SHS Within Caloocan ES: School ID: 342209
SHS Within Caloocan ES: School ID: 342209
INTRODUCTION
Since Balayan is rich in woody shrub raw materials, the owners will easily
get ingredients to their main product. At the same time, there are also individuals
that will benefit to it because the owners will buy this raw material in exchange to
the amount of money.
Through the help of high market acceptability and good brand reputation,
Cassava Ground Ball have strong potential in entering the business industry in
Balayan. By adding different varieties of cooked ground pork, the owners will
introduce new product innovation with uniqueness and high quality of product.
CHAPTER 1
EXECUTIVE SUMMARY
a. Name of Business
The suggested name of the business is Four Yeoja Sweetshop. Yeoja is a
Korean word means girls. Since the owner of the business have four friends and
they are all girls, they combine four to the Korean Word Yeoja. They also include
the word sweetshop in their business name because the owners are also offering
dessert product.
b. Goals of Business
Four Yeoja Sweetshop aims to be socially responsible enterprise. The
business aims to be successful in the near future and at the same time contribute
in the economic growth of Balayan. The main goal of the business is to serve a
product that will be accepted in the market of Balayan. Four Yeoja Sweetshop
looks forward in generating reasonable price. The business want to create more
opportunities in the market and make profit. The business will focus on selling the
product in the market to establish strong bond with the customer that will create a
good customer relationship.
appetizing, and at the same time, with a reasonable price. With that, the business
will bear a tagline that is: “Tamis na hinahanap, Iyong malalasap”.
A. Marketing Aspect
To position itself as the leading sweetshop who manufacture
different variety of Cassava Ground Ball in Balayan;
To serve a unique and high quality innovated product to the
market which is Balayan Public Market.
To create a product that will maximize the customer’s value
of money for a reasonable price.
B. Management Aspect
To establish a name in the sweetshop industry in Balayan;
To launch an innovated product in the market that will suit to
the Balayeños taste.
To produce new product that will be accepted by the market.
C. Technical Aspect
To establish Four Yeoja Sweetshop as a start-up business
who produce different variety of Cassava Ground Ball.
To create and serve new product with high quality that have
a reasonable price for the customers.
D. Financial Aspect
To maintain the profitability of the business.
To gain more profit and bring back the capital before starting
the business.
E. Socio-Economic
To determine the impact of business in the economic status
of the Municipality of Balayan.
To contribute in the uplifting the image of Municipality of
Balayan especially in the business industry.
To be in control in using the raw materials to promote the
product properly.
CHAPTER 2
MARKETING ASPECT
b. Market Description
Four Yeoja Sweetshop come up to this innovated product since the town
of Balayan is rich in woody shrub specifically Cassava and this raw materials can
be a substitute as rice. At the same time, through buying raw material from other
sellers, the business can also help the Balayan Public Market vendor and can
create a good supplier relationship. The business aims to be profitable but at the
same time to be social responsible in regards to the economic growth of
Municipality of Balayan.
c. Vision Statement
d. Mission Statement
e. Core Values
f. Market Research
Cassava
g. Market Analysis
2. Present Markets
MARKET GAP
HISTORICAL HISTORICAL
(units)
YEAR DEMAND (units) SUPPLY (units) VARIANCE
As the business gets established it is expected that the demand for the
Cassava Ground Ball product will increase since it is an innovated product and
no one offers it in Balayan area. If the business achieve the market acceptability
from consumer it will serve as the stepping stone to be recognize and patronize
However, if the raw materials specifically cassava decreases but the price
continuously increases there are possibilities that the business may not satisfy
the demand of consumer. On the other hand, to ensure that business can satisfy
the
demand, Four Yeoja may execute the cost management to be able to cope up in
market changes. Technological advancement and efficient labor force in the work
place should be used in order to maintain the stable production of product with its
high quality.
b. Increasing Demand
Since it is mentioned in the present market that the business may include
poblacion and other area in Balayan it can help the business to gain more
costumer since poblacion and other area are the potential market. Due to
uniqueness of product specifically to its innovation, Cassava Ground Ball is
expected to create a high demand not only in Balayan Public Market but also in
poblacion and other area and establishment in Balayan. Moreover, cassava is
part of Balayeños delicacies, it will have high opportunity to the increasing
demand of the product.
In producing the product the major raw materials needed is the cassava.
Years ago the cassava is widely known as substitute to rice and at the same time
snack of individuals. This become a consumed product since Balayan is rich in
cassava. But due to lot of factors such as pest attack, uncontrolled typhoon,
The business owner get their supply of cassava from different barangay in
Balayan as of now. Likewise, some of them get their supply from Calaca,
Calatagan and Tuy. The cost of cassava is per kilo or per sack it depends on the
agreement of buyer and supplier.
Cassava industry has attracted more and more entrepreneurs over the
years. There are a lot of businesses who provides the same product as of today.
At the same time, this kind of business is said to be smooth to enter. On the
other hand, there are several barriers that the business must consider. These
barrier are the availability of raw materials, sufficient source of capital and the
market of location. First is the availability of raw materials. One of the factors is
the natural calamities that can affect the supply of raw materials itself that will
lead in changes in price.
d. Threats of Substitutes
Filipinos love eating foods. They cannot finish their day without eating their
main meal which is the rice. On the other hand, cassava is a well-known woody
shrub that can be a substitute to rice. Cassava Ground Ball is made up of grate
cassava with a filled cooked ground pork inside. Even though it has a unique
taste, there are also products that provides the same agenda like the said
product. At the same time, there are some instances why individual used
different product as an alternative. Natural calamities and seasonal change can
greatly affect the supply of raw materials. With these, the production will be
totally affected and people have no choice but to try other existing products.
Another product that can be a threat for substituting cassava is the carrot
ball. It is another snack and it can be a viand that comes from the combination of
flour, egg and carrots. This product is also favorable to the vegetarian people.
Another threat is the increasing number of business who offers veggie balls. This
product also give the taste of combination of egg, flour and vegetables.
competitors who offers combo meal are the Ovan’s Food Zone and Sizzling
Restaurant.
The Five Forces that were mentioned above are test to prove that there
are many competitors in the industry. Cassava is commonly known in the
industry thus, make them to produce some products made from cassava.
Supplier power is important to have a good quality of cassava. Having strong
relationship in the suppliers, the business will make high buying power in the
industry that can lead to have a new entrants. This will create a wide range
consumption of product and the product will be patronize. If the threats of
substitution increases in the industry some individual will seek for other taste.
This will lead to have a potential entry of competitors in the cassava industry.
6. SWOT Analysis
Since Balayan is a well-known town rich in cassava, this industry exist for so
many years ago. This product were used by many entrepreneurs around Balayan
that indicates how cassava industry attached to the market demand. For so many
years, many Balayeños discover a lot of production style to sell the cassava
product.
substitute needed. Instead of using the main ingredients the manufacturer may
substitute other raw material like carrots, vegetable and other raw materials that
are applicable. On the other hand many owner are not satisfied to take a
substitute or alternatives, they started to import cassava product on the other
town to be able to supply the demand for cassava product. With this aspect of
business insufficient supply of raw materials may affect the cost of every
ingredients since it has a small amount of product to offer.
2. Lack of Capital
With this process it can help the business to gain more costumer and
create a large market size. This development may help the production and sales
increase as time goes on. This opportunity will lead to the success and
profitability of the business. Through development of the product it will catch the
attention of lot of costumers.
3. Technology Enhancement
If this changes continue, the price of the product will no longer be practical
for costumer. This changes may affect the costumers buying power and may
result to decreasing demand for the product and the sales of the business will
also decrease and never reach the profitability phase of the business.
with the combination of vegetables and ground pork that will suit to every
individual who are health conscious. To cope up with the health threats the
business will lessen the use of chemicals or preservatives that may affect health
condition. The business will ensure the continuous search for alternatives may
use in creating a good image in the industry.
1. Target Market
2.2 Place
Every business have their own way on how to market their products.
Citizens in Balayan is very possible market of Cassava Ground Ball because
they are fond of cassava and sweet foods. These can be also sold in the nearby
town of Balayan which is Tuy, Batangas.
Consumer
2.3 Price
Cassava Ground Ball is priced at P30.00 for meal and P7.00 for the
dessert.
Four Yeoja Sweetshop will use the social media advertising as the
promotional activity for the Cassava Ground Ball. The owners made a social
media account which they can put the information about the product. In this case,
individuals who wants to patronize the products will have knowledge about it.
is about the product. Through this activity many people can witness what is real
and not about the said product.
2.5 People
2.6 Packaging
Figure 3.
Sample Product
Logo of Four
YeojaSweetshop
2.7 Positioning
The Four Yeoja Sweetshop will bear its tagline “Tamis na hinahanp, Iyong
malalasap”.This tagline will help costumer to recognize the business easily.The
tagline because of sweetness.
Popularity Popularity
of the business of thebusiness
(Low) (High)
Unique taste/flavor
(low)
Legend:
C- Malabanan
CHAPTER 3
b. Form of Ownership
c. Organizational Structure
STAFF STAFF
EMPLOYEE EMPLOYEE
CHAPTER 4
TECHNICAL ASPECT
This aspect of the study states and determine whether the product being
offered is at the standard quality with minimum cost. It also tackles about the
different materials as long as the machine and equipment being used by the
business to operate successfully.
a. Product Offered
The main raw material used in the product is the cassava. Since it can be
substitute to rice, it will satisfy the taste of the customers. Another ingredient use
is the ground pork. It will serve as the filling of the cassava ball. In this case, the
product will be an innovated one that will patronize by the consumers.
Shelf-life
Four Yeoja Sweetshop’s Cassava Ground Ball has a shelf life of 48 hours.
After grating the cassava, add Set aside the mixture of the grated
all the ingredients needed. cassava.
Based on the process of flow chart, after preparing the ingredients, first
thing to do is to peel the main ingredient which is the cassava. Since cassava is
a woody shrub, right after peeling it, make sure that the cassava is being wash
and put it in the container with water. Then divide it into two: one for the grating
(for meal) and one for boiling (for the sweet taste). After preparing the other
ingredients needed, mix it with the grated cassava and then set aside. Prepare
boiling the other cassava. After boiling, mash the cassava and then add sugar
and egg. Prepare the pan to sauté the ground pork into two varieties: salty and
sweet taste next. Add all the ingredients needed in the ground pork. When it is
cooked already, start putting it inside the cassava and it will serve as the filling of
it. Roll the cassava into the sesame seed (if salty) and then deep fry. Separate
the salty taste. Then deep fry the cassava filled of sweet ground pork. After deep
frying, dip it in a condensed milk and roll into the crushed cookies.
Preparation of the
Business Plan
Resource Generation
Preparation of the
available area for
operation
Preparation of
Documents for licenses
and permits
Procurement of factory
and office supplies,
equipment, machinery
Procurement of raw
material supply
Start of Normal
Operation.
d. Raw Materials
The following are the major raw materials used in the production of Four Yeoja
Sweetshop’s Cassava Ground Ball.
Freshness is the first thing the business should consider. The quality of
the main product will be measure in its freshness.
For the ground pork, freshness is also observed. The business will assure
that the supply of it is new deliver to the public market. In that case, it will not
affect the production of the product itself.
Aside from the raw materials in the production, other materials that used is
styro box, spoon, fork, toothpick and labels. Styro box are obtained from plastic
materials that sold in a market. Cassava Ground Ball are packaged in a styro box
to avoid cross contamination because if the product is exposed, there are
Four Yeoja Sweetshop process of manufacturing are like the cooking style
of veggie ball and carrot ball. What makes it different is that, Cassava Ground
Ball is an innovated one that will suit the taste of every Balayeños. Four Yeoja
Sweetshop used cassava as the main base of the product. The business will also
use labels in packaing to be recognize and patronize by individuals. This other
materials will be beneficial since it can help the business to boost the sales and
at the same time to be profitable.
Figure 8. Styro
e. Plant layout
a. Production Cost
Since Four Yeoja Sweetshop is a start-up business, its target supply of the
product is about 100 pieces for the meal per day and 100 pieces for the sweet
per day also.
The total cost of production includes all the necessary expenses incurred
upon the production of Cassava Ground Ball. Raw materials costs, labor costs,
overhead costs, and the operating costs are all included in the total cost of
production. Direct raw materials costs has the big amount in the production
costing P440, 500.00 since the amount of other raw materials are expensive.
Another cost is the labor cost. Since it is just a start up business, they only
hired 2 employees in the production. The salary is amounting P250 per day. The
Four Yeoja Sweetshop will operate from Monday to Saturday or an average of 26
days a month. With this, each employee will received a minimum wage of P
7,500 a month.
Overhead costs includes the costs from the facilities, equipment, and tools
used in the production. These are the cost from the electricity, rental,
transportation, machine and equipment. Table below shows the annual
production of Four Yeoja Sweetshop.
Another materials that the production needs is styro box. Styro box is
available in the Balayan public market. The amount of it is P1.00 per piece. Next
is the spoon and fork. It is worth P25.00 per kilo that has approximately 40 pieces
and above. For the toothpick, the business will use 1 pack a day amounting to
P15.00.
TOTAL P 37,800.00
The cost incurred from the equipment and machine are the annual cost
depreciated value. Since the equipment and machine are already asset of the
business, their cost as part of the annual working capital is the value of their
annual depreciation.
The purchased item of the business, they can last for years depending on
how they are used and how they care on the item. Electric Stove used in cooking
while refrigerator is used for storing ingredients until it become cassava ground
ball. All the expenses enumerated increased in price since the business is first
time in production.
Electricity Cost
Operating Expenses
Transportation cost and rental fee are other costs incurred in the process
of the product. Since it is located at the Balayan public market, it consume rental
fee worth P4,000 a month. Another cost is the transportation worth P1,500 a
month.
CHAPTER 5
FINANCIAL ASPECT
The financial study, all the financial requirements in the operation of Four
Yeoja Sweetshop is being tackled. This part is very crucial since this determines
the viability as well as the stability of the business.
Cassava 21,600.00
Ground Pork 144,000.0
0
Carrots 14,400.00
Kinchay 15,000.00
Rice 54,000.00
Ketchup 18,000.00
Condensed 37,800.00
Styro Box 36,000.00
Spoon 1,250.00
Fork 1,250.00
Toothpick 5,400.00
Egg 51,300.00
Oil 40,500.00
180,00
Labor Cost
0.00
37,800.
Overhead Cost
00
96,600.
Operating Cost
00
24,447.0
Contingency
0
TOTAL COST OF OPERATION 839,347.00
2017 2018 2019 2020 2021 2022
Labor Cost
180,000.00 198,000.00 217,800.00 239,580.00 263,538.00 289,891.80
Overhead
Cost
37,800.00 22,100.00 22,100.00 22,100.00 22,100.00 22,100.00
Operating
Cost
96,600.00 106,260.00 116,886.00 128,574.60 141,432.06 155,575.27
Contingency
24,447.00 24,327.30 26,693.73 29,296.80 32,160.18 35,309.90
TOTAL COST OF
OPERATION
839,347.00 835,237.30 916,484.73 1,005,856.90 1,104,166.29 1,212,306.62
a. Break-even Analysis
The break-even point for a product is the point where total revenue (TR)
received equals the total costs (TC) associated with the sale of the product
units the enterprises will recover its total cost of production. It serves as the lower
limit to which the enterprises would base their number of outputs. More often
than not, the break even point serves as the benchmark for the company if it
would be profitable to sell a proposed product, as opposed to attempting to
modify an existing product instead so it can be made lucrative. Break even
analysis can also be used to analyze the potential profitability of an expenditure
in a sales-based business.
Fixed costs refer to all costs that do not vary as production increases or
decreases. Variable unit cost is the cost that varies directly with the production of
one additional unit. The expected unit sales is the number of units of the product
projected to be sold over a specific period of time. On the other hand, unit price is
the amount of money charged to the customer for each unit of a product. In the
calculation of the break-even point of Four Yeoja Sweetshop the formula that
was used was:
For Four Yeoja Sweetshop, two BEP’s were computed. First, is for the 1 piece
and the other one is in the3 pieces. The break-even point were;
= 314,400.00 + 440,500.00
Total Cost 754,900.
00
=
A. 1 piece
----------------------------------------------------
B. 3 pieces
----------------------------------------------------
P30.00
CHAPTER VI.
SOCIO-ECONOMIC ANALYSIS
1. Economic Factors
Inflation rate
The major economic factor that affects the production of Four Yeoja
Sweetshop is the inflation of raw materials. If the supply decreases, the supplier
of that raw materials will possibly increase its price. In this case, the
manufacturer of cassava industry will increase its selling price also due to the in
demand supply of the main raw materials.
2. Technological Factors
3. Competitive Factors
Degree of Competition
The degree of competition for the cassava ground ball is high since there
are a lot of business who offers different kind of meal and dessert. But since it is
an innovated product, Four Yeoja Sweetshop is the only business who offers its
main product which is the cassava ground ball.