Group 6 Business Plan
Group 6 Business Plan
A Business Plan
by:
Adrejilo, Cayla
Andrew, Aguilar
Baldelomar, Patrick
Cardano, Chester
Ramillosa, Francine
2021
FEU Diliman
Basic Education Department
Table of Content
Page
Chapter 1 – Introduction
Suppliers ……………………...………….………………………………….……. 35
References ……………………….………………………….…………………………………. 70
FEU Diliman
Basic Education Department
CHAPTER 1
Introduction
A. Executive Summary
Fabrika is partnership with a brick and mortar and an e-commerce store based on
Quezon City, Metro Manila, Philippines. As implied in the name of the business itself, Fabrika
Fabrika offers products such as E-Mask DE, Mask Scarf, and Scarf Bags. The
accessories have a large selection of sizes and design that could cater to everyone, no matter
the gender, race or age. Moreover, the business also offers customized design so the
customers could also share their creativity in making the products that could represent their
style and preferences. Specifically, Fabrika’s focus on their marketing activities are
Fabrika takes special care in creating their products. All materials used are of good
quality. The manufacturers makes sure that during the creation and packaging of the
products, it is important to make sure that the products are durable and well-protected.
Additionally, the brick and mortar and the online store is developed so it is easy to navigate
The entire inventory from the brick-and-mortar store is also posted on social media’s
and in the website. While due to the pandemic, majority of the business will be from the
website, the brick-and-mortar store will be essential in the future and it will also provide a nice
store, website and platforms, Fabrika will rapidly gain market share which would enable it to
1
FEU Diliman
Basic Education Department
In the immediate world of fashion, spanning from the runway to street wear, fashion
accessories have become more and more popular (“KT Fashion Accessories). Fashion
accessory is a secondary addition to the clothing of a user and is normally used to complete
As highlighted by “Fabric is Fashion” (2019), fabric is the very stuff of fashion which
has driven the society and economy this past years. Fashion fabric is a type of fabric that fits
the latest fashion trends for production of products such as clothes (“Fashion Fabrics,” 2020).
That is why even in the current situation with COVID-19 pandemic, people are picking fabric
masks as aside from the protection that it provides, the fabric still let the user show their style
(Spellings, 2020).
Asian textile and garment suppliers. From this article, it also saw a decrease in producing of
clothes worldwide. Instead of clothes, they were producing textile masks more. According to
Ahmed Jahangir, an executive director of a known textile business in Pakistan, textile masks
will still dominate the global market even after the pandemic ends (Mehta, 2020).
Fabrika’s founders grabbed this opportunity to meet the demand in fashion, fabric and
Despite only having one physical store for a starting business, it will also offer its
service through deliveries from orders in online shopping websites. This strategy is not new
especially for businesses in this pandemic. Online shopping is dominating the market as its
alternative for buying products physically due to COVID-19 (Li, Hallsworth, & Coca-Stefaniak,
2020). FABRIKA offers its products by being available in different online shopping websites.
2
FEU Diliman
Basic Education Department
One of the greatest strengths of FABRIKA is that their products are eco-friendly.
Becoming an eco-friendly business will help the business to save the environment and to
have new potential customers. According to Djanogly (2018), eco-friendly products is very
attracting to the customers. With this, it will help the business grow even faster. FABRIKA
offers three products, which are E-Mask DE, Mask Scarf, and Scarf Bags. These products
are made from eco-friendly fabrics such as organic cotton for E-Mask DE and Mask Scarf
while satin scarfs made from silk for Scarf Bags. According to VETTA (n.d.), Organic Cottons
are biodegradable and made from natural fibers as well as silk for satin scarfs.
Meanwhile, Fabrika ensures that their location is in a good place. FABRIKA chooses
Quezon City as its business location due to having access to everything. Taguig, Makati, &
Quezon are the top three cities in Metro Manila to look out for when starting up a business
(Sta. Ana, 2014). According to her, many experienced people are looking for work in these
said cities. She also said that having experienced workers in the company is a great
company. Good location is one of the factors that makes a business successful. With this, it
will be a good advantage for the company to find new potential customers living in a populated
city.
Fabrika is committed to the consistent upliftment and improvement of both its product
and its responsibilities towards its employees. Striving hard to achieve highest levels of
customers’ satisfactions through timely deliveries along with enhanced quality and value of
3
FEU Diliman
Basic Education Department
Be a company that encourages everyone to create their own confidence. Fabrika also
and high quality fabric accessories product that works with enough flexibility to serve high-
D. Logo Description
It is decided by the founders as the business manufactures and sells fabric accessories.
Aditionally, Fabrika also sounds like the shortened version of fabric accessories.
audience. With the use of the threads being weaved as substitute for the letter “A” and the
word “FABRIKA” itself, it already represents the nature of the business which is related to
fashions and fabrics the logo an how with just a simple addition of something or an accessory
rather (in this case, the threads being woven) it could easily look stylish and unique. The color
used is a modern color (Brown, 2020) which attracts the eye of people specially teenagers.
4
FEU Diliman
Basic Education Department
CHAPTER 2
MARKETING PLAN
A. Target Market
Fabrika’s main target market would be fashion-inclined people. With its diversity
towards its products in the market, they would be the one who will have the most interest in
it. However, the products are not just for fashion lovers. That is because although the products
are fashionable, they are also practical. The price of every products are also reasonable
which it can be bought by someone who are in budget but is looking for quality.
For E-mask DE, considering that it used an advance technology, its target market is
middle to upper class people who are eco-conscious as the product will prevent the use
single-use masks that produces tons of waste. However, other products will ensure everyone
would be able to buy no matter what class they are being labelled. E-Mask DE and Mask
Scarf are also very practical, especially today, as it is made to protect everyone from the
dusts, viruses and smoke that we can all get from the public places. Therefore, one of its
target market is also the commuters and people who provide services to others.
By having many designs and different sizes in every product, it is all made for
everyone no matter the age nor gender. The product is designed to cater all groups of people
B. Market Segmentation
The respondents of the survey conducted are people who are living and working in
Philippines. The survey was conducted online which is why the data gathering is easy and
the coverage is not limited to NCR. The company surveyed 50 respondents that will be the
5
FEU Diliman
Basic Education Department
basis of the market segmentation. This part discuss the demographic, geographic,
2%2%
18%
13-18 yrs old
78%
As seen in Figure 2, data from the conducted survey showed that the number of
respondents in the age group of 13 to 18 years old are 78%, 18% of the respondents are 19
to 24 years old and there are 2%, 25 to 30 years old, and 30 years old and above. This shows
that teenagers, specifically 13 to 18 years old is the first significant segment based on its age.
42% Men
Women
58%
6
FEU Diliman
Basic Education Department
By means of gender, there is only a small gap separating men from women.
Responses from the conducted survey, as shown in Figure 3, revealed that 58% of women
answered the survey and on the other hand, 42% are men. The data collected tells that the
designs should be more available to women due to having more responses in the survey than
men.
2%
2% Single
Married
Others
96%
Figure 4 presents that based on the civil status of the respondents from the conducted
survey, it has been revealed that 96% of the respondents are single. 2% are married and as
well as for the other status. This will help identify that the products made should be focusing
for an individual use only rather than creating product designs for couples and other status.
4%2%2%
Student
Employed
Homemaker
Home Companion
92%
7
FEU Diliman
Basic Education Department
For respondents’ occupations, as seen in Figure 5, most of them are students with
92%, second are the employed with 4% and while for Homemakers and Home Companions
with 2% each. By having students as one of the target markets of the business, the survey
4%2%
4%
N/A
12%
Lower than 20,000php
Php 20,000 – Php 30,000
php 30,001 – Php 40,000
For monthly income of the respondents, the data in Figure 6 showed that the 78% of
the respondents doesn't have any monthly income at all. This is because the majority of the
respondents are students. However, despite mostly having no monthly income, they still get
N/A
As shown in Figure 7, for students’ monthly allowance, only 14% does not have any
income nor allowance at all. Most of the students from the respondents received 3,000 php
8
FEU Diliman
Basic Education Department
monthly allowance with 22%. However, for the other students, they still also received an
allowance for more than 500 php. This would explain a lot that the target market for the
business is coming from middle to upper class groups despite only just being a student and
20 16/
13/ 32% 14/
26% 28%
15
7/
10 14%
5
0
0
Stongly Agree Agree Neutral Disagree Strongly Disagree
Figure 8. The Number of People Who Agree That Fabric Accessories Reflects the User's
Data in Figure 8 shows that 26% of respondents strongly agree that "fabric
accessories reflects the user's style, taste and preference,” 32% agrees, 14% are neutral
while 14% strongly disagrees. With the support of the findings, Fabrika should focus on
20 19/ 16/
38% 32%
15
9/
18%
10
4/
2/ 8%
5 4%
0
Stongly Agree Agree Neutral Disagree Strongly Disagree
Figure 9. The Number of People Who Agree That They Prefer to Use Fabric
9
FEU Diliman
Basic Education Department
Survey results as shown in Figure 9, revealed that Fabrika should also focus
on those who already tried wearing fabric accessories since 38% of respondents
strongly agree that they prefer to use fabric accessories than those made of other
materials, 32% agrees, 18% are neutral, 4% disagrees while 14% strongly disagrees.
Figure 10. The Number of People Who Agree To the Different Benefits of Fabric
Accessories
It can be seen in Figure 10 that fifty-four percent of respondents agree that fabric
accessories increase one’s self-confidence, 66% claims that it gives importance to one’s
style, taste and preference, 48% agreed that it saves space while 64% agrees that it helps in
creating new looks. It is then recommended that Fabrika should market on those to people
with low self-esteem and those who wants to create new looks.
10
FEU Diliman
Basic Education Department
From the conducted survey, it can be seen on Figure 11 that respondents agreed
most of the factors that affect influence to buy products are based on its price, style, color,
design, size, quality, trend, comfort and functionality. The behavioral pattern being shown in
the results are mostly the same from every respondent. Others that came opposite are only
minimal. Few respondents that also made numbers from disagreement are factors such as
color, trend, and size. Meanwhile, all of the respondents agreed to one factor, which is
comfort. FABRIKA needs to consider the comfortability of the products while wearing these
fabric accessories. However, they should also consider the other factors that the majority
agrees with.
4%
4%
6%
NCR
Region V
Region IV-A
54%
32% Region III
Region 1
According to the survey conducted by Fabrika and as seen on the results in Figure
12, 54% of the respondents came from NCR, 32% came from Region V, 6% came from
Region IV-A, 4% came from Region III and 4% came from Region I. The findings suggest that
the business owners should consider establishing its first physical store in Quezon City which
is included in the National Capital Region. With this, it has been decided that Quezon City is
the best place to consider. Not only having a populated city as an advantage, but also it has
11
FEU Diliman
Basic Education Department
access to everything especially the materials and employees needed for the business.
However, despite only having one physical store, FABRIKA will still offer the products by
Market Segmentation
For the overall view of market segmentation, for its demographic segmentation, the
business should prioritize people that have an age group ranging from 13 to 18 years old.
This would be teenagers and most of them are students. Survey also says that females are
mostly the customers of Fabrika. It also reveals that the civil status of the respondents of the
survey are mostly single. The business should also focus on its three types of consumers.
and eco-conscious consumers. These three types of consumers define their lifestyle as
Moreover, the business also needs to consider the products' price, style, colon,
design, size, quality, trend, comfort and functionality, since according to the behavioural
segmentation it is what the customers are paying attention on, and its location especially that
the majority of the respondents came from the National Capital Region (NCR). Geographic
segmentation tells that any cities from NCR will be the best decision of the business to make.
It is said that the NCR is more convenient and accessible than any other regions in the
Philippines. However, the business would still be available nationwide by means of shipping
These results have been verified by the respondents of the conducted survey in which
the results are considered by the business owners so that their business will become
successful.
12
FEU Diliman
Basic Education Department
Fabrika offers a variety of products made from fabric. The diversity of outputs (goods and
services) that the business delivers to its target markets are protected by this aspect of the
marketing mix. The products can be both used indoors and outdoors and are fashionable and
functional. Each product is crafted with utmost care with regards to the customer’s needs and
1. E-Mask DE.
2. Mask scarf.
3. Scarf Bags.
Price. By its price, the products offered by the business ranges from 150 to 1,150
php. These price ranges are the suggested prices of the offered products based on the results
of the conducted survey. Price for E-Mask DE ranges from 1,100 to 1,150 php. For Mask
Scarf, the price ranges from 150 to 200 php. Lastly, for Scarf bags, the price offered by
Fabrika is 400 to 450 php. The product prices are said to be competitive because it is
affordable and reasonable, and the business ensures the quality and satisfaction given to
Promotion. The business will focus on promoting FABRIKA online. This specifically
means it will introduce the business in social media platforms such as Facebook, Instagram
and Twitter. FABRIKA will be also available in different online shopping platforms like Shopee
and Lazada for shipping. The business will ensure to create promos for the customers to keep
them excited from buying Fabrika’s products. The business believes that creating promos will
13
FEU Diliman
Basic Education Department
Place. Fabrika is strategically located at Cityland North Residences. Along Edsa cor
Lanutan St., Quezon City with an estimated population of 8.5 million as of 2020. FABRIKA
chooses Quezon City as its business location due to having access to everything. The
proposed store will be located in one of the populated cities in the Philippines. The location
of the business is said to be around schools, churches, malls, a hospital, and many more.
The business owners believe that putting FABRIKA’s first physical store in a populated city
near to the target market of the business will help attract potential new customers.
sells the same product with Fabrika such as the E-mask DE.
Product. Ambient company have the same product as ours. FABRIKA’s main product
is the E - Mask DE, which they are also selling. The advantage of ambient is that they have
a company already and ambient is a known brand which people would purchase, they also
have these factories which would speed up the production of their products.
Price. The price of ambient is higher than ours because they are already known for
their brand plus they are using machines to speed up their production, and they are also
paying bills such as salaries, utilities, and supplies. Their products are reliable and can give
consumers assurance that their products are high quality with their price.
Promotion. Ambient company has the advantage to promote their products on social
media, billboards, magazines, advertisements, and on television. They are capable of paying
those types of promotion because they’re already known for their brand. One of the most
14
FEU Diliman
Basic Education Department
effective ways of promotion that ambient is doing right now is sending their products to
influencers / bloggers for them to promote it on their social media platforms and give reviews
about the products being sent to them. Some are being paid in promoting the products and
some are just receiving products, but all of them have benefits such as discounts and discount
codes that they can share on their social media which their followers can use.
Place. Ambient company has the advantage of having their own buildings, factories,
and offices. They don’t have to pay monthly rent for their buildings and offices. It is convenient
to have their own buildings, offices, and factories because they don't have different places for
their buildings, they can buy the land and place their buildings, offices, and factories in one
place.
Strengths Weaknesses
Opportunities Threats
15
FEU Diliman
Basic Education Department
Strengths
Products are made with excellent quality. Ingredients used in every product are
made up of high-quality cotton fabrics. No one likes products that are easily being damaged.
The company ensures every customer to be satisfied with the products that they are going to
buy. The cotton fabrics used in every product are made to be durable and comfortable to
wear. In the fashion industry, it is very important to consider the quality of the fabric that is
going to be used especially if the target market is designed for people looking for quality.
Having excellent quality products will make customers be loyal to the company.
Eco-friendly products. One of the greatest strengths of Fabrika is that their products
are eco-friendly. Becoming an eco-friendly business will help the business to save the
environment and to have new potential customers. According to Djanogly (2018), eco-friendly
products are very attractive to the customers. With this, it will help the business grow even
faster. Fabrika’s products are made from eco-friendly fabrics such as cotton for E-Mask DE
and Mask Scarf while satin scarfs made from silk for Scarf Bags (VETTA, n.d.) as they are
biodegradable and made from natural fibers. Moreover, products like E-Mask DE are made
to not buy tons of any kind of masks that are basically disposable which can contribute
pollution to the environment. With eco-friendly products, the company can be known to make
Committed and strong workforce. Workforce of the company ensures that everyone
is being respectful towards not only the customers but also their co-workers. The company
ensures that they have one goal which is to follow rules and regulations to make the company
manner towards others will make customers be happy and feel welcome.
16
FEU Diliman
Basic Education Department
Good location of the workplace. The current workplace of the Fabrika is in Quezon
City which is part of Metro Manila. Being in a large city with a growing population will be an
important factor to make new customers. Quezon City is almost having easy access to
everything especially for the needs of the company, which it would be a benefit to sustain the
ingredients used in the products to be sold. Easier access to everything will have an easy
Weaknesses
Poor distribution channels. The company is lacking branches that will have an impact
on customers that are far from the workplace. The networking is still not yet strong enough
which is not bad for a business that has started up currently. The only ways for now for the
company to distribute the products are through social media by implementing online shopping
with shipping fees that will cost too much for others (especially when far away) and through the
Limited marketing communication tools. Currently, the company only has two
marketing communication tools that are being used. These are social media accounts and
fliers. However, the company plans to have TV advertisements eventually in the future. With
social media, it is a powerful tool to have but it is only limited to people who are using social
Weak customer database. Information of every customer is vital to the company. The
company is currently lacking information about the customers because of poor technology
being used to store data. It is said that the database is important to keep on track which can
be helpful to identify what type of customers are buying more. The company, considering that
is just a new business in the industry, needs to improve the customer database in order to
17
FEU Diliman
Basic Education Department
Opportunities
Growing textile industry. The industry is said to dominate the local market. One of
the main sources of textile is cotton, which would be the main ingredient to be used in the
products of the company. With the increase of the textile industry’s worth in the Philippines,
it means that there would be many potential customers to catch for the company.
company as it can help to seek new potential customers especially for those who have care
for nature. This would give a chance for the company to offer its eco-friendly products to
possible new customers that can be used as a strategy in the future. It will also help to build
Innovative products with the use of modern technology. Fabrika is known to have
innovative ideas for its designs for the products. With innovation, the company will be able to
compete with other competitors because of newly introduced products to the market. If the
company will continue to use innovation and advance technology, they will be able to help
Expansion of the business. With a growing textile industry in the Philippines, the
company has a chance to improve Fabrika’s current sales. It has the potential to succeed
because the textile industry is dominating the market. The more the branches, the more the
Threats
Fierce competition. As the textile industry grows, more competitors will be in the
game. Whether the competitors are new or not, they are still considered threats to the
18
FEU Diliman
Basic Education Department
business. The company will need to introduce new strategies in order to compete in the
industry.
change from time to time. This will affect the selling price of the products which will be also a
change of a person’s interest. However, FABRIKA’s goal is to innovate its product from time
to time. With this strategy it will help the business to survive. The company will need to listen
to its customers’ feedback to give them the satisfaction they want. The company should also
prepare more products that would be a perfect product for a changing season.
STRENGTHS WEAKNESS
Location
OPPORTUNITIES THREATS:
19
FEU Diliman
Basic Education Department
Strengths
Reputation. The company is known for a good reputation because of its good quality
products and services. Ambient ensures to continue the legacy of having a good reputation
and to create an excellent product to satisfy the customers. The Ambient reputation involves
everyone because reputation affects how the entire network interacts with the ambient
business.
New innovative product and services. Ambient continuously identify the gaps and
impose them into a new space that can find an audience and satisfy consumer needs in a
way that is new and refreshing. They consistently create new innovative products and
services.
Location. Ambient’s location is one of their strengths as they are located in Design
Plaza, Makati, which easily draws in customers. The location of Ambient also helps it to create
a brand and image, since the Design Plaza, Makati is a part of a city that carries a reputation,
Weakness:
Small Target Market. Since Ambient’s products are more on the expensive side, this
means that their target market is only those who can afford it meaning that unlike other
businesses that could cater even to the middle class, Ambient’s target market is smaller. This
differentiation. Almost all of their products can be bought from other stores.
20
FEU Diliman
Basic Education Department
Opportunities:
New product opportunities. Ambient is always looking for new products that should
provide or offer new value to existing or new customers. Because of Ambient’s capacity and
the current situation with tha pandemic and the things that come after it, Ambient has an
New market segments. Ambient already has a lot of products in their hands right
now, thus, another opportunity for them is looking for new market segments.
Expansion of business. Since Ambient has already been in the business industry
for a while now and they have already amassed a lot of revenue, one opportunity for them is
expanding their business into other industries aside from where they are now.
Threats:
New Competitors. Because of the new businesses that were created due to the
Price Wars. Ambient’s good-quality products means that their products are not cheap,
thus some might think that their prices are too high and eventually other businesses will offer
New innovative product and services. Seeing that every company is always
producing a new innovative product to the market, especially after the pandemic, Ambient
faces threat in the form of other businesses creating new innovative products and services
21
FEU Diliman
Basic Education Department
change of a person’s interest so just like other businesses, Ambient is not a stranger to this
threat.
E. Marketing Strategies
The first strategy is social media marketing. As of now this is the most effective
marketing strategy especially now most are stuck in the comfort of their home due to the
protocols implemented because of the pandemic. A lot of people shops online for their safety
Despite only having one physical store for a starting business, Fabrika will offers its
services through deliveries from orders in online shopping websites. This strategy is not new
especially for businesses in this pandemic. Online shopping is dominating the market as its
alternative for buying products physically due to COVID-19 (Li, Hallsworth, & Coca-Stefaniak,
2020). Fabrika offers its products by being available in different online shopping websites.
Aditionally, the company will be using social media platforms, namely Instagram,
Facebook and Twitter, to post our products and campaigns and interact with our customers.
With that, we will be able to broadcast to the netizens what we could offer. It would also be a
way for new and existing customers to reach us easily. With its help, we could improve our
communication with our customers, raise brand awareness, reach new market and create
22
FEU Diliman
Basic Education Department
23
FEU Diliman
Basic Education Department
excellent medium for marketing. It represents the company on the Internet and is one of the
most relevant digital media platforms for increasing traffic and revenue.
24
FEU Diliman
Basic Education Department
The third strategy is distribution of flyers, giving flyers to people is also an effective
marketing strategy. Flyers will also be distributed mostly in school so people would know
about us and hopefully would be interested with the products or services that are inc;uded in
The fourth strategy is luring nature lovers. This is a strategy wherein the products are
also made for those nature lovers. The products that the business produce are eco-friendly
which could help improve or at least not worsen the situation of our environment. Many people
environment.
The fifth and last strategy is penetration pricing. With this strategy we will be offering
a lower price of our product during its initial offering. For the first month of its offering, the
company will be offering buy one take one and discounts in the products. This will help us
penetrate the market and attract customers and make them aware of our company and its
products. This is in hope of keeping the new customers once our prices bounces back to
normal levels
25
FEU Diliman
Basic Education Department
CHAPTER 3
OPERATIONAL PLAN
and designs but could also be customized through embroidery based on the costumer’s
wants. The products can be both used indoors and outdoors and are fashionable and
functional. Each products are crafted with utmost care with regards to the customer’s needs
and wants. The package of each product will have manuals as to how the products are
used and each package has different inclusions that supports the product itself. Currently,
Package 1: E-Mask DE
26
FEU Diliman
Basic Education Department
E-Mask DE
2 Cord Locks
E-Mask DE is a 3-in-1 face mask made of fine, high quality cotton fabrics with a
detachable eye shield and a detachable electric air respirator. The mask is made up of cotton
textile with a pocket filter while the detachable eye shield is made of Thermoplastic
Polyurethane or TPU with the edges protected with cotton fabric and equipped and snap on
sewed at the bottom left and right of the eye shield. There will be cord locks to adjust the ear
loops. The electric air respirator is assembled with an input voltage of 5 volts and a charging
port, it has a 4-layer filter and a control key that can control its speed which low, medium and
high, that can be modified with only one click. When fully charged, the battery can be used
for 6-8 hours with less than 2 hours of charging time, and can be charged with a standard
android cord.
The item follows an ergonomic design that makes it convenient to use, easy to wear,
no strain, skin-friendly veneer and lightweight, 360 degrees to protect your wellbeing.
Moreover, the product comes with different sizes and colours made for different preferences.
Fabrika also offers customized design, but for now, there are different colors such as:
27
FEU Diliman
Basic Education Department
Scarf Mask
2 Cord Locks
Mask Scarf is a stylish. reusable, washable and mask-like cotton scarf with a pocket filter at
the top and scarf structure at the bottom. It can be turned into a normal scarf and a mask
scarf. The ear loops added to the package makes it is easy to use and product won’t easily
slip off the nose. The cord locks added in the package enables the ear loops to be adjusted.
Moreover the lower portion is more lenient in protecting the neck and shoulders from the
sun. Being a scarf, it can be used for colder seasons and as a protection against pollutants
and bacteria. Since it is very fashionable, the scarf detail keeps the user’s looks on-trend.
28
FEU Diliman
Basic Education Department
To name a few, it can be used in music festivals, school events, cycling, climbing, biking or
Fabrika offers customized design for the customers through embroidery, but the
29
FEU Diliman
Basic Education Department
Scarf Bag
Scarfs doesn’t end with being an accessory for bag but also as a bag itself. Our
product is made of satin scarf that comes with a detachable and adjustable strap made of
polyurethane leather. The user could easily remove the strap and turn the bag into a scarf or
even a picnic blanket with this type of design! Because the bag is made of a scarf, when not
in use, it can fold to a compact size for storage. Our designed scarf bags and straps, apart
from customized designs, not only come in one silhouette. In addition, customers might
choose which strap design will come with the bag they are going to buy!
Aside from the customized designs offered which will be done through embroidery,
NOTE: All items per package are individually bubble-wrapped for maximum safety!
30
FEU Diliman
Basic Education Department
The following are things needed for the production of our products, including the units
Equipment
Sewing
1 2 3000 6000
Machine
Tools
Sewing
30 1 87 87
Needles
Heavy duty
1 3 48 144
Scissors
Pincushion 1 3 10 30
31
FEU Diliman
Basic Education Department
Measuring
1 3 10 30
Tape
SUPPLY
Multicolour
lightweight
1 200 60 12,000
woven cotton
cloth (1 yard)
Multicolour
(1 yard)
1000 mm
Sewing 1 30 25 750
Thread
Tailor’s Chalk 10 1 72 72
32
FEU Diliman
Basic Education Department
4-Layer
Carbon Filter
Sewed-on
50 3 124 372
snaps
Electric Air
1 125 320 40,000
Respirator
TPU Film (2
1 1 500 500
meters)
33
FEU Diliman
Basic Education Department
NOTE: Table 1 doesn’t include the supplies needed for the store itself, just those needed for
C. Production Process
In the production process of Fabrika, input is very essential in the beginning of the
process to make products and deliver services which includes labour, raw materials,
machinery, and property. For the transformation, this requires time, planning, and sharing of
ideas that will turn those resources mentioned in the input into products and services that
customers are willing to pay for. Moreover, the output or finished product of this process are
the E - Mask DE, Mask Scarf, and Scarf Bags which is not only necessary during this time of
pandemic but also satisfies the human needs and wants of the public.
34
FEU Diliman
Basic Education Department
D. Suppliers
Fabrika’s direct supplier is Guan Liong Commercial Corporation, which will be more
convenient for us because we can easily contact our supplier and get discounts in the
following months or years of us getting materials from them. We’ll get monthly supplies of
clothes, zippers, threads and needles, and bag straps from them. They’re located at 1038
Roman St, Binondo, Manila, QC and we may contact them through their phone number
(8244-1264).
Facility
6.7 meters
7.6 meters
The layout of the establishment shows the expected and foreseeable appearance of
the business. In this section it will include lay-outs such as; office, stock room, rest room,
35
FEU Diliman
Basic Education Department
36
FEU Diliman
Basic Education Department
37
FEU Diliman
Basic Education Department
Location
Fabrika is strategically located at Cityland North Residences along Edsa cor Lanutan
St., Quezon City with a projected population of 8.5 million as of 2020. Fabrika chooses
Quezon City as its business location due to having access to everything. When beginning a
company, Taguig, Makati, & Quezon are the top three cities in Metro Manila to look out for
As it is strategic and very close to the target market, the selected location is the best
so far. Since it is around the church, school, malls, hospital and many more, it is better to
locate the company within the city. One of the reasons that makes a business successful is
a good venue. With this, the company will also be at an advantage as we could discover a lot
F. Inventory Policies
There are many methods, strategies, or techniques that can be used by the company.
However, being a manufacturing company needs to choose what method of inventory that is
best for Fabrika to use. Just-In-Time (JIT) methodology will be used by the company for its
38
FEU Diliman
Basic Education Department
inventory technique. This method is a good technique to be used especially if the business is
just starting up. The JIT inventory system helps companies keep enough inventory on hand
just to satisfy customer orders, while still maintaining as low as possible inventory levels. In
starting up business, when it comes to the cash flow, having less inventory on hand gives the
company less burden. This burden can result in being a dead stock.
aligns supplier raw-material orders with production schedules. This inventory strategy is used
by businesses to improve productivity and minimize waste by only receiving products where
they need them for the manufacturing process, which decreases inventory costs. This
In order to meet daily customer demands with the given production time of products
per day, takt time needs to be solved. One of the important tools of the JIT inventory technique
is to compute its takt time for its operation (Lean Enterprise Institute, n.d.). According to
Verma (2021), Takt time is a manufacturing term to calculate the speed at which the product
needs to be produced to fulfill the client's needs. The formula for takt time is:
G. Credit Policies
This policy specifies the criteria for setting up payment arrangements with the clients
of Fabrika, as well as monitoring of those conditions. The policy also states that there are
other options for all customers that are not eligible for the company’s credit. The policy applies
to all sales made by Fabrika. For the credit policy itself, if they follow the threshold criteria for
the grant of credit, the company will offer credit to customers which is a maximum of 50,000
php with a security interest equivalent to the credit. With the consent of the credit manager or
39
FEU Diliman
Basic Education Department
The managers (the co-founders) will review all potential clients' credit applications and
assess their creditworthiness and the amount of the credit. If a customer has a poor credit
score on the credit report or if the existing ratio is less than 1:1, the credit could be decreased.
To decide whether their current credit levels are appropriate or need to be updated, the
managers will annually check the repayment history of existing customers and this will be
conditions. A total of 50 days is the underlying sales terms given to customers by Fabrika.
customers about their credit status while the store manager is the one tasked with instructing
The primary goal of the letter of credit strategy and standard letter of credit design is
to guarantee that money, provides as security for Fabrika as Fabrika is expected to regularly
go into the arrangements, for example, advancement arrangements, where the clients are
needed to submit letters of credit to the Fabrika to guarantee that monetary security is
This arrangement applies to all deals of Fabrika items to clients and to all divisions
inside Fabrika are liable for the deal showcasing, contract endorsement request
acknowledgment planning and shipment items. At the point where the clients are setting
orders with an estimation of 5,000 php to 50,000 php, there will be a credit check and credit
Terms of Sale
The company will give a statement on the first of every month which sums up the
purchase during last month. The credit manager is responsible for all credit and collections
40
FEU Diliman
Basic Education Department
functions and also keep the sales department informed and all the actions involving the
customers
H. E-Commerce Policies
International Customers: Duty & Tax Info: All of our orders are delivered from
Philippines. Additional customs and post office fees (including tariffs, taxes, and VAT) can be
cannot regulate. Some countries will contact you using the details you provided during
checkout and put a hold on your shipment before you pay the additional fees. These fees can
Fabrika cannot guarantee that the shipping carriers and their shipping rates include
all of the costs for an international shipment because different countries have different fees
and procedures that are subject to adjustment and restrictions. Before making a purchase,
it's a good idea to check out your country's fees and policies. For some destinations, please
All Customers: The majority of consumers in Philippines will receive their orders in 1-
2 weeks. Except for pre-orders, we try to get all orders out the door within 4-7 business days
of purchase, with express orders getting priority. In addition to our processing times, shipping
delivery times may differ and are only estimates given by the carriers. When delivered,
Weather delays, customs delays, COVID delays, and other factors beyond our control
will cause shipping delays. COVID-19 has affected supply chains, shipping, and
manufacturing times in particular. Fabrika has no control over the carriers and will attempt to
send a shipping notification with tracking information to the email address provided during the
checkout process.
41
FEU Diliman
Basic Education Department
Where appropriate, Fabrika offers free domestic returns. If you are not completely
happy with your purchase(s), you can return them for a full refund, with the exception of
certain non-refundable goods. Our return policy is valid for up to 365 days from the date of
purchase. Returns are not permitted to be worn, washed, or damaged. It can take 7-10
business days to process your return once it is received. Credit card refunds usually take
another 1-2 business days. You will be notified via email when a refund is being issued.
[email protected], with your name and order number with subject “Product Refund”,
to start the return process. Second, we'll send you a pre-paid return shipping label via email.
Third, use the provided label to repackage and ship your return.
changing, the way to exchange a purchase is to place a new order for the item you wish to
purchase, and return the current item back. No refunds will be given for non-refundable items.
Products marked as non-returnable will not be replaced. Purchase the new product. Return
Unfortunately, we are unable to provide a pre-paid return label for international orders. As a
result, we ask that you pay for return shipping; however, we will refund the full cost of shipping
from your original order, as well as the cost of the returned product, making it free of
restocking, handling, and other fees. Non-refundable items are not eligible for a refund or
exchange.
CHAPTER 4
42
FEU Diliman
Basic Education Department
MANAGEMENT PLAN
A. Form of Organization
The Fabrika: Fabric Accessories is a type of partnership owned by five people which
are Cayla Adrejilo, Andrew Aguilar, Patrick Baldelomar, Chester Cardano, and Francine
Ramillosa. Every owner allocated the start-up capital of the company equally, which is Php
300,000.00. The company owners have signed a contract in which their shares would be
divided equally among them. Consequently each of the owners also have an equal
% AMOUNT
NAME NATIONALITY DESIGNATION
OWNERSHIP CONTRIBUTED
General
Cayla Adrejilo Filipino 20% PHP 60,000
Capitalist
Andrew General
Filipino 20% PHP 60,000
Aguilar Capitalist
Patrick General
Filipino 20% PHP 60,000
Baldelomar Capitalist
Chester General
Filipino 20% PHP 60,000
Cardano Capitalist
Francine General
Filipino 20% PHP 60,000
Ramillosa Capitalist
B. Management Team
positions: chief executive officer, the marketing manager, operations team manager,
43
FEU Diliman
Basic Education Department
everything, she will be having assistance from the higher positions in the company. Ms. Cayla
Adrejilo has a job experience of 4 years in managing companies before Fabrika. With the
longest experience among the other founders, she will be handling the highest position in the
company. She needs to handle these mentioned people to control the decision-making
process of the company. These people will be having direct contacts with the employees of
the lower level. She also decides which strategies that’ll be used and followed by the entire
organization. She must set a clear vision and mission for the company in order to set a
productive organization. She also decides, sets budgets, forms partnerships, sells off
incompatible product lines, makes acquisitions, and hires a team to steer the company
accordingly.
The marketing manager controls the marketing team of the company. She is in charge
of the marketing and communication strategy to promote products in the public. Ms. Francine
Ramillosa has an excellent skill of creating unique promotional strategies especially in social
media. She has experience of being a social media manager for 3 years. She ensures the
overall branding and image of the company. Since the company is just starting up, there
would be only limited employees in the organization. For the first year of the business, she
will be the only one who will work everything for the marketing department. She ensures the
creation of trends that can be used for promotion of the products being offered. She also
needs to manage the budget to be used in the marketing department of the company. She is
the one who will also control social media accounts and the Fabrika’s official website.
44
FEU Diliman
Basic Education Department
Operations Manager is the one that is responsible for the supervision of operations
that are part of goods and services development. Mr. Andrew Aguilar, having 2 years of
for Fabrika. He is accountable to the operations department for the efficient and successful
management of labor, efficiency, quality control and safety measures as defined and set out.
He needs to ensure that the operations are secure and successful. He also serves on
compliance issues as a business delegate. He will be needing two members from his team
which is the two production workers, in which they will be his assistants. He needs to
day operations.
With two years of experience in being a manager from different stores, Mr. Patrick
Baldelomar decided to team up with the other founders to build Fabrika to gain ownership.
The store manager handles two important employees for the physical store to operate. These
two employees include the cashier and the salesperson. For a start-up business, these two
are important especially when there are customers coming from the store. It is important for
the store manager to have assistance because he cannot do different tasks at the same time
especially if there are customers coming in. He is responsible to manage the store and makes
worked from previous companies but then decided to build a new business and become an
accountant in it. He will be responsible for the financial transactions of the business. He is in
charge of recording day-to-day transactions. Accountants are also relevant even for small
45
FEU Diliman
Basic Education Department
C. Organizational Chart
D. Staffing Requirements
Job Specification:
Knowledge of profit and loss, balance sheet and cash flow management and general
Ability to build consensus and relationships among executives, partners, and the
workforce.
Operations Manager
Job Specification:
46
FEU Diliman
Basic Education Department
Leadership ability
Store Manager
Job Specification:
3-5 years of retail sales required; retail management experience and a college degree
preferred
employee performance
Basic math skills sufficient to complete orders, calculate inventory, and manage cash
registers
Ability to reach overhead, bend, squat, kneel, and carry products in order to perform
Marketing Manager
Job Specification:
47
FEU Diliman
Basic Education Department
required to learn
leading across channels marketing campaigns that engage, educate and motivate
Omniture, WebTrends)
Numerically literate, comfortable working with numbers, making sense of metrics and
A sense of aesthetics and a love for great copy and witty communication and is Up-
to-date with the latest trends and best practices in online marketing and measurement
Accountant
Job Specification:
Salesperson:
Job Specification:
48
FEU Diliman
Basic Education Department
Well-presented appearance.
Production Worker:
Job Specification:
Physical dexterity.
Cashier:
Job Specification:
Ability to stand, walk, lift heavy items, and work with other team members in a fast-
49
FEU Diliman
Basic Education Department
The main role of the Chief Executive Officer (CEO) is to develop, prepare, execute,
and incorporate an organization's strategic direction. This entails responsibility for all a
Job Description:
Creating, communicating and executing the vision, purpose and overall direction of
the organization
Overseeing an organization's full activity in line with the course set out in the strategic
plans
Store Manager:
They are responsible for managing retail stores of the company. They rule the retail
store to maintain its peace and order. They manage employees that do most of the tasks to
accompany customers.
Job Description:
Ensure the store complies with outlined safety policies and procedures, as well as
Operations Manager:
The role of the Operations Manager is primarily to enforce the correct procedures
Job Description:
50
FEU Diliman
Basic Education Department
Marketing Manager:
campaign performance, managing the marketing budget, and ensuring that all marketing
Job Description:
On a quarterly and annual basis, this person needs to plan and track the marketing
Salesperson:
customers with their purchases, they will also help in storing the products.
Job Description:
Ring up purchases.
Accountant:
51
FEU Diliman
Basic Education Department
The purpose of the accountant is to help with the financial responsibilities of the
company. This includes the auditing of financial records and processes, the reconciliation of
Job Description:
Production Worker:
Production Workers produce and assemble products in factories. They operate and
maintain machinery, ensure production standards are met, finalize products, and prepare
Job Description:
Cashier:
Cashiers scan items, ensure that prices and quantities are correct, and collect
Job Description:
52
FEU Diliman
Basic Education Department
Accepting payments, ensuring all prices and quantities are accurate and proving a
Balancing the cash register and generating reports for credit and debit sales.
E. Legal Requirements
The following are the things that the owners need to comply to establish a business
Filling 500
Processing 500
Zoning 300
BIR 1,000
DTI 500
53
FEU Diliman
Basic Education Department
54
FEU Diliman
Basic Education Department
55
FEU Diliman
Basic Education Department
CHAPTER 5
FINANCIAL PLAN
A. Sales Forecast
Below shows the monthly projected sales for the first year, the number of services
availed each package and the reflected sales. Also included in there are the possible factors
January
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1,100 17 18,700
Package 1.1 1,150 22 25,300
Package 2.1 150 98 14,700
Package 2.2 200 108 21,600
Package 3.1 400 105 42,000
Package 3.2 450 116 52,200
Total Sales 174,500
projected sales in 1st month of 1st year
February
Projected no. of 1st Quarter Projected Sales
Product Price (Php)
service availed (Php)
Package 1.1 1,100 18 19,800
Package 1.1 1,150 23 26,450
Package 2.1 150 103 15,450
Package 2.2 200 113 22,600
Package 3.1 400 110 44,000
Package 3.2 450 122 54,900
Total Sales 183,200
5% increase due to the effect of advertising
56
FEU Diliman
Basic Education Department
March
Projected no. of
Product Price (Php) Projected Sales (Php)
products availed
Package 1.1 1,100 19 20,900
Package 1.1 1,150 24 27,600
Package 2.1 150 108 16,200
Package 2.2 200 119 23,800
Package 3.1 400 116 46,400
Package 3.2 450 128 57,600
Total Sales 192,500
5% increase due to the effect of advertising
April
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1,100 26 28,600
Package 1.1 1,150 34 39,100
Package 2.1 150 147 22,050
Package 2.2 200 161 32,200
Package 3.1 400 156 62,400
Package 3.2 450 172 77,400
Total Sales 696 261,750
37% increase since summer is starting and the advertisements are working out
May
Projected no. of 1st Quarter Projected Sales
Product Price (Php)
service availed (Php)
Package 1.1 1,100 25 27,500
Package 1.1 1,150 32 36,800
Package 2.1 150 140 21,000
Package 2.2 200 153 30,600
Package 3.1 400 149 59,600
Package 3.2 450 164 73,800
Total Sales 663 249,300
57
FEU Diliman
Basic Education Department
June
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1,100 23 25,300
Package 1.1 1,150 30 34,500
Package 2.1 150 133 19,950
Package 2.2 200 145 29,000
Package 3.1 400 141 56,400
Package 3.2 450 156 70,200
Total Sales 628 235,350
July
Projected no. of Projected Sales
Product Price (Php)
products availed (Php)
Package 1.1 1,100 19 20,900
Package 1.1 1,150 24 27,600
Package 2.1 150 106 15,900
Package 2.2 200 116 23,200
Package 3.1 400 113 45,200
Package 3.2 450 125 56,250
Total Sales 189,050
17% decrease because of the popping up of more competitions with better promos
August
1st Quarter
Projected no. of
Product Price (Php) Projected Sales
service availed
(Php)
Package 1.1 1,100 20 22,000
Package 1.1 1,150 25 28,750
Package 2.1 150 112 16,800
Package 2.2 200 122 24,400
Package 3.1 400 119 47,600
Package 3.2 450 131 58,950
Total Sales 198,500
58
FEU Diliman
Basic Education Department
September
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1,100 21 23,100
Package 1.1 1,150 27 31,050
Package 2.1 150 117 17,550
Package 2.2 200 128 25,600
Package 3.1 400 125 50,000
Package 3.2 450 138 62,100
Total Sales 209,400
October
1st Quarter
Projected no. of
Product Price (Php) Projected Sales
service availed
(Php)
Package 1.1 1,100 25 27,500
Package 1.1 1,150 31 35,650
Package 2.1 150 138 20,700
Package 2.2 200 151 30,200
Package 3.1 400 147 58,800
Package 3.2 450 162 72,900
Total Sales 245,750
November
1st Quarter
Projected no. of service
Product Price (Php) Projected Sales
availed
(Php)
Package 1.1 1,100 26 28,600
Package 1.1 1,150 33 37,950
Package 2.1 150 145 21,800
Package 2.2 200 159 31,800
Package 3.1 400 155 62,000
Package 3.2 450 171 76,800
Total Sales 258,950
59
FEU Diliman
Basic Education Department
December
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1,100 27 29,700
Package 1.1 1,150 35 40,250
Package 2.1 150 153 22,950
Package 2.2 200 167 33,400
Package 3.1 400 162 64,800
Package 3.2 450 179 80,550
Total Sales 241 271,650
Below shows the quarterly projected sales of Year 2 of Fabrika, the projected number
of products availed. Also included in there are the factors of the increase or decrease of sales.
January - March
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1100 68 74,800
Package 1.1 1150 86 98,900
Package 2.1 150 386 57,900
Package 2.2 200 425 85,000
Package 3.1 400 414 165,600
Package 3.2 450 458 206,100
Total Sales 688,300
projected sales in 1st quarter, 25% higher than last time
April - June
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1100 93 102,300
Package 1.1 1150 120 138,000
Package 2.1 150 525 78,750
Package 2.2 200 574 114,800
Package 3.1 400 558 223,200
Package 3.2 450 615 276,750
Total Sales 933,800
assuming that there is a 35% increase in sales
60
FEU Diliman
Basic Education Department
July - September
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1100 74 81,400
Package 1.1 1150 96 110,400
Package 2.1 150 420 63,000
Package 2.2 200 459 91,800
Package 3.1 400 446 178,400
Package 3.2 450 492 221,400
Total Sales 746,400
assuming that there is a 20% decrease in sales
October - December
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1100 96 105,600
Package 1.1 1150 124 142,600
Package 2.1 150 546 81,900
Package 2.2 200 597 119,400
Package 3.1 400 580 232,000
Package 3.2 450 639 287,550
Total Sales 969,050
assuming that there is a 30% increase in sales
Below shows quarterly projected sales and units of Fabrika’s Year 3. Included are the
factors of the increase or decrease of sales. This year follows previous year’s sales pattern.
January - March
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1100 85 93,500
Package 1.1 1150 108 124,200
Package 2.1 150 482 72,300
Package 2.2 200 531 106,200
Package 3.1 400 518 207,200
Package 3.2 450 572 257,400
Total Sales 860,800
projected sales in 1st quarter, 25% higher than last time
61
FEU Diliman
Basic Education Department
April - June
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1100 115 126,500
Package 1.1 1150 146 167,900
Package 2.1 150 651 97,650
Package 2.2 200 717 143,400
Package 3.1 400 699 279,600
Package 3.2 450 772 347,400
Total Sales 1,162,450
assuming that there is a 35% increase in sales
July - September
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1100 92 101,200
Package 1.1 1150 117 134,550
Package 2.1 150 521 78,150
Package 2.2 200 574 114,800
Package 3.1 400 559 223,600
Package 3.2 450 618 278,100
Total Sales 930,400
assuming that there is a 20% decrease in sales
October - December
Projected no. of 1st Quarter Projected
Product Price (Php)
service availed Sales (Php)
Package 1.1 1100 120 132,000
Package 1.1 1150 152 174,800
Package 2.1 150 677 101,550
Package 2.2 200 746 149,200
Package 3.1 400 727 290,800
Package 3.2 450 803 361,350
Total Sales 1,209,700
assuming that there is a 30% increase in sales
62
FEU Diliman
Basic Education Department
Note: The projected sales and the projected no. of products availed were made into a
whole number so the total sales won’t be very accurate if multiplied by the percentages
because of the decimal but the difference is just a very small amount.
B. FINANCIAL STATEMENTS
This section shows Fabrika’s Financial Statements based on the business’ projected
sales and assumptions. Included on here are income statements, statement of financial
FABRIKA'S
PROJECTED INCOME STATEMENT
63
FEU Diliman
Basic Education Department
FABRIKA
STATEMENT OF FINANCIAL POSITION
AS OF DECEMBER 31, YEAR 1
ASSETS
Current Assets
Cash P1,843,360.00
Supplies 198,000.00
Total Current Assets P2,041,360.00
Noncurrent Assets
Equipments P6,000.00
Total Noncurrent Assets P6,000.00
Shareholders’ Equity
Share Capital P1,843,360.00
FABRIKA
STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
For the Year Ended December 31, Year 1
64
FEU Diliman
Basic Education Department
FABRIKA
STATEMENT OF CASH FLOW
For the Year Ended December 31, 2021
P300,000.00
Cash flows from Operating Activities
Inflow
Cash from Net Sales P2,669,000.00
Cash supplied for Cost of Sales
(1,298,895.80)
1,370,104.20
Outflow
Cash for Operating Expenses 1,323,640.00
(1,323,640.00)
C. Break-Even Analysis
The tables below, shows Fabrika’s break-even analysis on each package based on
the projected total sales by package, its variable cost and fixed cost. They also include the
net income from the package, selling price per unit, variable cost per unit, the contribution
margin per unit and the contribution margin ration. The Break-even points are by sales in
65
FEU Diliman
Basic Education Department
Package 1.1
Sales per Unit (266 Units) 292600
Less Variable Cost 161530
Contribution Margin 131070
Less: Fixed cost 93000
Net Income 38070
Selling Price (SP) per Unit 1100
Variable Cost (VC) per Unit 607
Contribution Margin (CM) per Unit 493
CM Ratio 0.4479
Package 1.1 or E-Mask DE’s Break Even Point for the whole year is projected on Table
25, which is good for the sales of the product as it has a total projected 266 unit sales and
Php 292,600 sales for the whole year, exceeding the total Break Even Point in unit, 189 and
in peso, 207,613.
Package 1.2
Sales per Unit (340 units) 391000
Less Variable Cost 215650
Contribution Margin 175350
Less: Fixed cost 93000
Net Income 82350
Selling Price (SP) per Unit 1150
Variable Cost (VC) per Unit 634
Contribution Margin (CM) per Unit 516
CM Ratio 0.4485
Table 29. Break-even Point for Package 1.2 or E-Mask DE with Customized Design
66
FEU Diliman
Basic Education Department
Package 1.2 or E -Mask DE with customized design’s Break Even Point for the whole
year is projected on Table 26, which increased a bit rather than the sales of the normal E-
mask DE and it has a total projected 340 unit sales for the whole year. The total Break Even
Point in unit is 180 while in peso is 207,374 which decreased a little rather than the break
Package 2.1
Sales per Unit (1500 Units) 225050
Less Variable Cost 90620
Contribution Margin 134430
Less: Fixed cost 93000
Net Income 41430
Selling Price (SP) per Unit 150
Variable Cost (VC) per Unit 60
Contribution Margin (CM) per Unit 90
CM Ratio 0.5972
Table 27 shows Scarf Mask’s Break Even Point for the whole year. It shows that
Package 2.1 has a total projected 1,500 unit sales for the whole year and Php 225,050 unit
sates. The total Break Even Point in unit is 1,038 while in peso is 155, 715, meaning that this
As seen in Table 28 below, Scarf Mask with customized design’s Break Even Point for
the whole year is projected on the table, which increased a bit rather than the sales of the
normal Scarf Mask and it has a total of projected 1,642 unit sales for the whole year and Php
328,400 projected sales. The total calculated Break Even Point in unit is 777 while in peso is
67
FEU Diliman
Basic Education Department
155, 473 which decreased a little rather than the break even points of the normal scarf mask.
This indicates that the product will reach its break-even point in a year.
Package 2.2
Sales per Unit (1642 Units) 328400
Less Variable Cost 131960
Contribution Margin 196440
Less: Fixed cost 93000
Net Income 103440
Selling Price (SP) per Unit 200
Variable Cost (VC) per Unit 80
Contribution Margin (CM) per Unit 120
CM Ratio 0.5982
Table 31. Break-even Point for Package 2.2 or Scarf Mask with Customized Design
Package 3.1
Sales per Unit (1598 Units) 639200
Less Variable Cost 352160
Contribution Margin 287040
Less: Fixed cost 93000
Net Income 194040
Selling Price (SP) per Unit 400
Variable Cost (VC) per Unit 220
Contribution Margin (CM) per Unit 180
CM Ratio 0.4491
68
FEU Diliman
Basic Education Department
Package 3.1 or Scarf Bag’s Break Even Point for the whole year is projected on Table
29, showing that it has a projected 1,598 unit sales and Php 639, 200 sales for the whole
year. The total Break Even Point in unit is 518 while in peso is 207, 099, meaning that it will
Package 3.2
Sales per Unit (1764 Units) 793650
Less Variable Cost 437108
Contribution Margin 356543
Less: Fixed cost 93000
Net Income 263543
Selling Price (SP) per Unit 450
Variable Cost (VC) per Unit 248
Contribution Margin (CM) per Unit 202
CM Ratio 0.4493
Table 33. Break-even Point for Package 3.2 or Scarf Bags with Customized Design
Package 3.2 or Scarf Bag with customized design’s Break Even Point for the whole
year is projected on the Table, showing that there is an increase compared to the sales of the
normal Scarf Bag and it has a projected 1,764 unit sales and Php 793, 650 for the whole year.
The total Break Even Point in unit is 460 while in peso is 206, 967 which decreased a little
rather than the break even points of the normal scarf bag. Therefore, Package 3.2 will be able
69
FEU Diliman
Basic Education Department
References
https://www.investopedia.com/terms/j/jit.asp
Brown, T. (2020). Color schemes | modern color palette collections 2020 & 2021.
https://hookagency.com/color-schemes/
Djanogly, H. (2018). Why going green can have a positive impact on attracting customers.
impact-on-attracting-customers/
Accessories-Are-Important.html
time-production
Li, J., Hallsworth, A.G. & Coca‐Stefaniak, J.A. (2020). Changing grocery shopping behaviours
among Chinese consumers at the outset of the COVID‐19 Outbreak. Tijds. voor
Mehta, M. (2020). Mask production in the age of Corona – a global view. Textile Network.
https://textile-network.com/en/Fashion/Fertigung/Mask-production-in-the-age-of-
Corona-a-global-view
70
FEU Diliman
Basic Education Department
face-masks-to-shop-now
https://www.zipmatch.com/blog/best-metro-manila-cities-for-startups/
Verma, E. (2021). Understanding Takt time and cycle time vs. Lead time. Simplilearn.
https://www.simplilearn.com/time-confusion-cycle-time-takt-time-lead-time-part-1-
article#:~:text=TAKT%20time%20is%20the%20maximum,Production)%2F(Custom
er's%20Daily%20Demand).
VETTA. (n.d.). A simple guide to eco-friendly fabrics and where to shop them.
https://www.vettacapsule.com/blogs/blog/your-guide-to-eco-friendly-fabrics
71