Академический Документы
Профессиональный Документы
Культура Документы
establishing a restaurant business along with its proposed concepts, themes and
objectives.
NTRODUCTION
Hot Oven is a bakeshop that sells only healthy baked goods and proud itself to
and also the consumers with our own version of our Hot Oven. We would like to
This idea was a brainchild of the five (5) member’s team with a strong belief that
a goodies should taste like a goodies without the worry of it going straight to your gut or
your butt! That should give the feeling of lively and satisfied, not sick or sluggish. After
countless hours of work, Hot Oven Bake shop is proud to serve up an array of super-
yummy goodies baked with premium quality locally produced organic ingredients.
The Hot Oven bread aren’t only healthy for you, they’re also healthy for Mother
Earth.
The bakery industry has come a long way, and will continue to evolve
with countless of bakers bringing creativity into the industry. The Baked foods
production has been in existence for tens of centuries. In the true sense of the word, it
If per chance there is a doubt about this; then perhaps there would be a need to
take a look at the bible era. One of the predominant meals that was widely talked about
in the bible was the bread. So, it wouldn’t be wrong to say that those of old have been
able to successfully pass the art from one generation to another generation.
The "Romans who generally like baked foods are actually the people who
improvised and developed the baking of foods commercially- bakeries. In nearly all
their occasions; ranging from mere feasts to weddings, they are known to always
celebrate with baked foods. As such, they may be accorded the praise of being the
ones who introduced bakery as an occupation and they achieved this around 300 BC.
After this significant milestone was achieved, the drastic appeal for baked goods
increased throughout (Europe and expanded into the eastern parts of Asia.
At that point, bakers started baking breads and goods from their kitchens and
thereafter took to the streets to have them sold out. Selling of baked foods became the
trend and before too long, baked products were getting hawked in streets.
Over time, bakeries no longer had to rely solely on retailing their baked breads
and snacks in the streets, in the open market or via home deliveries, but could now
move ahead to open their bakery stores for customers to come in and order for their
freshly baked bread and other foods. History has it that Paris in France happens to be
the first city in the world to have started open air bakery.
Bread and all flour based foods are generally consumed by almost everybody in
our planet; as such, anyone who chooses to establish a bakery in any part of the world
is sure going to get good returns on his or her investment, as long as they are doing
Business concept
The food service industry defined in its broadest sense of all establishments
whereby food regularly served outside home. Most Filipinos nowadays preferred
to have their meals outside home, however, with this habit; they forgot to focus
on the nutrients of what they have been eating. If you think that, there is such a
thing as a “Proper Diet” for every individual, think again. The phrase Proper Diet
The proponents would like to promote a healthy and convenient way of eating by
consumers would benefit not just the consumers because of its healthy nutritional
content but also helps the Filipino farming industry in the country as well.
Business Name
“HOT OVEN BAKE SHOP” is a bakeshop where you can stay and feel
comfortable and safe, not just in the place but also in our baked product. We can assure
that our product is affordable and healthy to eat. Hot Oven offers the main product of
the establishment, we prioritize healthy eating which means no preservatives all that we
serve and sell to our customers are always fresh and nutritious made from different
LOCATION
The bakeshop will be strategically located at Poblacion Sur, Batuan, Bohol, main
because it is accessible to the target market such as the people residing in that place, a
competitors. This map shows the location of Hot Oven Bake Shop.
MUNICIPALITY OF
DTI PERMIT
FDA Approval
In addition to complying with food safety laws specific to your state, you may be
required by your state laws to acquire special permits and licenses before you can start
and run a bakery. The necessity for some specific types of licenses will depend upon
whether you're a full service bakery making your own baked goods or whether you
simply resell baked goods that you buy wholesale. For example, Oregon requires a
specific license for bakeries while requiring another license type for retail locations
which simply sell baked goods but do not do further processing of those goods.
Inspections
Your bakery may be subject to regular inspections by health officials. You must
have excellent sanitary practices and maintain a bakery providing food which is safe to
eat. Hazard Analysis & Critical Control Points is a management system you can
implement which will analyze the safety of the food you're selling to the public. It allows
You must collect sales tax if your state mandates sales tax on baked goods. This
money is then turned over to your state's revenue department. The collection of sales
tax depends on your specific state's requirements for bakeries. Normally, you must file
tax forms with your state to obtain a tax ID number so that you may pay the required
FORM OF OWNERSHIP
Hot Oven is owned by one person only by which means it is a sole proprietorship
form of ownership. It simplify refers to a person who owns the business and is
personally responsible for its debts. A sole proprietorship can operate under the name
of its owner or it can do business under a fictitious name, such as Hot Oven Bakeshop.
The fictitious name is simply a trade name- it does not create a legal entity separate
Advantages
The owner can easily change the legal structure later if circumstances change.
The owner’s earnings are taxed only once as his/her personal income.
Disadvantages
The owner has unlimited liability for debts as there’s no legal distinction between
All the responsibility for making day-to-day business decisions is to the owner.
MISSION/VISSION STATEMENT
Mission Statement
The business goal is to be establish The Hot Oven in the Province as the
premier purveyor of the finest healthy Bakeshop while maintaining our uncompromising
principles as we grow.
Vision Statement
To unmatched in terms of healthy foods and will lead through reinvention, risk,
and ideas.
Objectives:
To assure that all of the operation process in our business is functioning well to
1. Provide the description of the bake shop industry, analyze of the current market;
PRODUCTION/SERVICE DESCRIPTION
“HOT OVEN BAKE SHOP” is a bakeshop where you can stay and feel
comfortable and safe, not just in the place but also in our baked product. We can assure
that our product is affordable and healthy to eat. Hot Oven offers the main product of
the establishment, we prioritize healthy eating which means no preservatives all that we
serve and sell to our customers are always fresh and nutritious made from different
Service
Delivery
Hot Oven is not only dedicated in providing you healthy bake products,
we also consider your quick accessibility to them. For just a small amount of
time, you can already get all Hot Oven products delivered at your doorsteps.
We guarantee that you’ll receive your food fresh from the oven. Just call us,
Special Orders
Hot Oven also does custom cakes for special occasions. Whether it is
back. Our bakers are skilled to create cakes in different sizes, shapes, and
colors. All you need to do is plan the design, and we got it for you.
This chapter manifests the market analysis gathered from surveys and research
PROFFESIONAL LITERATURE
With bread being the country’s second staple after rice, the bakery business is
one of those ventures that are sure to bring multiple returns with just a minimal
investment. By taking the time to learn the craft, you too can start your own bakery
business and potentially make good money out of it. (Entrepreneur Sataff)
A TICKET TO PROFITS
Take the case of former bus inspector Godofredo Molde, 45, who has pocketed
P500,000 in just a year of selling pan de sal. Armed with P150,000 in startup funds and
a lot of guts, he took the plunge of starting his own business - and came out on top. He
has parlayed his bold investment to foot house repairs and acquire a delivery truck for
friend’s brother, and that included some goodwill money for the recipe and training. I
The revolving daily capital for the four stores, he said, is only P7,000. Molde decided to
concentrate on pan de sal because its market is more predictable and the stores only
One of his stores, sells P6,000 worth of pan de sal daily during weekends, and
P4,000 during regular days on the average. According to him, pocketing a cool P2,000
A PROFITABLE BUSINESS
“Bread is the country's second staple and everyone eats bread. Though
consumed mainly as breakfast and snack fare, bread is also taken at lunch, usually as
burgers and even dinner time. Bread is a convenience type of food. You don’t have to
sit and have a formal dinner just to eat bread. In fast food shops, you may get your
bread right at the counter and you even dont have to call a waiter to serve you.”
Bread, he added, may be consumed while walking, riding a bus or even while
demanding profession. Aside from investing money, he said a good amount of time,
Filipinos love to eat bread and the business minded should keep this in mind.
Pandesal is the usual breakfast fare most Pinoys can’t do without before starting their
days. Snacks are usually a few slices of bread taken with coffee, soft drinks or fruit
juice. An aspiring bakery businessman should therefore have these two products in his
treated to a glimpse of the state of the baking industry in the country at the Bakery Fair,
a three-day event held at the World Trade Center from January 30 to February 1. And
from what we saw at the fair and up close in bakeries as we did research for the book,
In our visits to several panaderia all over the country in the last three years, we
saw how corner bakeries have embraced new technologies slowly but surely, and have
finally begun regarding baking as the science that it actually is. The days of using empty
milk cans and plastic pitchers to measure ingredients are fading slowly. Digital weighing
scales are now widely used. Recipes that were passed on from baker to baker by mouth
and memory are now written and serve as exact guides to ensure quality. And the most
humble panaderia have since begun to offer a wider variety of breads, both traditional
and modern.
RELATED STUDIES
feasibility may form the basis of an important investment decision and in order to serve
This study was conducted for the purpose of determining the factors to be
considered that would help small standalone modern trades in designing their bread
and bakery products’ shelf space layout together with its efficient allocation or
arrangement. The researchers’ aim to verify if both grocers and consumers agree with
the factors identified that apparently contributes to the increase in sales and store
in the conduct of the study. Only four (4) were proven significant; Expiration/validity,
This study will enable Grocers to design efficient shelf space layouts and
generate satisficing allocation plans for bread and bakery products that will enable them
to maximize sales opportunities and store profits. For the Consumers, this study will
serve as guide in understanding the principles behind the layout and arrangement of
This study is conducted to its purpose of identifying the critical factors that affect
shelf space layout and allocation of bread and bakery product section and its direct
used in the conduct of the study together with the results obtained in applying various
tools. An Operational or Methodical Framework has been used to illustrate visually the
process of the study while a 2–Phase Analysis Model has been employed as the
This study has been conducted for the purpose of identifying the most
important factors for both grocers and consumers in designing a shelf space and
making allocation and/or arrangement for bread and bakery products in small
standalone modern trades in the Philippines, specifically in San Pedro, Laguna. More
designing the shelf space layout to the buying decision of the consumers that eventually
True enough; the results of the study have answered the main objectives.
The results identified to be the most important factors are as follows: (1) Validity, (2)
More so, it has been proven that as much as the grocers would perceive
the reaction of buyers with the shelf space layout that they designed, the consumers, on
the other hand would still have varying preferences. The proof is the results of the
However, the researchers, are glad that even if not all the perceived
factors considered by the grocers were store profit optimizing, most of the factors are
found to be influential to the buying decision of the customers. This eventually leads to
the increase in sales and optimization of store profit on behalf of the grocers.
KEY DRIVERS
The main driver for the growth in the bread segment is the increase in demand
for bread containing whole grain, high in fiber, gluten-free, or healthy and fortified bread.
In order to become successful, “The Hot Oven” will be guided with the principle of:
• Maintaining the highest quality of breads and pastries to all customers by making
sure that bakers are well trained in terms of quality protocols and by acquiring
making sure all cost are at minimum and by choosing cheap yet quality raw
Objectives
KEY BARRIERS
There are three primary business barriers for all businesses to be truly
successful. The first is capital or financing of the business. This consists of equity
models for outside investors to exchange cash for ownership rights. Alternatives
business, lenders demand collateral as security thus limiting the growth of a business.
The second and most important barrier to surmount is knowledge. The more
specialized the business the longer time and the broader the spectrum of acquiring this
training.
The proponents prefer the place because it is accessible to the target market
such as the people residing in that place, a lot of walk-ins because of those adjacent
researcher from thirty (30) residents of Batuan, Bohol. The results serve as the over-all
review, response and comments regarding the feasibility of establishing the bakeshop
Of the thirty (30) respondents, four (4) are male and the remaining twenty-six
(26) were female. Twelve (12) are students of the age 15-20 years old, fifteen (15) are
employees, three (3) are housewives within the ages of 21-50 years old. Monthly
income of the employees ranges from ₱3,000 - ₱10,000 pesos. The figure below shows
the demographics of the surveyed respondents with the corresponding percent of value.
SEX AGE STATUS
40%
10%
37%
13%
50%
87%
less than 17 18-24
25-34 35-44 STUDENTS EMPLOYEE
MALE FEMALE 45 up HOUSE WIFE
The result show that overs 23 of the respondents said that they eat vegetables
while 7 of the respondents said that they don’t eat vegetables this result implies that we
there is a big fraction that our product will be viable to the target consumers who have
The result shows that there 11 respondents eat bread every day and 6
occasionally eat bread while 13 of the respondents sometimes eat bread. By this result
the owner can have some adjustment about the production of our products.
The result show that 8 of the respondents said that they are willing to pay a
bread for Php2-15 while 22 of the respondents are willing to pay Php16 up. This results
The result shows that 9 of the respondents liked the Pandesal and 6 liked Loaf
Bread while 9 liked the Ensaymada and 5 of the respondent liked the Coco Bread. The
result gave an idea on how much vegie bread products will be produced.
TARGET MARKET
Red Oven wants to distress the purchasing influence of most of the Filipinos as it
is offering an affordable price and addressing health and wellness trends in our product
offering. At all ages is the target market of Hot Oven, professional or not, male or female
18
and also to the walk-in costumers among all those Barangays stated below. One of our
target markets is the parents because they can influence the children to consume vegie
breads as a tasty snack treat and most especially the people within a healthy lifestyle.
Therefore, the business target markets using geographic segmentation are those
Projected population of the said barangays was provided by the Municipality of Batuan,
Bohol.
MARKET DEMOGRAPHICS
19
The competition among bakeshop is very tough that it requires a strategic mind
to plan everything ahead and overcome the hurdles of the business world. Marketing
awareness and getting the attention of the growling stomachs to set things through. Hot
Oven comes up with these marketing ideas to effectively manage the bakeshop’s
total residents live in Poblacion Sur where the business would be constructed. Batuan’s
working age or economically active population age 15-64, comprises 58% of the total
population, while its dependent population, age 0-14 and 65 years and above,
comprises 42%. With this number of target customers, Hot Oven would have high
COMPETITION
There are no competitors in the area where Hot Oven is located. But near the
market there are 3 bake shops namely: Ben & Bang, Benies Bake shop and
Madelicious. Ben & Bang offers common bread that suits for oldies and acting old, their
price starts at 5 pesos. Benies Bake shop offers sweet breads and salty one, their price
starts at 4 pesos. While Madelicious is bigger of the two, it offers several of bread that
suits the budget of every consumers which is located in the market that has a populated
20
For this, the proponents would like to be connected the consumers with our own
version of variety of breads, cookies, cakes, and other pastries products that contains
vegetables. The price will start at 8 pesos so that consumers can afford their favorite
bake product. The target market will be persuaded that the Hot Oven as the destination
for healthy products will be made/produced by adding mixed veggies in the bread and
pastry products which is good for the health and attractive to a health conscious person.
Once they have tried the bakeshop service/crew, their eating experience reinforced by a
friendly, efficient and knowledgeable service. Return or repeat business is expected and
take-out options will be available. A healthier variety of breads will be our market
identity.
The Hot Oven will aim a competitive advantage over our competitors that we will focus
on the following:
Market
Alternative Action
BUSINESS ENVIRONMENT
Business Offerings
A healthier variety of breads are what we are in the cognizance. For this brand
perception that we formalize we would like to linger the interest of the buyers and also
the consumer with our version of Veggie Breads. We would like to introduce varieties of
flavors that consumer that would not normally taste with the following flavors that we
21
would like to propose: malunggay (horseradish), ampalaya (bitter gourd), talong
Nowadays, people would choose an artificially made food product that has a less
healthy nutritional content over the conventional foods that is said to be “good for our
health” that is available in the market. Promoting a healthy and convenient way of eating
by introducing varieties of Veggie Breads to the public consumers would also benefit not
just the consumers with the health nutrition content it have but also helps the Filipino
The bakery provides and offers freshly prepared bakery and pastry products at
all times during business operations. Six to eight moderate batches of bakery and
pastry products are prepared during the day to assure fresh baked goods are always
available.
We give a 10% discount for those who buy 10 pieces of our highlighted products, and
We offer you and your family delectable fully baked foods to eat. We can assure
a healthy and nutritious food, a food establishment that will cater to consumers who
have a health concerns such as diabetes, and heart problems also to the health
conscious consumers.
Unique Quality
Nutritious bread
Strengths
Great retail space that is bright, hip, clean, and located in near Church,
We’re offering a menu easily prepared in a bread showcase for your desired
choice
The Hot Oven will have our take-away options for our consumers
Weaknesses
Opportunities
Threats
A main competitor may lowered their prices and started a price war with us
Our bakeshop lease is up for renewal and a rent increase might happen
MARKETING STRATEGIES
The market strategy of the business includes the 4P’s of Business Opportunity.
Product Place
Price Promotion
Pricing and Discounts Online Marketing
Offline Marketing
24
Figure 3. 4P’s of Marketing Strategy
The focus of our Strategy should be making sure that our products and services
meet customer needs and developing long – term and profitable relationships with
those customers. To achieve this, we will need to create a flexible strategy that can
respond to changes in customer perception and demand. It may also help us identify
Product
A healthier variety of breads are what we are in the cognizance. For this brand
perception that we formalize we would like to linger the interest of the buyers and also
the consumer with our version of Veggie Breads. We would like to introduce varieties of
Nowadays, people would choose an artificially made food product that has a less
healthy nutritional content over the conventional foods that is said to be “good for our
health” that is available in the market. Promoting a healthy and convenient way of eating
by introducing varieties of Veggie Breads to the public consumers would also benefit not
just the consumers with the health nutrition content it have but also helps the Filipino
25
The bakery provides and offers freshly prepared bakery and pastry products at
all times during business operations. Six to eight moderate batches of bakery and
pastry products are prepared during the day to assure fresh baked goods are always
available.
Place Strategy
The location of Hot Oven will be established in Poblacion Sur, Batuan, Bohol a
progressive place. The proponents prefer this place because it is accessible to the
target market such as the people residing in that place, a lot of walk-ins because of
Price Strategy
The starting price that the proponents will offer to the target market is cheaper
than the other competitor because of the availability of the raw needed for the
production. The enterprise follows certain calculations arrive at the suggested retail
price. The price will be based on the cost directly incurred in manufacturing the product,
The proponents will sell the “Malunggay Pandesal” with a minimum cost of ₱2
each at the bakery shop depends on its size, due to some environmental factors that
may affect the future financial status of the business. The price of the product will be
least competitive for those who will buy it. The price is crucial consideration.
In pricing management must determine the right basis price for the products. It must
then decide on strategies concerning discounts, consignment payment and other price
related variables.
26
Promotion:
Online Marketing
Hot Oven wishes to set up with this strategy to thoroughly promote the business
proper. Process includes the creation of a facebook page where high-quality and drool-
inducing photos of the bakeshop’s menu are posted for audiences and viewers.
Offline Marketing
The strategy involves printing of posters on public areas to give the people a
view of the business. This is also to attract the people who pass the town of Batuan and
CHAPTER III
MANAGEMENT STUDY
ORGANIZATIONAL CHARTS
OF
GELLA REQUILLO
Manager/ Head
NIRESA REQUILLO
Assistant Manager
A bakery is only as strong as the employees who take orders from customers,
handle the mixing and baking, decorate dessert items and specialty items, make
deliveries, and handle ingredient purchasing. A bakery is like a small community, and
each member of that community must pull his or her own weight. Many bakers, though,
28
find it difficult to manage a team of employees while simultaneously handling the
baking.
Job Descriptions:
One who has control over a business and direct or overseas the affairs.
Must have the organizational skills and leadership qualities integral to partner’s
success.
appraiser of results.
29
Job Descriptions:
Create high quality and creative bakery products to satisfy the customer.
Ensure the highest standards and consistent quality in the daily preparation and
Handle all food transfers out of the bakery to other areas and ensures proper
documentation.
Consult and check on daily bakery requirements, functions, buffets and last
minute events.
Job Descriptions:
Prepare and make all bakery items for a large number of guests.
Lead a team of bakers to prepare bakery items for banquets and events.
Inspect and ensure proper color combination for all baked items.
30
Provide training to staff in baking activities.
Job Descriptions:
Count money in cash drawers at the beginning of shifts to ensure that amounts
Job Descriptions:
31
Employees will be compensated and appraised for their work performed. In
addition, other benefits will be arranged by the company in order to win their
employees’ loyalty and serves as a motivation for them to increase their level of
performance.
The salaries and wages are the based on a daily rate of the employees of the
Employer Employee
SSS
Pag-ibig
Phil-Health
CHAPTER IV
TECHNICAL STUDY
32
This chapter provides comprehensive technicalities of the business in relation to
services, production, layout and function of structures on how the products are to be
34
Pande Lihim ₱5.00
These soft bread pockets are stuffed with
a brightly-colored pudding made from
stale bread, milk, eggs, sugar, vanilla,
and a mother lode of red food coloring.
Variations on the filling also include those
made from ube and pineapple.
Business Structure
licensed and inspected kitchen facility, usually large and commercially-outfitted, for the
centralized preparation of food for distribution to many different end sites. The term is
commonly used in two different contexts: for industrial or institutional food preparation
(In the second case, the commissary may also be called a community kitchen or kitchen
incubator ;) where the products are prepared in our main kitchen and these will be
transferred to our store at Gateway Mall where the products are held for a short time,
MACHINERY
38
39
CHAPTER V
FINANCIAL STUDY
This chapter displays financing sources of the business along with costs,
profitability and revenue recognition so as to determine whether the industry is worth the
risks of capitalizations.
TABLE 5 shows the estimated costs and expenses of establishing the bakeshop.
40
Mixers and accessories ₱ 3,000.00
Holding and proofing cabinets ₱ 5,000.00
TV ₱ 7,000.00
Baking tools ₱ 25,000.00
Bread display cabinet ₱ 14,000.00
Display Chiller ₱ 40,000.00
Cleaning materials ₱ 3,000.00
TOTAL TOOLS & EQUIPMENTS ₱ 142,000.00
Ingredients ₱ 300,000.00
Licenses & permits ₱ 30,000.00
Posters & and signage ₱ 3,000.00
Packaging ₱ 30,000.00
Water and Electricity Bill ₱ 18,000.00
OTHER SET-UP COSTS ₱ 783,000.00
TOTAL COSTS REQUIRED ₱ 1,230,000.00
Table 5. Start-up Cost
INITIAL CAPITAL REQUIRMENTS
SOURCES OF FINANCING
This contains the costing of each bread and the profit generated after a number
COSTING
Products Price
Carrot Bread Sticky Rolls ₱10.00
Banana Bread w/ Chocolate Chip ₱75.00
Mango Bread ₱100.00
Malunggay Loaf Bread ₱25.00
Ube Rolls ₱10.00
41
Malunggay Pandesal ₱2.00
Pande Coco ₱4.00
Pande Lihim ₱5.00
Squash Bread ₱5.00
Table 6. Costing
Projected Sales
PRODUCT 2021 2022 2023 2024 2025
Carrot Bread Sticky
₱360,000.00 ₱396,000 ₱435,600 ₱479,160 ₱527,076
Rolls
Banana Bread w/
₱270,000.00 ₱297,000 ₱326,700 ₱359,370 ₱395,307
Chocolate Chip
Mango Bread ₱180,000.00 ₱198,000 ₱217,800 ₱239,580 ₱263,538
Malunggay Loaf
₱72,000.00 ₱79,200 ₱87,120 ₱95,832 ₱105,415.2
Bread
Ube Rolls ₱360,000.00 ₱396,000 ₱435,600 ₱479,160 ₱527,076
Malunggay
₱360,000.00 ₱396,000 ₱435,600 ₱479,160 ₱527,076
Pandesal
Pande Coco ₱144,000.00 ₱158,400 ₱174,240 ₱191,664 ₱210,830.4
Pande Lihim ₱180,000.00 ₱198,000 ₱217,800 ₱239,580 ₱263,538
Squash Bread ₱180,000.00 ₱198,000 ₱217,800 ₱239,580 ₱263,538
TOTAL ₱2,421,000.00 ₱2,663,100 ₱2,929,410 ₱3,222,351 ₱3,544,586.1
42
Table 8. Projected Sales in a year
CALCULATING EXPENSES:
C. Advertising Expense
= ₱3,000.00 (year)
FINANCIAL STATEMENTS
43
HOT OVEN BAKESHOP
PROJECTED INCOME STATEMENT
For the year ended December 31, 2021-2025
2021 2022 2023 2024 2025
Sales ₱2,421,000 ₱2,663,100 ₱2,929,410 ₱3,222,351 ₱3,544,586.1
Less: Cost of 330,000 345,000 360,750 377,287.5 394,651.875
Goods Sold
Gross Income ₱2,091,000 ₱2,318,100 ₱2,568,660 ₱2,845,063.5 ₱3,149,934.225
Less: Operating
Expense
Salary ₱504,000 ₱504,000 ₱504,000 ₱504,000 ₱504,000
Advertising 3,000 3,000 3,000 3,000 3,000
Expense
Water & 18,000 18,000 18,000 18,000 18,000
Electricity Bill
Total ₱525,000 ₱525,000 ₱525,000 ₱525,000 ₱525,000
Operational
Expenses
Income before ₱1,566,000 ₱1,793,100 ₱2,043,660 ₱2,320,063.5 ₱2,624,934.225
Tax
Less: Income 469,800 537,930 613,098 696,019.5 787,480.2675
Tax (30%)
Net Income ₱1,096,200 ₱1,255,170 ₱1,430,562 ₱1,624,044.45 ₱1,837,453.9525
Table 10. Income Statement
EXPLANATION:
Sales is assumed to increase by 10% each year, hence, after 5 years, the business will
have ₱3,544,586.1 revenues. Capital will be recovered after 2 years and the business
44
HOT OVEN BAKESHOP
PROJECTED CASH FLOWS
For the year ended December 31, 2021-2025
2021 2022 2023 2024 2025
Cash, Beg. ₱1,749,200 ₱3,004,370 ₱4,434,932 ₱6,058,976
Owners Capital ₱1,500,000
Sales ₱2,421,000 ₱2,663,100 ₱2,929,410 ₱3,222,351 ₱3,544,586.1
Total Cash Inflows ₱3,921,000 ₱4,412,300 ₱5,933,780 ₱7,657,283 ₱9,603,562.1
Less: Cash
outflows
Purchased of ₱847,000
Fixed Asset
Ingredients ₱300,000 ₱315,000 ₱330,750 ₱347,287.5 ₱364,651.875
Packaging ₱30,000 ₱30,000 ₱30,000 ₱30,000 ₱30,000
Salary& Wages ₱504,000 ₱504,000 ₱504,000 ₱504,000 ₱504,000
Advertising ₱3,000 ₱3,000 ₱3,000 ₱3,000 ₱3,000
Expense
Water & ₱18,000 ₱18,000 ₱18,000 ₱18,000 ₱18,000
Electricity Bill
Income Tax ₱469,800 ₱537,930 ₱613,098 ₱696,019.5 ₱787,480.2675
TOTAL Operating ₱2,171,800 ₱1,407,930 ₱1,498,848 ₱1,598,307 ₱1,707,132.1425
Expenses
Cash Balance, ₱1,749,200 ₱3,004,370 ₱4,434,932 ₱6,058,976 ₱7,896,429.9575
End
Table 11. Cash Flows
45
ASSETS
CASH ₱1,749,200 ₱3,004,370 ₱4,434,932 ₱6,058,976 ₱7,896,429.9575
Total Current ₱1,749,200 ₱3,004,370 ₱4,434,932 ₱6,058,976 ₱7,896,429.9575
Assets
NON-CURENT
ASSETS
BUILDINGS ₱705,000 ₱705,000 ₱705,000 ₱705,000 ₱705,000
EQUIPMENT ₱ 142,000 ₱ 142,000 ₱ 142,000 ₱ 142,000 ₱ 142,000
Total Non-Current ₱847,000 ₱847,000 ₱847,000 ₱847,000 ₱847,000
Assets
TOTAL ASSETS ₱2,596,200 ₱3,851,370 ₱5,281,932 ₱6,905,976 ₱8,743,429.9575
LIABILITIES
CAPITAL
Owner’s Capital ₱1,500,000 ₱2,596,200 ₱3,851,370 ₱5,281,932 ₱6,905,976.45
Add: Net Income ₱1,096,200 ₱1,255,170 ₱1,430,562 ₱1,624,044.45 ₱1,837,453.9525
TOTAL ₱2,596,200 ₱3,851,370 ₱5,281,932 ₱6,905,976.45 ₱8,743,430.4025
LIABILITES AND
CAPITAL
Table 12. Balance Sheet
CHAPTER VI
This chapter presents the industry’s over-all effects on both economic and social
contributions to show a better view of the positive reasons of establishing such business
in the locality.
ECONOMIC SIGNIFICANCE
46
In this certain project, the researcher consider the whole part of the business especially
Income
Improve
Status of
Living
Employment
TAXES
GOVERNMET
COMMUNITY
DEVELOPMENT
Chart 5. Projects
The main goal of a certain business is to have high income especially in the part
of the owner. The business should generate pleasantly relationship between manager
and employees to attain the main goal of the business which is to have an income. At
workers and employees in the business need income to support their own needs and
also for their services rendered in the business. Building up business is a great
opportunity for an employed people to have jobs. It will also be their opportunity of
Tax Contribution
form of taxes. The tax payment from the business would help the localities as well as
47
the economy in its future project especially for the people that will benefit. This would
ENVIRONMENTAL CONTRIBUTION
consumers become more aware of the impact production has on the earth. Companies
have many ways to show they are making bakery products while being mindful of the
We have a current project to investigate fuel cells for energy storage to reduce
usage during peak hours, which benefits the bakery’s cost and also benefits the
community.
SOCIETAL BENEFITS
The Hot Oven bread aren’t only healthy for you, they’re also healthy for Mother
Earth. No preservatives all that we serve and sell to our customers are always fresh
and nutritious made from different vegetables that are being prepared and were
properly handled.
CHAPTER VII
Conclusion
48
Based on the research and study that conducted, the researcher therefore
Recommendation
After bearing in mind the significant factors in the study that the researcher
conducted such factors like the marketing, financial, technical and management and
49