The Vegeta-Rian Corps cater and serve the finest product and made with only natural

ingredients and filled with nutrients that’ll make our body happy and strong. Our top priority is to be
able to offer products that will not only benefit our bodies but to benefit our livelihood. Our relationship
with our clients is crucial to us that’s why we always keep them updated with our new products.

Our Company logo represents a Vegeta from the cartoon show Dragon Balls Z which symbolized
our passion and perseverance to serve the finest products. We pride ourselves on delivering a first-class
service to each one of our clients, large and small.
 Mission Statement

Our business operates with efficiency and equal distribution of work. We started with
formulating the best recipe and how can we sell our product while gaining profit. To ensure freshness of
our product, members gather malunggay from our locality which we can easily find everywhere.
Preparing all the other ingredients bought from the grocery, we start our operations with the batter mix
made by our main cook and his assistant. After cooking, the rest of the members are tasked to plate,
garnish and serve the pancakes right away. We also assigned a group member to list and check all of our
expenses, income, and profit.

Vision

Sharing a clear and knowing perspective to our consumers as to enlighten them into several
ways and procedures of enjoying a fulfilling, nutritious meal. We welcome those who wants to
experience themselves indulging to food that also helps maintain good health.

Mission

Our mission as the employees of Vegeta-Rian Corps. is to aim to dedicate and deliver effective
and innovative ways to promote such products that can not only be enjoyable, but also filling and
nourishing for all ages as much as possible.
 Business Management

For our business management, the vegeta-rian manage to run our company well because our
management and our staff know what they need to do to have a better manage in our company, we
manage to make pancakes in the best way we can do as a student. And also we manage to sell it in a
good price that people will love the price and also the taste. Our company staff do their parts as a part
of the company to secure the best way to manage our business. I think our business management has
excellent feedbacks from our customers.

Sales and Marketing

Population of BCNHS-JHS and SHS of students, teachers and staffs in Calaylayan, Abucay, Bataan,
with a population of 500 and above. Our market chose the whole campus as our basis for our consumers
is that included in it in general can be a good source of income as we sell our product affordable enough
for them, and is even healthy and tasty. For our marketing strategy we use the media and personal
selling. And, in terms of selling, we are looking forward to sell 200-250 pieces.
 In pricing our own product, we came up to an agreement to make it a total of Php 8.00 for one
piece through computing all of our expenses and taking a portion of 80% in order to determine the
rightful price.

Our sample flyer

Competition

In terms of competition,we are confident that our ideas and experience will give a big
advantages for us. We believe that even though we have many competitors out there, our product will
still be appealing enough to consumers that they will still want to spend their hand-earned money in
buying our product. The service and prices of our brand will be superior because we sell a affordable and
high quality product that will be worth the money.
FINANCIAL PROJECTIONS AND PLANS

PRODUCT: Moringa Pancake

VARIABLE COST OF GOODS

All-purpose Flour (1kg.) Php 60.00

Baking Powder (1/4kg.) Php 33.90 Php 33.90
Egg (6pcs.) Php 54.00
Oil Php 32.45
Sugar Php 85.65
Condensed Milk (2pcs.) Php 69.28
Chocolate (1pack) Php 84.75
Packaging Php 33.00
Total: Php 453.03

No. of product to sell: 96 Mark-up= 5×50%= 2.5 or 3

Mark-up: 50% Selling price= 5+3= 8

Sales= 8×96= 768

Unit Cost= 453.03/96= Php 4.7 or Php 5

VEGETA-RIAN COMPANY

Income statement for the month of November 30,2022

Sales Php 768.00 Transportation Php 14.97

Less: Cost of Goods Php 453.03 Php 114.97

Gross Profit Php 314.97

Less: Operating Expenses Net Income= Php 200.00

Gas Php 100.00

PRODUCT: Moringa Pancake

 VARIABLE COST OF GOODS

All-purpose Flour (3kg.) Php 124.80

Baking Powder Php 33.90
Egg Php 84.00
Oil Php 83.80
Sugar (1/2kg.) Php 96.40
Condensed Milk (4pcs.) Php 277.10
Chocolate (2pack) Php 91.80
Packaging Php 191.60
Total: Php 1017.30

No. of product to sell: 193 Mark-up= 5×50%= 2.5 or 3

Mark-up: 50% Selling price= 5+3= 8

Sales= 8×193= 1544

Unit Cost= 1017.30/193= Php 5.3

or Php 5 Sales= 8×193= 1544

VEGETA-RIAN COMPANY

Income statement for the month of December 13,2022

Sales Php 1544.00 Gas Php 100.00

Less: Cost of Goods Php 1017.30 Transportation Php 26.70

Gross Profit Php 526.70 Php 126.70

Less: Operating Expenses Net Income= Php 400.00

As a result of the projected sales of our business, we have seen a 50% increase in our net
income in the span of two months. We plan to expand our product sales in the following month using
our profit and other savings. In this case, we expect our net income to increase in the following months.