Business Plan Entrep
Business Plan Entrep
Padua College
National Highway, Santa Clara Sur Pila, Laguna
Tel No. (049) 559 – 0501/ 09328564408
(Business logo)
Bejer, Kyla V.
Elca, Janine Joy B.
Hantic, Jenny Rose G.
Maglente, Nico Andrei B.
Ocampo, Roanne Keith A.
Ongkiatco, Gwyneth Anne R.
JUNE 2023
TABLE OF CONTENTS
Title Page................................................................................................................ i
Table of Contents....................................................................................................ii
List of Figures..........................................................................................................iv
Executive Summary.................................................................................................v
I. BUSINESS DESCRIPTION.................................................................................
V. OPERATION PLAN............................................................................................
Appendix ………………………………………………………………………………….
Bibliography ………………………………………………………………………………
Table Page
No.
Figure
Page No.
a
EXECUTIVE SUMMARY
ABC Mini Mart is a new business that will provide quick service, convenience,
and wide range of grocery items and services to people in Cavinti, Laguna. The
business will offer grocery items, household goods, in-store fast food, and services
ABC Mini Mart will operate as a single proprietorship business. The start-up
management team will consist of people who have been involved in the food retail
The business intends to target the residents of Cavinti who want quick service
and convenience in shopping their groceries. It will be the first convenience store that
will offer wide range of grocery products, utility bills payment services, and picustomers,
the store will operate from Monday through Sunday 24/7, except on major holidays.
Moreover, the store area will be approximately 200-300 square meters and will allot a
convenience store in Cavinti, Laguna. It needs to secure its initial capital that will be
used for start-up costs, implementing its extensive marketing strategy, hiring competent
individuals, and further developing its business. By providing the company with its
funding requirements, ABC Mini Mart will achieve operational success for many years to
come.
I. BUSINESS DESCRIPTION
convenience store that will meet the daily needs of customers in groceries and payment
of utilities. The business will provide a wide range of high-quality products with
ABC Mini Mart will live up to its mission to provide high quality service and wide
range of products at reasonable prices. Aside from offering tangible goods, customers
can pay their utility bills at the store, pay for their purchases using online payment
platform like Paymaya, GCash, and mobile banking. A parking lot is also a dedicated
area as a portion of the customer experience that can add on the quality of the core
VISION STATEMENT
To be your first choice for grocery items and utility bills payment.
Table 1
Evaluation of Vision Statement Using David’s Framework
Characteristic Present
Inspiring and worthy of
Yes
commitment
Clear and compelling Yes
Vivid that can be pictured Yes
Aspirational, realistically
Yes
achievable
MISSION STATEMENT
technology in providing a wide range of quality goods and utility bills payment services
at competitive prices.
Table 2
Evaluation of Mission Statement Using David’s Framework
Characteristic Present Evaluation
bring convenience to our
Customers Yes
customers in Cavinti, Laguna
wide range of goods and utility
Product or Services Yes
bills payment services
Market Yes Cavinti, Laguna
Technology Yes integrate technology
Concern for Survival, Growth,
No
and Profitability
Philosophy Yes quality goods; competitive prices
Self-concept Yes integrate digital technology
To conduct business in a
responsible and sustainable
Concern for Public Image Yes
manner.
LOCATION
ABC Mini Mart will be in Brgy. Poblacion, a residential area near the municipal
hall of Cavinti. The store will be located on the residential area and close to shopping
The municipality has a land area of 203.58 square kilometers or 78.60 square
miles which constitutes 10.56% of Laguna's total area. Its population as determined by
the 2020 Census was 23,980. This represented 0.71% of the total population of Laguna
these figures, the population density is computed at 118 inhabitants per square
Figure 1
Roadmap of Brgy. Poblacion, Cavinti Laguna
Figure 2
Hybrid Map of Brgy. Poblacion, Cavinti Laguna
The food retail sector in the Philippines has grown 25 percent over the past five
years, reaching approximately $50 billion in 2019 (USDA-FAS, 2020). The retail sector
of the food industry encompasses food sold to consumers for preparation and
consumption at home as well as the final preparation of food for consumption away from
home (North Dakota State University, n.d.). The different type of food retailers in the
clubs, sari-sari stores, and wet markets. Figure 1 shows the current state of the food
Figure 3
Porter’s Five Forces of ABC Mini Mart
Fruitables is a food stall business that can offer a variety of fruit and vegetable
shakes that you can establish on any kind of platform in the country. Our business
(Fruitables) can enter the market pretty easily, but the initial investment varies. It is
usually the equipment, human resources, and the business space. Usually, a food stall
here can cost up to 200,000 Pesos, as a space you can take up in the mall mostly costs
10,000 up to 30,000 Pesos, depending on the size. Secondly, a business permit can
cost 2000 to 5000 Pesos depending on the size, how much income, and the type of
business you are handling. New entrants don't usually need other qualifications to start
a food stall type of business. These factors show that there is a hhigh-intensity heatreat
People often buy things that are new to their eyes and also it is available to all
generations. There is a vast population of consumers that are accessible in this kind of
industry. Since Fruitables is Drinks, Snacks, and Desserts people will be delighted in
Fruitables is high.
real fruits and vegetables the supply is not that much consistent in terms of the season,
because fruits and vegetables are seasonable, sometimes others have a high supply
but others have low supply and vice versa, mostly when it's the rainy season the
production is much less. Our business is dependent on the suppliers when the
production rate becomes low as a result of that the product availability will become low
also. In that case, we will provide other products that will be the best alternative to the
other high-supply products so the business will still be consistent in making people
happy and healthy. In that terms our bargaining power of suppliers is medium.
There are only a few stores that have this kind of concept in them, so the threat of
substitutes is low, other markets have a product that is similar to ours but you can find
them in high-class restaurants, unlike food stalls that are easily accessible and not all
our products have a similarity to others. So they mostly won’t move from another store.
The happy and healthy products are only in our food stall, so in terms of substitutes,
food industrial shops out there including Restaurants, Supermarkets, Milk tea shops,
Coffee shops, and Convenience stores. There are a large number of competitors and
some of them have high names in the industry. They all are eager to know or to
understand what the consumers want and the consumer’s needs, they all want to win
the heart of the consumers. Therefore the rivalry among competitors is considered high.
Figure 4
Food Sales by Percentage Share and Value in 2020
There are different types of retail companies in the Philippines. These retailers
are of various sizes competing in the industry environment. They all want to understand
the minds of consumers in order to win the competition. These factors will present a
Conclusion
Therefore I can conclude that even though the competition is high, we are still
dedicated to delivering healthy and smiling faces to the customers. The Fruitables will
rise to the food industry and make sure the customers are happy and satisfied with our
business (Fruitables).
COMPETITOR ANALYSIS
70,200 branches worldwide, as of January 2020. In the Philippines, 7-eleven stores are
operated by the Philippine Seven Corporation (PSC). It has 3,000 branches as of July
2021. The nearest branch of 7-Eleven from Cavinti, Laguna is located in Rizal St.,
snacks & candy, automated teller machine (ATM), and other in-store items under their
(currently AEON Co., Ltd.). It engages in the convenience store chain business.
between Robinsons Retail Holdings, Inc. —the retail affiliate of JG Summit Holdings,
Inc.— and Ministop Co. Ltd. of Japan. There are 459 Ministop stores in the Philippines
as of November 2021. The stores carry a wide assortment of merchandise and freshly-
prepared meals such as the Uncle John’s Fried Chicken, Toppers, Kariman, MySundae
and Chillz. The nearest Ministop branch from Cavinti, Laguna is located in Alfonso St.,
Banten, Indonesia. Alfamart Philippines is under SM Retail, Inc. It has 1,000 stores in
the country as of November 2020. The nearest Alfamart store from Cavinti, Laguna is
located in Santa Cruz, Laguna which is approximately 15 kilometers away from Cavinti.
It offers Filipino families basic goods, fresh meat, poultry and vegetables as well as
food-to-go products. It also offers services such as ATM, bills payment and prepaid
load.
years of experience in the food retail industry, will serve as its leader.
HUMAN RESOURCE
Figure 5
Organizational Chart
Store Manager
Ensure the smooth operation of the store by managing inventory and supplies
service
Cashier
issues
Keep track of cash and credit transactions and reconcile them at the end of each
shift
Marketing Staff
Work with the store manager to develop pricing strategies and sales promotions
Create engaging content for social media and other marketing channels to attract
This section provides details on your industry, the competitive landscape, your
target market and how you will market your business to those customers.
BUSINESS NAME
The name of the business is ABC Mini Mart. The word "ABC" represents the idea
BUSINESS LOGO
Figure 6
Business Logo of ABC Mini Mart
(business logo)
The logo shows the name of the business with green as the font color to reflect
POSITIONING
Editorial Team, 2022). For ABC, it will attract customers by providing (e.g. 24 HOURS
SERVICE)…
PRODUCT
ABC Mini Mart will offer grocery items, household goods, in-store fast food, and
services which include utility bills payment and mobile loading services…
PRICING
The price of each product will be based on… The pricing strategy that will be
used is…
PLACE
One of the aims of ABC Mini Mart is to provide the ultimate convenience to its
Offline. Customers can visit the store to physically select and purchase the
pick up their purchased products at the store and place their payment.
Online, second option. Customers can send their message/orders via the store’s
Facebook page, a sales staff will prepare their orders, and they can pick up their
Payment can be sent via Paymaya, GCash, or the store's bank account.
PROMOTION
ABC Mini Mart Inc. will promote its store by handing out flyers to local
households and placing tarpaulins at strategic locations and offer discounts to fully
vaccinated individuals on the first month of its opening. The company’s website and
Facebook page will be constantly active to create awareness of the new store, and to
update the customers of available products, discounts and promotions. These sites will
also be active in answering the customers’ queries and suggestions and in taking the
customers’ orders.
A. MARKET RESEARCH
B. BARRIERS TO ENTRY
C. SWOT Analysis
V. OPERATION PLAN
The table shows the operations plan of the business and the means to achieve
the objectives in the areas of productivity, cost reduction, efficiency, and customer
satisfaction.
Table 3
Operation Plan
Strategy Action Concern Personnel
Reduce cost Bargain and ask for lower Store Manager
prices from the vendors,
and when time goes by it
will lessen the prices to
ensure a lower price.
Improve quality The freshness of the Foodservice
products is maintained,
and ensuring that the
products are always new.
Reduce lead time Twice a week in a month Store Manager
we’ll conduct an order for
fruits and vegetables to
avoid decreasing waste
products.
Order management and More enhancement in our Staff
company website selling strategies and in
the process of orders. By
giving positive vibes to
the customers and good
attitudes for them to be
attracted to our product.
START-UP COSTS
Table 4
Project Cost (in PhP)
Land 450,000
Building 5,500,000
Store Equipment 237,435
Furniture and Fixtures 12,000
Working CapitaL:
Inventory 2,500,000
Office Supplies 42,000
Salaries 650,000
Utilities 150,000 3,342,000
Contingencies 458,565
Sources of funds
Owner's Capital 6,500,000
Bank Loan 3,500,000
Total 10,000,000
Financial Assumptions
1. Sales and purchases do not include the Value Added Tax.
2. Sales is projected to increase by 15% annually.
3. Cost of sales is projected to be 65% of sales.
4. Sales and purchases are assumed to be on a cash basis.
5. Depreciation is computed on a straight-line basis after deducting the salvage
value.
6. No amortization is made on bank loans but interest is paid annually at a rate of
7% per annum.
Table 5
Projected Statement of Financial Position
Asssets
Current Assets
Cash 1,694,503 2,019,263 2,359,947
Inventories 2,500,000 2,500,000 2,500,000
Total Current Assets 4,194,503 4,519,263 4,859,947
Fixed Assets
Land 450,000 450,000 450,000
Building 5,500,000 5,500,000 5,500,000
Store Equipment 237,435 237,435 237,435
Furniture and Fixtures 12,000 12,000 12,000
Total Fixed Assets 6,199,435 6,199,435 6,199,435
Accumulated Depreciation 220,000 440,000 660,000
Net Fixed Assets 5,979,435 5,759,435 5,539,435
Liabilities
Income Tax Payable 173,938 278,698 399,382
Bank Loans 3,500,000 3,500,000 3,500,000
Total Liabilities 3,673,938 3,778,698 3,899,382
Owner's Equity
Capital,beginning 6,500,000 6,500,000 6,500,000
Net Profit 772,522 1,016,962 1,298,558
Total 7,272,522 7,516,962 7,798,558
Owner's Withdrawal 772,522 1,016,962 1,298,558
Capital, end 6,500,000 6,500,000 6,500,000
Operating Expenses:
Salaries 650,000 650,000 650,000
SSS/Philhealth/Pag-ibig 71,040 71,040 71,040
Utilities 150,000 160,000 170,000
Office Supplies 42,000 50,000 60,000
Real Property Tax 59,500 59,500 59,500
Taxes and Licenses 76,000 86,800 99,220
Depreciation 220,000 220,000 220,000
Miscellaneous Expenses 60,000 60,000 60,000
Total Operating Expenses 1,328,540 1,357,340 1,389,760
Operating Profit 1,191,460 1,540,660 1,942,940
Interest on Loan 245,000 245,000 245,000
Net Profit 946,460 1,295,660 1,697,940
Provision for Income Tax 173,938 278,698 399,382
Net Income 772,522 1,016,962 1,298,558
Table 8
Statement of Income Vertical Analysis for the Years 2022, 2023, and 2024
Operating Expenses:
Salaries 9.03% 7.85% 6.83%
SSS/Philhealth/Pag-ibig 0.99% 0.86% 0.75%
Utilities 2.08% 1.93% 1.79%
Office Supplies 0.58% 0.60% 0.63%
Real Property Tax 0.83% 0.72% 0.62%
Taxes and Licenses 1.06% 1.05% 1.04%
Depreciation 3.06% 2.66% 2.31%
Miscellaneous Expenses 0.83% 0.72% 0.63%
Total Operating Expenses 18.45% 16.39% 14.60%
Operating Profit 16.55% 18.61% 20.40%
Interest on Loan 3.40% 2.96% 2.57%
Net Profit 13.15% 15.65% 17.83%
Provision for Income Tax 2.42% 3.37% 4.19%
Net Income 10.73% 12.28% 13.64%
Table 9
Financial Ratios
Financial Ratios
Return on Investment
Net Income/Owner's Equity 11.12% 15.64% 19.98%
Based on the analysis of the author, these are the possible upsides and
downsides of the ABC Mini Mart, and the proposed action plans…
Table 10
Contingency Plans
Potential Upsides Proposed Action Plan
Stockouts Maintain safety stock by re-calculating
safety stock levels to avoid unnecessarily
high holding costs
Flooding of queries and orders via phone Ensure that 90% of customers’ questions
calls and social media and orders are answered or solved
APPENDIX
Appendix A
Computation of Store Equipment
Item Quantity Unit Cost (in pesos) Total Cost (in pesos)
showcase chiller 2 21,750.00 43,500.00
top chest freezer 18 cu ft. 1 29,050.00 29,050.00
refrigerator 1 11,758.00 11,758.00
shopping basket 10 250.00 2,500.00
foldable trolley 2 1,300.00 2,600.00
step ladder 2 900.00 1,800.00
CCTV camera 3 1,340.00 4,020.00
POS machine set 2 17,300.00 34,600.00
oven 1 5,507.00 5,507.00
electric kettle 1 500.00 500.00
kitchen tools 1 600.00 600.00
air conditioner 2 30,000.00 60,000.00
generator 1 30,000.00 30,000.00
sound system set 1 3,000.00 3,000.00
gas stove double burner 1 3,000.00 3,000.00
kitchen equipment 5,000.00
Total 237,435.00
Appendix B
Computation of Furniture and Fixtures
Item Quantity Unit Cost (in pesos) Total Cost (in pesos)
exec office chair 1 950.00 950.00
exec office desk 1 1,500.00 1,500.00
office chair 2 1,000.00 2,000.00
chair for customer 4 700.00 2,800.00
dining set for 2 1 750.00 750.00
file cabinet 2 2,000.00 4,000.00
Total 12,000.00
Appendix C
Computation of SSS/Philhealth/Pag-ibig
https://www.bartleby.com/essay/Thesis-in-Fast-Food-Industry-PKDMF34K6YYS
https://www.betterteam.com/purchasing-manager-job-description
BizNewsAsia. (2018, August 13). PH convenience stores: Highest growth rate of 17% in
highest-growth-rate-of-17-in-grocery-retail-segment/
business-plan/location/
BusinessWorld. (2021, September 10). Online grocery shopping hits a high, price of
https://www.bworldonline.com/online-grocery-shopping-hits-a-high-price-of-phl-
groceries-are-low-compared-to-sea-iprice/
CNN Philippines Staff. (2020, July 8). PH food retail sales seen to grow 20 percent as
https://cnnphilippines.com/business/2020/7/8/USDA-food-retail-sales-grow-20-
pcnt-COVID-19.html?
fbclid=IwAR23M4Sb1ix1iYjSBrvGXvIL_vIZUKmXB1pVEMJZ0OayFs5nXnSobtVo
kHE
Commission of Population and Development. (n.d.). POPCOM: Number of Filipinos in
https://popcom.gov.ph/popcom-number-of-filipinos-in-2021-estimated-at-110-8-
million-sizes-of-families-trending-lower-at-4-members/
https://www.doe.gov.ph/oil-monitor?ckattempt=1
descriptions/retail-buyer
China. https://www2.uwstout.edu/content/lib/thesis/2006/2006guoh.pdf
https://www.slideshare.net/mariumvohra/wholefood-market-case-no-7
https://yourbusiness.azcentral.com/gross-profit-margin-food-industry-26284.html
Holcomb, R. et.al. (2006, January). A sample business plan for small food business.
https://www.uvm.edu/vtvegandberry/Pubs/SampleFoodBusinessPlanOklahomaSt
ate.pdf
https://retailasia.net/stores/in-focus/retail-recovery-in-sight-philippines-in-2021
Indeed. (n.d.). CFO chief financial officer job description: Top duties and qualifications.
https://www.indeed.com/recruitment/job-description/cfo-chief-financial-officer
Kantar. (n.d.). 12 consumer FMCG trends in the Philippines.
https://www.kantar.com/inspiration/fmcg/12-consumer-behaviour-fmcg-trends-in-
the-philippines
Lim, G. (2021, April 20). F&B manufacturing in Philippines and Thailand shrinks while
https://www.foodnavigator-asia.com/Article/2021/04/20/F-B-manufacturing-in-
Philippines-and-Thailand-shrinks-while-Vietnam-and-Indonesia-see-growth-
Oxford-Economics-report?
utm_source=copyright&utm_medium=OnSite&utm_campaign=copyright
https://business.linkedin.com/talent-solutions/resources/talent-engagement/job-
descriptions/marketing-manager
business/media/academics/business/groceries-r-usfinalpresentation.pdf
food-retail/ref/4222609
Mordor Intellligence. (n.d.). Philippines retail sector - growth, trends, covid-19 impact,
reports/retail-industry-in-philippines
http://www.nicholascoriano.com/2013/09/business-plan-conclusion.html
North Dakota State University. (n.d). Food law. https://www.ag.ndsu.edu/foodlaw/safe-
408-608/retailfoodservice-consumers
OECD. (2020, June 2). Food Supply Chains and COVID-19: Impacts and Policy
Lessons. https://www.oecd.org/coronavirus/policy-responses/food-supply-chains-
and-covid-19-impacts-and-policy-lessons-71b57aea/
Patel, A. et.a. (2012, April). Marketing plan AMA Corporation D.B.A. SuperMart Inc.
https://www.slideshare.net/AnnushreePatel/super-martmarketing-plan
sales-in-convenience-stores-almost-doubles-kantar-worldpanel-study-shows/
Philippine Health Insurance System. (2020, February 19). Philhealth circular no. 2020-
0005. https://www.philhealth.gov.ph/circulars/2020/circ2020-0005.pdf
Philippine Statistics Authority. (n.d.). Gross National Income & Gross Domestic Product.
https://psa.gov.ph/national-accounts/sector/Household%20Final
%20Consumption
http://rsso04a.psa.gov.ph/sites/default/files/Special%20Release-
%202015%20%20popcen%20%20Cavinti.pdf
store-business-plan/operations-plan/
Smith, S. et.al. (2020, October). Quick Mart: A sample business plan
https://www.angelo.edu/live/files/21091-qm-sample-for-copiespdf
https://www.roberthalf.co.nz/our-services/finance-accounting/cfo-jobs
Romualdez, I. (n.d.). Online groceries in the Philippines are soaring & market items are
philippines-are-soaring/
https://www.sss.gov.ph/sss/DownloadContent?
fileName=2019_Contribution_Schedule.pdf
type. https://www.statista.com/statistics/708945/philippines-household-final-
consumption-expenditure-by-type/
Statista Research Department. (2021, October 27). Food retail industry in the
industry-in-the-philippines/
https://taxcalculatorphilippines.com/pag-ibig-contribution-table
https://repository.up.ac.za/bitstream/handle/2263/24016/04chapter4.pdf?sequ
%20ence=5
USDA Foreign Agricultural Service. (2020, June 30). Report name: Retail foods.
https://apps.fas.usda.gov/newgainapi/api/Report/DownloadReportByFileName?
fileName=Retail%20Foods_Manila_Philippines_06-30-2020
https://www.ers.usda.gov/topics/food-markets-prices/processing-marketing/
manufacturing/
population/philippines-population/
USDA Foreign Agricultural Service. (2021, July 1). Report name: Retail foods.
https://apps.fas.usda.gov/newgainapi/api/Report/DownloadReportByFileName?
fileName=Retail%20Foods_Manila_Philippines_06-30-2021.pdf
USDA Foreign Agricultural Service. (2020, July 2). Philippines: Retail foods.
https://www.fas.usda.gov/data/philippines-retail-foods-5
http://docshare04.docshare.tips/files/23091/230914052.pdf
CURRICULUM VITAE