Professional Documents
Culture Documents
A BUSINESS PLAN
Proprietor:
Anches, Riza Jane
Cavan, Shella Mae
Lapura, Ma. Laviah Guel
Requiron, Ariel
What’s more fun in a boodle fight setting is that you can get to eat with lots of
celebration, gathering parties and they also do two things: eat and hang-out. Boodle fight is
important because we value the closeness, friendship/relationship, and participation of
everyone. ‘Mag-kinamot’ aims to attract customers by showing and letting them feel the Filipino
ambiance and spirits through boodle fight and also by giving them the delicious foods and right
services. Our main purpose is to let our customers enjoy themselves, and most importantly
making the best memories from our restaurant and provide a high-quality food at a great value,
and to provide a unique and relaxing dining experience. In addition, we also want to spread
Filipino cuisines; To promote and preserve the traditional culture.
“Mag-Kinamot” is a casual restaurant that serves a variety of classic food favorites which are
natural fresh seafoods, pork, chicken, beef, fruits, and vegetables. Our restaurant will be
located in Pala-o Iligan City beside Am’s Chicken Haus. Consumers and Customers can
purchase the product in pieces and in combo. ’MAG-KINAMOT’’ will also serve hot viand or
delicacies, fresh and refreshing drinks and a basin of water. We offer foods that are affordable
and definitely worth it.
2. Product/ Services
There are different kinds of customers that would prefer our foods and purchase the
products we are going to serve such as “SABAY-SABAY BUNDLE” which includes Fried Rice,
Grilled Liempo, Tinapang Bangus, Ensaladang Talong and many more, serves 4-5 people.
“SALU-SALO BUNDLE“ which includes Fried Rice, Chicken Liempo, Chicken Inasal, Grilled
Pusit and many more, serves 4-6 persons. “SARI-SARI BUNDLE” which includes Chicken
Inasal, Longganisa Vigan, Pork Shang, Atchara and many more, serves 4-5 persons, “SOLO”
which includes Chicken Inasal w/ Rice, Grilled Liempo w/ Rice, Tinapang Bangus w/ Rice and
many more and also, the different kinds of Drinks. All of the items in the menu will undoubtedly
satisfy your cravings. The products of “‘Mag-kinamot’ will certainly appeal to “Hiligaynons” or
people who resided in Iligan City and enjoy Filipino cuisines.
3. Market
The company’s target market will be along a highway’s side. Considering that the firm
is near a school and a hospital, the key target market is students and professionals. Individuals,
group of friends, and a full family who enjoy eating in a boodle-style setting are secondary target
audiences for the company. With its deliciousness, affordability, and convenience, Mag-
Kinamot's customers will undoubtedly purchase the dish and also lead to great and memorable
“Mag-kiamot” is located beside Am's Chicken Haus. The area is on the highway or
alongside the road and within the business area is a printing press, business sites, stores, and
other food establishments. On the other hand, location had been chosen in order for the
suppliers most especially to our customers and consumers to easily identify the location. Also,
it will not be difficult for the suppliers to deliver the raw materials and products that we will
purchase.
The business location is visible and accessible. Below is the map of the business location area.
Figure 1. The Business Location of “Mag-kinamot” in the screenshot of google.
5. Competitors
There are a lot of food vendors and restaurants in Iligan City. Within the business area,
there are five key rivals in terms of closeness to the target market. Table 1 lists the various
characteristics that would be used to compare items and/or service, a distinction between the
services provided by the proponents and those provided by their competitors
Table 1. Factors that would draw a line between the proponent’ service relative to its
competitors.
Table 1 demonstrates that the proponents' actions in implementing their proposal will be based on
what the competitors are now giving. The proponents will choose new techniques that will foster
customer loyalty and improve the customer's image.
Mag-Kinamot offers a large range of different types and styles of healthy foods as well as a
choice of combo meals that will undoubtedly satisfy the cravings of the consumers. The items are sold
at a fair cost.
Table 2 demonstrates how Mag-Kinamot differs from its competitors and why it should be preferred
and be the first choice of the customer. Table 2 shows the competitor’s profile in relation to Mag-
Kinamot. The price, product, location, and service are all included in the profile.
PROPONENT Price that is as low Made with the Over-the- School, hospital,
as possible with a finest counter dormitories and
lower mark-up. ingredients and service, self houses are all
Products are a large range service, within walking
available in a
of fried and served by the distance of the
variety of styles,
combinations, and
grilled meats, crew and a property. It's also
meal packages, sauces, and good area and on the side of the
making them more refreshing comfortable road, so it's easy
inexpensive. beverages. for dine in for motorists and
passengers to
see it.
COMPETITOR 1 Prices are added Different types Over-the School, hospital,
(Am’s with mark-up price, of foods and counter dormitories and
Chicken 2Haus) value added beverages are service, self houses are all
tax,service fee sold service, within walking
served by the distance of the
crew and good property. It's also
area for dine on the side of the
in road, so it's easy
for motorists and
passengers to
see it.
6. Price
Price is a significant component of the marketing mix. The selling price of Mag-
Kinamot will be determined using the "ECONOMY PRICING TECHNIQUE." A pricing strategy
in which a low price is allocated to a product with lower production costs, that assists
businesses to thrive during times of economic insecurity by allowing to establish lower prices
that appeal consumers who are financially "squeezed." Selling a comparable goods at an
affordable price.
Plain Rice 48 24 12
Garlic Rice 60 30 15
B. (4-5) person
Fried Rice
Grilled Liempo
Pinaputok na Bangus
Big Shrimp
Chicken Inasal
Ensaladang Talong
Itlog na Pula
Atchara
Free 1 pitched Iced Tea
• 640.00 pesos
B. (5-7) person
Fried Rice
Chicken Liempo
Chicken Inasal
Halabos na Hipon
Pinaputok na Bangus
Ensaladang Talong
Itlog na Pula
Laing
Seaweeds
Atchara
Free 1 pitcher Iced Tea
• 799.00 pesos
B. (5-7) person
Lamang Dagat at Gulay
Friend Rice
Halabas na Hipon
Grilled Pusit
Tortang Alimasag
Pinaputok na Bangus
Pinaputok na Tilapia
Seaweeds
Ensaladang Talong
Atchara
Free 1 pitcher Iced Tea
• 899.00 pesos
7. Marketing Strategy
Our strategy is based on serving our markets and customers well. The business will
be view or seen from social media platforms such as Facebook, Instagram, twitter and blog
site where potential buyers can visit our page and explore our products in just one click.
Also, we actively build our brand, through the selling of supporting materials
including merchandise, promotional items and other marketing gimmicks similar to those
another fast-food franchise where customers can attract and interested in our services
The business premises will be carrying the brand “Mag-kinamot” which will essentially
provide a variety of suitable, affordable and delicious viand, dishes and foods through boodle
fight.
The business’ products offer a wide range of foods and viands in solo and combo sets
The proponent used economy pricing. Since, our goal in the business is to price a
product cheaper than the competition and make the money back with increased volume. An
economy pricing strategy is similar to a cost-plus pricing strategy, you take a product with
relatively low production costs and set and set a price for it that provides you the small profit.
Through this strategy technique, we can make a profit by bringing a large amount of
To strategically promote the products or services, the proponents will deploy two different
marketing tactics to increase customer awareness of Mag-Kinamot. Our most important tactic
will be ‘’ word of mouth’’ and in store marketing. The second tactic will be local media. In word-
of mouth advertising it includes tarpaulin, brochure, posters, online or social media advertising.
The business will make also visible in social networking sites or platforms such as Facebook,
Instagram, twitter, and blog site in order to reach a broader quantity of prospective customers.
With that, the business will guarantee a business beyond employees and unparallel services
for them.
On the other hand, our main focus in promotional strategy is to increase customer
awareness in the surrounding community. We will direct all of our tactics and programs toward
the goal of explaining who we are and what this business all about.
The business is new and just started so, it doesn’t require distribution channels through
intermediaries or retailers. The business establishments are sold-over the counter or open for
take-out and dine in customers. The location is within the highway and areas where jeepneys,
students, employees and etc. frequently pass by, thus accessible to the markets if they want to
avail the products.
The cost to sustain will be on promotional or advertising purposes. The table below
600.00 months
Brochure
printing) /400x5=2000
P300.00 Maximum of 6
500copies months
500copies
Poster Colored:
white) P150.00
Maximum of 6
Black: months
P2.00X30= P50.00
Total P1,200.00
The business is located beside of Am’s Chicken Haus. The area is in the highway or
alongside of the road and within the business area is a printing press, business sites, school,
hospitals, stores and etc. Therefore, it is strategic location, Mag- kinamot will be serving dine in
and take out to its primary customers who are students and professionals, individual group of
friends, and a full family who enjoyed eating in a boodle- style setting, jeepney drivers and etc
is our secondary target. Hiligaynon’s will be catered since Mag-kinamot or the business will be
presented in a crowded place. Also, the location is convenient that the customers can easily
access. The proponents target market is the middle-class society.
In addition, because the proposer considers the solvency of the target market, one of the
reasons consumers and customers buy is the affordability and quality of the product. Mag-
kinamot target customers will definitely buy food because of its deliciousness, affordability, and
convenience, which is the company's main advantage over competitors.
1. Product Classification
Mag-Kinamot is a food company that will provide a wide variety of different sorts
and styles of healthy foods, as well as a selection of combo meals that will definitely satisfy
consumers' needs for flavor, affordability, and convenience. It can also result in wonderful and
memorable connections with family, friends, or individuals.
the location is convenient that the customers can easily access. Mag-Kinamot will be serving
dine-in for Boodle meals and take out for the solo meals because the business's location is on
the side of a highway where drivers can stop and pick up meals of their choice. There are
different kinds of customers that would prefer our foods and purchase the products we are
going to serve such as “SABAY-SABAY BUNDLE” which includes Fried Rice, Grilled Liempo,
Tinapang Bangus, Ensaladang Talong and many more, serves 4-5 people. “SALU-SALO
BUNDLE“ which includes Fried Rice, Chicken Liempo, Chicken Inasal, Grilled Pusit and many
more, serves 4-6 persons. “SARI-SARI BUNDLE” which includes Chicken Inasal, Longganisa
Vigan, Pork Shang, Atchara and many more, serves 4-5 persons, “SOLO” which includes
Chicken Inasal w/ Rice, Grilled Liempo w/ Rice, Tinapang Bangus w/ Rice and many more
and also, the different kinds of Drinks. All of the items in the menu will undoubtedly satisfy
your cravings. The products of “‘Mag- kinamot’ will certainly appeal to “Hiligaynons” or people
who resided in Iligan City and enjoy Filipino cuisines
2. Product Specification
Grilled, fried, and kinilaw foods will be the mainstays at Mag-Kinamot, which will be
available individually or in combo meals. The precise grilled, fried, and kinilaw foods that will
be served:
Fried Rice is rice fried in a work or frying pan and is usually mixed with other
ingredients such as eggs, vegetables, seafood and meat. As a home-cooked dish fried
rice is usually cooked with the ingredients of other dishes left over, so there are many
variations.
2.2 Grilled Liempo
2.6 Atchara
2.15 Seaweeds
Seaweed Salad, also known as Ensaladang Lato, is a
type of Filipino salad that features edible seaweed as the
main ingredient. Because of their grape-like appearance,
these seaweeds are commonly referred to as sea grapes it
mixed with tomatoes, onions and vinegar
Longganisa differs from other native longganisa varieties in that it is small and plump, and
it is not sweet, unlike the popular longganisa we used to eat. It taste different that will surely
satisfy your cravings.
2.17 Pork Shanghai
3. Raw Materials
The materials that are required to make a product are known as raw materials. Indirect
materials are all other materials consumed in the producing of the product but do not become
part of the product, while direct materials are all other materials consumed in the making of
the product but do not become part of the product. The raw materials required for this
business are readily available in the city, and the proponents of the firm had conducted a
pricing survey of the raw materials available. The direct raw materials are listed in Table 6 and
the indirect raw materials, as well as their amount and cost, are listed in Table 7.
4. Operation Process
Different types of foods are cooked and prepared at Mag-Kinamot, as shown
in the process flow charts below:
Cook Seaso Oil
ning
Rice
Mixed
Frying
Pan
Serve
Clean/
Wash
Mix/
coat
Grill
Serve
Clean/
Wash
Soak
Serve
Clean/
Wash
Grilled
Serve
Clean/
Wash
Boil
Serve
Clean/
Wash
Chop
and
mix
Serve
Clean/
Wash
Mari-
nate
Grilled
Serve
Sliced
Bagoong
Mix &
Serve
Figure 8. Process of Binagoongang Talong
Clean/
Wash
Soak
Grilled
Serve
Clean/
Wash
Soak/
Mari-
nate
Grilled
Serve
Soak
Grilled
Serve
Clean/
Wash
Boiled
Pan Fry
Serve
Clean/
Wash
boiled
Serve
Soak/M
ari-
nate
Serve
Clean/
Wash
Boiled/
cook
Serve
Figure 15. Process of Laing
Clean/
Wash
mixed
Serve
Clean/
Wash
Boiled
Pan Fry
Serve
Soated
Wrap and
pan fry
Serve
Figure 18. Process of Pork Shanghai
5. Classification of Equipment
As a food business, Mag-Kinamot will require a number of tools, equipment, supplies, and
furniture that are included in Table 8 are classed as follows:
KITCHEN TOOLS
Materials Quantity Source Unit Cost Total Cost
Chopping Board 4 pieces Department Store P280.00 P1,120.00
Knife 4 sets Department Store P800.00 P3,200.00
Cultry 2 sets Department Store P560.00 P1,120
Kitchen Shear 3 pieces Department Store P300.00 P900.00
Cooker 2 pieces Department Store P1,000.00 P2,000.00
Napkin 12 pieces Department Store P80.00 P960.00
Gloves 4 sets Department Store P300.00 P1,200.00
Kitchen Fork 3 pieces Department Store P100.00 P300.00
Wooden Spoon 4 pieces Department Store P100.00 P400.00
Mixing Bowl 3 pieces Department Store P380.00 P1,140.00
Sauce Pans 2 pieces Department Store P999.00 P1,998.00
Tong 3 pieces Deprartment Store P200.00 P600.00
TOTAL P14,938.00
Table Appointments
Materials Quantity Source Unit Cost Total Cost
Banana Leaf 30 Pieces Local Farmer P25.00 P750.00
Dinner Plate 50 Pieces Department Store P75.00 P3,750.00
Spoons 5 Dozen Department Store P125.00 P625.00
Fork 5 Dozen Department Store P125.00 P625.00
Glass 50 Pieces Department Store P55.00 P2,750.00
Plastic Gloves 3 Packs Grocery P45.00 P135.00
Saucer 50 Pieces Department Store P20.00 P1,000.00
TOTAL P9,635.00
Kitchen Equipments
Material Quantity Source Unit Cost Total Cost
Refrigerator 2 Units Desmark Appliances P19,999.00 P39.998.00
Griller 3 Sets Kitchen Appliances Center P15,999.00 P47,997.00
Deep Fryer 2 Sets Kitchen Appliances Center P10,000.00 P20,000.00
Rapid Burner 2 Units Desmark Appliances P7,869.00 P15,738.00
Computer 1 Unit Computer Center P12,689.00 P12,689.00
Sink 2 Sets Kitchen Appliances Center P1,328.00 P2.625.00
Sound 1 Set Desmark Appliances P3,999.00 P3,999.00
TOTAL P143,046.0
Office Supplies and Materials
Materials Quantity Source Unit Cost Total Cost
Ballpens 5 Pieces Crown Paper P12.00 P60.00
Pencils 1 Dozen Crown Paper P110.00 P110.00
Bond paper 2 Rims Crown Paper P145.00 P290.00
Calculators 2 Units Crown Paper P585.00 P1,170.00
Cash Register 2 Units Educational Supply Store P8,999.00 P17,998.00
Notebook 2 Sets Crown Paper P50.00 P100.00
Air-con 1 Unit Desmark Appliances P10,800.00 P10,800.00
TOTAL P30,528.00
Always keep the equipment in good condition and handle it with proper care.
Proper care and maintenance ensure good long-term operation. Safety precautions,
instructions and other precautions are placed in the kitchen to ensure proper and safe use of
the machine and equipment for proper maintenance of the equipment. Equipment should be
checked, cleaned and polished daily. Maintenance of the air conditioning system in the
enterprise should be performed twice a year. We will repair the damage or problem as soon
as it is found and identified so as not to interfere with the work. There is also a monthly check
of electrical components.
7. Utilities
As a food business or establishment Mag-kinamot needs utilities and resources such as
electricity, water, and Gas stoves to function properly. Commercial buildings already have
electricity for lighting and ventilation, and water facilities to support full operation in the dining
and kitchen areas. To ensure continuous water supply, the water source is pumped and stored
in a water tank. In addition, Gas stoves and burners are carefully installed to ensure safe kitchen
production.
Individual waste is collected and disposed of daily to ensure a safe, clean and healthy
environment within the business establishments.
8. Production Schedule
The business has a production capacity of sets of food and viand in different
number of pieces, combo, and bundle per variety. The business will officially operate at
100% capacity per day. Table below shows the approximate production schedule of each
variety of viand or foods.
The business’ employees will be paid with the precise value for their work every month
and they also will be provided with free meals, snacks and boarding house stay. The table
below shows the compensation chart for the employees.
Grilled Pusit
Quantity Unit Items Unit Total Amount
Price
2 Kilos Squid 166.00 322.00
Seasoning 20.00 20.00
Soy sauce 7.00 7.00
Total 349.00
Mark Up (50%) 96.50
Selling Price 289.50
unit selling price/ serving 48.25
CHICKEN INASAL
Quantity Unit Items Unit Total Amount
Price
1 Kilo Chicken 187.00 200.00
Seasoning 15.00 50.00
Stick 10.00 10.00
Total 212.00
Mark Up (50%) 106.00
Selling Price 212.00
unit selling price/ piece 53.50
Pinaputok na Bangus
Quantity Unit Items Unit Total Amount
Price
1 Kilo Bangus 200.00 200.00
Seasoning 15.00 15.00
2 Banana leaves 5 10
Soy sauce 7 7
Total 232.00
Mark Up (50%) 116.00
Selling Price 232.00
unit selling price/ piece 58
BIG SHRIMP
Quantity Unit Items Unit Total Amount
Price
1 Kilo SHRIMP 734.00 734.00
Seasoning 17.00 17.00
Total 749.00
Mark Up (50%) 374.50
Selling Price 1123.50
unit selling price/ serving 187.25
HALABON NA HIPON
Quantity Unit Items Unit Total Amount
Price
1 Kilo SHRIMP 657.00 657.00
Seasoning 25.00 25.00
Total 682.52
Mark Up (50%) 341.26
Selling Price 1.023.78
unit selling price/ piece 170.63
LAING
Quantity Unit Items Unit Total Amount
Price
1 Kilo Taro leaves 35.00 35.00
1 PCS Coconut milk 25.00 25.00
seasoning 15 15
oil 30 30
Total 105.00
Mark Up (50%) 52.50
Selling Price 157.50
unit selling price/ piece 26.25
SEAWEEDS
Quantity Unit Items Unit Total Amount
Price
2 Kilo lato 30.00 60.00
Seasoning 15.00 15.00
Total 75.00
Mark Up (50%) 37.50
Selling Price 112.50
unit selling price/ serving 18.75
LONGGANISA VIGAN
Quantity Unit Items Unit Total Amount
Price
2 Kilo Longganisa 145.00 290.00
Seasoning 15.00 25.00
Total 305.00
Mark Up (50%) 152.50
Selling Price 457.50
unit selling price/ piece 76.25.63
PORK SHANGHAI
Quantity Unit Items Unit Total Amount
Price
1/4 Kilo Pork 35.00 35.00
1/2 kilo Carrots 30.00 30.00
seasoning 20.00 20.00
1/4 kilo Baguio Beans 30.00 30.00
1 pc Sayote 20.00 20.00
1 pc Wrapper 25.00 25.00
Total 140.00
Mark Up (50%) 70.00
Selling Price 210.50
unit selling price/ piece 50.00
SECTION III: ORGANIZATION AND MANAGEMENT PLAN
1. Form of Business
2. Organizational Structure
Being a small operation entity, the business will be managed in A casual and
authoritarian way. However, strict rules will be enforced regarding quality standards and
production operation. The organizational structure is shown in Figure 9.
Ariel Requiron
(Cook)
DISHWASHER FOOD
SERVER
1. Management
The management of Mag-kinamot will be filled up its direct owners who also acts
as the Manager and Supervisor, cashier and cook. Mag-kinamot will be managed by Ms.
Riza Jane Anches, Shella Mae Cavan, Maria Laviah Guel Lapura and Mr. Ariel Requiron
who are equipped with the following qualifications:
• Ms. Riza Jane Anches the Manager is a graduate of Bachelor of Science
Major in Home Economics Ms. Anches has background in restaurant
management. She is also well-versed with food service skills. She has good
management skills as evaluated by her employers and supervisors.
DISHWASHER
• The dishwasher should have the following skills and qualifications:
o A senior high graduate who had expertise and specializations
under home economics track specifically in the food service area.
o Must have a TESDA competency related to food and beverage
service
o Must be 18 years old and above
o Willing to learn and work under pressure.
o Specifically, he/she must have the following required skills of
a dishwasher:
▪ Exceptionally skilled in maintaining cleanliness of all kitchen
equipment including; china, glassware, flatware, silverware,
cookware, pots and pans
▪ Exceptional time management skills
▪ Remarkable ability of expertly operating and burnishing all
kitchen equipment and utensils
▪ Knows how to best use the detergents and sterilizing
chemicals to wash and clean the dishes
▪ Well-versed in ensuring proper supply of clean dishware,
utensils, glassware to stock the allotted dining area
▪ Highly skilled in separating washable items
▪ Able to handle and transport glassware cautiously
▪ Well-experienced in removing trash and debris, and
emptying trashcans
FOOD SERVER
• The food server should have the following skills and qualifications:
o A senior high graduate who had expertise and specializations under
home economics track specifically in the food service management
o Must have a TESDA competency related to food and beverage
service
o Must be 18 years old and above
o Willing to learn and work under pressure.
o Specifically, he/she must have the following required skills of a food
server:
▪ Good and pleasing customer service
▪ Safety conscious
▪ Efficient physical speed and strength
▪ Good attention to detail
▪ Effective communication skills
SECTION IV: FINANCIAL DATA
The proponents will apply for a multipurpose loan or business capital loan
which will be used for the following purposes:
For the business operations to run efficiently the following capital and
equipment list will be necessary:
KITCHEN TOOLS
Kitchen tools are necessary small handheld items used for food preparations such as
cutting, chopping, mixing, grinding, grilling and other small kitchen operations. In this
business, most kitchen tools which will be purchased are those which are necessary or
relevant. Table 12 shows the common kitchen tools used in Mag-kinamot
TABLE APPOINTMENTS
In the dining room, table settings are crucial. Customers who will be eating
inside the store will require a set of table appointments during business hours. The list
of table appointments is shown in Table 13.
TOTAL P9,635.00
KITCHEN EQUIPMENT
Mag-Kinamot is a food enterprise that will necessitate the use of huge
machinery. Perishable food items such as meat, fish, and fowl are stored. Refrigerators
and chest freezers are required for storage. Table 14 shows the lists of kitchen
equipment.
KICTCHEN
EQUIPMENTS
Material Quantity Source Unit Cost Total Cost
Refrigerator 2 Units Desmark Appliances P19,999.00 P39.998.00
Griller 3 Sets Kitchen Appliances P15,999.00 P47,997.00
Center
Deep Fryer 2 Sets Kitchen Appliances P10,000.00 P20,000.00
Center
Rapid Burner 2 Units Desmark Appliances P7,869.00 P15,738.00
Computer 1 Unit Computer Center P12,689.00 P12,689.00
Sink 2 Sets Kitchen Appliances P1,328.00 P2.625.00
Center
Sound 1 Set Desmark Appliances P3,999.00 P3,999.00
P143,046.0
TOTAL
OFFICE
SUPPLIES
AND
MATERIALS
Materials Quantity Source Unit Cost Total Cost
Ballpens 5 Pieces Crown Paper P12.00 P60.00
Pencils 1 Dozen Crown Paper P110.00 P110.00
Bond paper 2 Rims Crown Paper P145.00 P290.00
Calculators 2 Units Crown Paper P585.00 P1,170.00
Cash Register 2 Units Educational P8,999.00 P17,998.00
Supply Store
Notebook 2 Sets Crown Paper P50.00 P100.00
Air-con 1 Unit Desmark P10,800.00 P10,800.00
Appliances
P30,528.00
TOTAL
CLEANING
MATERIALS AND
SUPPLIES
Materials Quantity Source Unit Cost Total Cost
Floor Mop 2 Units Department P385.00 P770.00
Store
Dishwashing 3 Bottles Department P90.00 P270.00
Liquids Store
Feather Dust 3 Unit Department P50.00 P150.00
Store
Air Freshener 3 Pieces Department P149.00 P147.00
Store
Broom Stick 3 Units Department P65.00 P195.00
Store
Hand Sanitizer 4 Bottles Department P85.00 P340.00
Store
Tissue 4 Sets Department P50.00 P200.00
Store
Toothpick 3 Sets Department P35.00 P105.00
Store
Food Gloves 5 Sets Department P40.00 P200.00
Store
Rug 4 Sets Department P25.00 P100.00
Store
Waste Container 5 Sets Department P85.00 P425.00
Store
Path Holder 4 Sets Department P27.00 P108.00
Store
P3,010.00
TOTAL
FURNITURE
AND FIXTURE
Materials Quantity Source Unit Cost Total Cost
Dining Chair 35 Units Furniture Shop P673.00 P26,920.00
Office Chair 3 Units Furniture Shop P999.00 P2997.00
Dinning Table 20 Units Furniture Shop P1,200.00 P24,000.00
Office Table 2 Units Furniture Shop P1,861.00 P3,722.00
Stainless Stell 2 Units Furniture Shop P12,000.00 P24,000.00
Kitchen Table
P78,274.00
TOTAL
PRE-OPERATING EXPENSES
The cost of business registration will be one of the expenses incurred business.
Transportation and communication expenses will also be included because the proponents will
need to tour potential business locations and contact others who are involved with the business.
The costs of pre-operational expenses incurred for establishing the business strategy and the
business itself are listed below.
Pre-Operating Expenses
Registration Cost 400
Survey 150
Transportation 300
Electricity 400
TOTAL Pre-operating Expenses - P1,250.00
Starting the first business operations will require the needed capital
requirement for the business. Mag-Kinamot will be needing the total capital
requirements of P296,177.00 or approximately P300,000.00