BUSINESS PLAN2 (4rthyr Group 1)
BUSINESS PLAN2 (4rthyr Group 1)
BUSINESS PLAN2 (4rthyr Group 1)
Introduction
The proponents had conducted a thorough deliberation on products they would feature.
There are differences in recommendation, but it was actually from a small coincidence which
turned into opportunities. One day, one of the proponents went to a store to buy a cosmetic
product such as Lip Tint. Then, when she was initially looking for a sales lady she looked for her
desired brand of such item. Afterwards, using the cosmetic products, it caused irritation on her
lips which was the reason why she will never use such product again.
Then, she went to a store to buy Kapeng Barako and then she became curious of its
potential to be used as a Liptint product. After checking some information regarding its content
and asking some people regarding their thoughts about it, then she had finally come up with
such idea and finalized it. Besides, it will also help in promoting Batangas “Best Kapeng
Barako.
Additionally, the proponents thought of an idea on how to solve the issues mentioned
above by creating the Kapeng Barako product into Liptint. The proponents wanted to achieve
the natural benefits from coffee also known as Kapeng Barako. Finally, the opportunities turned
into reality.
means "study" and is associated with the image of masculinity. Kapeng Barako has a strong
Page 1 of 1
Kapeng Barako can serve multiple functions such as soap, cookies, and it is also used as
For successful products, the JRDC Company wanted to do all it can to extend the
growth and maturity phases of their products life cycle. It is an important concept in marketing
strategies. The JRDC Company will be responsible to reach the Product s Life and developed
strategies to determine the future work and goals of a necessary product company and also
Globalized market place means that it is more challenging than ever before to maintain
competitive edge. Through the years, it has been a nature of humans to buy consumer goods
as daily need. It is the reason why many cosmetic products innovated their marketing strategies.
Some are making it as healthier, unique, and in good quality to meet the demands of the
consumer.
particularly in the province of Batangas and Cavite. Kapeng Barako has a strong flavor and
fragrance reminiscent of aniseed. It belongs to the species of coffee Liberia and gives energy
because of the effect of caffeine and it can affect the body on how it is prepared.
This study aimed to utilize locally manufactured Kapeng Barako. It also sought to
provide a great innovation by introducing a variety of product made of Kapeng Barako that will
not just satisfy the consumer wants and needs but also help them to achieve an extra ordinary
beauty.
Page 1 of 2
The JRDC Company is the partnership company that decides to produce natural beauty
product using locally Liberia coffee that the dark brown color of Kapeng Barako has which
Location
In choosing a location, the proponents also considered the rental fee that fits their
budget due to the fact the proponents are only starting their business. Choosing a location for
the business is one of the most important decisions the proponents made during the planning
phase of launching their venture. The proponents agreed that the location of the production of
Coffee Lip tint products will be at Barangay, Trapiche 1 Tanauan City, Batangas.
Vision
o In 2025, Coffee Liptint will be a local name that caters to the needs of consumers by
Mission
o Develop close partnership and strong supply chains with local supplier and
customer.
o Provide learning opportunities to all customers about JRDC Company and create a
Page 1 of 3
Logo
The JRDC Company logo has a face of a woman which symbolizes that women nowadays
are powerful. The logo has some appearance of elegance and sophistication that represent the
company itself and the JRDC Company Tag-line which is, Glow in a New Way. This tag line
defines how the product will work for their daily routine and it will help the company to capture
Figure 1.1
Company Logo
According to Ordas (2019), lip tint is one of the important needs for some women. The
reason for the usage of lip tint but also lip tintare is often to be implicated to look attractive.
Therefore, the usage of lip tint is a way to support women appearance. Cosmetic industry
continues to strive to satisfy consumers with range innovative lip tint product to meet the
demand. JRDC Company will start entering the market to expand its new product and introduce
also the Coffee Lip tint. Cosmetic product is part of many peoples life. They want to look good
Page 1 of 4
and feel good. By using cosmetic produc, it helps to impress their beauty and show their
confident and it helps to minimize environmental impact and support the sustainability of the
environment.
CHAPTER II
MARKET ANALYSIS
This chapter tackles the Industry Description and Outlook, Target Market, Demand and
Supply, Market Penetration, Market Segmentation, SWOT analysis, and Regulatory Restriction
to determine the feasibility of Coffee Lip tint in the market and to help the proponents to
determine whether the supply would meet the growing demands of the product.
Nowadays, consumer has started to become more aware to buy a cosmetic product.
They find a lot of information if the product is safe to use for their skin. Thus, the proponents
studied how their business will become successful and how their consumers will be satisfied to
The first thing anyone notices about a Lip tint is its colors. A lip tint is formulated with a
water base which evaporates so that the pigments are being absorbed by the lips. The Coffee
Lip Tint provides three shades such as Bloomy Dark, Brown and Dark Choco. The main
purpose of lip tints is to achieve a soft natural finish or gradient look. The proponents had
conducted a thorough deliberation on what kind of product they would like to feature.
JRDC company aspires to provide business opportunities through the use of Kapeng
Barako. Coffee Lip tint products will cater the needs of health-conscious consumers and also, it
Page 1 of 5
seeks to strengthen local products. The proponents will create and use innovative formulation
with unique ingredients with a famous Barako coffee as the main ingredients.
The JRDC Company will initially target the female population in Tanauan City ages 14 to
64. The stated age bracket of the target market can consume Coffee Liptint products especially
Market needs
The JRDC Company focuses on developing new products and innovating the use of
different ingredients in cosmetic products. In order to sustain and maintain their market
positions, JRDC Company is adopting various strategies. The cosmetic product is the one which
satisfies the consumer because of its gradient look. Since, the coffee lip tint and coffee eyebrow
is new to the market, the proponents made an idea on how their business will grow faster.
Marketing Objectives
Coffee Lip tint product will be selling liptit made in Kapeng Barako. The company aspires
to provide different business opportunities through the use of Kapeng Barako. Coffee Lip tint will
cater the needs of the health-conscious consumers and also, it seeks to strengthen local
production.
Demand is the amount of good that the consumers are willing to purchase together with
their purchasing power including their financial status. The purpose of the phrase is to ensure
Page 1 of 6
that the proponents are examining the relationship between the price and quantity demanded
Supply is the amount of the output that is available for consumption for meeting the
demand of the consumers. It is important to study the supply so that the proponents will know
the direct competitors as well as the projected supply for the given year.
The respondents of the study were from the 48 barangays in Tanauan City including
small retailers therein. These barangays represented the population, considering the
The data gathered from the Planning and Development office of the City of Tanauan City
was used as basis to identify the number of target market where samples were taken from the
different respondents.
Slovins Formula. Then, they also utilized the random sampling method in determining those
who would answer the survey. To come up with accurate sampling unit, five percent (5%)
N
n=
1 +Ne²
Page 1 of 7
e= margin of error which is 5%
Table 1.1
Historical Data
Table 1.1 shows the historical data of the total population of Tanauan City based on
2010 and 2015 National Census. It was calculated by subtracting the 2010 population to the
most recent population value divided by the past population value. The result was multiplied by
100 then divided by the total time period which is six (6) years to project the annual growth rate
Table 2.1
Population Forecast
Page 1 of 8
Year Annual Growth Year Projected Population
2023 2.3% 199,033
The table shows the five (5) years projected population. It was calculated by multiplying
the annual growth per year of 2.3 by the recent population which is 173, 366. The answer was
added to the present value of population to get the first years total population. Same formula
Table 2.2
Projected Annual Demand of Coffee Liptint
The table above shows the projected annual demand which was obtained by multiplying
the market acceptability percentage which is 50% to the total value of population. Market
acceptability is the percentage of respondents who are willing to buy the coffee liptint.
Page 1 of 9
Competition
Consumer and business markets have distinct characteristics by which they function.
Earlier, importance was given mainly in understanding customer and their business. But in this
Many companies are lowering their cost by outsourcing production to Asian countries.
SWOT Analysis
SWOT Analysis is a tool that identifies the strengths, weaknesses, opportunities and
capabilities, the market, source of supply and social environment, competitors, product and
industry.
In this study, it refers to the four major factors that will be used by the business as
stepping stone in its growth. The following are the SWOT Analysis of a new product named
Table 2.3
PRODUCT
STRENGTHS Affordable Price. Coffee Lip tint are very affordable because its
Page 1 of 10
ingredients are naturally produced.
Products are unique. Making variety of products out of Kapeng
Barako is not usual since Kapeng Barako is only a classification of
drinks. The product that the firm offers such as Coffee Lip tint is new
to the market.
Weak Finances. Since the product is new to the market. The finances
are not that strong enough and there is only limited starting capital
WEAKNESSES provided.
Products are not differentiated. Consumer may not know that the
products are existing.
Curiosity of the consumers. Many consumers are curious when it
comes to new products that are newly introduced to the market
OPPORTUNITIES especially when it is healthy. They will first buy few pieces and when
they start to love the product, they will eventually buy more and
introduce it to others.
PRICE
High price
WEAKNESSES Unmarketed
Page 1 of 11
Appearance of similar products from other products
Table 2.4
Cost - Based + Mark-up Pricing
Pricing Strategy
Factory
7, 920 8, 316 8, 731 9, 167 9,625
OverHead
Direct
266,874 280,214 294,223 308,929 324,365
Materials
Direct
240, 000 240, 000 240, 000 240, 000 240, 000
Labor
Annual
514,794 528,530 542,954 558,096 573,990
Total Cost
COS per
29.93 29.26 28.63 28.03 27.45
Unit
100% mark-
up
Selling P59.86
Price
Table 3.1
PLACE
WEAKNESSES
Page 1 of 12
The business has little market presence or reputation.
Table 3.2
PROMOTION
Page 1 of 13
Increasing cost of promotion
THREATS
Very strong brands that dominate the market
CHAPTER III
COMPANY DESCRIPTION
Page 1 of 14
Organizational Structure
Organizational Structure is the formal and informal framework of policies and rules,
within which an organization arranges its lines of authority and communications and allocates
rights and duties. It determines the manner and extent to which roles, powers and
responsibilities are delegated, controlled and coordinated and how information flows between
levels of management. This structure depends entirely on the organizations objective and the
enterprise. It makes sure that all the task necessary to accomplish goals are assigned to men
Figure 2.1
Organizational Chart
General Manager
Marketing Staff
Production Worker
Job Analysis
This section provides the foundation for all assessment and selection decisions. To
Production Worker
identify the best person for the job, it is crucial to fully understand the nature of that job. Job
analysis provides a way to develop this understanding by examining the tasks performed in a
Page 1 of 15
job. In order to set the business in motion, the company needs to hire the right people for a
particular position. The following specifications should be met as stated below. The right person
that will fit for the job plays a vital role for the growth of the proposed business.
Job Description
- Responsible for strategic planning and the entire decision making in the organization
Job Specifications
Partners agreed that the manager will receive Php9,000 monthly. The employees
compensation will be given at the 15th and 30th of the month and will also receive benefits like
Job Description
A person, who set goals for performance and deadlines in ways that comply with
companys plans and vision, organizes workflow and ensures that employees understand their
Page 1 of 16
duties or delegated tasks. The Production manager will always be involved with the planning,
coordination and control of manufacturing process. He will make sure that goods and services
are produced efficiently and that the correct amount is produced at the right cost and level of
quality.
Job Specification
Partners agreed that the production supervisor will receive Php 7,000. The employees
compensation will be given at the 15th and 30th of the month and will also receive benefits like
Job Description
or warehouse and preparing items for distribution. He is also involved in assembling and
checking product parts, ensuring that all runs smoothly and assisting in the shipment and
packaging of items.
Job Specification
Page 1 of 17
Must have a good moral character.
Partners agreed that the two production operators will receive Php 3,000 each on a monthly
basis. The employees compensation will be given at the 15 th and 30th of the month and will also
be eligible to receive benefits like SSS, Phil Health and PAG IBIG.
Job Description
The staff of a companys marketing department is responsible for promoting and driving
the sales of a companys goods. He is also involved in preparing, planning and project
managing of publication of all publicity material to maximize brand promotion including creating
Job Specification
Must have a good knowledge about market research techniques and database.
Page 1 of 18
Must have an effective verbal and non-verbal communication skills.
Partners agreed that the marketing staff will receive Php 5,000 monthly. The employees
compensation will be given at the 15th and 30th of the month and will also be eligible to receive
The nature of the business of JRDC Company is producing and manufacturing of Coffee Liptint.
The JRDC company is selling Liptint because the JRDC company follows the trend to come up
with this kind of business to make their own product that they offer and new to the eyes of the
customers that capture their attention. The JRDC Company makes their product like if
customers wear their product, they will feel better while achieving the natural looks that they
Distinctive competencies
In today's world, the costumer's demand and the power of the retailers is tremendously growing
due to competitive environment and changing business. It is a vital to have a good relationship
with consumers for the survival and success of producers. The JRDC Company, study on how
their business will grow and satisfy the needs of their consumers. One more strategy that the
proponents adopted is the use of internet marketing or e-commerce. Since most of the
consumers have social media accounts, the proponents will promote the product through Face
CHAPTER IV
OPERATION/PRODUCT AND SERVICES
Page 1 of 19
The strategy of JRDC Company are this first (1) the identity and branding its help to the
proponents to familiarize their product in the market place. Second (2) is the social media where
helps to advertise the product. Third (3) the flexibility or adopting changing circumstances,
identifying the competitive advantage and deep analysis of both the external environment and
This type of strategy usually seeks to gain a competitive edge through pricing, marketing, or
usage through loyalty programs and incentives targeting your existing customer base.
However, after calculating enough data the firm derived to its Penetration rate of 12.5% during
Distribution Channel
Location is a crucial part of the marketing mix. As most business people put it, the three
most critical factors of a business are location, location, location. The proponents agreed to
use retailers for the distribution of the proposed product. The proponents will situate their office
Page 1 of 20
and production site where people usually flock to go about their daily lives. Consumers will
notice the business every time they pass by the premises. This makes the business retentive
and also allows the retailers to easily access the premise. The location of the business can
affect many aspects of how it operates, such as total sales and how costly it is to run. Location
can also influence a business's ability to market itself. A business with a storefront on a busy
street is more likely to attract customers with signs and storefront displays than a business that
FIGURE 3.1
DISTRIBUTION CHANNEL
Producer
The figure shows the channel of distribution of JRDC Company from producer down to
consumer. Coffee Lip tint products will be distributed to the customers through Tanauan Public
Consumer
Market and sari-sari stores all over the city. The retailers are sari-sari stores that serve as the
Communication
To attract buyers, the proponents will be using social media to advertise their product.
The proponents can create a face book page just too easily communicate with their buyers or
customers and also they will have a tall to sell their goods in person where there are many
Page 1 of 21
Sales Strategies
the time to grab attention of others. This was the time period where they started to dress
Sales representatives will keep market expectations in mind and understand the impact
on recruiting and retaining the best sales talent. Compensation of employee will be based on
the degree of responsibilities that are assigned to them. Employees will receive compensation,
which is not lower with minimum salary provided with the company. Follow the customers
periodically, not to hard sell, but ensure that they are satisfied and getting the value sold on t
Product is the item offered for sale. A product can be a service or an item. It can be
physical or in virtual or cyber form. Every product is made at cost and each is sold at price. The
price can be charged depending on the market, the quality, the marketing and the segment that
is targeted. This indicates the proposed products, attributes, benefits, packaging and pricing. It
Figure 3.2
Page 1 of 22
B. Preparation of Raw Materials
(10 minutes)
C. Mixing
(5-10 minutes)
D. Initial Inspection
(15 minutes)
E. Packaging
(10 minutes)
F. Secondary Inspection
(15 minutes)
G. Storing
(5minutes)
JRDC Company will produce 10 bottled of Lip tint in 1 hr.
H. Cleaning of Used Materials
(30 minutes)
Page 1 of 23
Process
The manufacturing process was done by the skilled and trained workers to come up with
desired the product. The following procedures show to make Coffee Lip tint with different
ingredients such as Glycerin, Colorant (Red and brown), Phenoxythanol, and Vitamin E.
This process will take 5 minutes. The necessary tools and equipment are cleaned
This step will consume 10 minutes to completely prepare all the ingredients needed.
The first steps is to soak Kapeng Barako into hot water in 5 minutes and add all
ingredients and mixed it for 5 minutes then filter it in a clean cloth then put into a bottle of
Lip Tint.
4. Initial Inspection
The finished product will be examined by the production manager for quality
assurance. Those products which will pass the standards will be ready for packaging. This
5. Packaging
This would be the longest process in the production. It consumes times depending on
Page 1 of 24
6. Secondary Inspection
The final package will be inspected again for ensuring that the products are well
7. Storing
After the finished products have been inspected, they will be stored in the storage
This will take up to 15 minutes done by the productions staff and workers. All the
materials that have been used are cleaned up and organized once again for the next
production date.
Page 1 of 25
Packaging Label
Figure 3.3
Page 1 of 26
Table 2.5
Production Schedule
Production Facilities
Both production and office furniture and fixtures will be used to accommodate
clients and employees and also for the convenience of the manager and the companys clients.
Table 2.6
Furniture and Fixture
Ceiling
2 550.00 1,100.00
Fan
Page 1 of 27
Description Quantity Unit Cost Total Cost
Total P17,525.00
Furniture and Fixture are used by the worker for the business to operate monthly. Table
The table above is where the costs of furniture and fixture are displayed. Office furniture and
fixture will be used to accommodate clients and employees and also for the convenience of the
Table 3.1
Renovation
Particulars Quantity Unit Cost Total Cost
2 inch nails1/2kl 1 35 35
1 inch nails1/2kl 1 35 35
4 inch nails1/2kl 1 45 45
Thinner 2 70 140
Paint roll 2 75 150
Total 2,905
Page 1 of 28
Table 3.2
Factory Supplies
Factory supplies will serve as a protection to the workers and will also ensure the sanitation and
Table 3.3
Stirrer 10 30 300
Droper 24 15 360
Total P 4,020
Page 1 of 29
Source: Tanauan Public Market
Factory Tools are used to make the work lighter. This will also increase workers productivity.
Table 3.4
Maintenance Supplies
The proponents will ensure that the working area and the whole office as a whole is
always clean. To maintain cleanliness, the proponents provide the maintenance supplies and
Table 3.5
Office Supplies
Page 1 of 30
Description Quantity Unit Cost Total Cost
Puncher 1
Source: Formosa
Office Supplies
Page 1 of 31
Office supplies will be used for the daily operation of the proponents in matters like
Table 3.6
Vitamin Esoft-gel 1 5
Colorant(Red)(Brown) 10g 53
Total 438
Service Description
The coffee lip tint will carry a variety of quality products that will enable them to provide full
service. Selecting products is to choose lines that will bring consistent quality, competitive
prices, and product satisfaction to the customers. An important component of the business is
not just their product but their service. They will have a custom designed marketing material
Customers have unique budget with which they can purchase a product or service.
The product or service needs to perform correctly so the customer can achieve
their goals.
Page 1 of 32
The product or service needs to be compatible with other products the customer is
already using.
COMPETITIVE ADVANTAGE
It is the ability to optimize risk reward by identifying and controlling risks. Customer
sense of purpose and values behind the organization is that to inspire one customers and
The product and service capabilities translate customers orders into delivered products
and service which are promotion, pricing, sales, scheduling and customers feedback. The
customer satisfaction can be also influenced by the performance of the supplier management
and product or service delivery capabilities as well as how well the customers management
capability performs. Capturing the customers needs and requirements also provides an
This information is valuable and needs to be a feedback into the product or service
strategies of the organization. The purpose of the delivery is to deliver products and services as
designed and the performance of delivery is time from order to delivery, number of complaints
For this production and service delivery, there are many non-price attributes to consider during
a sourcing event and in particular that can get overlooked and can cause trouble into the
organization. So, the proponents might just find the best supplier that fits not only the needs but
also helps them to innovate, be a market leader and take their performance to the next level.
Page 1 of 33
Purpose/Mission for the Product and Service Delivery Capability
Every business, large or small needs a competitive advantage to distinguish itself from
higher prices, more customers, and brand loyalty. Establishing such an advantage is one of the
Product Life cycle is the time a product is in the market throughout its different stages
For successful products, The JRDC Company will want to do all it can to extend the
growth and maturity phases of their product life cycle. It is an important concept in marketing
strategies. The JRDC Company will be responsible to reach the Products Life and develop
Page 1 of 34
strategies to determine the future work and goals of a necessary product company and also
Introduction
This First Stage of the cycle could be the most expensive for a company launching a
new product. JRDC Company is willing to take a risk to provide the market needs. The size of
the market for the product is small which means sales are low. JRDC Company is spending so
much time on how their business will expand and makes it realistic.
Growth
The Second Stage of the cycle is Growth which means, JRDC Company has already
Maturity
The Third stage of the cycle is Maturity which means, JRDC Company is established
and the aim for the manufacturer is how to maintain the market share they have built up. During
Decline
The profit as well as the sales of the product has started to decline because of the
deletion of the product from the market. The market for the product in this stage started to show
Page 1 of 35
Customer Experience
JRDC Company is competing to grow its business, which often means getting more customers.
Figure 3.4
Customer Experience
JRDC Company will be analyzing customer satisfaction survey result and it can
communicate to their customers exactly what they do well. JRDC can tell their employees
these are things we need to concentrate on, and these are the things our customers are
expecting.”
Economies of Scale
Page 1 of 36
Competitive advantage grows out of value a firm is able to create for its buyers that
exceed the firms cost creating it. Value is what buyers are willing to pay and a superior value
stems from offering lower price than competitors for equivalent benefits or providing unique
Page 1 of 37
Figure 3.5
Production Layout
In industry sectors, it is important that what the company manufactures are the products
which have good quality and able to meet customers demand. This action could be conducted
under existing resources such as employees, machines and other facilities. However, plant
The JRDC Company provides a detailed definition of plant layout and listed efficient
flexibility, effective utilization of staff, machines, materials, and equipment, as well as reduction
of accidents, hazards, and inventory handling cost as some of the benefits of a well-designed
plant layout.
Page 1 of 38
CHAPTER V
FINANCIALDATA
It is important to study the financial data of the business for the determination of the
viability and profitability of the proposed product. It measures whether the firm does have the
ability to finance their operations mostly net-worth sources rather than credit applications.
This study includes the detailed figures that show the improvement of the firm’s financial
condition over time. It also presents the estimated capital requirements, the firm’s total project
To determine the financial viability of the proposed business, the financial statement
aims to:
Determine the necessary initial requirement that will be used to support the
business;
Page 1 of 39
Table 3.7
Initial Capital
Page 1 of 40
The initial capital requirements of the business will be used to support the cost that the
proposed business will insure for the first two months. The table shows the capital contribution
of each partner.
Table 3.8
Partners CapitalContribution
Sources of Financing
The proponents chose to finance the business undertaking through personal investment of
their savings. A total cost of Php 28,403.71 will be founded by investing equal amount of funds
Financial Assumption
Page 1 of 41
Table 3.9
Assumptions
Sales price was based on a 50% mark-up (round of the nearest pesos).
3. Cost of sales increases at 5% annually.
4. An increase of 2.3% on number of pieces (as stated in the document).
Table 4.1
Page 1 of 42
An income statement is a formal statement showing the performance of the enterprise
for a given period of time. The performance of the enterprise primarily measure in terms of the
level of income earned by the enterprise through the effective and efficient utilization of its
2% increase
10% decrease
2% increase
5% increase
Page 1 of 43
The statement of changes inequity is prepared to show the increase in the capital and
the drawing accounts of the partners. This is also done to show the extent of the possible
changes in the partner’s interest during the month. The statement in changes inequity in
partner’s equity describes the activities that lead to a change in the partner’s net worth over a
number of month. The table below shows that there is an increase on each member’s share or
capital per month Members net income total has also increased while their withdrawal amount
fluctuates highly. On the other hand their ending capital has drastically increased for the next
two months or so. It can be grasped that the cash flow of their capital and shares have been
Table 4.2
Table 4.3
Page 1 of 44
Cash Flow Statement Analysis
Statement of cash flow is a formal written enumeration of partnership’s cash movement for a
given period. It states that the partnerships actual cash beginning and all its cash receipts less all cash
disbursement. The cash flow statements reflects the partnership’s overall net cash balance at the end of
a specific period and which may be used as a basis for financial cost analysis.
The table below shows how the Php 113,614.83 worth of capital has been breakdown and allocated
to specific areas concerning their price. In the first year, a total of Php113, 614.83 has been spent for the
beginning investment. The second year and the third years show the expense has been doubled but the
income has also increased. This shows that an increase of year that the company thrives, there is also an
Table 4.4
Projected Statement of Financial Position
Page 1 of 45
Projected statement of financial position is the statement in tabular form that shows the
assets and liabilities, profits and losses of a business at a special date. It shows the financial
position or condition of an entity at a specific date. This statement is also called balance sheet.
The table above shows the projected statement of financial position. The current assets
portray that the cash on hand has increased per year while the concurrent assets stay the same
until year two resulting to total assets which nearly double its amount the next year. Moreover, it
also shows that in total asset of Php 192,725.61 and a liability of of the first year,a total of Php
144,907.61 is the equity,a total of Php 47,845 is the equity, And so for the years, it has extra
Financial Viability
Page 1 of 46
Payback Period
Table 4.5
Table 4.6
Financial Assumption
Page 1 of 47
The proponents made and used the following anticipations in the computation and study
The business has an initial Capital of Php which will be equally contributed by the
Labor:
The company will apply the minimum wage and assumed to contain Php 400.00 for the
Production Capacity:
The company assumed to make a minimum of 74 Liptints daily. It will increase between
Inventory Schedule:
The company will apply the FIFO method, assuming that there will be no work-in
process inventory.
Utilities
Utility expenses are assumed to increase by 5% both in production and in office area.
Rent Expense
Page 1 of 48
Equipment and Tools
Renovation Expense
The company will conduct renovation to its production and office mounting to P2,905. It
Advertising Expense
25 days will be used in both production and work schedule assuming that there will be
no work on weekends.
Office Supplies
Management Salary
Salaries of Manager and Marketing staff are assumed to be fixed for five (5) years.
Direct Labor
Salaries of Production Workers are also assumed to remain fixed for five (5) years.
Selling Price
The price of the product is assumed to be changeless for five (5) years.
Production Schedule
Page 1 of 49
The increase in number of units from Daily, Monthly and Annually are based on
Sales
Page 1 of 50
APPENDIX1
Resumes of Key Managers
Page 1 of 51
JESSICA ALMOJUELA MENISIS
Address: #202Brgy.Sulpoc,TanauanCity,Batangas
E-mail:menisisj@gmail.com
Contact No.:09070259433/09566197251
CAREEROBJECTIVE
Seeking a challenging opportunity where I will be able to utilize my strong organizational skills,
educational background, and ability to work well with people which allow me to grow personally and
professionally.
EDUCATIONALBACKGROUND
Tertiary:
School: Tanauan City College
Address: Brgy. Trapiche1, Tanauan City,Batangas
Program: Bachelor of Science in Entreprenuership
Present-2019
Secondary:
School: Pres.Jose P. Laurel National HighSchool
Address: Sulpoc, Tanauan City,Batangas
Attended: S.Y.20102014
Graduated: March2014
TRAININGANDSEMINAR
Page 1 of 52
Tagaytay City
Nov24-26, 2018
ORGANIZATIONAFFILIATION
PERSONALINFORMATION
CHARACTERREFERENCES
Page 1 of 53
Program Head
Tanauan City College
Brgy.Trapiche1, Tanauan City,Batangas
College Instructor
Tanauan City College
Brgy.Trapiche1, Tanauan City,Batangas
I hereby certify that the information stated above is true and correct to the best of my
knowledge and belief.
Page 1 of 54
CAÑETE,RENZ
Brgy.Trapiche3,TanauanCityBatangas
cañeterenzd@gmail.com
09359838648
CAREEROBJECTIVES
To find a working environment where i can apply all the skills and knowledge i gained,
have meaningful experiences that would support and motivate me in pursuing my future goals,
and develop values that I could use to effectively perform my responsibility.
EDUCATIONAL BACKGROUND
Tertiary:
Vocational Education:
Secondary Education:
Primary Education
Trapiche, 3 Elementary School
BarangayTrapiche 3, Tanauan City Batangas
SY2010-2011
TRAINING AND SEMINAR
Page 1 of 55
December18, 2017
PERSONAL INFORMATION
Age : 21 years old
Birthday : March 12, 1997
Birth place : Trapiche 3, Tanauan City Batangas
Civil Status : Single
Religion : Catholic
Nationality : Filipino
Mother’s name : Shirly Cañete
Father’s name : Reden Dela Cruz
CHARACTER REFERENCES
ROMMELMARFA
College Instructor
Trapiche1, Tanauan City, Batangas
DANTEP.
College Instructor (DepartmentHead)
Trapiche1, Tanauan City, Batangas
Page 1 of 56
I hereby certify that the information above is true to the best of my knowledge and belief.
CAÑETERENZ
Applicant’s Signature
Page 1 of 57
CRISTIAND.SERRANO
#439Brgy.Bilogbilog,TanauanCityBatangas
serranocristian267@gmail.com
09308412353
CAREEROBJECTIVES
Seek to work in an environment that will challenge me further; while allowing me to contribute to the
continued growth and success of the organization. Obtain a position that will provide me the ability to
apply my sales and work experience to a growing industry. Look forward to working with a company
that promotes quality products and services; and provides me with the opportunity to meet and exceed
assigned sales goals.
EDUCATIONAL BACKGROUND
Tertiary:
Vocational Education:
Page 1 of 58
Primary Education:
PERSONAL INFORMATION
Drug free
At Tanauan City College Gymnasium
March19, 2018
Page 1 of 59
College Instructor
Trapiche1, Tanauan City, Batangas
DANTEP.SEBASTIAN
College Instructor (DepartmentHead)
Trapiche1, Tanauan City, Batangas
I hereby certify that the information above is true to the best of my knowledge and belief.
CRISTIAND.SERRANO
Applicant’s Signature
Page 1 of 60
Daizy S. Ortiz
09952020051
Ortizdaizy10@gmail.com
Brgy. Boot, Tanauan City, Batangas
August12, 1998
CARRER OBJECTIVES
To obtain position of responsibilities in service industry that will provide career growth and
advancement.
EDUCATIONAL BACKGROUND
Tertiary:
Secondary:
TRAINING SEMINAR
First Pacific Leadership Academy (FPLA)
MVP Future Thoughts Leadership Summit
Antipolo (November15-19, 2016)
Page 1 of 61
Brgy.Trapiche1, Tanauan City Batangas
(May5, 2019)
ORGANIZATION AFFILIATION
Iskolar ng Lungsod Council (ILC)
Secretary
Tanauan City College
(Y.2016-2018)
CHARACTER REFERENCES
ROMMELMARFA
College Instructor
Trapiche1, Tanauan City,Batangas
DANTEP.SEBASTIAN
College Instructor (DepartmentHead)
Trapiche1, Tanauan City,Batangas
Iherebycertifythattheaboveinformationistrueandcorrecttothebestofmyknowledgeandbelief.
Ortiz, Daizy
Applicant's Signature
Page 1 of 62
EQUIPMENT AND TOOLS DESCRIPTION
Measuring Spoon
Stirrer
Page 1 of 63
Mixing Bowl
Bottle
Droper
Page 1 of 64
r
FURNITURE AND FIXTURE DESCRIPTION
Celling Fan
Office Table
Monoblock
Desktop
Page 1 of 65
OFFICE SUPPLIES DESCRIPTION
Ballphen
Bond Paper
Folder
Page 1 of 66
Pencil
Calculator
Scotch Tape
Page 1 of 67
Business Reciept
Scissors
Stapler
Page 1 of 68
MAINTENANCE SUPPLIES DESCRIPTION
Broom
Dust Pan
Trash Can
Page 1 of 69
Fire Extinguisher
Pail
Doormat
Page 1 of 70
FACTORY AND SUPPLIES DESCRIPTION
Hairnet
Hand Gloves
Apron
Page 1 of 71
Page 1 of 72
Page 1 of 73
Page 1 of 74
Page 1 of 75
Page 1 of 76
Page 1 of 77
Page 1 of 78
Page 1 of 79
Page 1 of 80
Page 1 of 81
Analysis
GanttChart is the list of task scheduled overtime. It is used for planning projects and is a
very effective and useful way of showing what work is scheduled to be done on a given time
period. To start the business plan, owners must first conduct brainstorming so that each
Brainstorming will last up to 10 days so the team can properly decide. The environmental
research will also be put into consideration. It consists of deciding where to put the physical
store of the firm, where the rawmaterials willbe acquired,and whether the supply of the
rawmaterials will be sufficient for the business. Environmental research will last up to 18 days.
Survey is conducted for the purpose of getting its feasibility.It is one of the tools to guide the
Page 1 of 82
Page 1 of 83
APPENDIX2
Picture of products
Page 1 of 84
EMPLOYMENT CONTRACT
This contract, dated on the_______day of_______in the year 20_____is made between JRDC Company
WHEREAS the Employer desire to retain the services of the Employee, and the Employee desires to
render such services, these terms and conditions are set forth.
INCONSIDERATION of this mutual understanding, the parties agree to the following terms and
conditions:
1.Employment
The Employee agrees that he or she will faith fully and to the best of their ability carry out the duties
and responsibilities communicated to them by the Employer.The Employee shall comply with all
2.Position
As a (Jobtitle) it is the duty of the Employee to perform all essential job function and duties.From time to
time,the Employer may also add. other duties within the reasonable scope of the employee's wor
Page 1 of 85
CONTRACT TO SUPPPLY OF RAW MATERIALS
KNOWALLMENBYTHISAGREEMENT
JRDC COmpany, a business partnership duly existing and organized under and by virtues
of the laws of the Philippines with principal office and place of business at(City) here in referred
to as FIRST PARTY;
(Supplier Name),supplier and dealer of (Product Name) with farm located at,(City),here in
WITNESSETHTHAT:
WHEREAS, the FIRST PARTY, manufacturer of Coffee Lip tint, offers to buy (Product
WHEREAS, the SECONDPARTY, has agreed to sell the (Product Name)to the FIRST
PARTY;
NOW, THEREFORE, for and inconsideration of the above premises and the conditions
Page 1 of 86
That the FIRST PARTY binds it self to buy to the SECOND PARTY of its quarterly
That the SECONDPARTY delivers the (Product Name)at the business address of the
That the FIRSTPARTY will accept deliveries of good quality (Product Name) from the SECOND
PARTY and the latter under obligation to pay for all handling and hauling expenses;
That the product will be subject to strict quality control analysis and the FIRSTPARTY will reject
all deliveries that will not meet the product specification standard set by the management. That
there turn of the inferior quality product will be done with in one day from the time of the delivery
and receipt of the product as indicated in the delivery receipt issued by the SECONDPARTY
That the FIRSTPARTY will pay to the SECONDPARTY the good quality (Product Name)
at a price of Php per kilo. The price per kilo stated in this paragraph may change reference to
prevailing market prices but with both parties properly informed in a written agreement reporting
Page 1 of 87
That this contract shall be for the period of five(5)years, every three months from the
That all the covenants and agreements here in contained shall be deemed condition as
well as covenants and that if default or breach be made of any covenants or condition, then this
contract may be terminated and cancelled and the party in breach shall be liable for any and all
damages, actual and consequential, resulting from such breach and termination, provide,
however that no default shall be declared under this contract unless the party in breach must
immediately take remedial steps to cure the breach not later than thirty(30) days after written
notice.No breach shall be declared in case remedy has not been complied within thirty(30)days
if the party in breach has commenced there medy and processing diligently.
That this contract shall be binding upon the parties, their heir, assigns and successor-in-
interest. None of the terms and conditions of this contract maybe changed or altered save by
Venue in action enforce the term of this contract shall be in proper court of Batangas
IN WITNESS WHERE OF, the parties here to set their hands this December31,2020 at
JRDCCOMPANY
Page 1 of 88
______________________ ______________________
______________________ ______________________
__________________________
Name of Supplier
Page 1 of 89
Articles of Partnership of JRDC Company
KNOWALLMENBYTHESEPRESENTS:
That the proponent the undersigned, all of legal age and residents of the Republic of the
Philippines has agreed to amenda general partnership under the terms and conditions here in
after set fort hand subject to the provisions of the existing laws of the Republic of the
Philippines.
ARTICLEIII. That the names, citizen ship and residence of the partners of the said
Page 1 of 90
ARTICLEIV.That the term for which said partnership is to exist is five years from the original
ARTICLEV.That the purpose for which said partnership is formed areas follows:
To gain profit;
ARTICLEVI. That the capital of this partnership shall be pesos, Philippine Currency contributed
That no transfer which will reduce the ownership of Filipino citizens to less than there
acquired percentage of capital shall be recorded in the proper books of the partnership.
ARTICLE VII. That the profits and losses shall be divided equally among the partners;
Page 1 of 91
ARTICLE VIII. That the firm shall be under the management of Serrano, Cristian
General Manager and as such he shall have charge of the management of the affairs of the
partnership;
ARTICLE IX. That the partnership undertake to change the name of the partnership
immediately upon receipts of notice or directives from the Securities and Exchange Commission
that another partnership, corporation or person has acquired a priorty right to use of that name,
or that name has been declared misleading, deceptive and confusing similar to a registered
IN WITNESS THERE OF, we have here unto set our hands this 1st day of June 2020 at
Tanauan City,Philippines.
__________________ ___________________
ACKNOWLEDGEMENT
Page 1 of 92
BEFOREME, a Notary Public for and in Tanauan City, Philippines, this 1st of June, personally
came and appeared the following persons with their Community Tax Certificate as follows:
Known to me and known to be the same persons who executed the Fore going Articles of
Partnership, and they acknowledge to me that the same is their voluntary act and deed.
Page 1 of 93
REGISTRATION
(LICENSING)
This is the most important requirement of all, because this is necessary to acquire other permits
and licenses. All Philippine-based businesses, individually owned or corporation, must submit a
tax statement at the end of each fiscal year; thus, having a tax identification number (TIN) is
crucial.
Amount: P500
2.Barangay Clearance
This clearance certifies that your business complies with there quirements of the local barangay
Amount: P500
Page 1 of 94
Valid ID (SSSID, passport, postal ID, or any government- issued ID)
Obtaining a registration certificate from DTI is also important. This certificate authorizes you to
use your own trading name for any business-related operation. It also secures your name from
being used by someone else. Although you are given a right over your business name, running
Note that some businesses, such as services, brokers, dental clinics, hospitals, may
Fees apply depending on the scope of your business: Barangay Php 200; City/
The business name certificate is valid up to 5 years from the date of registration.
Mayor’s permit is sometimes referred to as business permit, since it is processed in the office
of the mayor. Since all cities have different ordinances, securing a mayor’s permit ensures that
Page 1 of 95
your business is safe to operate under your city’s ordinance. Take note that receiving a mayor’s
permit can only be done after registering your business with DTI (for self-employed individuals)
and Securities and Exchange Commission (SEC; for corporations ).Mayor’s permit needs to be
renewed annually.
Requirements:
If the nature of your business is similar to that of cinemas, malls, restaurants, then public
SSS
Barangay clearance
If your business involves two or more persons and have an agreement to contribute time,
money, or property, your business falls under the corporation or partnership categories.
Corporations, either stock or non stock , must obtain a SEC certificate to be considered legal.
Page 1 of 96
Name verification slip, which can be secured online or at SEC Name Verification Unit
For non stock only: List of members certified by the corporate secretary and list of the
names of contributors or donors and the amounts contributed or donated certified by the
treasurer
The following are the steps in getting a DTI Business Permit or Registering your Business Name at the
DTI.
Bring the requirements and fill out the application form if you don t have one yet, DTI will
Wait for few minutes for your DTI business permit or DTI business certificate.
You can also authorize someone to process your business name on your behalf. Make sure you will give
him/her an authorization letter and your representative is also required to present his/her valid ID’s.
You will also receive an email from the DTI confirming your business registration.
Page 1 of 97
Page 1 of 98
Page 1 of 99