Documente Academic
Documente Profesional
Documente Cultură
EXECUTIVE SUMMARY
plan
BUSINESS BACKGROUND
2.3 Vision/Mission/Objectives/Logo
2.3.1 Vision
The vision of Mix & Tast Garden is to get a net profit of RM350
and become the most popular stall on Expo day.
2.3.2 Mission
Our mission is to serve customers with halal, fresh, healthy, clean
and delicious food products with reasonable price. We are going
to achieve this mission by providing the high quality food product
and customer service to our consumers and spread the concept of
Healthy, Safety and Worthy at the same time.
2.3.3 Objectives
The objectives of our company are listed as follows:
a To make our food products as one of the top must-try foods at
APK as well as gain maximum profit.
b To serve healthy, safe-consuming and worth-buying foods that
is affordable by lecturers, students and outsiders and at the
same time to increase the awareness of consuming healthy
diet especially among the youths in university.
c To develop soft skills among members, team work spirit,
responsibility and attentiveness among members.
d To gain experiences in the field of entrepreneurship.
2.3.4 Logo
ADMINISTRATION/MANAGEMENT PLAN
ANAK
Secretary
4.2 Organizational Chart and StructureKASRINA
PULAI ANAK
KASRINA
PULAI
An organization chart shows the role of each group member in our
Financial Controller
KOK
CHOONController
HEAN
Financial
company.
LAI CHAI
YINHEAN
KOK
CHOON
LAI CHAI YIN
Product and Packaging
KOH KAE
Product
and JUN
Packaging
Manager/ Team
JOANNA
KOH OOI
KAELAY
JUN
Vice Manager
Leader Team
KUANOOI LAY
Manager/
JOANNA
KEK Vice
LINGManager
CHING
Leader
KO YONG
QUAN
KUAN
KEK LING CHING
KO YONG QUAN
Logistic
LAI XIN
YEE
Logistic
LAI XIN YEE
Sales and Marketing Managers
IZZAH
AMIRAH Managers
5
Sales
and Marketing
KHO
HUIAMIRAH
XIAN
IZZAH
JOANE
GOHUI
KAIXIAN
XIN
KHO
KARIN
CHIAM
JOANE
GOYIIN
KAI SZE
XIN
KARIN CHIAM YIIN SZE
Gender
Questions
Yes
No
30
24
23
20
10
18
12
115
35
Question1
Question2
Question3
Yes
Question4
Question5
No
Part B Questions
35
30
25
20
15
10
5
0
Question 1
Question 2
Yes
No
flavor sauce and rojak sauce can be the sauce on the crispy tofu.
The ingredients inside the tofu can add more ingredients such as
meat, sliced fried egg and kiwi. For the drinks, they suggest that
there are a variety of drinks that can be chosen by consumer and
some fruit cube can be added to increase the mouth feel.
5.2 Share Market
Probability of share market for Mix & Tast Garden is very low since
it is a small business and only run for one day. Furthermore, there
are many stalls competing.
5.3 Competitors Analysis
There are competitors proposing the similar idea as our companys
products but preparing and operating in different ways.
A. Drinks
9
Product
Variation
Packagin
g
Promotio
n
Lohan Co.
Lohan Jumbo
Consist
of
11
types
of
ingredient to be chosen based
on customers preference:
1. Barley
2. Red bean
3. Sago
4. Grass jelly
5. Chendol
6. White Fungus
7. Jelly
8. Sweet potato ball
9. Longan
10.Peach
11.Nata de Coco
Lohan tea will be packed in
plastic bowl with cover and
plastic spoon will be provided.
RM3.00 per cup of drink (with 4
ingredients)
Promotion:
RM3.00 per cup of drink with
additional 1 extra ingredient.
B. Tofu
Product
Variation
VirbViet
10
Packagin
g
Promotio
n
- Honey dew
- Apple
- Peanut powder
- Molten chocolate
Thai Chili Vegetables Tofu:
- Yam Bean
- Beansprout
- Carrot
- Japanese Cucumber
- Red Onion
- Peanut powder
- Thai Chili sauce
Tofu will be packed in brown
paper wrap.
RM1.50 per Tofu.
Combo Set:
1. 2 pieces of Tofu and a drink
at RM4.00
3. Cucumber
4. Carrot
5. Cabbage
Customer can choose their
own
desire
sauces,
combination of mayonnaise
with :
1. BBQ sauce
2. Rojak
3. Sweet or Sour
4. Tom Yam
Brown paper fold in cone
shape if eat on the spot and
brown paper wrap if take away.
Preorder with RM1.50 per
piece.
Combo Set (offer only during
sales):
1. 3 pieces at RM5.00
WEAKNESSES
Most members are still new in
business of entrepreneurship.
Lack
of
experience
and
confidence to sell own handmade products.
Modal of products are high.
11
6.0
THREATS
A lot of competitors from
others group and outsiders
selling food and beverage.
Competitors from outside have
more experiences and capital
than us in entrepreneurship.
Some competitors from outside
who have their own reputation
will treats our business as our
company are still new and
customers have more confident
to those outside competitors.
Price setting are limited as
most of our target customers
are students which have low
purchasing power.
MARKETING PLAN
Pricing Strategy
12
tofu and jelly soda juice will be sold at only RM 1.50and RM 2.00
respectively. While our set meal which contains 2 tofu and 1 cup
of jelly soda juice can be obtained at only RM 4.50.
ii.
Promotional Strategy
iii.
Marketing Programs
13
Items
Dried
Tofu
(Thai
sauce/
Chocolate)
Jelly Soda Juice (Apple/ Orange)
Combo Set (Pre-order/Coupon)
Combo Set (Buy on Spot)
Total
Quantity
Total cost
(RM)
200
300.00
100
70
30
200.00
280.00
135.00
915.00
Price (RM)
5.00
Pens
3.00
Others
2.00
14
TOTAL
7.0
10.00
OPERATION PLAN
15
Raw materials
Unit
price
Items
(RM)
Dried Tofu
0.30
Peanut (100g per package)
1.50
Cooking Oil
13.50
Bean Sprout
2.50
Cabbage per kg
2.00
Japanese Cucumber per kg
4.00
Red Onion per kg
3.50
Yam Bean
2.00
Carrot per kg
4.00
Thai Sauce (per bottle)
4.80
Apples (green/red)
1.00
Honeydew per kg
4.00
Banana per comb
4.00
Cocoa Powder (500g per 6.00
Quantity
400
6
1
1
1
1
1
1
1
3
9
1.5
1.5
1
Amount
(RM)
120.00
9.00
13.50
2.50
2.00
4.00
3.50
2.00
4.00
14.40
9.00
6.00
6.00
6.00
16
package)
Sugar per kg
Condensed Milk
Konnyaku (20g per package)
Ice Cream Soda
Ice
Concentrated Apple Juice
Concentrated Orange Juice
3.00
3.00
3.00
3.50
5.00
11.00
11.00
1
1
15
15
4
1
1
Total Cost
3.00
3.00
45.00
52.50
20.00
11.00
11.00
347.40
Packing Materials
Items
Straw (30 pcs)
Tissue Paper
Cups (100pcs)
Total amount
Grand Total
Unit
(RM)
1.00
4.20
25.00
price
Quantity
7
2
2
Amount
(RM)
7.00
8.40
50.00
65.40
412.80
FINANCIAL PLAN
17
Dried Tofu
Peanut
Cooking Oil
Bean Sprout
Cabbage
Cucumber
Onion
Yam Bean
Carrot
Thai Sauce
Apple
Honeydew
Banana
Cocoa Powder
Sugar
Condensed Milk
Konnyaku
Ice Cream Soda
Ice
Concentrated
juices
Total cost
0.52
Cost of Each Packing Material
Tissue Paper
0.02
Straw
Cups
Total amount
0.02
Grand Total
0.54
0.52
0.11
0.11
0.70
1.74
0.04
0.25
0.29
0.98
0.04
0.04
0.25
0.33
2.06
0.02
0.02
0.54
Combo
Set
0.60
0.05
0.07
0.01
0.01
0.02
0.02
0.01
0.02
0.07
0.05
0.03
0.03
0.03
0.02
0.02
0.23
0.26
0.10
Total
cost
(RM)
Cost of Products
18
Dried
Tofu
(Thai
sauce/
Chocolate)
Jelly Drinks (Apple/ Orange)
Combo Set
Total Cost
Other Expenses
Stall rental
Transportation fees
Stall decoration expenses
0.54
200
108.10
0.98
2.06
100
100
98.30
206.40
412.80
25.00
50.00
10.00
25.00
50.00
10.00
sponsored
Utensils
Ice keeper
Total Expenses
Grand Total
10.00
10.00
sponsore
d
1
1
0.00
10.00
10.00
105.00
517.80
Dried
Tofu
(Thai
sauce/
0.72
Chocolate)
Jelly Drinks (Apple/ Orange)
0.99
Combo Set
2.75
Total
Total cost
(RM)
200
143.80
100
100
99.00
275.00
517.80
Total cost
(RM)
1.50
200
300.00
2.00
4.00
4.50
100
70
30
200.00
280.00
135.00
915.00
Description
Sales:
Thai Sauce Dried Tofu
Chocolate Dried Tofu
Jelly Drinks
Combo
Set
(Pre-order/
Coupon)
Combo Set ( Buy on Spot)
(RM)
(RM)
150.00
150.00
200.00
280.00
135.00
915.00
(0.00)
915.00
54.00
54.00
98.30
206.30
412.60
502.40
GROSS PROFIT
Less: Operating expenses
stall rental
stall rental expenses
utensils
ice keeper
transportation fees
Total expenses
NET PROFIT
25.00
10.00
10.00
10.00
50.00
(105.00)
397.40
Amount(RM)
Total
amount(RM)
Cash received
i.
ii.
Total cash received
Less: Cash payment
Cost of goods sold
Operating expenses
Total cash payment
Cash balance
Capital
Sales
600.00
915.00
1515.00
412.80
105.00
517.80
997.20
20
RM
RM
0.00
Current Assets
Cash
997.20
997.20
FINANCED BY:
Owner's Equity
Capital
Net Profit
600.00
397.20
997.20
Liabilities
Loan
0.00
997.20
397.20
12
= RM 33.10
Percentage of profit =
RM 397.20
X 100
RM 600
= 66.20 %
21
9.0
RISK MANAGEMENT
purchase our product before EXPO day. We will also sell our product
in combo set which has discounts and promotion to attract more
buyers. For examples, we are selling 2 pieces of tofu at RM2.50
instead of RM 3.00 (the original price of 1 tofu is RM 2.)
Risk 4: Facilities
We will face the problem of no electricity supply on EXPO day since
our raw ingredients need to store in refrigerator to maintain the
freshness. Water supply also not provided on EXPO day.
Solution: Our product will be prepared and ingredients will be
washed in FMSP lab and then deliver to stalls to maintain the
freshness of product. Besides, we will bring water to the stall for
washing the apparatus such as knife and plate.
Risk 5: Loss
Our stall will face risk of loss if the sales of our product are not good
on EXPO day due to less demand of buyer.
Solution: Since our capital is RM 600, we make a target which is
sells about RM 600 pre-booking before EXPO day so that we can
decrease the risk for facing loss. Besides, we will order our
ingredients based on the response of pre-booking too so that the
quantities of our products is under controlled.
23
10.0 CONCLUSION
Dried tofu with either combination of vegetables or fruits is the
creative idea of all members in our group after few discussions. We
wish to create awareness among students to eat healthy besides to
make profits from EXPO day. We are putting great commitment in
our first business.
Business proposal is important to guide us in order to succeed in a
business. We need to plan before we want to start a business. On
the other hand, our attitude play a crucial role in this business.
Every member has to put in more effort and willing to sacrifice their
time when starting the business such as preparation of ingredients,
decoration of stalls and promoting the product on EXPO day. It is
definitely not easy to start a business but we are giving support and
encouragement to each other. We are expected to learn from pain
as we might not be able to meet net profit or our products are
criticized by consumers. However, we are willing to accept the
mistakes and criticise from others. We believe that our soft skills will
be improved and developed after this EXPO day and this will help us
in future.
References:
Andrew Leong Fook Chee, Wong Sei Van. 2010. Business Accounting.
Pearson Malaysia Sdn. Bhd.
24
T.2012.
Entrepreneurship-Born,
Made
and
Educated. Intech.
Pearson Prantice Hall: Australia.
Sarimah
Hanim
Aman
Shah,
Abdul
Rashid
Mohd
Ali.
2011.
Ko Yong Quan
BN 13110081
25
Gender
Position
Education
Experience
Skills
Role
Male
General Manager
Bachelor of Food Science and Nutrition
Part time promoter
Good in planning, managing and promoting skills
-Provide a plan on the task needed to be achieve
in every meeting.
-Ensure every committee play their own role
clearly.
-Provide assistance to the committee when they
are in need.
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
BN13110083
Male
Treasurer
Bachelor of Food Science and Nutrition
Treasurer of uniformed unit in form 6
Good in financial management skill.
-Control company capital and give suggestions to
reduce modal for operation and products.
- Ensure the financial condition of company is
under control.
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
27
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
28
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
Name
Matrix no.
Gender
Position
Education
Experience
Skills
Role
29
Activities
Formation
Company
of
8/
9
1
4/
9
15
/9
21
/9
22
/9
-2
8/
9
29
/9
5/
10
06
/1
012
/1
0
13
/1
019
/1
0
20
/1
026
/1
0
27
/1
002
/1
1
03
/1
109
/1
1
10
/1
116
/1
1
Planning
for
14
Business Idea
Information
Gathering
Verification
of
materials
and
costs
Testing of the
products
Business
Idea
Presentation
Conformation of
business idea
Verification
of
Location
Carry
out
survey
Preparation of
Duty Rooster
Proposal
Preparation
Meeting
with
Supervisor
Submission of
Proposal
Production
of
Flyers
and
Poster
21
21
2
1
1
1
7
1
21
20
1
14
30
17
/1
123
/1
1
24
/1
130
/1
1
01
/1
207
/1
2
Promotion
Online
and
Among Friends
Selling
Pre
Order Coupon
Purchasing
of
Materials
EXPO Practicum
Activity
Preparation of
Practicum
Report
Submission
Submission
Practicum
Report
Submission
14
7
2
2
of
Presentation
Business Report
Appendix 3
Questionnaire
Gender:
31
Yes
No
PART B:
1. Do you have any other suggestions for the ingredients of
these products?
2. One set of this product (1 Fruit Tofu + 1 Vege Tofu + 1 Soda
Fruit Drink) costs RM4.50. Do you the price of this combo set
is reasonable and acceptable?
32
Appendix 4
Workforce planning
Date: 23 Nov 2014 (Sunday)
Purchasin
g
Job description
Location
Market
KK
Person-incharge
1. Ko Yong
Quan
2. Kek Ling
Ching
3. Lai Xin Yee
Time
10am
1. Cut tofu
2. Cut ingredients
such as fruits and
vegetables
Delivery
Preparing
and
packagin
g
1.Making chocolate
sauce
2.Making jelly soda
juice
3. Fried tofu and
peanut
4.Pack the tofu
Business
Location
Person-incharge
1 Borneo 1. Ko Yong
Quan
2. Kek Ling
Ching
3. Lai Xin Yee
4. Kasrina Ank
Pulai
SSMP,
1.Ko Yong Quan
1Borneo 2.Kek Ling
Ching
3.Lai Xin Yee
4.Kasrina Anak
Pulai
FSMP
1.Ko Yong Quan
2.Kek Ling
Ching
3.Lai Xin Yee
4.Koh Kae Jun
Time
Stall
8.00am
12.30p
m
DKP
Lama
1. Ko Yong
Quan
2. Kasrina Anak
Pulai
4.00am
5.00am
6.00am
2. Kek Ling
Ching
2nd
preparati
on
Business
Business
FSMP
11.30a
m
12.30p
m
Stall
1. Joanna Ooi
Lai Kuan
2. Izzah
Amirah
12.30p
m
5.00pm
DKP
Baru
Stall
3. Kho Hui
Xian
4. Koh Kae Jun
1. Kok Choon
5.00pm
Hean,
Appendix 5
Business location map (G3)
34
35
36
37