. Mochi doughnut hole is committed in providing the best quality
of food product to its service valued customers. We make sure that we strictly
implement the standards that ensure the freshness and quality of the food
product.
Knowing that Mochi doughnut hole provides the best quality, customers
will keep their loyalty to us, and that means good business for us. Having a
wide range of market means a wide chance of getting more loyal customers
Packaging
rice, and the fillings consist of ham and cheese or ground pork. Our packaging
will be a cupcake liner, the reason why we didn't use a plastic is because the
oiliness of the product might be visible. It can ruin the image of our product.
That's why we come up with an idea that instead of using a plastic, we may use
a cupcake liner. Cupcake liner is made out of a paper, and by that it can absorb
the oil of the product. And it will look presentable. We also add a toothpick with
a logo attached on it. And we'll put the toothpick at the top of our product. The
logo has the name of our product "MOGO". On the other side of it is the
64
Positioning
with target consumers and compel them to take action. Since most of the
students from LSPU are teenagers, they will be our dominant consumer. Most
of the students nowadays are occupied with a lot of requirements, home works,
projects, and other school works. For this reason, it is hard for them to allot a
time to eat. That is why we decided to create a food that will surely help
for students who want to utilize time on complying with their requirements
without neglecting a balance and healthy diet. Mochi donut is an on-the-go food
that gives nutritious and convenience for every student despite of their busy
65
Between the texture of the product, the chewiness of the product and
the unique flavors, it is something that the consumers will appreciate. The
uniqueness of our product (being a foreign product specifically from Japan) will
far beyond our goals and set an impact among our consumers. The best place
All in all, the entire production of the product is the quality and
satisfaction for our customers. We will focus on the feedback of our customers
to know what we are going to enhance to our product. So that if we are going
start the business and the product is our mochi the customers will be loyal to
our product and our product will be treated as the famous food that's because
FINANCIAL PLAN
This section of the business plan presents the production cost, costing,
permanent accounts.
Production Cost
It is shown above the various operating costs that was used in this
business. Mogo Projected cost was 29,956 pesos. Since our business has 6
shareholders, we will be sharing 5,000 pesos each. The projected cost includes
Costing
different operations of a firm. Costing can also include the assignment of fixed
costs, which are those costs that stay the same, irrespective of the level of
profitability.
MOGO
DIRECT MATERIALS
No. of MOGO Cost per
Description Qty Unit Unit Cost Total Cost Produced piece
Glutinous Rice Flour 500 grams 0.11 55.00
Food dye 15 grams 0.47 7.00
Margarine 1000 grams 0.02 20.00
Potato 180 grams 0.10 18.00
Carrots 194 grams 0.10 20.00
Cheese 165 grams 0.21 35.00
Ground Pork 250 grams 0.20 50.00
Ham 250 grams 0.15 38.00
Packaging
Sticker Paper 4 pack 49.00 196.00
Cupcake Liner 5 box 11.00 55.00
Ink 2 btl 150.00 300.00
Toothpick 2 box 10.00 20.00 100 8.14
814.00
No. of MOGO
Daily Rate
DIRECT LABOR Produced
Chef 350 350.00
Baker 350 350.00
Assistant Baker 300 300.00
Packer 250 250.00
1,250.00 100 12.50
OVERHEAD
Tools and Equipment Unit Cost EUL per Month No. of Days Total Cost
Plate 25.00 24 24 0.04
Bowl 20.00 60 24 0.01
Chopping Board 50.00 24 24 0.09
Knife 20.00 60 24 0.01
Measuring Cup 10.00 24 24 0.02
Deep Fryer 250.00 24 24 0.43
Strainer 20.00 24 24 0.03
Weighing Scale 120.00 36 24 0.14
Scissor 20.00 36 24 0.02
Strainer 50.00 60 24 0.03
Gas Stove 1,500.00 24 24 0.84
1.68
Table 7. Costing
Materials, Direct Labor and Overhead. In Direct Materials Direct materials are
69
those materials and supplies that are consumed during the manufacture of a
product, and which are directly identified with that product. Items designated as
direct materials are usually listed in the bill of materials file for a product. Direct
considered to be the labor of the production crew that produces goods and
operating their own duties like in the writen on the figure. And the overhead
consists of the tools and equipment that we used to made out our product and
the utilities. Overall, it shows the expenses we spent on the product which leads
to 21.99 pesos per MOGO plus an added mark-up which 30% that made our
Financial Assumption
Financial Assumption include inflation rates, rate of return on
investments, tax bracket, years of work remaining, and life expectancy. These
MOGO
Financial Assumptions
5. Cost and expenses are estimated to inrease by 2% a year Year 1 Year 2 Year 3 Year 4 Year 5
Raw materials cost 8.14 8.30 8.47 8.64 8.81
Direct Labor Rate 12.50 12.75 13.01 13.27 13.53
Overhead Rate 1.35 1.38 1.40 1.43 1.46
21.99 22.43 22.88 23.34 23.80
6. Monthly salaries and benefits of manager
Basic salary ( estimated to increase 10% by year) 8,160.00
SSS 589.30
PHIC 100.00
HDMF 100.00
789.30
70
24 days a month of operating days. The amount added to the cost price of
goods is 30% while the number of product sold and selling price is estimated
to increase at 5%. Cost and expense of direct labor rate is much higher than
P8,160 is the estimated basic salary of a manager while he will receive P789.30
Sales
This part includes the summary of sales for the previous 5 years. It also
Table 9. Sales
It is shown above that sales increases every year due to the increase in
sales price with an estimated number of units sold per day with 200 pieces of
2ml sachet. Percentage Tax also increases each year by 3% as a result the
sales net Percentage Tax deduction also increases per year but since the sales
are also increasing it does not affect the overall sales net of Percentage Tax.
71
Operating Expense
Operating expenses are costs associated with running a business's core
DEPRECIATION
DEPRECIATION
Annual
Furnitureand
Furniture and Fixtures
Fixtures Cost Economic Life
Depreciation
Depreciation
Desktop
Desktop 5,000.00 5 1,000.00
1,000.00
ElectricFan
Electric Fan 500.00 5 100.00
100.00
LEDLight
LED Light 200.00 5 40.00
40.00
OfficeCabinet
Office Cabinet 1,000.00 3 333.33
333.33
OfficeChair
Office Chair 100.00 5 20.00
20.00
OfficeTable
Office Table 250.00
250.00 55 50.00
50.00
Printer
Printer 3,000.00
3,000.00 55 600.00
600.00
StorageCabinet
Storage Cabinet 800.00
800.00 55 160.00
160.00
10,850.00
10,850.00 2,303.33
2,303.33
Tools-charged to
Tools-charged to overhead
overhead cost
cost
Plate
Plate 25.00
25.00 55 5.00
5.00
Bowl
Bowl 20.00
20.00 55 4.00
4.00
ChoppingBoard
Chopping Board 50.00
50.00 55 10.00
10.00
Knife
Knife 20.00
20.00 55 4.00
4.00
MeasuringCup
Measuring Cup 10.00
10.00 55 2.00
2.00
DeepFryer
Deep Fryer 250.00
250.00 55 50.00
50.00
Strainer
Strainer 20.00
20.00 55 4.00
4.00
WeighingScale
Weighing Scale 120.00
120.00 55 24.00
24.00
Scissor
Scissor 20.00
20.00 55 4.00
4.00
Strainer
Strainer 50.00
50.00 55 10.00
10.00
GasStove
Gas Stove 1,500.00
1,500.00 55 300.00
300.00
2,085.00
2,085.00 417.00
417.00
Year 11
Year Year
Year 22 Year
Year 33 Year
Year 44 Year
Year55
OperatingExpenses
Operating Expenses 2,303
2,303 4,607
4,607 6,910
6,910 8,880
8,880 10,850
10,850
OverheadCost
Overhead Cost 417
417 834
834 1,251
1,251 1,668
1,668 2,085
2,085
Accumulated Depreciation
Accumulated Depreciation 2,720
2,720 5,441
5,441 8,161
8,161 10,548
10,548 12,935
12,935
This figure shows the operating expenses that is related to our business.
This includes the furniture and fixture and the tools we used in making our
product. We decided to give five years of economic life for our depreciation in
every asset that our business own. Depreciation is a process in which the
we can see that the expenses is increasing simply because our production is
getting higher and our business is getting bigger. Also, we assume that the
Income Statement
by the company management that shows the revenue, expenses, and net
On year 1 to 5. The Sales, Gross Profit, Income Before Tax and Net
consistently being deducted from Income before tax. Overall, the various
sections in the income statement are all interconnected and for this table it
Permanent Accounts
This part includes Income Tax Payable which is a type of account in the
Income Taxes Payable. The overall Income Taxes, Quarterly Payments and
the Quarterly Payments. The amount of Income Taxes that is need to be paid,
also increases. Taxes increases due to a high revenue. That causes the
APPENDIX A
BUSINESS PERMIT
75
APPENDIX B
APPENDIX C
DTI CERTIFICATE
77
APPENDIX D
SSR1
78
APPENDIX E
SSS RS5
79
APPENDIX F
BIR APPLICATION FORM
80
81
APPENDIX G
BIR CERTIFICATE
82
APPENDIX H
PHILHEALTH MEMBER REGISTRATION FORM
83
APPENDIX I
MEMBER DATA RECORD FOR EMPLOYED SECTOR (M1A)
84
APPENDIX J
REPORT OF EMPLOYEE MEMBERS (ER2)
85
APPENDIX K
EMPLOYER’S DATA FORM (EDF)
86
APPENDIX L
REQUEST FOR BUSINESS ENTITY TAXPAYER INFORMATION FORM
87
APPENDIX M
NARRATIVE REPORT
88
95
BIBLIOGRAPHY