O FINAL OUTPUT in ENTREPRENEURSHIP “BUSINESS PLAN” Of ALBERJ’S EATS-TIME RESTAURANT Submitted to: APRIL GRACE R. BREGOLI Subject Teacher Submitted by: GROUP 1 BARAN, BRYAN BINARAO, JEAN REY DENTE, RONIN BECIRA, LENETH CABASAG, ANGELA NEMENZO, ELBETH XII-CAPARAS (HUMSS) [1] O Alberj’s Eats-Time Restaurant is originated from the owners’ name, A for Angela, L for Leneth, B for Bryan, E for Elbeth, R for Ronin and J for Jean. That’s why we come up for the word ALBERJ and we add it a word EATS-TIME and that’s why it is now Alberj’s Eats-Time Restaurant. The owner and staff of this restaurant possesess the ability of being a tough one and due to its uniqueness,this restaurant has really a big chance to become successful. Alberj’s Eats-Time Restaurant is a unique type of Restaurant located at Arca, Pusok Lapu-Lapu City. By conducting a survey, we observed that the place has a good location even if it has a lot of competitors on that area but we take it as challenge. A challenge that we need to survive because it is not that easy to handle a business. There is always ups and downs on having it, and also to encounter different types of consumer who will be interested in our products/dishes. . [2] O TABLE OF CONTENTS I. Introduction 5 II. Executive Summary 6-10 III. Environmental and Industry Analysis 11 IV. A. Environmental Analysis 12,13 B. Industry Analysis 14-16 Company Description 17 A. Our Company Mission, Vision, Goals and Objectives a. Mission 17 b. Vision 18 c. Goals 19 Objectives 19 B. Our Company Products and Services a. Products V. 20-28 C. Business Owners Info 29 D. Nature of Business 30-31 Production, Operation and Management Plan A. Production Plan 33 B. Operation Plan 34 C. Management Plan 35 a. Management Team 1. Internal Management Team [3] 36 37 O 2. External Management Team 38 3. Human Resource Needs 40-43 b. Personnel Plan VI. 44 1. Employees Benefits 45 2. Employees Incentives 46 3. Wage Increase 47 4. Promotion 48 5. Suspension/Termination 49 Marketing Plan A. Product 50-51 B. Price 51 C. Place 52 D. People 52 E. Promotion 52 F. Packaging 53 G. Positioning 54 VII. Organizational Plan 55-61 VIII. Financial Plan 62 A. Projected Statement of Comprehensive Income 62-63 B. Projected Statement of Financial Position 64 C. Projected Break-even Analysis 64 IX. Timetable 65-66 X. Appendices 67-84 [4] O I. INTRODUCTORY PAGE DESCRIPTION Filipinos do really love eating, with many different reasons, in order to relieve stress, family bonding, self-reward or any other type of reasons. This will really help them in coping up those things and any sort of enjoyment. Foods are really everywhere, specially now it can be found on streets and malls, and even in different places here in our country, Philippines. Due to food, many people or entrepreneurs do construct and build a business that focuses on food because there are so many people who really love to eat and buy that product. We, as well as me as one of the owners conducted a research about foods and also it’s benefit to us, one of it’s certain benefit is that it is one way of building bonds, relationship and friendship to those who shared it. A delicious type of food can satisfy a person that’s why the owners create this type of business. As one of the owners, we conducted this kind of business and sold it to the consumer because Filipinos do really love to eat foods. Various type of foods, can be pleasing not just to the consumers stomached but also to the mind or feeling of a person, foods can relieve stress and negative emotion of a person. Through giving the desired taste of the people in this business, it will grow and through various type of foods, this restaurant will be enhanced and improve, and take many progress in order to succeed. As one of the owners, we will do our best in order satisfy and give the desired taste from space feeling to the consumers, and also to attract more consumers. There are so many people who really loves food, we can see it in different types of occasion such as marriage, debut, parties, and any types of celebration. [5] O Food will always be there. Treating someone with something such as food can really build a bond or a good state of relationship. Different foods can help different types of people who has different tastes of food, that is why the owners of Alberj’s Eats-Time grab the opportunity to build this kind of business. Different types of dishes can satisfy different types of consumer, it makes it feel satisfied, relieved from stress, problems and especially to emotions that has not been expressed. Alberj’s Eats-Time Restaurant located at Arca, Pusok, Lapu-Lapu City that gives you the taste from space feeling that comes with an affordable price. Owned by six (6) persons named Angela Cabasag, Leneth Becira, Elbeth Nemenzo, Ronin Dente, Bryan Baran and lastly, Jean Rey Binarao. The owners were once a classmates before during their highschool days, all of them we’re food lovers and food buddies. They often go to some café’s and any food stores to relax themselves specially on having a tons of works at school. But when they went to college, they parted ways but still keeps in touch with each other. Angela, that is [6] O now 32 years old graduated at University of San Jose-Recoletos with Business Administration that owned an Eat All You Can food stall near their place. Leneth Becira, graduated at Cebu Normal University that is now a fashion designer, since day one Leneth really loves to have beautiful clothings and is really an expert in designing. Bryan Baran, who is working as a waiter before while having his education is now an owner of a KTV Bar in Lapu-Lapu. Bryan did not went to college but strives hard to earn a living, because of his hardwork and perseverance, Bryan earned a lot of money and starts his own business, together with his cousin Ronin Dente, Ronin is now working with Bryan also, Ronin graduated at Cebu Technological University with a degree of Bachelor of Science and Electrical Engineering. In line with that course, Ronin now owns a “sound system for rent” and also Bryan’s partner in his KTV Bar, while on the other hand, Elbeth Nemenzo who is now a professional Teacher in High School, finished her studies at University of the Visayas Major in English is now one of the owners of the said Restaurant. Last but not the least is Jean Rey Binarao founder of the Alberj’s Eats-Time Restaurant that graduated at University of San JoseRecoletos school of Law, that is now a licensed Lawyer. All of them has a good bond of friendship that’s why after a couple of years, they meet each other again and suddenly comes up to have their business as a sign of their friendship, as a food buddies. That is now, Alberj’s Eats-Time Restaurant. [7] O II. EXECUTIVE SUMMARY Alberj’s Eats-Time Restaurant is a 60 seat fine-dining restaurant with a 20 seat lounge. We focus on our New American-Swedish menu with a touch of Asian influence with a taste from space feeling. We will be located in the booming, and rapidly expanding, borough of Arca, Pusok, Lapu-Lapu City. The area is in need of a warm and friendly place with excellent food. A place where you always know you will get the best of everything. Alberj’s Eats-Time Restaurant will feature a cozy dining room. Comfortable furnishings and decor with soothing warm tones. The place has comfy couches and antique love seats with a softly lit bar. It will be the perfect place to stop in for a bite to eat, for a drink or for a small business meeting. For extra comfort and to please a large group of people we will make up special hors d' oeuvre platters for customers. The menu will be inspired from different countries' specialties and appeal to a diverse clientele. You can get the taste of different and unique dishes that the restaurant had offer. Each dishes has a free 1 serve of rice and chosen iced tea. Adding value will be an interesting business lunch menu with specialties every day. The menu of the restaurant will change every 3-4 months but keep the favorites. Prices will be competitive with other upscale restaurants in the area. However, it is the strategy of Alberj’s Eats-Time Restaurant to give a perception of higher value than its competitors, through its food, service and entertainment. [8] O The restaurant will be open seven days a week. We will offer special theme nights to attract new customers to Alberj’s. The restaurant will be fine dining in a cozy atmosphere. Warm colors, fresh flowers, soft music, candles and amazing specially science based artworks from some of the areas most notable new artists. This will contribute to a sense of community and give new artists a chance to show their work for a diverse clientele. During the busy summer months you can also sit outside on our patio and we will offer a special summer menu, featuring lighter fare, exotic drinks, as well as non-alcoholic offerings. The patio and garden setting will be a fun and casual atmosphere for the summer crowd. The service will be relaxed, very friendly and correct. We will hire the best people available, training, motivating and encourage them, and thereby retaining the friendliest most efficient staff possible. Our management team is comprised of individuals whose backgrounds consist of experience in food, restaurant and hotel, catering, management, finance, marketing, art and motion pictures. Catering will be one of the major part of the business. "Alberj’s Catering" already has an established clientele and we are growing each and every day. We feel in today's hectic work schedule customers don't always have time to set up that birthday party or other event that we all need and want. Now customers can leave it to pros and get the finest, most memorable party or dinner ever. Even if we don’t have many years of experience in the catering business, but we know what an important client wants and needs.The restaurant will have a large International menu for customers to select from, and we will offer full catering [9] O service providing everything from table settings to the dessert. We anticipate our total sales allocation to be 85% restaurant sales and 15% catering sales. The combined cost of sales will be 33% producing a gross profit of 67% on total sales . Most important to the restaurant is the financial success and we believe this will be achieved by offering high-quality service and excellent food with an interesting twist. We have created financial projections based on our experience and knowledge of the area. With a start-up expenditure of Php385,000 we can generate Php1,085,465 in sales by the end of year two, and produce good net profits by the end of year three. [10] O III. ENVIRONMENTAL AND INDUSTRY ANALYSIS A. ENVIRONMENTAL ANALYSIS Environmental analysis is a strategic tool. It is a process to identify all the external and internal elements, which can affect the organization’s performance. The analysis entails assessing the level of threat or opportunity the factors might present. These evaluations are later translated into the decision-making process. The analysis helps align strategies with the firm’s environment. Our business is facing changes every day. Many new things develop over time and the whole scenario can alter in only a few seconds. There are some factors that are beyond control. But, you can control a lot of these things. Businesses are greatly influenced by their environment. All the situational factors which determine day to day circumstances impact firms. So, businesses must constantly analyze the trade environment and the market. In connection, Alberj’s Eats-Time Restaurant will show its PEST Analysis. a. Politico-Legal In building this business, the owners really comply and did what is needed to make it possible. By doing all the permits needs in order for it to be established, undergoing into laws to make it firm and all the papers or important documents needed. Hence, Alberj’s Eats-Time Restaurant could be used also in some endorsement specially in political matters. The business is open for any bookings and settlements in regards to that matters. [11] O b. Economics Below are the following things that gives a relation to the business and to its economy. Consumer Confidence Consumer confidence is an economic indicator that measures overall consumer optimism about the state of the economy. Confident consumers tend to be more willing to spend money than consumers with low confidence, which means Alberj’s Eats-Time Restaurants business are more likely to prosper when consumer confidence is high. Periods of high consumer confidence can present opportunities for new businesses to enter the market, while period of low confidence may force companies to cut costs to maintain profits. Employment The economy tends to follow a business cycle of economic booms followed by periods of stagnation or decline. During boom periods, jobs tend to be plentiful, since companies need workers to keep up with demand. When unemployment is low, consumer spending tends to be high because most people have income to spend, which is good for businesses and helps drive growth. When unemployment is high, consumer spending tends to be low because unemployed people don't have excess income to spend. [12] O Interest Rates An interest rate is the amount that a lender charges an individual or business to borrow money. Some small businesses rely on loans from banks or other financial institutions as a source of financing. Alberj’s EatsTime Restaurant has its 40% that came from the restaurant to make this business able to happen.By that, higher interest rates result in higher total business expenses for companies with debt. High interest rates can also reduce consumer spending, because high rates make it more expensive for consumers to take out loans to buy things like cars and homes. Inflation Inflation is the rate at which prices in the economy are increasing. Inflation causes increases in business expenses such as rent, utilities, and cost of materials used in production. Rising costs are likely to force businesses to raise prices on their own products and services to keep pace with inflation and maintain profits. Inflation can reduce the purchasing power of consumers unless employers increase wages based on the level of inflation. c. Socio-Economic Alberj’s Eats-Time Restaurant has to remain in line with the strict and stark differences of cultures on where it is located. Also, the restaurant has to communicate its image to the society so that the people can associate it with themselves as something that connects it together. Usually, the social implications are seen in marketing campaigns for example certain place [13] O have religious festivals or any events and gatherings, so Alberj’s Eats-Time Restaurant has to keep in line with all those festivals and events in order to understand the psyche of their market and how they can cash upon the opportunity. d. Technological With the advent of the new age in technology, companies have completely integrated themselves with all the recent changes that have taken place. To mention a recent trend that has greatly picked up and something that almost every business is turning toward is Social Media. The social media explosion has allowed for increasingly interactive engagement with the consumers with real time results so Alberj’s Eats-Time Restaurant has to stay ahead of all the developments that take place with keeping in view how the people of today utilizes technology for their benefit and how the restaurant can reach them in order to keep on increasing business recall and engagement. [14] O B. INDUSTRIAL ANALYSIS An industry analysis must be specific to the industry in which you are conducting or are planning to conduct business. With the information you obtain from the analysis, you can devise a long-term strategy to mitigate risks and take full advantage of growth opportunities. In view with that, the restaurant must have SWOT Analysis for this industry. a. Strength Alberj’sEats-Time Restaurants strength unlike other food industries is it has a unique character that was well made by the owners, with an affordable and delicious type of foods to offer. Clean and relaxing environment and with a pleasing personality staffs. b. Weaknesses Since there are a lot competitors where the restaurant is located,so it serves as the weakness of the said food industry in which there might be times that costumers will not able to go at Alberj’s Eats-Time and prefers to go into other food industries, by that, the restaurant will not have a high sales to the days where there is less customers. c. Opportunities Alberj’s Eats-Time Restaurant was not only built for business purposes, but also to help other people. The restaurant offers a lot of opportunities to those [15] O people who live near the area. If they are in line with the qualifications that the restaurant are looking for, well, it might be them that we are looking for. To be a part of the restaurant, and also to its success. d.Threats Threats are always there wherever we go, but in business the threats that will be encountered is really a big thing. Because there are a lot of competitors in the area and business has always its ups and downs, but there is no need to get worry about, because the owner and management of Alberj’s Eats-Time Restaurant is willing to take any risk and also open minded on what lies ahead. [16] O IV. COMPANY DESCRIPTION Name Alberj’s Eats-Time Restaurant is originated from the owners name, A for Angela, L for Leneth, B for Bryan, E for Elbeth, R for Ronin and J for Jean. That’s why we come up for the word ALBERJ and we add it a word EATS-TIME and that’s why it is now Alberj’s Eats-Time Restaurant. The owner and staff of this restaurant possesses the ability of being a tough one and due to it’s uniqueness, this restaurant has really a big chance to become successful. Location Alberj’s Eats-Time Restaurant is a unique type of Restaurant located at Arca, Pusok,Lapu-Lapu City. By conducting a survey, we observed that the place has a good location even if it has a lot of competitors on that area but we take it as challenge. A challenge that we need to survive because it is not that easy to handle a business. There is always ups and downs on having it, and also to encounter different types of consumer who will be interested in our products/dishes. Product [17] O Alberj’s Restaurant really produces a satisfying dish for everybody. Most specially an affordable one that can attract customers. Alberj’s Eats-Time Restaurant will be having also its catering services for an event such as birthdays, weddings, graduation and more. Alberj’s Restaurant will be more competitive from different competitors and will serve the best products to satisfy each one of the costumers wants and needs. A. Our Company Mission, Vision, Goals and Objectives. a. Mission “To provide unique and quality products that suits clientele needs at reasonable price with excellent customer service from our skilled workers.” b. Vision “Alberj’s Eats-Time Restaurant’s vision is to be the leading restaurant in the area of where it is located, that is still providing the good quality and affordable dishes, and excellent service that the customers liked.” c. Goals To be the leading restaurant in our area (Pusok) To give our costumer the satisfying and extraordinary type of dish that comes with an affordable price To attract more customers especially to any forms of occasion To get the loyalty of our personel specially in doing a good service that would be helpful in the restaurant. [18] O Perform desired work in the restaurant and treat customers with a polite manner. To be more competitive from our competitors in our respectful area or location so that this restaurant will be possible to be the leading in the area. To hire a well-trained Cook or Chef that would create unique and delicious type of dishes that is pocket friendly. To perform what it is needed especially in providing good service to customers. To give our staffs and personnel a good workplace, treatment, benefits and salary. To build more branches in order to make this business much bigger and attract more costumers [19] O B. Our Products and Services a. Products. BEEF DISHES Bistek Price: Php299.00 Representing, Alberj’s Eats-Time Bistek or biste, a Spanish loan word derived from the English words "beef steak” Bistek dish comes with an affordable price with 1 Cup of rice one glass of chosen iced tea and has a great taste to truly satisfy your hunger. Beef Steak Ultra Price: Php299.00 Try the new Beef Steak Ultra with vegetables, truly beefy and meaty that comes with an affordable price with 1 cup of rice. [20] O Smoked Beef Price: 299.00 With the touch of smoke and hot coal into a purely meaty beef is now available at Alberj’s Eats-Time Restaurant, freshly served that comes with an affordable price with 1 cup of rice. PORK DISHES Pork Mechado Price:199.00 Pork mechado is a Filipino pork stew. This particular recipe is composed of pork slices, potato, frozen green peas, and bell peppers. It is a simple dish that can easily be prepared by anyone but Alberj’s Eats-Time will serve it uniquely just for you. [21] O Caramelized Pork Price Php 199.00 The other white meat is just as flavorful and easy to transform into myriad meals that look like they took a lot more time and effort than they actually did. Our favorite pork recipes from caramelized chops and slow-braised pork shoulder to spicy enchiladas—are guaranteed to put pork in your weeknight dinner rotation. Crispy Pork Cutlets with Fennel Salad Price: Php199.00 Pounding the meat both tenderizes it and allows for a very quick cook time: a win-win for weeknight dinner. [22] O CHICKEN DISHES Chicken and Vegetable Couscous Price: Php 199.00 Packed with plenty of nutritious veg, this hearty French chicken dish will warm you up on a chilly day. Cheats Chicken Pilaf’ Traybake Price: Php 219.00 Add a bit of spice to your chicken traybake with cinnamon, cumin and turmeric for an easy midweek dinner. [23] O Baked Lemon Chicken Price: Php 219.00 Try our moreish tray bake packed with crisp chicken thighs, creamy lemon sauce and fragrant rosemary. FISH DISHES Kerala Fish Curry Try the new taste of Kerala Fish Curry tad and spicy with a signature of dried tamarind. Now available at Alberj’s Eat’s-Time Restaurant at Php 199.00 [24] O Grilled Marinated Sword Fish Steaks A grilled marinated sword fish steaks hold up well on the grill. This sword fish steaks are nicely flavored with lemon and olive oil sauce. The sauce is brush over the fish as it cooks. SO what are you waiting for? Come and visit Alberj’s Eats-Time Restaurant for this dish. Prices starts at Php. 199.00 Sheet Pan Lemon Herb Tuna Try the new bold and flavorful sheet pan tuna steaks with tender, seasoned baby potatoes. Now serving at Alberj’s Eats-Time Restaurant in just 30 mins! Php. 199.00 [25] O VEGETABLE DISHES Southwestern Vegetable Medley If vegetables looked and tasted this good all the time, no one would have a problem getting their recommended daily servings! Now serving at Alberj’s EatsTime Restaurant at Php189.00 Skinny Broccoli and Mixed Vegetables Stir Fry This healthy vegetable stir fry is packed with soo much flavor that everyone will forget how healthy it is and how many veggies they are eating. Now serving at Alberj’s Eats-Time Restaurant at Php189.00 [26] O DRINKS AND BEVERAGES [27] O DESSERTS [28] O C. Business Owners Information Alberj’s Eats-Time Restaurant located at Arca, Pusok, Lapu-Lapu City that gives you the taste from space feeling that comes with an affordable price. Owned by six (6) persons named Angela Cabasag, Leneth Becira, Elbeth Nemenzo, Ronin Dente, Bryan Baran and lastly, Jean Rey Binarao. The owners were once a classmates before during their high school days, all of them we’re food lovers and food buddies. They often go to some café’s and any food stores to relax themselves specially on having a tons of works at school. But when they went to college, they parted ways but still keeps in touch with each other. Angela, that is now 32 years old graduated at University of San Jose-Recoletos with Business Administration that owned an Eat All You Can food stall near their place. Leneth Becira, graduated at Cebu Normal University that is now a fashion designer, since day one Leneth really loves to have beautiful clothings and is really an expert in designing. Bryan Baran, who is working as a waiter before while having his education is now an owner of a KTV Bar in Lapu-Lapu. Bryan did not went to college but strives hard to earn a living, because of his hardwork and perseverance, Bryan earned a lot of money and starts his own business, together with his cousin Ronin Dente, Ronin is now working with Bryan also, Ronin graduated at Cebu Technological University with a degree of Bachelor of Science and Electrical Engineering. In line with that course, Ronin now owns a “sound system for rent” and also Bryan’s partner in his KTV Bar, while on the other hand, Elbeth Nemenzo who is now a professional Teacher in High School, finished her studies at University of the Visayas Major in English is now one of the owners of [29] O the said Restaurant. Last but not the least is Jean Rey Binarao founder of the Alberj’s Eats-Time Restaurant that graduated at University of San Jose-Recoletos school of Law, that is now a licensed Lawyer. All of them has a good bond of friendship that’s why after a couple of years, they meet each other again and suddenly comes up to have their business as a sign of their friendship, as a food buddies. That is now, Alberj’s Eats-Time Restaurant. D. Nature of Business The nature of this business is the way the personnel will treat the costumers, to provide good quality and affordable products that will really satisfy them. Alberj’s Eats-Time Restaurant will offer delicious taste from space dishes that will truly satisfy the costumers that comes with an affordable price. The restaurant managements target customers are the people in Pusok, Lapu-Lapu City in which the restaurant is located, because when they conducted a survey in the area, people of Pusok really loves to eat food. The management’s type of organizational structure is corporation, because it is owned by 6 persons who shares their money and ideas in order to make this business successful.As part of the business, here are Alberj’s Eats-Time Restaurants rules and regulation. [30] O Be Polite Alberj’s Eats-Time Restaurants staffs and personnel should be always Polite to the costumers, every time there is a costumer, the staffs should always greet them in a polite manner, and also, the staffs should always bring their smile. Cleanliness is next to Godliness Every industry should maintain its cleanliness and good sanitization. Alberj’s Eats-Time Restaurant is really into cleanliness because the owners are health conscious and doesn’t want dirty environment that might lead to any sickness and also it won’t attract costumers if the environment is dirty. Please come on Time Time is very important in our lives, Alberj’s Eats-Time Restaurant really told their staffs that they should come on time, with at least 15 minutes advance before the actual time in. Absenteeism If one of the staffs in the restaurant has 5 days absent with no valid reason, it will be suspended up to 3 days. [31] O Not wearing of Uniform and No ID – No Entry Policy Every day, the staffs and personnel should wear their prescribe uniform and ID’s so that they will look so good in the eyes of customers, the personnel’s should be well organized and should wear their uniforms neatly. [32] O V. PRODUCTION,OPERATION AND MANAGEMENT PLAN A. Production Plan Business Floor Plan ( See figure No.1 attached on Appendices) Rock veneer covers the existing columns; refurbished sliding barn doors are used as the entrance for the private dining rooms. A mixture of turquoise, red and wood mosaic tiles will be used throughout the space to complete the look. The main dining area has the capacity to seat 48, at different table sizes, so the occasional needed six top can be created. The bar can accommodate 24 with room to spill over into the lounge area as well. Turquoise has 2 private dining rooms, both with acoustical privacy from the dining area, located next to the newly relocated stairs to the loft above, which can be used at a later date. The manager’s office along with both the men’s and women’s bathrooms are near the back of the house where 1,000 square feet of space is left open for the designing of the kitchen.The figure number 1 which is the Business Floor Plan is located at the Appendices. [33] O B. Operation Plan Dining Department (See Figure No.2 attached on Appendices) Dining department is where the flow of operation in receiving the customer happens, first the Security Guard will politely greet the customers that will enter in the restaurant. Second is the waiter will come over them, greet them and will look for a vacant seat, afterwards the waiter will give them the menu and after a few moments, the waiter will get their order and will give it to the cashier, the cashier will give it to the kitchen staff and will pass it to the chef to cook and prepare it. After a minutes of waiting, the dish is ready to serve and the waiter will be called to serve the desired order of the customer, after eating the customer is obliged to pay his/her bills to the cashier. HR Department (See Figure No.3 in Appendices) HR Departments flow of operation will be responsible in recruiting new employees, to hire new staff. If the restaurant hires for for new staff someone will post about job vacancy. Submit their resumes or requirements needed and the candidate will be interviewed if he/she will be suitable for the desired position, if the candidate was hired, next is he/she will go to induction process. Job responsibilities will be given, undergo to training session if it is required. After the training has been started, evaluation happens. Discuss for further restaurant requirements to become a formal and full company member or employee. [34] O Inventory Department (See Figure No.4 attacged on Appendices) Inventory department is where the flow of operation of stocks in the restaurant happens, if the restaurant ran of stocks, they need to purchase to the supplier for the desired supply, after purchasing and the items had received, the items should be store properly in the storage area, In which the area should be enough for it to be stored. After storing, the assigned person can now use it, track or check it after especially if it rans out of stock again, afterwards, the restaurant will reorder to the supplier for more supplies that is needed. Accounting Department (See Figure No.5 attached on Appendices) In Alberj’s Eats-Time Restaurant, the primary tasks of an accountant is to prepare and examine financial records. They are the ones who will make sure that records are accurate and taxes area paid properly and on time. Accountants performs overviews of the financial operations of a business in order to help run efficiently. Accountants in this restaurants also provides the same services to individuals , helping them create plans of action to improved financial well-being. C. Management Plan Every entrepreneur has its own unique technique in managing its business in order to be organized, to maintain its cleanliness, safety and any other things an [35] O industry should have. Alberj’s Eats-Time Restaurant manages the standard of each personnel’s so that it will be suitable for them to function in the business properly. There are so many ways on how to manage a business properly, it should be enhanced so that it will improved, and in order for it to work the cooperation of the staffs and the leadership of the owner should go together. In Alberj’s Eats-Time Restaurant, there are a lot of personnel in order to make this business successful; A. Management Team a. Internal Management Team The OWNER who was there to manage risks and has the highest position in the industry. The owner who is the one to guide his/her personnel in anything that they should need to do, enhances their skills and capabilities to perform their duties well. ACCOUNTANT, the person who was assigned in financial matters, the accountant monitors and records the flow of money through a business or organization.It is the responsibility of the accountant to verify the accuracy of all money transactions and to make sure that all these transactions are legal and follow current guidelines. STORE MANAGER will be responsible for managing employee schedules and payroll; addressing any issues pertaining to sales figures; addressing employee firing, hiring, and performance issues; and delegating other [36] O responsibilities to ensure the store operates smoothly and successfully. The store manager will also often deal with customer complaints, communications with vendors, the management of loss prevention, and any other issues that may arise during day to day operations of the store ASSISTANT STORE MANAGER, is there to help or assist him/her from its daily work. Especially if the Store Manager is not around, the assistant will automatically take charge its duties and responsibility. CHEF on the other hand isn’t only focused on the aspect of food preparation In this restaurant there are 2 Chefs. Even before the restaurant doors start to open for business, chefs are already hard at work. For instance, they see to it that the work area is clean and that all the equipment is ready for use. It’s very important that the supplies and food ingredients are complete so chefs inspect that the pantries and refrigerators are well-stocked. If it isn’t or if a particular supply is running out, they place their orders to their suppliers. When the orders arrive, they see to it that these are fresh and fit for consumption.Chefs have to come up with recipes for their customers. And also, a restaurant wouldn’t be complete if there’s no CASHIER, The restaurant has 3 Cashiers, they are the ones who are responsible in taking the money from costumer from what they have ordered. Greet each customer in a positive manner, enter purchases into cash register to calculate total purchase price,assist customers in locating specific items, request information or assistance using a paging system, identify price of merchandise by using electronic scanners, [37] O accept payment by either cash, cheque, credit, debit or voucher, give correct change due to the customer, issue a receipt, resolve customer complaints, rectify any price discrepancies, handle refunds, exchanges, credits or rain checks, count money in cash drawers at the beginning of the shift, count money at the end of the shift and note any discrepancies. That’s what a cashier should do. Next is we have 6 WAITERS, waiters are responsible for serving food to the costumers, assisting costumers also for what they need and maintaining the cleanliness of the area after the costumer had taken its order. Next is the SECURITY GUARD, the one who is responsible to keep the area secured, in the said restaurant there are 2, Security Guard maintains the safety and security of the environment for customers and employees by patrolling and monitoring premises and personnel. Lastly is the HUMAN RESOURCE MANAGER, An HR manager is the goto person for all employee-related issues. This means HR manager duties will involve managing activities such as job design, recruitment, employee relations, performance management, training & development and talent management. The job of HR manager is important to business success. People are our most important asset and HR will be the one to ensure to have a happy and productive workplace where everyone works to realize the established mission and objectives. Promoting corporate values and shaping a positive culture is a vital aspect of a complete HR manager job description and specification. [38] O b. External Management Team Atttorney or Lawyer Along with legal requirements that Alberj’s Eats-Time Restaurant had process there can also be litigations, disputes, etc., that needs preparation in order to avoid serious consequences and there is one person who is responsible for that and it is a lawyer. A lawyer is the person that can help you with all of those and much more by way of their expertise and knowledge on the subject. For any situation that might have a legal impact on your business, a lawyer should be consulted immediately. A need for a lawyer for a business like restaurant arises from the fact that there are hundreds of laws for business that need to be followed and each industry will have its own particular regulations and rules. A business owner would, of course, to be unaware of all the laws. Apart from federal laws, there are laws in your state, city, and county that, at times, can overlap or even contradict each other. The laws are never constant and are continuously evolving in small and subtle ways that can cause the restaurant to suddenly be out of compliance with the law even though your business has not changed. This is done to accommodate changes and new requirements of the ever-changing economy and market environment. Keeping track of all these changes can be a daunting task that business owners cannot handle by themselves. And beside from that reason in having a lawyer, a lawyer’s role also [39] O is to be there specially if there is a conflict that might happen to the restaurant, the lawyer will be there to protect it. External Auditor Alberj’s Eats-Time Restaurant also needs someone to make this business successful, the restaurant needs an external auditor they are an independent service provider whose impact can provide significant influence on the organization being audited and its stakeholders. Even though they are not part of the organization, they play a key role in developing internal control. Auditors can comment on weaknesses in the accounting records, systems and controls that they review in the audit. They provide a statistical analysis on the clarity and effectiveness of the accounting policies put in place by the said restaurant. They also help management become aware of evidence that may affect future audits. They can give advice management through recommendations in their audit notes or discussions. Constructive suggestions can improve the procedures for documentation more efficient, ethical, or fairly presentable. c. Human Resource Needs Alberj’s Eats-Time Restaurant has its own qualifications in hiring someone to be a part of this business, below are the stated standards that is needed in order to be a part of this business. [40] O SECRETARY o Must possess a Bachelors Degree/College Degree in any field. o At least 2 years of working experience in related field. o Required Skills: Microsoft Office, Preferably 1-4 years experienced employee specialized secretarial/Executive Personnel. MANAGER & ASSISTANT MANAGER o Experienced as a Retail Assistant Manager or the same position. o Expert in recruiting and performance evaluation process o Familiarity in financial and customer service principle o With the ability to create and analyze reports, spreadsheets and sales tactics o Proficient user of MS Excel in particular o Good leadership and verbal skill o Problem solving attitude o BSc/BA in Business Administration or relevant field; MsC/MA must be good also in supervision, Quality Management, Results Driven, [41] O Developing Budgets, Foster Teamwork, Handles Pressure, Giving Feedbacks. ACCOUNTANT o Must be good in money and in accounting corporate finances, Reporting Skills, Attention to Detail, Deadline-oriented persons. Able to have good time management, General Math Skills. HRM (HIRING RESOURCE MANAGEMENT) Must have the attributes such as speaking wnd writing skills. With the ability to work under pressure and has good leadership qualities such as strong work ethics, trustworthy, self-confidence and the ability to delegate responsibilities. Must good in choosing the qualified person to hire. CHEF o Contains good eye to hand coordination. o Good organizational Skills [42] O o The ability to read and follow recipes in order to have a successful outcome. o Ability to follow good strict health and safety standards. o Good health and has no breathing complaints. o Ability to meet strict deadlines. o Able to maintain neatness and cleanliness appearance. DESIGNER o Must god in imitating the designs o Creative and has a good imaginative thinking o Good hand-eye coordination o Good in arrangement settings CASHIER o Must have PC knowledge and familiarity in keyboard and any electronic equipment, (cash register, scanners, money counter etc.) o Must have good communication skills to costumer and able to check payments. o Customer satisfaction oriented. o Sales Skills [43] O WAITER o Good personal presentation skills to be friendly, polite and approachable and open minded when dealing with complaints. o Flexibility and reliability with a willingness to work weekends and evenings stamina and efficiency o Good memory and communication skills. o Must be at proper age, 18 above. o Able to work hard as a part if the team. SECURITY GUARD o Secures the premises and personnel by patrolling properly; monitoring o Surveillance equipment; inspecting buildings specially after going home. Accessing points and permitting entry. o Obtains help by sounding alarms. o Prevents losses and damage by reporting irregularities; informing violators of policy and procedures; restraining trespassers. [44] O B. Personnel Plan Each personnel in this industry should deserve right treatment and reward of their good performance, aside from that for those who wasn’t able to perform their duties well, deserves a punishment also. 1. Benefits As part of being a worker one must have a good benefits especially for their future use. Alberj’s Eats-Time Restaurant provides their workers an SSS, PAG-IBIG and HEALTH CARE INSURANCE. The effectiveness of this said benefit is given after 2 months of being a worker in the said industry. a. Hospitality Insurance In Alberj’s Eats-Time Restaurant, the employees has Hospitality insurance in case of emergency, especially if someone got sick in their family or to themselves. For Casual employees, they can only avail 60% of the Hospitality Insurance given by the company, they can only avail the 100% if they will be hired as a regular and official employee. Speaking of official employee, in case of emergency they can have the full or 100% of the insurance that will cover their expenses that is needed to pay. b. Social Security System (SSI) Alberj’s Eats-Time Restaurant provides every employees an SSS in order to provide or assist the employees, together with their families, protection against old age, sickness, disability, and death. Simply put, the SSS is also an insurance to the employees. Employees should need [45] O to process their SSS after 6 months of being an employee to the restaurant. c. Pag-Ibig Fund The most popular program benefit of the Pag-IBIG Fund offers assistance to its members by providing affordable financing for their housing needs. HDMF accomplishes this by working in partnership with the local Real Estate Developers and arranging affordable loans to real estate buyers (Pag-IBIG members). This benefits offered by Alberj’s Eats-Time Restaurant is for long term regular employees, that is working for a couple of years in the industry. To avail this benefit, one must be a regular worker first that is been working in the restaurant. 2. Incentives Good performance always deserves a reward. Alberj’s Eats-Time Restaurant gives incentives to those workers who were able to do their tasks well, for those workers who will be having a perfect attendance every 30 days will have its incentive that will be added into his/her salary. a. Php 3,000 Cash This cash will be given to those employees who will be having a perfect attendance of atleast 2 month straight. b. Grocery Items [46] O Grocery items will be given to the employees in this restaurant if someone has achieved a no violation in a month, if he/she achieved all the good premises that the restaurant has, he/she will be given a bundles of joy which is grocery items. c. Shirts and Souvenirs Shirts and souvenirs of Alberj’s Eats-Time will be given to the employees every Christmas season. The management of the restaurant did not put any qualifications for this since Christmas season is the season of giving, as a thanksgiving to the employees who plays a big role in the industry, the management of the restaurant will give them shirts and any souvenirs. d. Free Food of the day In this juncture, the management of the restaurant will give a free food or meal to those departments who performed their duties well every month. They will be having a yummy food eating as a reward of their food performance, care of the owners. 3. Wage Increase, It is only given to workers specially who has higher position in the restaurant. Qualifications or bases to have a high wage are the following: [47] O One must possess a good performance each day; the owners are also around the restaurant observing their workers in performing their duties. Absences, Alberj’s Eats-Time Restaurant is really strict when it comes to those matters, so if a worker has a good performance especially no absents, there is a possibility that he/she will be promoted and will be given high wage. The higher wage increase would be 10% that will based on their salary given. 4. Promotion, If the employee contains good working skills or achieved a good performance and was able to attain the owners’ basis and challenges given, one must be promoted, and in line with that, he/she will be having his/her wage increase after the promotion. 5. Suspension/Termination, Everybody is not perfect, we can always do lapses but we can handle everything we do. Alberj’s Eats-Time Restaurant gives termination and suspension for those workers who has this following lapses: Having the absences of 3 days without a valid reason will be going to the admins office for a suspension of 3 days no work. Being late for 5 times that affects the industry will be having a suspension for 3 days. [48] O Not wearing prescribed uniform for 2 times results to a 3 day suspension. Playing their phone while on the working hours will be given 1st to 3rd offense, and if one reaches the last one, it will lead to 3 day suspension. Going to work drunk and wasn’t able to handle its task well will be suspended for 1 week. Being harsh and not pleasant to customers will be suspended for 3 days also. And lastly, if one violates or contains all of these, he/she will be terminated. Just look for another company that will accept your behaviors. Alberj’s Eats-Time Restaurant will not cater that kind of people. It can’t help the company to grow bigger and attract customers. [49] O VI. MARKETING PLAN Alberj’s Eats-Time Restaurant has its own unique way of selling delicious dishes to the costumers, and in order to attract more, the restaurant must have its marketing techniques or strategies in order to create relationships from the consumers. 1. PRODUCT Alberj’s Eats-Time Restaurant has its best quality food or product in the whole area of Pusok, Lapu-Lapu City, the owners decided to make their product unique enough to make it attractive unto their valued customers. Due to its product, it will help the restaurant to reach its desired vision. The restaurant creates affordable and satisfying taste of food that costumers will not regret, while eating together with their families or friends. Nothing is more gratifying than seeing your loved ones face lighted up when they were able to taste, Alberj’s Eats-Time dishes that gives the taste from space feeling. In the said restaurant, cooking is not just only cooking itself, because one of the greatest recipe that Alberj’s Restaurant possess is the love to the valued customers. 2. PRICE Alberj’s Eats-Time Restaurant is a budget friendly type of restaurant, it offers affordable products to customers so that they will have their desired food satisfaction. The management do focus on its prices but also in serving the beloved [50] O costumers needs and wants. Since the owner also viewed its environment against the competitors, so in order to be competitive enough, the management especially the owners come up with an affordable price in which the costumers were really looking for. The owners loves to see its costumers happily taking and eating their products because they value each one of them the most. 3. PLACE The environment of Alberj’s Eats-Time Restaurant that is located at Pusok, Lapu-Lapu City are quiet good even if there are a lot of competitors at the area. Pusok, Lapu-Lapu City really had a lot of entrepreneurs, specially at the area of Save More in which Chowking, Mang Inasal and other food industries are located, and also there are lots of people most specially those who works at the Mactan Export Processing Zone Access or (MEPZA). Since, business is all about taking risks also, the owners decided to took the area to build this restaurant because they really believe that this restaurant will bloom even there are a lot of competitors because it is different from other. The owners will take any challenges the environment will give to their business because that’s what entrepreneurs are for, to be open minded on what will happen and to do its best to make everything happen. [51] O 4. PEOPLE This restaurant wouldn’t be possible without people who takes control of it. The owners of Alberj’s Eats-Time Restaurant and the staffs will give their very best to achieve its Mission, Vision, Goal and Objective. The roles and duties that the owners assigned to their personnel should be done properly and in a good manner because it’s a good thing that a costumer will like, the good service, and also to avoid any tragedy. The owners also gave advice to their personnel to enjoy their duties or what they are doing to avoid pressure. The owners of the said restaurant treats their people as their family. So that all of them will able to help each other all the time and will have the coordination, teamwork, hard work and cooperation to have a good outcome. The owners also teaches their staffs to have a pleasing personality to the costumers in order to have a good feedback. 5. PROMOTION Alberj’s Eats-Time Restaurants way of promoting their product is through advertising the business specially in social media form, since we are in this Information Age were technologies truly revolutionize our lives, by the use of having a page on a social media app which is Facebook, the restaurant will be posting its promos, events, foods and any other activities and matters the restaurant contains. The restaurant will also give brochures or flyers to the costumers who will go inside the restaurant in order for them to know more about Alberjs Eats-Time Restaurant. [52] O 6. PROCESS/PACKAGING The process of making the products in the restaurant are safe due to its cleanliness that the restaurant really gives attention. Especially on each tools and kitchen utensils and proper attire one must have. The personnel who made the products specially the Chefs really follows safety precautions in order to avoid injuries or cuts. The owners also told and advised the makers of the product to be more delinquent enough to handle the tools used, and when it comes to distributing the products or dishes to the valued customers, it should be delivered properly and neatly in order to have the costumers impression and attraction to the restaurant because of its way of service. In the other hand, for the take out customers, the restaurant has an eco-friendly paper bag that is used in packaging for take-out foods, unlike other restaurant who uses plastics, the Alberj’s Eats-Time Restaurant uses a paper bag in order to help our mother nature clean and green. Figure No.6 for Paper Bag is attached on Appendices. 7. PHYSICAL EVIDENCE The staffs, employees and personnel of the said restaurant should dress well according to its position. In interacting with the costumers, the staffs and personnel should treat them with due respect and polite manner. In attracting customers, the environment of the restaurant should be eye-catching to those who enter, the owners of the restaurant really seeks for the best interior designer in cooperation with one of the owner of this restaurant Ms. Leneth Becira In serving [53] O the food, it is surely neat and has a good plating design in order for the costumers to be more satisfied and will have much appetite to eat the food served. [54] O VII. ORGANIZATIONAL PLAN (See Figure No.7 in Appendices) OWNER Managing risk is one of the owners’ most important functions in doing any major things to make it successful. In general, the owners’ initial responsibility for all the risks, s it is the owners decision is to execute the project or not. The owner has the ultimate responsibility for identifying, analyzing, mitigating, and controlling project risks. Including acceptance of the project risks, or modification, or termination of the project----all of which are project management risk activities. This is true, whether the project execution is managed by the owner or by other workers it is all under the owners’ supervision. The owner serves as the brain of the company or industry, it is the owner who has the higher rank and has the authority to do what would be the best for his/her company. SECRETARY Secretary serves as the right hand of the boss or owners, it is them who answers phone calls from someone. Manage daily, weekly, and monthly agenda and arrange the meetings and any other appointments. Also prepares and disseminate correspondence, memos and any important forms. To file and update contact information of employees, customers and suppliers. It is the secretary who checks the levels of office supplies and place appropriate orders. The secretary [55] O also handles the document expenses and in hand reports, and lastly, undertake occasional receptionist duties. STORE MANAGER The particular duties of a store manager will vary from store to store and from industry to industry, but in general, a store manager will be responsible for managing employee schedules and payroll; addressing any issues pertaining to sales figures; addressing employee firing, hiring, and performance issues; and delegating other responsibilities to ensure the store operates smoothly and successfully. The store manager will also often deal with customer complaints, communications with vendors, the management of loss prevention, and any other issues that may arise during day to day operations of the store. Most importantly, the manager adapts to a variety of situations to ensure the safety and satisfaction of both customers and employees. Depending on the size of the store, the store manager may be the only person with the keys to the store. This means he or she is responsible for opening and closing the store every day. A regular opening and closing routine will be established by the store manager, and such routines will usually include cleaning the store, stocking shelves, counting register drawers for accuracy, and ensuring that the store is ready for shoppers. ACCOUNTANT Accountants have a very important place in the finance and business industries. They examine the financial records of a business, ensure the accuracy [56] O of those records, and then prepare financial reports to leadership regarding the company’s profits and losses. They would also ensure taxes are paid and sent in on time. An accountant is one of the main players in any business that he or she works for, whether it is a large corporation or a small business. The accountant monitors and records the flow of money through a business or organization. It is the responsibility of the accountant to verify the accuracy of all money transactions and to make sure that all these transactions are legal and follow current guidelines. It may be that the accountant works for a company on a contractual basis to do the books or tax returns. They may also choose to work for private individuals and help them with their financial decisions, tax returns, or other money-related issues. ASSISTANT STORE MANAGER The assistant store managers’ role in this business is to assist whenever the Store Manager has something to do. And able to take charge if the store manager is not around. CHEF There is no question that kitchens are the domains of chefs. They oversee the day-to-day food preparation of restaurants and other eating places. As the boss in the kitchen, they orchestrate the movements of the cooks and other kitchen staff and handle concerns that customers may have against the quality or taste of the food being prepared. Contrary to what is commonly believed, the job of a chef isn’t only focused on the aspect of food preparation. Even before the restaurant doors start to open for business, chefs are already hard at work. For instance, they see [57] O to it that the work area is clean and that all the equipment is ready for use. It’s very important that the supplies and food ingredients are complete so chefs inspect that the pantries and refrigerators are well-stocked. If it isn’t or if a particular supply is running out, they place their orders to their suppliers. When the orders arrive, they see to it that these are fresh and fit for consumption. Chefs have to come up with recipes for their customers. While they may have their everyday staples, preparing the menu is an on-going and dynamic process. The food business can be fiercely competitive and they have to innovate so they can offer customers something new and stay on the map as far as customers’ palates are concerned. In the course of the restaurant’s regular operations, chefs see to it that everyone in the kitchen do their jobs. They ensure that their cooks make the food according to their instructions and that the serving sizes are uniform. They also see to it that everyone follows set sanitation and safety standards in the kitchen. Ensuring that everyone observes safety standards is very important as the kitchen can be a very dangerous place with all the stoves, knives and other implements that can cause fire or injure the workers. [58] O CASHIER A cashier's duties are dependent on their place of employment, but the following are some typical responsibilities: greet each customer in a positive manner enter purchases into cash register to calculate total purchase price assist customers in locating specific items request information or assistance using a paging system identify price of merchandise by using electronic scanners accept payment by either cash, cheque, credit, debit or voucher give correct change due to the customer issue a receipt resolve customer complaints rectify any price discrepancies handle refunds, exchanges, credits or rain checks count money in cash drawers at the beginning of the shift count money at the end of the shift and note any discrepancies calculate total payments received during the shift, and reconcile with total sales [59] O keep register area neat and stocked with necessary supplies assist in other areas of store; clean-up, shelf-stocking, keeping merchandise displayed in an orderly manner WAITER Waitresses, also called table servers, are restaurant or food service employees whose primary responsibility is to care for and assist patrons. The job often involves everything from managing seating and ensuring cleanliness to placing food orders, dealing with customer complaints and concerns, and handling payments and billing. Precise duties tend to vary by establishment, as different restaurants have different rules and structures. Customer service tends to be at the heart of the job no matter how though it is. HUMAN RESOURCE MANAGER An HR manager is the go-to person for all employee-related issues. This means HR manager duties will involve managing activities such as job design, recruitment, employee relations, performance management, training & development and talent management. The job of HR manager is important to business success. People are our most important asset and HR will be the one to ensure to have a happy and productive workplace where everyone works to realize the established mission and [60] O objectives. Promoting corporate values and shaping a positive culture is a vital aspect of a complete HR manager job description and specification. SECURITY GUARD Security Guard maintains the safety and security of the environment for customers and employees by patrolling and monitoring premises and personnel. STAFFS AND PERSONNEL These people plays a big contribution in this business, they are the ones who are there to help the others in the restaurant especially in assisting in doing the operation in Alberj’s Eats-Time Restaurant. [61] O VIII. FINANCIAL PLAN Projected Statement of Comprehensive Income See data attached on Appendices Alberj’s Eats-Time Restaurant Projected Statement Of Comprehensive Income Weekly Report Alberj’s Eats-Time Restaurant’s weekly projection of Financial Income sum up with the total sales of P51, 087 that came from the products that it has. With the total expenses of P40, 800, that came from the salary, taxes, water, electricity, telephone, licenses and transportation. The total amount of bills will be deducted to the total sales of the week to get the net income of P10, 287.00 Monthly Report Alberj’s Eats-Time Restaurants monthly report of Comprehensive Income has a total sales of P204, 348 from the different products offered and served to the customers. While P107, 300 is the total expenses in a month, from the different things the restaurant needs to pay; Salary, Taxes, Licenses,and Transportation. The total sales of the restaurant will be deducted by the total expenses to get the net income of P97,408 of the month. [62] O Annual Report of Comprehensive Income for Year 1 As the time flew, the restaurant gained a total sales about P2, 452,176 in 1 year. From the different products offered by the restaurant. The amount of P1, 287, 600 are the total expenses from different things that the restaurant needs to pay; Salary, Taxes, Water, Electricity, Telephone, Licences and Transportation. The amount of sales and expenses were deducted to get the net income of P 1,164,576 in year 1. Annual Report of Comprehensive Income for Year 2 Alberj’s Eats-Time Restaurants annual report of Comprehensive Income for year 2 gained a total sales of P29,426, 112. Came from the different poducts r the restaurant offered. The total of P15, 451, 112 was sum up by the total expenses that the restaurant should pay. Deducted to the total sales to get the net income of P13, 974, 912. Annual Report of Comprehensive Income for Year 3 As time flew, the restaurant gained a total sales of about P353,113,344 in a span of 3 years from the different products offered. P185, 414, 400 was the total expenses from the different things that the restaurant needs to pay. Deducted to the total sales and get the difference of P 165, 698, 944 as the net income of the year. [63] O Projected Statement of Financial Position Data for Financial Position attached on Appendices Alberj’s Eats-Time Restaurant Projected Statement of Financial Position Alberj’s Eats-Time Restaurants projected financial position has the total of P 240,345 of the Current assets on 1 month, and non-current assets of P675,000 with an over all total assets of P 915,345. This monthly projection of 1 month in the restaurant will be multiplied by 12 to get the 3 years projection. Current Liabilities and non-current is included too, with a total Projected current liabilities P240,345 non-current of P337,500. With the capital of P437,500 and has the total equity of P140,345 and get the total projected amount of P 915, 345 that will be multiplied to project a year total. Projected Break-Even Analysis Formula attached on Appendices The total projected sales that the restaurant has is P51,087.00 with a monthly expenses of P 40,800.00 to get the total of P 10, 287.00 and in order to cover up the expenses that is being paid by the restaurant monthly, The restaurant should sold at least 5 pcs. Of each products a day. In which the total sales of P51,087 should be divided by the net income which is P 10,287 is equal to 5. [64] O IX. TIME TABLE Milestone Start Date End Date Budget PIC Franchise 3/1/2019 3/3/2019 Php250,000 Angela Kitchen 1/1/2019 1/15/2019 Php100,000 Bryan Equipment and Purchase Set up Bank Account 1/1/2019 1/2/2019 Php1.5 Million Jean Elbeth Rey Small wares 1/1/2019 1/5/2019 Php15,000 Ronin Product Displays 2/25/2003 2/28/2003 Php 25,000 AET Corp Apply Licence Signs Liquor Purchase 1/6/2019 1/9/2019 Php10,000 Bryan Office ETC Corporation Start-up 1/4/2019 1/17/2019 1/10/2019 1/22/2019 Php7,500 Php100,000 Leneth Jean Fees Rey [65] O Attorney's Fees Paid 2/1/2019 2/26/2019 Php15,000 Jean Rey Set-up Insurance & 2/19/2019 2/22/2019 $3,000 Angela Deposits FirstMonth 3/1/2019 3/1/2019 Php20,000 Angela 3/2/2019 3/10/2019 3/7/2019 3/14/2019 Php10,000 Php35,000 Ronin Equipment Computer Food Liquor in Place 3/9/2019 3/13/2019 Php5,000 Bryan Food, Drinks Liquor 3/8/2019 3/8/2019 Php14,000 Bryan Advertising Opening 2/20/2019 2/20/2019 Php4,000 Leneth Crew MGRs at HR 1/10/2019 4/15/2019 Php20,000 Jean Rent Deposit Install Set up Kitchen Office/ Ordered Rey Installation 3/1/2019 3/5/2019 Php12,500 Angela 3/6/2019 3/9/2019 Php6,000 Leneth 3/15/2019 3/1/2019 3/15/2019 Php12,000 3/5/2019 All Angela aaSoftware System Walls Floors AET Triple J Construction Inc. Opening Night Trial Run Total Php1,500,774,500.00 [66] O X. APPENDICES Figure 1. Business Floor Plan [67] O Figure No.2 Dining Department Flow of Operaiion Figure No.3 Flow of Operation for HR Department [68] O Purchase of Products needed Once the products has reached its reorder point, it is time for reorder to replenish the supply. Once the product is received, it should be stored in the proper and suitable storage. Products should be tracked and checked if it s=is enough for the demand of costumer Once the product is stored, it can now be used to have now the outcome. Figure No.4 Inventory Department Flow of Operation [69] O Prepare and examine financial records. Provides the same services for individuals, heloing to create plans of action for improved financial wellbeing. Making sure that records are accurate and taxes are paid properly. Performs the overview of financial operations of a business in order to run effeciently Figure No.5 Accounting Department Flow of Operation [70] O Figure No.6 Alberj’s Eats-Time Restaurant Paper Bags [71] O ORGANIZATIONAL PLAN CEO SECRETARY EXTERNAL AUDITOR FINANCE DEPARTMENT ACCOUNTANT MARKETING DEPARTMENT STORE MANAGER ATTORNEY/ LAWYER HR DEPARTMENT HR INTERVIEWING OFFICER ASSISTANT STORE MANAGER OPERATION DEPARTMENT OPERATION DEPARTMENT (DINING) (KITCHEN) CASHIER WAITER AND STAFFS Figure No.7 Alberj’s Eats-Time Restaurants Organizational [72] CHEF WINDOW STAFFS AND PERSONNNELS O Figure No. 8 Weekly Report of Comprehensive Income ˼Alberj’s Eats-Time Restaurant Projected Statement of Comprehensive Income For the Week Sales (refer to Notes#1) P 51, 087 Less: Expenses Salary P 26,000 Taxes 2,000 Water 1,500 Electricity 1,800 Telephone 1,000 Licenses 8,000 Transportation 500 Total Expenses P40, 800 `NET INCOME P 10,287 Notes#1 (Summary of Sales) Main Dishes Beef Steak Ultra (P299@5pcs) P 1,495 Smoked Beef (P299@7pcs) 2,093 [73] O Pork Mechado (P199@4pcs) 796 Caramelized Pork (P199@4pcs) 796 Crispy Pork Cutlets (P199@4pcs) 796 Chicken &Vegetable Cous (P199@5pcs) 995 Chicken Tilaf Traybake (P219@10pcs) 2,190 Kerala Fish Curry(P199@25pcs) 4,975 Grilled Sword Fish Steaks (P199@15pcs) 2,985 Sheet Pan Lemon Herb Tuna (P199@18pcs) 3,582 Southwestern Vegetable Medley (P189 @15 pcs) 2,835 Skinny Brocolli Stir Fry (P189@22pcs) 4,158 Baked Lemon Chicken (P219@9pcs) 1,971 Total Sales P Cocktails Mojito (P60@5pcs) P 300 Tequilla Sunrise (P60@10pcs) 600 Bloody Mary (P60@8pcs) 480 Cape Cooder (P60@10pcs) 600 Special Margarita (P60@9pcs) 540 Screwdriver (P60@10pcs) 600 Total Sales: P 3,120 [74] 29, 667 O Drinks Iced Coffee (P60@10pcs) P 600 Hot Tea (P60@4pcs) 240 Raspberry Iced Tea (P60@4pcs) 240 Freshly brewed Ice Tea (P60@5pcs) 300 Lemonade (P60@6pcs) 360 Juice Drink (P60@ 5pcs) 300 Milk (P60@5pcs) P 300 Hot Chocolate (P60@9pcs) 540 Tutti Fruit (P60@9pcs) 540 Sprint (P60@10pcs) 600 Total Sales: P 4,020 Milkshakes Root Beer Float(P60@15pcs) P 900 Orange Cream Sicle (P60@10pcs) 600 Thick Cold Milkshake (P60@9pcs) 540 Premium Shakes (P60@8pcs) 480 Total Sales: P 2, 520 Wine (60 per glass) Robert0 Mondawi Cabernet (P60@10pcs) P 600 Robert Mondawin Chardonay (P60@10pcs) 600 [75] O Robert Mondawi Merlot (P60@8pcs) 480 Robert Mandawi Zinfandel (P60@9pcs) 540 Beringer White Zifander (P60@9pcs) 540 Total Sales: P 2,760 American Beer Bud Light (P200@5pcs) P 1,000 Cooks Light ( P200@6pcs) 1,200 Laguinitas (P200@5pcs) 1,000 Sam Adams (P200@2pcs) 400 Siera Nevada (P200@8pcs) 1,600 Blue Moon (P200@4pcs) 800 Corona (P200@3pcs) 600 Heineken (P200@12pcs) 2,400 Total Sales: P Overall Total Sales: P 51, 087 [76] 9,000 O Figure No. 9 Monthly Report of Comprehensive Income Alberj’s Eats-Time Restaurant Projected Statement of Comprehensive Income For the month ending Sales P 204,348 Less: Expenses Salary P 52,000 Taxes 8,000 Water 4,500 Electricity 4,800 Telephone 4,000 Licenses 32,000 Transportation 2,000 Total Expenses (P 107,300) NET INCOME P 97, 048 [77] O Less Year 1 Year 2 Year 3 Salary 624,000 7,488,000 89,856,000 Taxes 96,000 1,152,000 13,824,000 Water 54,000 648,000 7,776,000 Electricity 57,600 691,200 8,294,400 Telephone 48,000 576,000 6,912,000 Licenses 384,000 4,608,000 55,296,000 Transportation 24,000 288,000 3,456,000 Expenses Figure No. 10 Year 1 Report of Comprehensive Income ˼YEAR 1: Alberj’s Eats-Time Restaurant Projected Statement of Comprehensive Income For the year ending _____ Sales Less: Expenses Salary Taxes Water Electricity Telephone Licenses Transportation Total Expenses `NET INCOME P 2,452,176 P 624,000 96,000 54,000 57,600 48,000 384,000 24,000 (P 1,287,600) P 1,164,576 [78] O Figure No. 11 Year 2 Report of Comprehensive Income Year 2: Alberj’s Eats-Time Restaurant Projected Statement of Comprehensive Income For the year ending _____ Sales Less: Expenses Salary Taxes Water Electricity Telephone Licenses Transportation Total Expenses `NET INCOME P 29,426,112 P 7,488,000 1,152,000 648,000 691,200 576,000 4,608,000 288,000 (P 15,451,200) P 13, 974, 912 Figure No. 13 Year 3 Report of Comprehensive Income ˼YEAR 3: Alberj’s Eats-Time Restaurant Projected Statement of Comprehensive Income For the year ending _____ Sales Less: Expenses Salary Taxes Water Electricity Telephone Licenses Transportation Total Expenses `NET INCOME P 353,113, 344 P 89,856,000 13,824,000 7,776,000 8,294,400 6,912,000 55,296,000 3,456,000 (P 185,414,400) P 167,698,944 [79] O Figure No. 12 Monthly Projected Statement of Financial Position Alberj’s Eats-Time Restaurant Projected Statement of Financial Positions For the month ending _____ ASSETS: LIABILITIES: Current Assets: Current Liabilities: Cash P 204, 345 Accounts Receivables Accounts Payable P 200,345 8,000 Other Payables Supplies 11,000 Merchandise Inventory 12,000 Prepaid Expenses 5,000 40,000 Total Current Liabilities: P240, 345 Noncurrent Liabilities Total Current Assets: P240,345 Loans Payable 300,000 Long term Payable 37,500 Noncurrent Assets: Furnitures & Fixtures Total Noncurrent Liabilities : P337,500 P 55,000 Equipment/Machineries 20,000 Total LIABILITIES Vehicles 150,000 EQUITY: Land 200,000 CAPITAL Building 250,000 TOTAL EQUITY: P140, 345 437,500 Total Noncurrent Assets: P675, 000 Total ASSETS P 915,345 Total Liabilities & Equity: P915, 345 [80] O Figure No. 14 Year 1 Projected Statement of Financial Position Alberj’s Eats-Time Restaurant Projected Statement of Financial Positions For the Year (1) _____ ASSETS: LIABILITIES: Current Assets: Current Liabilities: Cash P 2,452,140 Accounts Receivables Accounts Payable P 2,404,140 96,000 Other Payable 480,000 Supplies 132,000 Total Current Liabilities: 2,884,140 Merchandise Inventory 144,000 Prepaid Expenses 60,000 Total Current Assets: P2,884,140 Noncurrent Liabilities Loans Payable 3,600,000 Long term Payable 450,000 Noncurrent Assets: Furnitures & Fixtures Total Noncurrent Liabilities : P4,050,000 P 660,000 Equipment/Machineries 240,000 Total LIABILITIES Vehicles 1,800,000 EQUITY: Land 2,400,000 CAPITAL Building 3,000, 000 TOTAL EQUITY: 1,684,140 Total Noncurrent Assets: Total ASSETS P 10,984,140 5,250,000 8,100,000 Total Liabilities & Equity: P10,984, 140 [81] O Figure No. 15 Year 2 Projected Statement of Financial Position Alberj’s Eats-Time Restaurant Projected Statement of Financial Positions For the Year (2) _____ ASSETS: LIABILITIES: Current Assets: Current Liabilities: Cash P 29,425,680 Accounts Receivables 1,152,000 Accounts Payable P 28,849,680 Other Payable 5,760,000 Supplies 1,584,000 Total Current Liabilities: 34,609,680 Merchandise Inventory 1,728,000 Prepaid Expenses 720,000 Total Current Assets: P34,609,680 Noncurrent Liabilities Loans Payable 43,200,000 Long term Payable 5,400,000 Noncurrent Assets: Furnitures & Fixtures Total Noncurrent Liabilities : P48,600,000 P 7,920,000 Equipment/Machineries 2,880,000 Total LIABILITIES Vehicles 21,600,000 EQUITY:Land 28, 800,000 CAPITAL Building 36,000, 000 TOTAL EQUITY: 20,209,680 Total Noncurrent Assets: Total ASSETS 62,400,000 P 131,809, 680 97,200,00 Total Liabilities & Equity: P131,809,680. [82] O Figure No. 16 Year 3 Projected Statement of Financial Position Alberj’s Eats-Time Restaurant Projected Statement of Financial Positions For the Year (3) _____ ASSETS: LIABILITIES: Current Assets: Current Liabilities: Cash P 353,108,160 Accounts Receivables Supplies 1,152,000 Accounts Payable P346,196,160 Other Payable 69,120,000 13,824,000 Total Current Liabilities: 415,316,160 Merchandise Inventory 20,736,000 Prepaid Expenses 8,640,000 Total Current Assets: P415,316,160 Noncurrent Liabilities Loans Payable 518,400,00 Long term Payable 64,800,00 Noncurrent Assets: Furnitures & Fixtures Total Noncurrent Liabilities : P583,200,000 P 95,040,000 Equipment/Machineries 34,560,000 Total LIABILITIES Vehicles 259,200,000 EQUITY: Land 345,600,000 CAPITAL Building 432,000,000 TOTAL EQUITY: 242,516,160 Total Noncurrent Assets: Total ASSETS P 1,581,716,160 748,800,000 1,166,400,000 Total Liabilities & Equity: P1,581,716,160 [83] O Break-Even Analysis BREAK EVEN POINT: TOTAL SALES FIXED COST BREAK EVEN POINT: P 51, 087 P 40,800 DIFFERENCE: BREAK EVEN POINT: = P 10, 287 P 51,087 P10, 287 TARGET NUMBER OF SALES PER PRODUCTS: =4.966..or 5 [84]