Professional Documents
Culture Documents
TLE 9 Entrep Q4 Week 4 5
TLE 9 Entrep Q4 Week 4 5
1
Finalize Business Plan Manuscript
Learning Competencies: Code:
1. Present business plan manuscript.
2. Evaluate the business plan according to a set of criteria.
I. CONCEPT NOTES:
I. Executive Summary
Pumpkin Sorbet is cooperative in nature. It is to be run by the students
themselves. Its initial capital for the first month of operation of P90,000.00 will
be coming from the student-owners by means of their investments as their stock
in the business and from fund-raising activities as well. It is a food stall located
inside the campus. Sorbet as the main product is to be manufactured by the
proponents and to be sold and distributed to the target markets of 530 students
daily include the MBHS students, the elementary pupils undergoing the feeding
programs and selected hospitals in District II. Since the main product is made
from pumpkin or squash, it promoted healthy, affordable, and satisfying
pumpkin derivative products. The proponents made an agreement with the
MBHS administration on how they can be of help on the promotion of nutrition
and on increasing the agricultural market especially on “Pagkaing Sapat
Program”. They are currently on negotiation with the Principals of Cupang, Buli,
and Alabang Elementary schools regarding the inclusion of the pumpkin sorbet
in the dietary supplement among the students in the school’s feeding program.
Since it is a vegetable-flavored ice cream, it contains lots of nutrients like beta-
carotenes and lutein.
Pumpkin Sorbet aims to be the leading producer and provider of nutritious
and affordable home-made ice cream inside the campus of MBHS and other
Elementary schools near the said school. The total population of MBHS is 3,219
students and based on the registered school nurse, about 60 of them is
II. Pumpkin Sorbet is both the business name and the name of its
primary products. It is cooperative in nature. Specifically, it will
produce a pumpkin-flavored ice sorbet that will be dressed in
sprinkles, marshmallows and peanuts that will surely fit and
guarantee clientele’s satisfaction. It combines innovativeness and
creativity in product concepts such as ice cream with pumpkin as
the main ingredient. Dominating the existing ice cream business in
Buli as well as in Muntinlupa will be its main thrust.
Based on the given consumer groups, the daily, monthly, and yearly
target buyers are reflected through the assumption that 10% from MBHS
group will buy ice cream from Pumpkin Sorbet and 60% from those feeding
program members will buy every three days. During summer vacation,
Pumpkin Sorbet will only serve their products in different hospitals where we
can assure the sale and can help patient in sustaining their health.
VI. Production/Technical Plan
A. Product Description
Pumpkin Sorbet is a business selling a pumpkin-flavored sorbet. The
finished product will be placed in a plastic cup and depending on the
consumers, they will Choose if they want their sorbet to have a dressing
(sprinkles) or added flavor. The product as researched was proven nutritious
palatable. Today’s ice creams are not that nutritious and of with poor quality.
Pumpkin Sorbet made it with a new twist by means of using vegetable like
squash as the main ingredient. The individual finished products will be
package in a cup with design. There will also be packaging for wholesale
purchases.
Owners/Management
Supervisor
Sales Personnel
Maintenance staff
A. Workflow
Pumpkin Sorbet will need at least Php 90,000.00 to start its operation
in the market. This will be coming from the investments of the students who
are willing to be involved in entrepreneurial practice like this. Also, since two
of the proponents are Club Presidents and the other one is MBHS Chorale
Leader, they may combine their talents to conduct fund raising activities to
increase the capital investment of the business.
Table 3
Monthly Expenses of Pumpkin Sorbet
Product/Service Unit Price Quantity Total
Fixed Cost of Pumpkin
Sorbet:
Rental Php1, 000.00 1 month Php 1,000.00
Salaries 5, 000.00 3 crews 15,000.00
Advertising 1, 000.00 1 month 1,000.00
Depreciation Account-Freezer 13,000.00 1 Freezer 1,300.00
(Small)
Depreciation Account-Blender 770.00 2 Blenders 140.00
Depreciation Account-Chairs & 1,800/set 2 sets 300.00
Tables
Depreciation Account-Tools & 900.00 2 set of tools 180.00
Utensils & utensils
Utility and Sanitation 1,500.00 1 month 1,500.00
(A) Total Fixed Cost PHP 20,420.00
Variable Cost:
Raw Materials:
Plastic Spoons 25.00 66 packs 1,650.00
Table 3 shows the variable and fixed cost in the operation of Pumpkin
LEGEND:
Cost-C
Mark-up-M
Sales Price- SP
No. of Days-22
Table 5
MONTHLY PROJECTED COST & REVENUE
Break-Even Guide
Total Revenue (TR)= Fixed Cost (FC) + Variable Cost (VC)
When TR is > then FC and VC means the business is earning profit.
When TR is < then the FC + VC means the business is losing.
When TR = then FC + VC, the business is break-even.
Table 5 shows the monthly projected cost and revenue. As shown, the
business projected Php 979,440.00 gross sales for a year which is greater than
the cost at Php 863,940.00. Thus, a net annual profit of Php 283,500.00. This
is 32.81% of the total cost.
Instructions: Write the letter only of your answer in your answer sheets.
TLE 9 - Entrepreneurship 1
B. LEARNING TASK NO. 2:
Instructions: Read and understand each statement carefully and write TRUE if the
statement is correct and FALSE if it is incorrect.
1. A written business plan is a tangible motivator for the entrepreneur.
_______True _______False
3. The business plan is a logical series of decisions an entrepreneur makes in starting
a new venture.
_______True _______False
4. The business plan as a process involves looping back and revising previous
decisions.
_______True _______False
5. In the business plan process, "Organizing the Operations" comes before "Creating
a Marketing Strategy."
_______True _______False
6. The first stage in the business plan process is "Defining the Business Concept."
_______True _______False
7. The last stage in the business planning process is "Arranging the Finances."
_______True _______False
8. Studying business plans helps a student to learn a system of classifying business
information.
_______True _______False
9. According to research, without a business plan firms are more likely to close.
_______True ________False
10. The preparation of a business plan is optional for some small businesses.
________True ________False
Instructions: Based on the PRESENTED SAMPLE BUSINESS PLAN from the CONCEPT
NOTES of this modules. YOU will make your FINAL MANUSCRIPT OF YOUR
BUSINESS PLAN from your CHOSEN BUSINESS by following each components of a
comprehensive business plan.
(Note: Submit a HANDWRITTEN OR PRINT OUT business plan and place it on a long
bond paper and fasten it with long red folder. Write your complete name with section in
the front cover)
2.) With the knowledge and skills that I acquired from this lesson, I can
___________________________________________________________________________
___________________________________________________________________________
___________________________________________________________________________
__________________________________________________________________________.
Compiled by:
Name of Teacher Mary Ann T. Cañete
Designation Teacher III
Name of School Marigondon National High School
Name of Division DepED-Division of Lapu-Lapu City