Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
In Partial Fulfillment
of the Requirements for the Degree
Bachelor of Science in Accountancy
by
ABELLERA, GUILA
ABUEVA, ANGELYN
FONTANILLA, LUIS CHRISTIAN
LOPEZ, JOHN PAUL
MEDINA, REYNAN
TRINIDAD, VENIZA JOY
VEGA, JAMES BRYAN
May 2020
i
ACKNOWLEDGEMENT
Deepest appreciation and gratitude for the help and support are extended
this study:
valuable comments, and constant supervision during this study. His dedication
To Engr. Sonny Cardoza for lending us his precious time and expertise in
To the Trinidad family for their hospitality shown and time spent during the
To our parents, friends, and colleagues for their unwavering effort to boost
Finally, to the Almighty God, who gave us the wisdom, strength and
patience necessary to complete this study. All of these would not have been
ii
TABLE OF CONTENTS
Page
No.
TITLE PAGE………………………………………….………………………… i
ACKNOWLEDGEMENT……………………..……………………………….. ii
LIST OF FIGURES…………………………………………………………..… x
I. PROJECT SUMMARY
Business Name……….………………………………………………......... 4
Business Logo………..………………………………………………......... 4
Business Location………………………………………………………...... 6
o Marketing Aspect…………………………………………………… 7
o Management Aspect……………………………………………….. 7
o Technical Aspect……………………………………………………. 8
o Financial Aspect…………………………………………………….. 8
o Socio-economic Aspect……………………………………………. 9
Investment Cost……................…………………………………………… 11
Mode of Financing……................………………………………………… 11
iii
II. MANAGEMENT ASPECT
Project’s Timetable…………………………………………...................... 22
Organizational Chart………………………………………........................ 23
Manpower Requirements………………………………………................ 24
Salary Scale…………………………………………………….................. 29
Other Benefits………………………………………………….................. 30
Organizational Policies 21
o Recruitment Policies……………….…........................................ 33
o Employment Policies….……………………............................. 35
o Termination Policies……..………………………...................... 35
o Policy on Attendance……..………………………………………… 40
Internal Control
o Physical Control…………………………..………………………… 48
o Financial Control………………………….………………………… 49
iv
o Payroll Controls…………………………...………………………… 53
o Purchase Process..………………………………………………… 56
o Pre-Production Process…..……………………………………….. 63
o Production Process…..……………………………………………. 39
o Selling Process…………………………………………………….. 65
Production Schedule……….……………………………………………. 67
Production Capacity………..……………………………………………. 72
Manpower Schedule……….………………………………………………. 73
Business Location……….…………………………………………………. 74
v
o Office Machinery and Equipment…………………………………. 87
o Production Tools……….…………………………………………. 94
o Kitchen Supplies………………….………………………………… 97
o Office Supplies……………..……….……………………………… 99
Product Cost
APPENDICES
REFERENCES…………………………………………………………………. 141
vi
LIST OF TABLES
Table Page
Title
No. No.
1 Investment Cost…………………………………………………… 10
3 Manpower Requirements………………………………………… 24
4 Salary Scale……………………………………………………….. 31
5 Employer’s Share…………………………………………………. 31
6 Employee’s Share………………………………………………… 32
7 Work Schedule……………………………………………………. 32
12 Minor Offenses…………………………………………………….. 46
13 Major Offenses…………………………………………………….. 47
18 Production Schedule……………………………………………… 67
19 Store Schedule……………………………………………………. 68
20 Office Schedule…………………………………………………… 68
vii
21 Time and Motion Study…………………………………………… 69
25 Production Capacity………………………………………………. 72
26 Manpower Schedule……………………………………………… 73
33 Production Tools……………………………..……………………. 94
34 Kitchen Supplies……………………………..……………………. 97
35 Office Supplies……………………………..……………………… 99
viii
44 Total Direct Labor Cost…………………………………………… 110
ix
LIST OF FIGURES
Figure Page
Title
No. No.
1 Business Logo………………………………………………….… 4
5 Organizational Chart……………………………….……………... 23
11 Selling Process……………………………………………………. 65
x
PROJECT
SUMMARY
1
Background of the Study
considered the fastest growing industry in the global market. In fact, from 2016 to
2018, the overall sales in the sector rose at a Compound Growth Rate (CGR) of
2016, the industry recorded Php 539.9 billion with 84,503 food outlets operating
in the country (Masigan, 2019). Masigan (2019) further added that in 2019, the
food service industry was seen to reach Php 616 billion with 3,126 more food
of the revenues from the sector came from full-service restaurants, which
quick-service restaurants, street stalls and kiosks, cafés and bars, and 100%
new ideas to customers, the competition is expected to tighten in the food service
First, with the 109 million population in the Philippines and the presence of
markets offering different kinds of dishes especially Filipino foods. Second, the
demands and needs of consumers in the Philippine market are changing. Filipino
consumers are becoming more sophisticated in the food they eat (Euromonitor
International, 2019), looking for new restaurants that will give them variety of
foods and quality experience, and desire convenience. Lastly, the purchasing
2
power of consumers is influenced by factors such as the urbanization, changing
lifestyle and increasing salaries. Players in the food service industry are
constantly improving their products and developing new ones in able to adapt
booming market of the sector and the changing demands of the consumers
buffet restaurants in the country enabled the customers to eat a wide variety of
foods and drinks for a flat-rate price. Moreover, players in the industry have come
up with new and exciting ideas to attract the consumers: restaurants in a plane
and cafés where customers can play board games to mention a few. More than
the food, consumers nowadays desire more for utility and unique experience
Taco Lab offers the customers a fusion of Mexican and Filipino cuisine.
The highlight of this proposed business is the experience the customers will get
combinations that will satisfy their tastes. Benchmarked with the business
scheme of Subway, customers may choose the type of taco and the meat,
vegetables, and other inclusions they want to have on it. The twist is that the
3
With the busy school and work environment suppressed by the heavy
country, the business aims to cater students and employees who seek for a new
and exciting experience, a place where they can eat foods that are of quality and
delighting to their palettes, and which will give them their money’s worth.
Business Name
The business name, Taco Lab, was inspired by the experimental and
products are patronized by the people but also the significant value of the
services they offer, Taco Lab emphasizes the utility it can provide to the
customers. Herein, the customers’ greatly diverse preferences are taken into
Business Logo
Figure 1
Business Logo
4
The business logo holistically depicts the product that the business offers
while the context of the flask particularly gives an intriguing yet instinctive insight
about the scheme of the business. The flask signifies the laboratory-like
experience Taco Lab wants its customers to delight in. Notably, the flask
contains something – a milk tea, which is chosen by the proponents of this study
to be the complement of the taco dish. Moreover, the logo accentuates the words
Taco Lab offers a fusion of Mexican and Filipino food. It highlights that the
typical Filipino viands do not only match with rice to which we are accustomed of,
but also to the zesty food of Mexicans – the taco. Customers are able to choose
complement their tacos with, such as adobo flakes, humba, bistek and
hamonado. The product brings the taste of Mexican dishes to our Filipino viands
environment, students yearn for something new and seek for a place where they
can take the things slow. Taco Lab provides superior service to customers by
5
Form of Business Organization
consisting of general partners and a managing partner. After complying with legal
requirements and submitting the necessary documents, Taco Lab will be duly
Business Location
BUSINESS
LOCATION
Figure 2
Vicinity Map of Business Location
Figure 3
Facade of Business Location
6
Taco Lab is a restaurant with a floor area of 58 square meters, which will
etc.) made the business location accessible enough by its target market.
serves a fusion of Mexican and Filipino food, highlighted with the restaurant’s
objectives:
A. Marketing Aspect
style of operation
proposed business
B. Management Aspect
business proposal
7
2. To identify the legal requirements and business permits needed in order to
work hours
6. To arrive with basic and standard company policies that will serve as a
operations
5. To develop a layout for premises that will maximize the business space
proposed product
D. Financial Aspect
8
2. To estimate the minimum initial capital requirements in establishing the
proposed business
financial statements
projections
E. Socio-Economic Aspect
1. To identify the taxes, laws, and regulations that could influence the
business
4. To identify the best possible price of the product that the target market can
afford
5. To identify health concerns that may arise with the proposed business,
9
Investment Cost
Table 1
Initial Investment Costs
Inventory 600,000
Capital Expenditures
10
Mode of Financing
General partners shall pool funds forming the capital of the partnership, to
have sufficient resources for the start-up of the business. Each partner shall
enough to sustain not only the initial investment costs of the business during the
first year of operations but also the potential start-up losses of the business.
11
MANAGEMENT
ASPECT
12
Form of Business Organization
money (capitalist partners), or both, who are all liable to the extent of their
There will be sufficient and enough funds coming from the seven partners
owners/partners; and
Taco Lab shall take the necessary steps and submit the following legal
13
Requirements:
Cover Sheet
a. Verify or reserve the business’ proposed name. Pay Php 100.00 per
Pasay City. Pay filing fee of 1/5 of 1% of the Partnership`s capital but
not less than Php 2,000.00 plus 1% of the amount as legal research
fee.
c. Pay filing fee at the cashier located at the Ground Floor, Secretariat
Bldg., PICC Complex, Roxas Boulevard Pasay City and file application
Requirements:
Valid ID
14
Payment of Community Tax Fees
Required Fees:
Additional = Php 1.00 for every gross receipt derived from the business
Procedures:
a. Proceed to city hall or barangay. Ask for the designated office for the
b. Present a Valid ID then fill out and submit the application form.
c. Pay the required amount and wait for issuance of Community Tax
Certificate (CTC).
d. Sign and affix thumb print on the space provided in the Community Tax
Certificate (CTC).
3. Barangay Clearance
Requirements:
Application form
Application fee
Procedures:
Barangay Clearance.
15
c. Present the Cedula, which can be obtained from the Barangay.
d. Pay the application and processing fees and wait for the release of the
Barangay Clearance.
Requirements:
5. Mayor’s Permit
Requirements:
Barangay Clearance
SSS Clearance
Procedures:
a. Fill out and submit application form to Business Permit and Licensing
16
c. Secure a Certificate of Electrical Inspection to the Electrical
d. Secure a Health and Sanitary Permit from the Health and Sanitary
Office.
e. Pay and secure a Zoning Clearance from the Office of the Municipal
extinguisher and zoning clearance are required and the BFP will
such as Mayor’s Permit Fee, Sanitary Fee, Service Fee, Local Fire
6. PhilHealth Registration
required. However, if the employer fails to register through the PBR, the
17
For employee registration, the following shall be submitted to any
PhilHealth Office:
Requirements:
By-Laws
applicable)
Procedures:
Requirements:
18
Site Master File (for manufacturers of drugs, devices and cosmetics)
processing, trading, and services with assets, not including land, no more
than P3 million, as stated in Republic Act No. 9178. BMBEs may register at
the Office of the Treasurer of the city or municipality where the business is
located.
documents
19
Pictures of the place of business and its assets, other than cash,
Requirements:
Certificate of Registration
Articles of Partnership
Procedures:
of the RDO.
c. After the payment has been made, for the Certificate Fee and another
for the Documentary Stamp Tax, the RDO will issue the Certificate of
20
11. BIR Income Tax Exemption
Requirements:
List of Affiliates
Procedures:
a. Register the BMBE to the Revenue District Office (RDO) located at 2/f
Based on the foregoing requirements, Taco Lab shall pay the following
Table 2
Estimated Costs of Registration
21
Figure 4
Project’s Timetable (Gantt Chart)
22
Organizational Chart
Figure 5
Organizational Chart
organization structure. This type of structure emphasizes the vision and imperatives of
Store Manager has the highest authority within the business. The General Manager has
an Assistant Manager who acts under his supervision as regards to other business
functions. The frontline under the direct supervision of general manager are the
employees and staff who transform the top management orders into actions.
Furthermore, in between the top management and the personnel directly engaged in
providing services are the accountant and treasurer who provide overall support to the
business.
23
Manpower Requirements
Must not have a criminal record or not have been previously convicted of crimes
Employees of Taco Lab shall also qualify in the following requirements specific to
Table 3
Manpower Requirements
24
Must have a good employees
communication and communicating with other partners
leadership skills the condition of the business
Must have an experience Ensures the business compliance
in analysing financial data for legal and health requirements
Experience in staff Accountable for the resources
management and entrusted to the partnership
development Lead in partnership meetings
Implements the rules and
regulations within the organization
Majority of the partners Responsible for:
must agree to his/her assisting the general manager in
designation overseeing day-to-day business
Must be a graduate of performing the General Manager’s
any business course responsibilities in the absence of
Must have a fundamental General Manager
knowledge and/or approving payroll and accountable
experience in managing for the overall Human Resource
business Management
Assistant
Must have a good marketing and promoting the
Managing
communication and business
Partner
leadership skills processing purchase requisitions
25
memo
Assist the manager in planning
operations, directing employees,
controlling the business, and
decision making.
Secondarily responsible for keeping
the keys and access to the stores
Must belong to the pool Responsible for:
of partners and majority handling the cash of the
of the partners voted for partnership
him/her to be such providing cash for disbursements
Must be a graduate of and preparation of checks
Bachelor of Science in paying the supplier
Accountancy or any financial planning and budgeting
accounting related course raising funds and resources for the
26
Must have a good written filing necessary requirements for
and oral communication BIR and SEC
skills giving recommendation about the
Must be technologically financial and non-financial
oriented implications of financial statements
Willing to work part time reporting financial status and
performance for manager
periodic inspection of tangible
assets
documenting cash disbursements
Audits payroll
Must have a degree in Responsible for bookkeeping
any accounting or services
business courses Assists in the reconciliation of
Must have a knowledge accounts and preparation of
about bookkeeping financial statements
services and generally Monitors the level of store and office
accepted accounting supplies
principles Monitors (three-way) purchase
Familiar in using order, receiving report and
Bookkeeper accounting software supplier’s invoice
Must be keen to details Records purchase transaction
Proficient in using Issues voucher payable
Microsoft programs Administers the payroll records
Ensures that salary breakdown of
the employees is accurate based on
the time records
Accounts for valid documents
substantiating the deductions for
employees’ salary
27
Shall be at least high Responsible for:
school graduate, but cash transaction with customers
college graduates are issuing change, receipts, and
preferred refunds
Must have good counting the money at the
communication skills beginning and ending of the day
Must be accountable and Surrenders cash receipts to the
Cashier hardworking treasurer at the end of the day
Possess good Explains to customers the company
mathematical skills offers/promos and recommend to
Must have a pleasing them other products of the business
personality Pleasantly deals with customer
Preferably between ages Assists in preparing and serving
18-35 customers
28
school graduate, but setting up the dining area
college graduates are accommodating the customers
preferred taking and serving the orders of the
Must have good customers
communication skills checking if customers follow the 2-
Must be accountable and hour unlimited taco policy
hardworking reminding the customers 30 minutes
Must have pleasing before their 2-hour time
personality Maintains the cleanliness of the
Preferably between ages store
18-35
Must be accountable and Maintains the cleanliness of the
hardworking kitchen
Preferably between ages Ensures proper sanitation of
Dishwasher
18-35 utensils and kitchenware
Responsible for timely availability of
the utensils
Salary Scale
Taco Lab shall compute and distribute employees’ salaries according to the
salary scale table. Whereas, the Managing Partner and the Partner Treasurer are
entitled to ₱15,000 and ₱10,000 salaries per month, respectively, that shall be
29
Other Benefits
30
Table 4
Salary Scale
Daily Rate Daily Rate Hourly Monthly Salary deductions
Job Title Total Pay Net Pay
(8 hours) (6 hours) Rate Rate SSS Phil/health Pag-IBIG
Assistant
₱550.00 - ₱68.75 ₱14,300.00 ₱580.00 ₱250.25 ₱286.00 ₱1,116.25 ₱13,183.75
Manager
Bookkeeper ₱402.75 ₱302.06 ₱50.34 ₱7,853.63 ₱320.00 ₱175.00 ₱157.07 ₱652.07 ₱7,201.55
Cook ₱402.75 - ₱50.34 ₱10,471.50 ₱420.00 ₱183.25 ₱209.43 ₱812.68 ₱9,658.82
Cashier ₱375.90 ₱281.93 ₱46.99 ₱7,330.05 ₱300.00 ₱175.00 ₱146.60 ₱621.60 ₱6,708.45
Service
₱350.00 ₱262.50 ₱43.75 ₱6,825.00 ₱280.00 ₱175.00 ₱136.50 ₱591.50 ₱6,233.50
Crew
Dishwasher ₱350.00 ₱262.50 ₱43.75 ₱6,825.00 ₱280.00 ₱175.00 ₱136.50 ₱591.50 ₱6,233.50
Total ₱2,431.40 ₱1,411.05 ₱303.92 ₱53,605.18 ₱2,180.00 ₱1,133.50 ₱1,072.10 ₱4,385.60 ₱49,219.57
Table 5
Employer’s Share
Employee Monthly Salary SSS PhilHealth HDMF Total Employer's Share
Assistant Manager ₱14,300.00 ₱1,160.00 ₱250.25 ₱286.00 ₱1,696.25
Bookkeeper ₱7,853.63 ₱640.00 ₱175.00 ₱157.07 ₱972.07
Cook 1 ₱10,471.50 ₱840.00 ₱183.25 ₱209.43 ₱1,232.68
Cook 2 ₱10,471.50 ₱840.00 ₱183.25 ₱209.43 ₱1,232.68
Cashier 1 ₱7,330.05 ₱600.00 ₱175.00 ₱146.60 ₱921.60
Cashier 2 ₱7,330.05 ₱600.00 ₱175.00 ₱146.60 ₱921.60
Service Crew 1 ₱6,825.00 ₱560.00 ₱175.00 ₱136.50 ₱871.50
Service Crew 2 ₱6,825.00 ₱560.00 ₱175.00 ₱136.50 ₱871.50
Dishwasher 1 ₱6,825.00 ₱560.00 ₱175.00 ₱136.50 ₱871.50
Dishwasher 2 ₱6,825.00 ₱560.00 ₱175.00 ₱136.50 ₱871.50
Total ₱85,056.73 ₱6,920.00 ₱1,841.75 ₱1,701.13 ₱10,462.89
31
Table 6
Employee’s Share
Employee Monthly Salary SSS PhilHealth HDMF Total Employee's Share
Assistant Manager ₱14,300.00 ₱580.00 ₱250.25 ₱286.00 ₱1,116.25
Bookkeeper ₱7,853.63 ₱320.00 ₱175.00 ₱157.07 ₱652.07
Cook 1 ₱10,471.50 ₱420.00 ₱183.25 ₱209.43 ₱812.68
Cook 2 ₱10,471.50 ₱420.00 ₱183.25 ₱209.43 ₱812.68
Cashier 1 ₱7,330.05 ₱300.00 ₱175.00 ₱146.60 ₱621.60
Cashier 2 ₱7,330.05 ₱300.00 ₱175.00 ₱146.60 ₱621.60
Service Crew 1 ₱6,825.00 ₱280.00 ₱175.00 ₱136.50 ₱591.50
Service Crew 2 ₱6,825.00 ₱280.00 ₱175.00 ₱136.50 ₱591.50
Dishwasher 1 ₱6,825.00 ₱280.00 ₱175.00 ₱136.50 ₱591.50
Dishwasher 2 ₱6,825.00 ₱280.00 ₱175.00 ₱136.50 ₱591.50
Total ₱85,056.73 ₱3,460.00 ₱1,841.75 ₱1,701.13 ₱7,002.89
Table 7
Work Schedule
Job Title Monday – Tuesday, Thursday – Sunday (store is closed on Wednesdays)
Managing Partner 11:00 AM – 6:00 PM
Assistant Managing Partner 3:00 PM – 11:00 PM
Partner Treasurer *must report at the opening and closing of store to fulfill duties
Accountant *must report every end of the month
Bookkeeper 3:00 PM – 11:00 PM
Cashier 1 11:00 AM – 6:00 PM
Cashier 2 6:00 PM – 11:00 PM
Service Crew 1 11:00 AM – 6:00 PM
Service Crew 2 6:00 PM – 11:00 PM
Dishwasher 1 11:00 AM – 6:00 PM
Dishwasher 2 6:00 PM – 11:00 PM
32
Organizational Policies
1. Recruitment Policies
Advertisement
job vacancies. It will maximize the use of internet through social media such as
Facebook, Twitter and Instagram and through job portals like JobStreet, Jobs
360, and LinkedIn. The company will also utilize print ads by posting a tarpaulin
in the business location and distributing flyers around the area. The
o Business location
Application Process
requirements through the electronic mailing address of Taco Lab. The hiring
team will also accept walk-in applicants, if such was the case.
Selection Process
In line with the mission of Taco Lab to provide quality food and
experience, its employees, more than the experience and skills required, must
33
Trustworthy, Accountable, Courteous and Open to new opportunities and
learnings. Putting the right people on the right job at the right time is very critical
The selection process shall start after two weeks of pooling applicants.
The managing partner will screen the application forms and deliberate such
applicants who will proceed for interview. Ten (10) applicants shall be chosen for
crews and dishwashers to proceed for the interview while five (5) for cooks.
Interview Process
The applicants chosen from the selection process shall then proceed to
the interview phase. A set of questions will be asked to the applicants to evaluate
their suitability for the job vacancy being offered. For cooks, however, they shall
have a cooking demonstration to show off their culinary prowess. After all these,
the managing partner shall deliberate once again. Finally, the accepted
Orientation
themselves regarding the entirety of the company. This includes Taco Lab’s
mission and vision, core values, employee rights and obligations, company policy
major and minor offenses, vacation and sick leaves, dress code, safety and
precautionary measures, bonus and other benefits as well as the target sales to
34
Employment Policies
Probationary Period
months. This will enable the managing partner to assess the skills and suitability
of the employees for the job. The employees will be given a chance to improve
and acquire the needed skills through trainings, coaching sessions and
with the performance showed by the employee during the probationary period,
such employee will be put to permanent status. Otherwise, such when the
Regularization
employees shall obtain all the rights given under the labor code for regular
company shall adhere to the Labor Code and other applicable laws.
Termination Policies
Voluntary Termination
Every employee can resign on their own accord with or without justifiable
reason. However, if the employee will leave the company with unjustifiable
cause, the said employee will not enjoy the separation payment in accordance
35
with the company’s policy. The resigning employee needs to provide a letter of
resignation for approval to the managing partner thirty (30) days before the date
of effectivity.
Involuntary Termination
offense, and other similar reason. If the employee will be caught having one of
these behaviors, the company will release a written notice of dismissal explaining
However, if the employee will be found guilty, the company will release a notice
of decision justifying the termination, and the involved employee will be charged
with the legal rate. It will be given on a semi-monthly basis; on the 15th and 30th
Overtime Pay
under the law, such employee will be given an overtime pay equivalent to 150%
36
13th Month Pay
Performance Bonus
Holiday Pay
37
Other Benefits
As part of the benefits given to employees, Taco Lab shall be compliant with
the SSS Employees' Compensation (EC) Program, help employees in medical care
Corporation, and help them in getting housing loans and financial assistance through
Table 8
PhilHealth Premium Contribution
Table 9
Home Development Mutual Fund Contribution / Pag-IBIG
38
Table 10
SSS Contribution Table
Source: PinoyMoneyTalk.Com
39
Policy on Attendance
Punctuality
Employees of Taco Lab are expected to come on time for their respective
shifts and use the biometric system for attendance and time in and out. Taco Lab
does not provide a grace period and employees should come to work preferably
before the opening time. When an employee has an accumulated three (3) times
(5) times, he shall be given warning and incidence/violation report; and if more
than five (5) times, he shall be suspended for four (4) non-consecutive working
Table 11
Deductions for Late Arrival at Work
Number of minutes late Deduction
1-60 minutes Equal to employee’s respective one
hourly wage rate
61-120 minutes Considered half-day; salary shall be
diminished accordingly based on daily
rate
Beyond 2 hours Considered absent; no salary for that
day
Absences
expanding business for it may affect the daily usual operations. Just like any
other businesses, Taco Lab adheres to the ruling that absence means no
compensation for that particular working day. Prior to absence, the employee
must give notice to the managing partner at least a day ahead of the said
absence. If an employee plans to use his vacation leave, he must give notice and
40
at least inform another employee to take charge of his tasks especially during
As much as possible, Taco Lab would like to keep its daily operating hours
strictly followed. However, if instances arise and there is a need for overtime
slip is to be filled-up by the employee and presented before the cut-off for payroll.
managing partner, with attached document stating the reason for such
Since these employees render only six working hours per shift, Taco Lab
that it will not exceed 30 minutes per shift. However, they shall inform the asst.
Vacation and sick leave are legal requirements but ultimately, they keep
the employees from being burnt out of work. The company shall allow thirteen-
41
day (13) vacation leave, with additional one (1) day every year starting on the 3rd
year of service and convertible to cash at the end of each year, up to eighteen
Sick leaves, on the other hand, shall be allowed for twelve (12) days for
the first two years of service and additional 1 day every year starting on the 3rd
year, up to fifteen (15) days at maximum. All unused leaves are convertible to
o Calamity Leave: Two (2) days leave are given to employees who were
o Leave for Victims of Violence against Women and Their Children: Ten (10)
days leave shall be given to women employees who recently suffered from
Such leaves are not cumulative and convertible to cash and shall be
Maternity and paternity leaves are given to employees who are expecting
a child in their family. The company shall comply with such legal requirements.
42
In addition to leaves, maternity grants are also provided to assist female
employees in the following instances: Php 3,000 for miscarriage; Php 1,500 for
home delivery; Php 5,000 for normal delivery; 80% (Employer) - 20% (Employee)
Notably, the law provides that all married male employees are eligible for
a 7-day paternity leave, up to the fourth child birth including miscarriage of his
Holiday
Other than the normal operating days of the company, the store shall be
open and fully operative during regular holidays, giving double payments to
employees who chose to work at such. However, the store shall be close during
special/non-working holidays.
Taco Lab employee should possess in dealing with their customers, co- employees and
other stakeholders.
Bound by their contract, Taco Lab employees are expected to follow the
Employee Code of Conduct while performing their duties. Hence, they should not be
Employee Conduct
43
o Employees must always respect their customers, co-employees and the
overall management
o Employees should handle and use the property of the company, whether
workplace
Work Rules
o Employees are strictly prohibited from drinking alcohol and smoking during
working hours
o Coming to work under the influence of alcohol and drugs, is also strictly
prohibited
o Employees are strictly prohibited from bringing weapon or firearms inside the
workplace
o Employees are prohibited from habitually and willingly violating health and
safety regulations
o Saying abusive words and actions toward customers and other stakeholders
is strictly prohibited
o Abusing and not giving proper care to the property of the company is being
discouraged
44
o Using the property of the company without authority is being prohibited
Impression leaves a mark to the customers. With this, employees of Taco Lab
are expected to be presentable all the time. They must be compliant with the following
rules:
Employees in the production area must wear hair net and apron
scented perfumes
Employees must use closed shoes or sandals. Wearing slippers is not allowed.
Taco Lab places emphasis on the importance of having a safe and clean
environment. This enables the provision of quality food and experience to customers.
Employees must strictly observe the dress code and hygiene policy.
Employees must inspect and clean the raw materials before cooking.
Employees must ensure that their hands are clean when preparing raw materials
for cooking.
before using.
45
Minor and major offenses and sanctions
Table 12
Minor Offenses
Minor Misconduct Sanctions for Minor Offenses
Attendance
Unusual and minimal tardiness 1st offense: Verbal Warning
Accumulated three (3) times of 2nd offense: Written notice
late per year 3rd offense: Counselling
Reporting for work beyond required 4th offense: Four non-consecutive
time day unpaid suspension
Absence without leave or justifiable 5th offense: Termination
reason
Leaving the workplace during work
hours
Leaving undertime without prior
notice to the managing partner
Safety, Cleanliness, Health and
Sanitation
Loitering during work hours
Unnecessary wastage of resources
46
Table 13
Major Offenses
Major Misconduct Sanctions for Major Offenses
Attendance
Absences for 3 times without prior 1st offense: Written Notice and
notice and/or without presenting Counselling
necessary document supporting 2nd offense: Four non-consecutive
such reason day unpaid suspension
Sanitation
Smoking in the work premises
Severe damages or destruction of
company's fixed assets due to
negligence or intentional conduct
47
Collusion with suppliers or other
outside parties
Gambling during working hours in
the work premises
Insubordination to superiors and
company's policies
Working under the influence of drugs
or alcohol
Scandalous acts and indecent
outrage within the business premise
Breach of employee-employer
relationship
Disclosure of confidential information
to outside parties
Internal Control
All businesses face risks that may threaten the company’s ability to meet its
Physical Controls
1. Different areas of the store and office shall be monitored through security
48
3. Physical inspection of machineries and equipment shall also be conducted
4. The store should be locked during closing hours and the key should be
kept by the General Store Manager with a duplicate key kept by Assistant
Manager.
6. The cashier and treasurer must be both present whenever the cash box is
8. The general manager and the treasurer should have the access to the
Financial Controls
1. The company shall employ an imprest system of cash, where daily cash
receipts are kept in the cash safety box and be deposited in the bank on
49
3. The imprest petty cash balance shall be maintained at the amount of
Php10,000.
periodically. Generated from the system, the daily summary of the record
of sale and cash receipts shall be compared with the daily bank deposits
and the cash held. Such reconciliations shall also be signed and dated by
the accountant.
6. The treasurer should review the petty cash receipts and ensure that the
amount of cash deposited in the bank account matches the cash counted
by the accountant.
7. A change fund shall be retained in the cash safety box amounting to Php
3. The Assistant Manager will forward the purchase order form to the
4. The bookkeeper will collect and record every invoice received from the
suppliers.
50
5. The voucher shall be supported by purchase order, the receiving report
and the supplier’s invoice. The bookkeeper should match these three
6. The bookkeeper shall file the voucher package by due date to pay liability
7. The treasurer shall be the one who prepares the check, which shall be
authorized by the General Manager. He shall also be the one to cancel the
voucher package.
The cooks shall consider the availability of the following inventories and their
Taco
Table 14
Shelf Life of Direct Materials of Taco
51
Table 15
Shelf Life of Indirect Materials of Taco
INVENTORY SHELF LIFE
Maximum
Indirect Materials Unrefrigerated Refrigerated Frozen
Life
Laurel 1 year - - 1 year
Black Pepper 1 year - - 1 year
Soy Sauce 1 year - - 1 year
Vinegar 1 year - - 1 year
Red Onion 10 days - - 10 days
Plantain Banana 1 week - - 1 week
Salted Beans 1 year 1 year - 1 year
Canned Pineapple
1 year 1 year 1 year 1 year
Juice
Canned Pineapple
1 year 1 year 1 year 1 year
Chunks
Sprite 9 months 9 months - 9 months
Calamansi Until ripe 21 days - 21 days
Oil 1 year - - 1 year
Chili Powder 1 year - - 1 year
Ground Cumin 1 year - - 1 year
Garlic Powder 1 year - - 1 year
Ground Pepper 1 year - - 1 year
Tomato Sauce 1 year - - 1 year
Table 16
Shelf Life of Direct Materials of Special Milk Tea
INVENTORY SHELF LIFE
Direct Materials Unrefrigerated Refrigerated Frozen Maximum Life
Green Tea 1 year 1 year - 1 year
Tapioca Pearls 1 year 1 year - 1 year
Brown Sugar 1 year 1 year - 1 year
Non-Fat Milk 10 days 10 days - 10 days
52
Table 17
Shelf Life of Indirect Materials of Special Milk Tea
INVENTORY SHELF LIFE (in days)
Indirect
Unrefrigerated Refrigerated Frozen Maximum Life
Material
Can last as long Can last as long
Tubed Ice - 1
as in the freezer as in the freezer
Payroll Controls
1. The accountant must conduct a periodic audit of the payroll function to verify
paid are still working for the company, time records are being accumulated
written and signed request for the company to do so. Otherwise, there is no
3. Activate the change tracking log and make sure that its access is only
changes made to the payroll system, which is very useful for tracking
4. Lock up employee files and payroll records at all times when they are not in
53
5. The bookkeeper must be the one to administer the payroll records and the
General Manager must be the one to release the salaries to the employee
which are to be given on the 15th and 30th day of the month.
therewith is the breakdown of the salary in order for the employee to check
7. Time records will be disclosed to the employees every salary day for the
54
TECHNICAL
ASPECT
55
STEP BY STEP PROCESS
Purchase Process
Figure 6
Purchasing Process, 1 of 2
56
TOTAL TIME:
Figure 6 1 DAY, 86 MINS.
Purchasing Process, 2 of 2
(15 mins.)
57
The starting point of Taco Lab’s purchase process will be the assessment
of the needed raw materials (120 mins.). After assessing, the cooks will prepare
a purchase requisition form (20 mins.) that will be authorized by the Assistant
Manager (12 mins.). If the said form will be approved, the Assistant Manager will
issue a purchase order (15 mins.) and afterwards will contact available suppliers
then submit an order (25 mins.); otherwise, inventory needs shall be reassessed
(40 mins.). Should purchase order be approved by the supplier (300 mins.),
delivery shall be made within 12 hours (720 mins,). Upon receiving the ordered
inventories and the supplier’s invoice, the Assistant Manager shall issue a
receiving report (35 mins.). In addition, the Assistant Manager shall also review
the purchase order and inspect the inventories received (120 minutes). Should
said inventories defective, the supplier must be notified immediately (10 mins.)
and a credit memo shall be received upon such notice (60 mins.). The
and receiving report (15 mins.) then record the transaction (2 mins.). The
the Managing Partner (15 mins.). Lastly, after approval, the treasurer will prepare
a check (2 mins.) and pay the supplier (5 mins.). Overall, the minimum duration
of the purchase process shall take a day and eighty-six minutes (1 day and 86
minutes).
58
Pre-Production Process
Taco
Figure 7
Pre-Production Process
(Taco), 1 of 2
59
TOTAL TIME:
105 MINUTES
Figure 7
Pre-Production Process
(Taco), 2 of 2
In making the variants for Taco Lab’s fillings, first, wash all meat and
vegetables. Next, cut all meat into their respective cuts; pork should be cubed,
chicken should be in large cuts and the beef should be one-half ground and one-
half thin slices. After this, get the pre-marinated beef, preheat the cooking pot
For the Classic Taco variant, once the cooking pot is hot, put the ground
beef, chili powder, cumin, salt, garlic powder and pepper. Cook everything under
medium high heat for 15 minutes or until the ground beef turns brown. Next, add
the tomato sauce and water and simmer it for about 8 minutes. Then, remove the
60
For the Chicken Adobo variant, put the chicken breasts, 4 cloves of garlic,
soy sauce, peppercorn and laurel leaves on a hot pot. Cook it for about 7
minutes or until the garlic is soft. Then, pour in 1 tablespoon of vinegar and
simmer for around 40 minutes until the chicken is tender enough to be flaked.
Add water in the process if necessary. Once tender, flake the chicken inside the
pot and simmer for another 10 minutes. By then, the flavor should be absorbed
by the flaked chicken. Finally, remove the flaked chicken from the pot and set
aside.
For the Bistek Tagalog variant, on a hot pot, put 1 teaspoon of oil and
sauté minced onions until golden brown. Next, add the marinated beef,
calamansi, soy sauce and peppercorn then simmer for 60 minutes or until the
beef is tender. Add water in the process if necessary. Once tender, add sliced
white onions and simmer for another 5 minutes. Lastly, remove the flaked
For Pork Humba and Pork Hamonado variants, since both almost have
the same cooking procedure, put the pork for both variants, onions, 4 cloves
garlic, soy sauce and peppercorn to the pot. Cook for about 7 minutes or until the
onions are soft. Next, pour in 160 ml of pineapple juice and simmer for 3 minutes.
Divide the simmered pork equally; one-half for Pork Humba and the other for
Pork Hamonado. For Pork Humba, let it boil for and simmer for 25 minutes or
until the pork is tender. Add water in the process if necessary. Then, add the
salted black beans and brown sugar; simmer for about 5 minutes. After that, add
61
the thin-cut plantains and simmer for another 5 minutes. Last of all, remove from
Simultaneous with the Pork Humba, on a separate pot where the Pork
Hamonado was put, pour in 40 ml of sprite soda. Let it boil and simmer for 25
minutes or until the pork is tender. If necessary, add water in the process. Once
the pork is tender, add the pineapple tidbits and simmer for 2 minutes. Finally,
cooking all variants simultaneously would render the cooks approximately 105
Figure 8
TOTAL TIME: Pre-Production Process
29 MINUTES (Special Milk Tea)
62
To begin the preparation for Taco Lab’s special milk tea, prepare all the
ingredients necessary; Tapioca pearls, special tea and brown sugar. Second,
preheat the pot and boil 500ml of water. When the water boils, soak the Tapioca
pearls and add 1/2 cup of sugar. Cook for about 15 minutes. Stir until the pearl
softens and starts to be caramelized. Next, drain the pearls and set aside.
Simultaneously, brew 10L of special tea and transfer to the thermal jug to
It will take about 29 minutes to prepare Taco Lab’s special milk tea.
Production Process
Taco
TOTAL TIME:
9 MINUTES
Figure 9
Production Process
(Taco)
63
To begin the production process for the taco, the customer should choose
the taco shell whether hard or soft taco. If the customer chose the soft taco,
warm the taco shell for a minute. On the other hand, if the customer opted the
choose his/her preferred variant of fillings. Next, put each topping on a separate
sauce and the chosen variant of fillings. Finally, it is ready to be served. The
Figure 10
Production Process TOTAL TIME:
(Special Milk Tea) 4 MINUTES
The production process of the Taco Lab’s special milk tea shall begin by
pour in 400ml of brewed tea and 80ml of steamed milk. Stir the mixture
thoroughly. Next, add ice and shake for a minute. Finally, transfer the milk tea to
the beaker and serve cold. It would take approximately 4 minutes for all these
procedures to occur.
64
Selling Process
TOTAL TIME:
16 MINUTES
Figure 11
Selling Process
65
The selling process will start when a service crew takes the order of the
customer (1 min.), which will be forwarded then to the kitchen (30 secs.). The
cook will make the necessary preparation for the orders (10 mins.). Afterward,
the orders will be served to the customers (1 min.). The customer may make
additional order as long as it is still within the two-hour limit. However, if the
additional order is beyond the two-hour limit and/or if the customer is already
satisfied and does not want to make an additional order, the said customer may
now bill out (1 min.). Upon billing out, the cashier shall issue a receipt (1 min.)
then the service crew will give it to the customer as basis for the payment. After
collecting the payment (1 min.), the service crew remits it to the cashier (30
secs.). The overall estimated time of the selling process shall be about 16
minutes.
66
Production Schedule
Table 18
Production Schedule
OPERATING DAYS CLOSING DAY
QUANTITY
TIME (SUNDAY-TUESDAY; THURSDAY-SATURDAY) (WEDNESDAY)
Cook 1 Cook 2 Dishwasher 1 Dishwasher 2
Pre-Production
(Cooking of
9:00am-10:00am
Chicken Adobo
and Beef Steak)
Pre-Production
Batch 1 (100 units)
(Cooking of
10:00am-11:00am
Pork Humba
and Hamonado) Day allotted, at least
11:00am-12:00nn Production
once a month, for the
12:00nn-1:00pm Production
Washing of accountant and crews
Pre-Production
1:00pm-2:00pm kitchen tools &
/Production to conduct inspection
utensils;
Pre-Production/
2:00pm-3:00pm Batch 2 (100 units) BREAK cleaning of of tools, machinery
Production
kitchen
3:00pm-4:00pm Production Production and equipment
4:00pm-5:00pm Production Production
Pre-Production/
5:00pm-6:00pm BREAK
Production
Pre-Production/ Washing of
6:00pm-7:00pm kitchen tools &
Production
7:00pm-8:00pm Batch 3 (100 units) Production utensils;
cleaning of
8:00pm-9:00pm Production
kitchen
9:00pm-10:00pm Production
10:00pm-11:00pm Production
11:00pm STORE CLOSING
*Dishwashers are given thirty (30) minutes flexitime break per shift.
67
Store Schedule
Table 19
Store Schedule
OPERATING DAYS CLOSING DAY
TIME (SUNDAY-TUESDAY; THURSDAY-SATURDAY) (WEDNESDAY)
Cashier 1 Cashier 2 Crew 1 Crew 2
10:50am STORE PREPARATION
11:00am STORE OPENING
11:00am-12:00nn
12:00nn-1:00pm
1:00pm-2:00pm Day allotted, at
2:00pm-3:00pm least once a
3:00pm-4:00pm month, for
4:00pm-5:00pm inspection of
5:00pm-6:00pm tools, machinery
6:00pm-7:00pm and equipment
7:00pm-8:00pm
8:00pm-9:00pm
9:00pm-10:00pm
10:00pm-11:00pm
11:00pm STORE CLOSING
*Crews and cashiers are given thirty (30) minutes flexitime break per shift, provided it will not be
simultaneous with the break of his/her co-employee.
Office Schedule
Table 20
Office Schedule
68
Time and Motion Study
Even limited due to time restictions, a time and motion study was conducted
to appropriately set the time for the preproduction and production processes of each
Table 21
Time & Motion Study – Preproduction Process of Taco
Average
PRE – PRODUCTION - TACO 1ST 2ND 3RD
Time
Preparing the ingredients 5.5 mins 4.8 mins 4.7 mins 5 mins
Washing the vegetables and meat 8.8 mins 8.1 mins 7.1 mins 8 mins
Cutting the ingredients 15.8 14.5
14.7 mins 15 mins
mins mins
Getting the pre-marinated meat (For 1.08
45 sec 1.17 mins 1 min
Bistek Tagalog) mins
Preheating the cooking pot 2.05
2.05 mins 1.9 mins 2 mins
mins
COOKING THE FILLING
Classic
Sauteing the ground beef, chili
15.2 15.15
powder, cumin, garlic powder, and 14.65 15 mins
mins mins
pepper
Adding the tomato sauce and letting 7.95 8.03
8.02 mins 8 mins
the meat simmer mins mins
Removing the pot and setting it aside 1.12
55 secs 57.8 secs 1 min
mins
TOTAL TIME - Classic 24 mins
Chicken Adobo
Cooking the chicken breasts, 4
6.94
cloves of garlic, soy sauce, pepper 7.10 mins 6.96 mins 7 mins
mins
corn, and laurel leaves
Pouring 1 tablespoon of vinegar 27 secs 31 secs 32 secs 30 sec
Letting the chicken simmer 38.5
40.5 mins 41 mins 41 mins
mins
If necessary, adding water 29 secs 32 secs 29 secs 30 secs
Flaking the chicken and letting it
10.5 mins 9.8 mins 9.7 mins 10 mins
simmer
Removing the pot and setting it aside 1.04
59.6 secs 58 secs 1 min
mins
TOTAL TIME – Chicken Adobo 60 mins
69
Bistek Tagalog
14 Sauteing minced onions 4.9 mins 4.9 mins 5.2 mins 5 mins
Adding the marinated beef,
1.98 2.05 1.97
15 calamansi, soy sauce, and 2 mins
mins mins mins
peppercorn
Letting the beef simmer 58.5 59.5
16 62 mins 60 mins
mins mins
If necessary, adding water 29 secs 29 secs 32 secs 30 secs
Adding sliced onions and letting 5.15 5.05
17 4.8 mins 5 mins
it simmer mins mins
Removing the pot and setting it
18 55 secs 1.1 mins 59 secs 1 min
aside
TOTAL TIME – Bistek Tagalog 73.5mins
Pork Humba
Cooking the pork onions, 4 cloves
19 of garlic, soy sauce, and 7.1 mins 6.95 mins 6.95 mins 7 mins
peppercorn
Pouring 160ml of pineapple juice
20 3.05 mins 3 mins 2.95 mins 3 mins
and letting it simmer
21 Letting it boil 4.02 mins 3.97 mins 4.01 mins 4 mins
22 Letting the pork simmer 26 mins 24.5 mins 24.5 mins 25 mins
If necessary, adding water 32 secs 31 secs 27 secs 30 sec
Adding the salted black beans
23 4.98 mins 5.05 mins 4.97 mins 5 mins
and brown sugar and simmering it
Adding the thin cut plantains and
24 5.05 mins 5 mins 4.95 mins 5 mins
letting it simmer
Removing the pot and setting it
25 59 secs 1.02 secs 59.8 secs 1 min
aside
TOTAL TIME – Pork Humba 50.5mins
Pork Hamonado
Cooking the pork onions, 4 cloves
26 of garlic, soy sauce, and 6.9 mins 7.05 mins 7.05 mins 7 mins
peppercorn
Pouring 160ml of pineapple juice
27 3.05 mins 2.9 mins 3.05 mins 3 mins
and letting it simmer
Pouring 40ml sprite and letting it 15.97 16.02 16.01
28 16 mins
boil mins mins mins
Letting the pork simmer 25.05 25.10 24.85
29 25 mins
mins mins mins
If necessary, adding water 31 secs 30 secs 29 secs 30 secs
30 Putting the pineapple tidbits 1.95 mins 2.05 mins 2 mins 2 mins
Removing the pot and setting it
31 58 secs 59 secs 1.05 secs 1 min
aside
TOTAL TIME – Pork Hamonado 54.5mins
70
Table 22
Time & Motion Study – Preproduction Process of Milk Tea
Average
PRE – PRODUCTION – MILK TEA 1ST 2ND 3RD
Time
Preparing the ingredients 3.05 3.05
1 2.9 mins 3 mins
mins mins
Preheating the pot and boiling 6.05 5.75
2 6.2 mins 6 mins
500ml of water mins mins
Soaking tapioca pearls and 15.5 14.8 14.7
3 15 mins
adding ½ cup of sugar mins mins mins
Draining the pearls and setting it 5.25 4.85
4 4.9 mins 5 mins
aside mins mins
Brewing 10L of tea and 20.2 18.8
5 21 mins 20 mins
transferring it to the thermal jug mins mins
TOTAL TIME – Milk Tea 49 mins
Table 23
Time & Motion Study – Production Process of Taco
Average
PRODUCTION – TACO 1ST 2ND 3RD
Time
Warming the taco shell (soft taco) 1.95 2.03 2.02
2 mins
mins mins mins
Letting the customer choose his/her 1.08 57.2
58 secs 1 min
preferred variant of fillings mins secs
Putting each topping on a separate 4.15 4.05
3.8 mins 4 mins
container mins mins
Serving the toppings and taco 2.05 1.98 1.97
2 mins
mins mins mins
TOTAL TIME – Taco 9 mins
Table 24
Time & Motion Study – Production Process of Milk Tea
Average
PRODUCTION – MILK TEA 1ST 2ND 3RD
Time
Adding 50g of tapioca pearls on 1.05
1 58 secs 59 secs 1 min
a 500ml-sized beaker mins
Pouring in a shaker 400ml of
2.10 2.05 1.85
2 brewed tea and 80ml of steamed 2 mins
mins mins mins
milk
Adding ice and shaking it 1.04 59.6
3 58 secs 1 min
mins secs
Transferring to the beaker and 1.15
4 55 secs 56 secs 1 min
serving it mins
TOTAL TIME – Milk Tea 5 mins
71
Production Capacity
Table 25
Production Capacity
PRODUCTION CAPACITY
Time
Total Required Sales Maximum Maximum Percentage Normal
Year Operating per unit per Capacity Annual of Capacity Annual
Minutes (in day per day Capacity Availed Capacity
minutes)
2021 720 1.90 300.00 378.95 117,473.68 79% 93,000.00
2022 720 1.52 360.00 473.68 146,842.11 76% 111,600.00
2023 720 1.33 432.00 541.35 167,819.55 80% 133,920.00
2024 720 1.22 518.40 590.16 182,950.82 88% 160,704.00
2025 720 1.13 622.08 637.17 197,522.12 98% 192,844.80
The operating store hours of Taco Lab shall be twelve (12) hours per day.
Each of the two (2) cooks shall render eight (8) productive service hours per day,
excluding a one-hour break time. Despite of the break time, production shall be
To which the budgeted capacity is expected to equal the full capacity, Taco
Lab expects on its first year to have a 79% production capacity, producing 93,000
units. As year passes, when the cooks have become more skilled and more
to reach 98% at its 5th year. This is due to the decreasing time required to produce
one unit of product based on the given total operating minutes per day.
72
Manpower Schedule
Table 26
Manpower Schedule
General Assistant Dish- Dish-
TIME Treasurer Bookkeeper Cook 1 Cook 2 Cashier 1 Cashier 2 Crew 1 Crew 2
Manager Manager washer 1 washer 2
9:00am- Pre-
10:00am Production
10:00am- Pre-
11:00am production
11:00am-
Production
12:00nn
12:00nn-
Production
1:00pm
1:00pm- Pre-prod./
2:00pm Production
2:00pm- Pre-prod./
BREAK BREAK
3:00pm Production
3:00pm-
BREAK Production Production
4:00pm
4:00pm-
Production Production
5:00pm
5:00pm- Pre-prod./
BREAK
6:00pm Production
6:00pm- Pre-prod./
BREAK
7:00pm Production
7:00pm-
Production
8:00pm
8:00pm-
Production
9:00pm
9:00pm-
Production
10:00pm
10:00pm-
Production
11:00pm
11:00pm STORE CLOSING
73
Business Location
BUSINESS
LOCATION
Figure 2
Vicinity Map of Business Location
Figure 3
Facade of Business Location
74
Taco Lab is a food venture which shall be situated at Legarda Corner,
Rafael Street, Quiapo, Manila. The business location is near to schools and other
Consolacion College and San Sebastian College – Recoletos, which are also
75
Floor Area Dimensions
2.8 meters
1.28
meters
?
76
Floor Plan of the Business
2.8m 3.2m
1.28m
2.6m
7.0m
MAIN ENTRANCE
1.56m
3.0m 3.0m
3.50m 2.50m
Figure 12
Floor Area Plan
77
The business premises have a 58-square meters area, which shall be
divided into store, office and production areas. The store shall have a seating
capacity of twenty (20), which are divided among the three (3) big modular tables
and four (4) small tables. The modular tables shall appear as a molecular
setting. The proposed floor plan is also designed with the counter situated near
Figure 13
Production Area Layout
78
An access to the
cashier.
production processes.
sanitized.
Figure 14
Production Area Specifications
79
Office Layout and Specifications
Figure 15
Office Area Layout
Figure 16
Office Area Specifications
80
The office shall have four (4) workstations which shall be for the General
have laptop computers available for the use of employees. The office is designed
and a more collaborative work environment. Cabinets are also available for
belongings.
Figure 17
Store Area Layout
81
Figure 18
Store Area Specifications
view. The store shall have three (3) big modular tables with four (4) chairs each,
which can be moved towards each other, forming a bigger dining space to cater
big groups of customers with more than four (4) people. Whereas, the small
tables shall be available for pairs or individual dining. The counter, to which the
cashier is situated, shall have an access door to the production area and back
office. The store also has a lavatory available for the use of the customers and a
82
PROPERTY, PLANT AND EQUIPMENT
Table 27
Production Machinery & Equipment
UNIT TOTAL
EST. INPUT COST, NET
# OF COST COST DEPRECIATION
NAME IMAGE SPECIFICATIONS USEFUL VAT (IN OF VAT (IN
UNITS (IN (IN (IN PHP)
LIFE PHP) PHP)
PHP) PHP)
Dual
Double lid
compartment
Solid top with
Freezer
frontal
temperature
SN:
control
GOP145B20C 20 1 18,950 18,950 2,030.36 16,919.64 845.98
2A4 Freezer: 7 cu.ft;
Chiller: 3.5 cu.ft
Purchase H: 87.6 cm; W:
Date: Nov. 15, 120 cm; L: 59.1
2020 cm
One-door
Refrigerator
refrigerator with
deodorizing filter
SN:
and LED interior
ASD01SFDA2
lightning
5189 15 1 12,995 12,995 1,392.32 11,602.68 773.51
Capacity: 7.4 cu.
Ft.
Purchase
Date: Nov. 15, H: 121.6 cm; W:
2020 54.5 cm; L: 62.6
cm
83
Gas Range
Stainless steel
Cooker
body with glass
top cover
SN:
Gas grill with
UN308HLAA9
rotisserie 15 2 16,790 33,580 3,597.86 29,982.14 1,998.81
AQ0
H: 88 cm; W: 60
Purchase cm; L: 60 cm
Date: Nov. 15, Capacity: 70
2020 liters
Range hood
Single turbo
SN: hood motor with
ASJDIOA0123 grease filter
DAA With recirculation 10 1 3,695 3,695 395.89 3,299.11 329.91
and carbon filter
Purchase H: 14 cm; W: 60
Date: Nov. 15, cm; L: 50 cm
2020
Tortilla Press
Heavy-duty
construction with
SN:
extra screw for
ASNAIV1294A
the lever
S8C 5 2 4,000 8,000 857.14 7,142.86 1,428.58
Capacity: One
tortilla at a time
Purchase
Date: Nov. 15, H: 9.5 in; W: 8 in;
2020 L: 2.5 in
Tea Warmer
Stainless steel
with boil dry
SN:
protection
ASDJAXC913
With removable
ASNA `10 2 1,500 3,000 321.43 2,678.57 267.86
and washable
filter
Purchase
Date: Nov. 15, Capacity: 12
2020 liters
84
Water
Dispenser
Capacity: 22
SN: liters
JFZX941S914 H: 82.5 cm; W:
27.5 cm; L: 29 8 1 5,550 5550 594.64 4,955.36 619.42
9A9
cm
Purchase
Date: Nov. 15,
2020
Meat mincer
Stainless steel
construction,
SN:
good for mass
PXF98655450
production
97764 8 1 12,595 12,595 1,349.46 11,245.54 1,405.69
Capacity: 4
Purchase quarters
Date: Nov. 15, H: 9 in;
2020 Diameter: 6 in
TOTAL 98,365 10,539.11 87,825.89 7,669.75
85
Table 28
Production Furniture & Fixtures
UNIT TOTAL
EST. INPUT COST, NET
# OF COST COST DEPRECIATION
NAME IMAGE SPECIFICATIONS USEFUL VAT (IN OF VAT (IN
UNIT (IN (IN (IN PHP)
LIFE PHP) PHP)
PHP) PHP)
Kitchen
Hanging Wooden
Cabinet cabinet
Color: brown
SN: Capacity: 400 10 1 3,999 3,999 428.46 3,570.54 357.05
1279087KHC36 pounds
H: 34.5 in; W:
Purchase Date: 36 in; L: 24 in
Nov. 21, 2020
Kitchen
Wooden
Cabinet and
cabinet with
Prep Table
flat plain table
Color: wenge
SN: 10 1 5,749 5,749 615.96 5,133.04 513.30
18956KCPT6 Capacity: 600
pounds
Purchase Date: H: 36 in; W:
Nov. 21, 2020 48 in; L: 26 in
TOTAL 9,748 1,044.43 8,703.57 870.36
86
Table 29
Office Machinery & Equipment
UNIT
EST. TOTAL COST, NET
# OF COST INPUT VAT DEPRECIATION
NAME IMAGE SPECIFICATIONS USEFUL COST (IN OF VAT (IN
UNITS (IN (IN PHP) (IN PHP)
LIFE PHP) PHP)
PHP)
Printer Borderless
printing
SN: Monthly duty
UKLO9371975 cycle: up to
5 1 2,850 2,850 305.36 2,544.64 508.93
282 1,000 pages
Hi-Speed
Purchase Date: USB 2.0
Nov. 17, 2020 connection
Laptop
Computers
Core i7
RAM: 12GB
SN:
8OT6005PH Intel HD 7 4 24,490 97,960 10,495.71 87,464.29 12,494.90
Graphics 520
Purchase Date: 14-inch size
Nov. 17, 2020
Air
Conditioning Active Energy
unit Control
2-Way Auto
SN: Swing 10 1 18,500 18,500 1,982.14 16,517.86 1,651.79
HSJHF892573 With MF
Condenser
Purchase Date:
Nov. 17, 2020
87
Fingerprint
Biometrics Capacity: 500
Scanner User
Capacity: 500
SN: Record 15 1 5,500 5,500 589.29 4,910.71 327.38
DCLO9039457 Capacity:
50,000
Purchase Date: Display: 2.8
Nov. 17, 2020 inches TFT
Screen
WiFi router Wifi Speed:
50mbps
SN: Connectivity:
GYHUJ789364 USB 5.0 10 1 1,995 1,995 213.75 1,781.25 178.13
Capacity: No
Purchase Date: maximum
Nov. 17, 2020 capacity
TOTAL 126,805 13,586.25 113,218.75 15,161.12
88
Table 30
Office Furniture & Fixtures
UNIT TOTAL
EST. INPUT COST, NET
# OF COST COST DEPRECIATION
NAME IMAGE SPECIFICATIONS USEFUL VAT (IN OF VAT (IN
UNITS (IN (IN (IN PHP)
LIFE PHP) PHP)
PHP) PHP)
Office Material: MDF
Table with clear acrylic
Workstation for 2-
SN: Seater
323568870 Includes 2 pcs 10 2 2,499 4,998 535.5 4,462.5 446.25
mobile cabinet
Purchase Dimension: W600
Date: Nov. x L2540 x H1100
23, 2020 mm
Office
Chair
Material: Fabric
SN: Color: Gray or
HDUYGB7 Black
5 2 2,399 4,798 514.07 4,283.93 856.79
8326187 Depth: 17″
Starbase: D22″
Purchase Height: 32″ – 36″
Date: Nov.
23, 2020
90
Table 31
Store Machinery & Equipment
UNIT TOTAL
EST. COST, NET
# OF COST COST INPUT VAT DEPRECIATION
NAME IMAGE SPECIFICATIONS USEFUL OF VAT (IN
UNITS (IN (IN (IN PHP) (IN PHP)
LIFE PHP)
PHP) PHP)
Cash Register
Size: 14” x 12”
SN:
x 9”
19024851SC8
Weight 10.5 kg
9121 20 1 13,500 13,500 1,446.43 12,053.57 602.68
Power
Purchase Consumption:
Date: Nov. 19, 20W
2020
Size: 14” x 12”
x 20”
Water
Heating Power:
Dispenser
550W
Cooling Power:
SN: WD-350-
90W
54128 5 1 3,300 3,300 353.57 2,946.43 589.29
Volume of Hot
Purchase Tank: 0.8L-
Date: Nov. 19, 1.2L
2020 Volume of
Cooling Tank:
2.5L-3.0L
CCTV
92
Table 32
Store Furniture & Fixtures
UNIT
EST. TOTAL INPUT COST, NET
# OF COST DEPRECIATION
NAME IMAGE SPECIFICATION USEFUL COST (IN VAT (IN OF VAT
UNITS (IN (IN PHP)
LIFE PHP) PHP) (IN PHP)
PHP)
Modular
table
Size: 60” x
SN: MDT-
45” x 32”
2448PF 8 3 4,999 14,997 1,606.82 13,390.18 1,673.77
Capacity:
Purchase 4pax – 6pax
Date: Nov.
25, 2020
Small table
93
Table 33
Production Tools
94
Durable, northern hard
birch wood construction
Wooden
cutting Features a reversible 401.79
Nov. 28, 2020 3 150 450 48.21
board design for extended
use and increased
longetivity
Built-in, anti-jam
stacking lugs for easy
separation and lifting
Food pan Nov. 28, 2020 5 200 1000 107.14 892.86
Impact-resistant
H: 4 in; W: 13 in; L:21
in
Durable 20-gauge
stainless steel
With riveted-on handles
Frying
Nov. 28, 2020 to ensure longetivity 2 850 1700 182.14 1517.86
pan
and secure connection
Top diameter: 10 in;
Gauge: 20 gauge
Durable stainless steel
construction
With subtle satin finish
Cooking
pan
Nov. 28, 2020 Oven safe up to 300 5 800 4000 428.57 3571.43
degrees Fahrenheit
H: 3 in; Top Diameter:
10 in
95
High- carbon, no stain
German cutlery steel
Resists rust, corrosion
Knife set Nov. 28, 2020 and discoloration 1 2500 2500 267.86 2232.14
Satin finish stainless
steel
Non-marking base
Stainless steel
construction
3-piece design
Easy to disassemble
Milk tea
Nov. 28, 2020 and clean 3 250 750 80.36 669.64
shaker
16 oz.
H: 8 in; Bottom
Diameter: 2.5 in;
Opening Diameter: 2
96
Table 34
Kitchen Supplies
Washable Pierre
Nov. 30,
Hair net hairnet 10 5 50 5.36 44.64
2020
Black
Biodegradable
trashbag
Trash bag Nov. 30,
Large 1 250 250 26.79 223.21
(pack) 2020
SKU: 112722
97
Dishwashing Nov. 30, 500 ml.
7 40 280 30 250
Liquid 2020 SKU: 106446
Cast
Polyethylene
Disposable Nov. 30, Disposable
5 35 175 18.75 156.25
Gloves (pack) 2020 gloves
Large
SKU: 118722
Premium Foam
Lined Gloves
Rubber Nov. 30,
Large 2 100 200 21.43 178.57
Gloves 2020
13” Cuff gloves
SKU: 120998
Cloth potholder
Nov. 30,
Potholder Large 10 5 50 5.36 44.64
2020
SKU: 116467
Heavy-duty
plastic
Nov. 30,
Trash bin construction 3 500 1500 160.71 1,339.29
2020
H: 30 in; W:
46.89 in; L: 20in
98
Table 35
Office Supplies
TOTAL COST, NET
DATE OF UNIT COST INPUT VAT
NAME IMAGE SPECIFICATIONS # OF UNITS COST (IN OF VAT (IN
PURCHASE (IN PHP) (IN PHP)
PHP) PHP)
Size: 8’’ x
13”
Record Dec. 1,
80 leaves 1 80 80 8.57 71.43
Book 2020
Colors: red,
Dec. 1, black and
Ballpen blue 5 20 100 10.71 89.29
2020
Size: 8.5’’ x
11”
500sheets
Bond Dec. 1, 70gsm 1 300 300 32.14 267.86
paper (rim) 2020 Color: Ultra
white
Mini-desktop
type
Display: 16
Dec. 1, digits
Calculator 1 500 500 53.57 446.43
2020 Power: Solar
and battery
99
Dec. 1,
Stapler Large-sized 1 90 90 9.64 80.36
2020
Dec. 1, Assorted
Paper clips 1 80 80 8.57 71.43
2020 plastic
Dec. 1,
Pencil 5 10 50 5.36 44.64
2020
Dec. 1,
Scissors 2 45 90 9.64 80.36
2020
Dec. 1,
Cutter 2 45 90 9.64 80.36
2020
100
File holder
Dec. 1, Plastic file 267.86
2 150 300 32.14
2020 dividers
Dec. 1, Rubber
Eraser 2 15 30 3.21 26.79
2020 eraser
Capacity: 3.2
galon
Dimensions:
10 1/2" d x
12 3/4" h
Dec. 1,
Trash bin Weight: 4 lbs 2 1,000 2,000 214.29 1,785.71
2020
Setting:
Indoor
Material:
Stainless
Steel
TOTAL 3,710 397.50 3,312.50
101
Table 36
Store Tools
UNIT TOTAL COST, NET
DATE OF # OF INPUT VAT
NAME IMAGE SPECIFICATIONS COST (IN COST (IN OF VAT (IN
PURCHASE UNITS (IN PHP)
PHP) PHP) PHP)
Size: 8” x 5” x
1”
Type:
Dec. 3,
Plates Stainless 25 50 1,250 133.93 1,116.07
2020
Maximum
Load: 2 pcs.
of taco
Size: 7” x 3” x
1 & 5” x 3” x 1
Type:
Divided Dec. 3, Stainless
25 20 500 53.57 446.43
Sauce Dish 2020 Maximum
capacity: 150
grams and
100 grams
Thickness:
Silverware Dec. 3, 3.5mm
3 350 1,050 112.50 937.50
(set) 2020 Type:
Stainless
Thickness:
Dec. 3, 1mm
Thong 15 55 825 88.39 736.61
2020 Length: 10”
Weight: 25g
102
Size: 18” x 12”
Dec. 3,
Food tray
2020 Type: Durable 5 50 250 26.79 223.21
plastic
Height: 7”
Weight: 15.4g
Stainless Dec. 3,
straw 2020 Type: 25 20 500 53.57 446.43
Reusable
stainless steel
Thickness:
Hand 0.024mm
Dec. 3,
gloves Type: 30 50 1,500 160.71 1,339.29
2020
(pack) Transparent
plastic
Sizes: S
(36”x24”x30”);
M
(40”x35”x31”);
Laboratory Dec. 3,
L 25 200 5,000 535.71 4464.29
gowns 2020
(40”x27”x32”)
Thickness:
0.25mm
Type: Cotton
103
Diameter: 3.5”
Beaker Dec. 3, Height: 5”
25 150 3,750 401.79 3,348.21
Mugs 2020 Capacity:
600ml
Size: 5” x 5.5”
Dec. 3,
Tissue Sheets per 50 30 1,500 160.71 1,339.29
2020
(pack) pack: 1,000
Type: Spin
Dec. 3, Mop
Mop 1 369 369 39.54 329.36
2020 Head Mop:
Microfiber
Pole length:
35”
Broom with Dec. 3,
Type: Plastic 1 450 450 48.21 401.79
Dustpan 2020
Weight:
1.17kg
104
Heavy-duty
plastic
Dec. 3, construction
Trash bin 3 500 1,500 160.71 1,339.29
2020 H: 30 in; W:
46.89 in; L:
20.31 in
LEASEHOLD IMPROVEMENTS
Table 37
Leasehold Improvements
EST. # OF UNIT TOTAL LABOR AND TOTAL COST, NET
INPUT VAT DEPRECIATION
NAME IMAGE SPECIFICATIONS USEFUL UNIT COST (IN PURCHASE INSTALLATION COST (IN OF VAT (IN
(IN PHP) (IN PHP)
LIFE S PHP) COST COST PHP) PHP)
Carpeting
and
Flooring 1 square
(Tiles) meter 10 60 3,380 202,800 30,000 232,800 24,942.86 207,857.14 20,785.71
flooring
Purchase
Date: Oct.
20, 2020
Electrical
and
Plumbing Lights
Additions 20 m Wires
5 10 10,000 100,000 30,000 130,000 13,928.57 116,071.43 23,214.29
PVC Pipes,
Purchase etc. (set)
Date: Oct.
20, 2020
105
Interior
Walls Set
Design wallpaper
Size: 63.5 5 200 350 70,000 30,000 100,000 10,714.29 89,285.71 17,857.14
Purchase cm x 63.5
cm
Date: Oct.
22, 2020
Interior
Concrete Interior
Walls or concrete
Divider walls /
10 1 45,000 45,000 25,000 70,000 7,500.00 62,500.00 6,250.00
Divider
Purchase Size:
8mx10m
Date: Oct.
20, 2020
Exhaust
Fan
ABS plastic
SN: grille casing
EFS30678 Self- 5 1 1,350 1,350 30,000 31,350 3,358.93 27,991.07 5,598.21
542 lubricating
35 watts
Purchase
Date: Oct.
22, 2020
106
Glass
Door
SN: Aluminum
GDAS4568 Double 10 1 35,000 35,000 30,000 65,000 6,964.29 58,035,71 5,803.57
glass door
Purchase
Date: Oct.
22, 2020
Kitchen
Sink
Satin finish
SN: Welded
KSDE0047 stainless
89 10 2 5,000 10,000 30,000 40,000 4,285.71 35,714.29 3,571.43
steel
Cross-
Purchase bracing
Date: Oct.
22, 2020
Lavatory
Ceramic
SN: SM-
Basin
VS276
White 10 1 10,000 10,000 5,000 15,000 1,607.14 13,392.86 1,339.29
Purchase Voltaire 18"
Date: Oct. square
22, 2020
Store
Counter
10 100,000 10,714.29 89,285.71 8,928.57
Contract
Date: Oct.
22, 2020
TOTAL COST 111,679 518,922 240,000 758,922 81,313.07 677,608.93 91,095.71
107
PRODUCT COST
Presented hereunder are the product costs of the different variants offered
by Taco Lab.
The presented unit cost of each taco and milk tea is based on direct
materials needed in producing one large-sized taco tortilla, and a 500-ml serving
Table 38
List of Direct Materials of Adobo Taco
ADOBO VARIANT
QUANTITY UNIT OF COST PER UNIT
ITEM UNIT COST
REQUIRED MEASUREMENT MEASUREMENT
Chicken 50 grams ₱0.17 ₱8.42
Taco Shells 1 piece 6.53 6.53
Lettuce 10 grams 0.22 2.21
Cheese 10 grams 0.19 1.87
Tomatoes 5 grams 0.07 0.34
White Onions 5 grams 0.04 0.20
Cucumber 5 grams 0.06 0.31
Sauce Mix 2 grams 0.84 1.68
TOTAL ₱21.56
Costing based on one large tortilla of taco*
Table39
List of Direct Materials of Humba Taco
HUMBA VARIANT
QUANTITY UNIT OF COST PER UNIT
ITEM UNIT COST
REQUIRED MEASUREMENT MEASUREMENT
Pork 50 grams ₱0.20 ₱9.99
Taco Shells 1 piece 6.53 6.53
Lettuce 10 grams 0.22 2.21
Cheese 10 grams 0.19 1.87
Tomatoes 5 grams 0.07 0.34
White Onions 5 grams 0.04 0.20
Cucumber 5 grams 0.06 0.31
108
Sauce Mix 2 grams 0.84 1.68
TOTAL ₱23.13
Costing based on one large tortilla of taco*
Table 40
List of Direct Materials of Hamonado Taco
HAMONADO VARIANT
QUANTITY UNIT OF COST PER UNIT
ITEM UNIT COST
REQUIRED MEASUREMENT MEASUREMENT
Pork 50 grams ₱0.20 ₱9.99
Taco Shells 1 piece 6.53 6.53
Lettuce 10 grams 0.22 2.21
Cheese 10 grams 0.19 1.87
Tomatoes 5 grams 0.07 0.34
White Onions 5 grams 0.04 0.20
Cucumber 5 grams 0.06 0.31
Sauce Mix 2 grams 0.84 1.68
TOTAL ₱23.13
Costing based on one large tortilla of taco*
Table 41
List of Direct Materials of Bistek Taco
BISTEK VARIANT
QUANTITY UNIT OF COST PER UNIT
ITEM UNIT COST
REQUIRED MEASUREMENT MEASUREMENT
Beef 50 grams ₱0.36 ₱18.02
Taco Shells 1 piece 6.53 6.53
Lettuce 10 grams 0.22 2.21
Cheese 10 grams 0.19 1.87
Tomatoes 5 grams 0.07 0.34
White Onions 5 grams 0.04 0.20
Cucumber 5 grams 0.06 0.31
Sauce Mix 2 grams 0.84 1.68
TOTAL ₱31.16
Costing based on one large tortilla of taco*
Table 42
List of Direct Materials of Classic Taco
CLASSIC VARIANT
QUANTITY UNIT OF COST PER UNIT
ITEM UNIT COST
REQUIRED MEASUREMENT MEASUREMENT
Beef 50 grams 0.36 18.02
Taco Shells 1 piece 6.53 6.53
109
Lettuce 10 grams 0.22 2.21
Cheese 10 grams 0.19 1.87
Tomatoes 5 grams 0.07 0.34
White Onions 5 grams 0.04 0.20
Cucumber 5 grams 0.06 0.31
Sauce Mix 2 grams 0.84 1.68
TOTAL 31.16
Costing based on one large tortilla of taco*
Table 43
List of Direct Materials of Special Milk Tea
SPECIAL MILK TEA
QUANTITY UNIT OF COST PER UNIT
ITEM UNIT COST
REQUIRED MEASUREMENT MEASUREMENT
Green tea 2 tea bags ₱6.00 ₱6.00
Tapioca
50 grams 0.13 6.25
pearls
Brown sugar 15 grams 0.05 0.75
Non-fat milk 80 milliliters 0.12 9.60
TOTAL ₱22.60
Costing based on 500ml serving of milk tea*
Also contributing to the product costs of each variant are the direct labor
milk tea. Presented hereunder are the schedules for total direct labor cost and
payroll register.
Table 44
Total Direct Labor Cost
PAYROLL REGISTER
DAILY DAILY SALARY DEDUCTIONS
HOURLY MONTHLY
JOB TITLE RATE (8 RATE (6 TOTAL NET PAY
RATE RATE SSS PHILHEALTH PAG-IBIG
HOURS) HOURS) DEDUCTIONS
Assistant
₱550.00 - ₱68.75 ₱14,300.00 ₱580.00 ₱250.25 ₱286.00 ₱1,116.25 ₱13,183.75
Manager
Accountant - - - 10,000.00 - - - - 10,000.00
Bookkeeper 402.75 ₱302.06 50.34 7,853.63 320.00 175.00 157.07 652.07 7,201.55
Cook 1 402.75 - 50.34 10,471.50 420.00 183.25 209.43 812.68 9,658.82
Cook 2 402.75 - 50.34 10,471.50 420.00 183.25 209.43 812.68 9,658.82
Cashier 1 375.90 281.93 46.99 7,330.05 300.00 175.00 146.60 621.60 6,708.45
Cashier 2 375.90 281.93 46.99 7,330.05 300.00 175.00 146.60 621.60 6,708.45
Service Crew 1 350.00 262.50 43.75 6,825.00 280.00 175.00 136.50 591.50 6,233.50
Service Crew 2 350.00 262.50 43.75 6,825.00 280.00 175.00 136.50 591.50 6,233.50
Dishwasher 1 350.00 262.50 43.75 6,825.00 280.00 175.00 136.50 591.50 6,233.50
Dishwasher 2 350.00 262.50 43.75 6,825.00 280.00 175.00 136.50 591.50 6,233.50
Total ₱3,910.05 ₱1,915.91 ₱488.76 ₱95,055.73 ₱3,460.00 ₱1,841.75 ₱1,701.13 ₱7,002.89 ₱88,053.84
*The gray-highlighted rows are the only costs related to direct labor. Other costs are either classified as selling or
administrative expenses, to which the tabular representations are then elaborated under “Schedule of Overhead and
Expenses”
111
Schedule of Overhead and Expenses
Lastly, indirect materials and labor, and other overhead expenses are
Indirect Materials
Table 46
Indirect Materials of Adobo Taco
ADOBO VARIANT
ITEMS REQUIRED UNIT COST
Laurel ₱0.25
Pepper 0.08
Soy Sauce 0.30
Vinegar 0.11
Red Onion 0.23
TOTAL ₱0.97
Table 47
Indirect Materials of Humba Taco
HUMBA VARIANT
ITEMS REQUIRED UNIT COST
Plantain Banana ₱0.87
Pepper 0.08
Soy Sauce 0.30
Vinegar 0.11
Red Onion 0.23
Salted Beans 0.35
TOTAL ₱1.94
112
Table 48
Indirect Materials of Hamonado Taco
HAMONADO VARIANT
ITEMS REQUIRED UNIT COST
Pepper ₱0.08
Soy Sauce 0.30
Vinegar 0.11
Red Onion 0.23
Pineapple Juice 0.49
Tidbits 0.65
Sprite 0.39
TOTAL ₱2.25
Table 49
Indirect Materials of Bistek Taco
BISTEK VARIANT
ITEMS REQUIRED UNIT COST
Pepper ₱0.08
Soy Sauce 0.30
Vinegar 0.11
Red Onion 0.23
Calamansi 0.23
Oil 0.48
TOTAL ₱1.43
Table 50
Indirect Materials of Classic Taco
Table CLASSIC VARIANT
Indirect MaterialsITEMS
of Classic Taco
REQUIRED UNIT COST
Chili Powder ₱0.30
Ground Cumin 0.60
Garlic Powder 0.30
Ground Pepper 0.08
Tomato Sauce 0.50
TOTAL ₱1.78
Table 51
Indirect Materials for Special Milk Tea
CLASSIC VARIANT
ITEMS REQUIRED UNIT COST
Tubed ice ₱0.32
TOTAL ₱0.32
113
Indirect Labor – Employer’s Contribution for the Cooks
Table 52
Indirect Labor Schedule
SSS, PhilHealth, HDMF, (COOK)
EE ER PRODUCTION ANNUAL
DEDUCTIONS OVERHEAD
CONTRIBUTION CONTRIBUTION SHARE COST
SSS ₱840.00 ₱1680.00 100% ₱1680.00 ₱20,160.00
PhilHealth 366.50 366.50 100% 366.50 4,398.03
HDMF 418.86 418.86 100% 418.86 5,026.32
TOTAL ₱1,625.36 ₱2,465.36 100% ₱2,465.36 ₱29,584.35
Costing for the two (2) cooks employed in the business*
Manufacturing Overhead
Table 53
Manufacturing Overhead Schedule
MANUFACTURING OVERHEAD
Component Annual
Depreciation ₱127,507.23
Utilities 170,000.00
Rent 180,000.00
Indirect Labor (including share of Asst Manager 30% of Annual Gross Pay) 79,966.32
Fixed Factory Overhead (Annually) 557,473.55
Annual Capacity 117,473.68
FIXED MANUFACTURING OVERHEAD PER UNIT ₱4.75
Depreciation
Table 54
Depreciation Schedule
DEPRECIATION
COMPONENT ANNUAL DEPRECIATION
Production Machinery and Equipment ₱7,669.75
Production Furniture and Fixtures 870.36
Office Machinery and Equipment 15,161.12
Office Furniture and Fixtures 2,147.08
Store Machinery and Equipment 3,461.31
Store Furniture and Fixtures 7,101.90
Leasehold Improvements 91,095.71
TOTAL ₱127,507.23
LEGEND: (Particularly includible to:)
Overhead Expenses Administrative Expenses Selling expenses
114
Utility – Electricity
Table 55
Utility Schedule - Electricity
Area Percentage Monthly Annually
Production Area 10.50 sqm 18% 1,530.00 18,360.00
Store Area 40 sqm 69% 5,865.00 70,380.00
Office Area 7.50 sqm 13% 1,105.00 13,260
TOTAL 58 sqm 100% 8,500.00 102,000.00
Utility – Telecommunications
Table 57
Utility Schedule - Telecommunications
Area Percentage Monthly Annually
Production Area 10.50 sqm 18% - -
Store Area 40 sqm 69% 1,192.08 14,304.96
Office Area 7.50 sqm 13% 224.59 2,695
TOTAL 58 sqm 100% 1,416.67 17,000.00
Utility – Gas
Table 58
Utility Schedule - Gas
Area Percentage Monthly Annually
Production Area 10.50 sqm 18% 1,416.67 17,000.00
Store Area 40 sqm 69% - -
Office Area 7.50 sqm 13% - -
TOTAL 58 sqm 100% 1,416.67 17,000.00
115
Leasehold Improvements
Table 59
Leasehold Improvements Schedule
ALLOCATION OF DEPRECIATION FOR LEASEHOLD IMPROVEMENTS
COMPONENT AREA (SQM.) PERCENTAGE TOTAL ANNUAL COST
Fixed Overhead 10.5 18% ₱16,397.23
Selling Expenses 40 69% 62,856.04
Administrative Expenses 7.5 13% 11,842.44
TOTAL 58 100% ₱91,095.71
Rent
Table 60
Rent Schedule
RENT
COMPONENT AREA (SQM.) PERCENTAGE TOTAL ANNUAL COST
Fixed Overhead 10.5 19% ₱180,000.00
Selling Expenses 38 68% 651,428.57
Administrative Expenses 7.5 13% 128,571.43
TOTAL 56 100% ₱960,000.00
Table 61
Variable Overhead per Unit Schedule
VARIABLE OVERHEAD PER UNIT
Variant Variable Overhead Per Unit
Adobo Taco ₱0.97
Humba Taco ₱1.94
Hamonado Taco ₱2.25
Bistek Taco ₱1.43
Classic Taco ₱1.78
Special Milk Tea ₱0.32
116
Selling Expenses
Table 62
Selling Expense Portion of Payroll Schedule
Annual Annual
Daily Daily Net
Hourly Monthly Salary Deductions Expenses Selling Selling
Job Title Rate Rate Monthly
Rate Rate Pag- Total Monthly Share Expense
(8hrs) (6hrs) SSS PhilHealth Pay
IBIG Deductions Rate *12
Assistant
₱550.00 - ₱68.75 ₱14,300 ₱580.00 ₱250.25 ₱286.00 ₱1,116.25 ₱13,183.75 ₱171,600 20% ₱34,320.00
Manager
Cashier 1 375.90 281.93 46.99 7,330.05 300.00 175.00 146.60 621.60 6,708.45 87,960.60 100% ₱87,960.60
Cashier 2 375.90 281.93 46.99 7,330.05 300.00 175.00 146.60 621.60 6,708.45 87,960.60 100% ₱87,960.60
Service Crew 1 350.00 262.50 43.75 6,825.00 280.00 175.00 136.50 591.50 6,233.50 81,900.00 100% ₱81,900.00
Service Crew 2 350.00 262.50 43.75 6,825.00 280.00 175.00 136.50 591.50 6,233.50 81,900.00 100% ₱81,900.00
Dishwasher 1 350.00 262.50 43.75 6,825.00 280.00 175.00 136.50 591.50 6,233.50 81,900.00 100% ₱81,900.00
Dishwasher 2 350.00 262.50 43.75 6,825.00 280.00 175.00 136.50 591.50 6,233.50 81,900.00 100% ₱81,900.00
TOTAL ₱2,701.80 ₱1,613.85 ₱337.73 56,260.10 ₱2,300.00 ₱1,300.25 ₱1,125.20 ₱4,725.45 ₱51,534.65 ₱675,121.20 100% ₱675,121.20
Table 63
Employer’s Share Schedule for Sales-related Employees
Selling Expense Annual Selling
Employee Monthly Salary SSS PhilHealth HDMF Total Employer's Share Selling Expense
Share Expense
Cashier 1 ₱7,330.05 ₱600.00 ₱175.00 ₱146.60 921.60 100% 921.60 ₱11,059.21
Cashier 2 7,330.05 600.00 175.00 146.60 921.60 100% 921.60 11,059.21
Service Crew 1 6,825.00 560.00 175.00 136.50 871.50 100% 871.50 10,458.00
Service Crew 2 6,825.00 560.00 175.00 136.50 871.50 100% 871.50 10,458.00
Dishwasher 1 6,825.00 560.00 175.00 136.50 871.50 100% 871.50 10,458.00
Dishwasher 2 6,825.00 560.00 175.00 136.50 871.50 100% 871.50 10,458.00
TOTAL ₱41,960.10 ₱3,440.00 ₱1,050.00 ₱839.20 ₱5,329.20 100% ₱5,329.20 ₱ 63,950.42
117
Administrative Expenses
Table 64
Administrative Expense Portion of Payroll Schedule
Annual Administrative
Salary Deductions Share Expense
Daily Rate Daily Rate Hourly Monthly Net Monthly Expenses
Job Title
(8hrs) (6hrs) Rate Rate Total Pay Monthly
SSS PhilHealth Pag-IBIG
Deductions Rate *12
Assistant
₱550.00 - ₱68.75 ₱14,300.00 ₱580.00 ₱250.25 ₱286.00 ₱1,116.25 ₱13,183.75 ₱171,600.00 50% ₱85,800.00
Manager
Bookkeeper 402.75 ₱302.06 50.34 7,853.63 320.00 175.00 157.07 652.07 7,201.55 94,243.50 100% 94,243.50
Accountant - - - 10,000.00 - - - - 10,000.00 120,000.00 100% 120,000.00
Total ₱952.75 ₱302.06 ₱119.09 ₱32,153.63 ₱900.00 ₱425.25 ₱443.07 ₱1,768.32 ₱30,385.30 ₱385,843.50 100% ₱300,043.50
Table 65
Employer’s Share Schedule for Administrative-related Employees
Total Admin
Admin Annual Admin
Employee Monthly Salary SSS PhilHealth HDMF Employer's Expense
Expense Expense
Share Share
Assistant Manager ₱14,300.00 ₱1,160.00 ₱250.25 ₱286.00 ₱1,696.25 100% ₱1,696.25 ₱20,355.00
Bookkeeper 7,853.63 640.00 175.00 157.07 972.07 100% 972.07 ₱11,664.87
Accountant - - - - - - - -
Total 22,153.63 1,800.00 425.25 443.07 2,668.32 100% 2,668.32 ₱32,019.87
118
Total Unit Cost
Table 66
Total Unit Cost per Unit Schedule
TOTAL UNIT COST
Direct Direct Variable Fixed
Total Unit
Variant Material Labor per Overhead Overhead
Cost
per unit unit per unit per Unit
Adobo Taco ₱21.56 2.69 0.97 4.75 ₱29.97
Humba Taco ₱23.13 2.69 1.94 4.75 ₱32.51
Hamonado Taco ₱23.13 2.69 2.25 4.75 ₱32.82
Bistek Taco ₱31.16 2.69 1.43 4.75 ₱40.03
Classic Taco ₱31.16 2.69 1.78 4.75 ₱40.38
Milk Tea ₱22.60 2.69 0.32 4.75 ₱30.36
business premises. There shall be trash bins each for biodegradable, non-
biodegradable and recyclable wastes, and which shall be available at the office,
store and production areas. These trash bins shall have garbage bags inside for
waste storage area, which are then collected by the garbage collectors every
119
APPENDICES
120
121
122
123
124
125
126
127
Food and Drug Administration (FDA) Application Form
128
129
130
Far Eastern University
Sampaloc, Manila
Demand Questionnaire
Dear Respondents,
We, fifth year Accountancy students of Far Eastern University, are currently conducting a
feasibility study on Taco Lab, a proposed Filipino-Mexican food venture which offers an
unlimited “find-your-own-perfect-ingredients” taco complemented with milk tea. This will serve
as our partial fulfillment of the requirements for the course Management Consultancy.
In this regard, we would like to seek your assistance and a few minutes of your time to
accomplish this questionnaire honestly and objectively. Rest assured that the data you will
provide will be treated with utmost confidentiality and will be used for academic purposes only.
Thank you for your cooperation.
Directions: Put a check mark (✓) in the box that corresponds with your
answer.
Family Income
⃞ Below Php10,000 ⃞ Php100,001-250,000
131
⃞ Php10,001-50,000 ⃞ Php250,001-500,000
⃞ Php50,001-100,000 ⃞ Above Php500,000
PART II. SURVEY QUESTIONS
1. How often do you eat at an unlimited (eat-all-you-can) restaurants?
⃞ Daily
⃞ 1-2 times a week
⃞ 3-4 times a week
⃞ 5-6 times a week
⃞ 1-3 times a month
4. Usually, how many are you (and your companions) when eating at an eat-all-
you-can restaurants?
⃞ 1-2 persons ⃞ 5-6 persons
⃞ 3-4 persons ⃞ 7 persons and above
7. Have you tried a taco restaurant which allows its customers make/prepare
their tacos in a laboratory-like restaurant setting?
⃞ Yes ⃞ No
8. Are you willing to try a taco restaurant which allows its customers
make/prepare their tacos in a laboratory-like restaurant setting?
⃞ Yes ⃞ No
9. Have you tried a taco restaurant which incorporates Filipino dishes in their
taco meals?
⃞ Yes ⃞ No
10. Are you willing to try (again) a taco restaurant which incorporates Filipino
dishes in their taco meals?
⃞ Yes ⃞ No
11. Have you tried a taco restaurant which offers unlimited tacos?
⃞ Yes ⃞ No
132
12. Are you willing to try (again) a taco restaurant which offers unlimited tacos?
⃞ Yes ⃞ No
15. Do you eat Filipino dishes? (If yes, proceed to number 17)
⃞ Yes ⃞ No
17. Which of the following Filipino dishes are you familiar with? (Check as
many as applicable)
⃞ Adobo
⃞ Humba
⃞ Hamonado
⃞ Bistek
18. Which of the following Filipino dishes have you already tried? (Check as many
as applicable)
⃞ Adobo
⃞ Humba
⃞ Hamonado
⃞ Bistek
21. What drink do you think will best complement our taco product?
⃞ Milk tea
⃞ Iced tea / Lemonade
⃞ Softdrinks
⃞ Water
⃞ Others, please specify _____________
23. What time of the day do you prefer buying/eating taco meals?
⃞ Morning ⃞ Noon
⃞ Afternoon ⃞ Night
⃞ Any time of the day
24. Are you willing to buy a new variant of taco (Taco filled with Filipino dishes
said above, in addition to its usual ingredients)?
⃞ Yes ⃞ No
26. Which of the said Filipino dishes do you prefer to be combined with your
taco? (Check as applicable)
⃞ Adobo ⃞ Bistek
⃞ Humba ⃞ Just the classic taco (Mexican-Style)
⃞ Hamonado
27. How many tacos (large-sized) can you consume in a two-hour unlimited
dining?
⃞ 1-2 pieces ⃞ 5 pieces
⃞ 3 pieces ⃞ 6 pieces
⃞ 4 pieces ⃞ 7 pieces or more
28. How often are you willing to buy an unlimited taco in a month?
⃞ 1 time only ⃞ 6-7 times
⃞ 2-3 times ⃞ 8 times or more
⃞ 4-5 times
134
29. How much are you willing to pay for a two-hour unlimited taco served with a
milk tea?
⃞ Php350 or below ⃞ Php401-450
⃞ Php351-400 ⃞ Over Php450
30. What advertising materials appeal to you the most? Select only one.
⃞ Word of Mouth ⃞ Social Media Advertisements
⃞ Print Ads ⃞ Others, please specify _______________
31. What factors are deemed important to you in buying a meal? Rank the
following characteristics from 1 to 11. (Number 1 being the highest.)
Price
Taste
Presentation
Brand Name
Nutritional Value
Product Customization
Freshness
Promotion
Uniqueness of service / products offered
Restaurant experience
Accessibility of business location
135
Far Eastern University
Sampaloc, Manila
Supply Questionnaire
Dear Respondents,
We, fifth year Accountancy students of Far Eastern University, are currently conducting
a feasibility study on Taco Lab, a proposed Filipino-Mexican food venture which offers
an unlimited “find-your-own-perfect-ingredients” taco complemented with milk tea. This
will serve as our partial fulfillment of the requirements for the course Management
Consultancy.
In this regard, we would like to seek your assistance and a few minutes of your time to
accomplish this questionnaire honestly and objectively. Rest assured that the data you
will provide will be treated with utmost confidentiality and will be used for academic
purposes only. Thank you for your cooperation.
Proponents of the Business
Directions: Put a check mark (✓) in the box that corresponds with
your answer.
3. Years in business:
⃞ 1 year and below ⃞ 14 – 17 years
⃞ 2 – 5 years ⃞ 18 – 21 years
⃞ 6 – 9 years ⃞ 22 – 25 years
⃞ 10 – 13 years ⃞ 25 years above
136
5. In succeeding years, how many competitors are added per year?
⃞ 0 – 20 competitors ⃞ 81 – 100 competitors
⃞ 21 – 40 competitors ⃞ 101 – 120 competitors
⃞ 41 – 60 competitors ⃞ 121 – 140 competitors
⃞ 61 – 80 competitors ⃞ More than 141 competitors
5. If operating less than seven (7) days a week, on what day/s do you
NOT operate? (Check as many as applicable. If operating for 7 days,
proceed to number 6.)
⃞ Monday ⃞ Friday
⃞ Tuesday ⃞ Saturday
⃞ Wednesday ⃞ Sunday
⃞ Thursday
137
6. How many hours do you operate in a day?
⃞ 5 hrs. and below ⃞ 15 – 17 hrs.
⃞ 6 – 8 hrs. ⃞ 18 – 20 hrs.
⃞ 9 – 11 hrs. ⃞ 21 – 23 hrs.
⃞ 12 – 14 hrs. ⃞ 24 hrs.
8. On what day/s of the week do you usually have the MOST number of
customers?
⃞ Monday ⃞ Friday
⃞ Tuesday ⃞ Saturday
⃞ Wednesday ⃞ Sunday
⃞ Thursday
9. On what day/s of the week do you usually have the LEAST number of
customers?
⃞ Monday ⃞ Friday
⃞ Tuesday ⃞ Saturday
⃞ Wednesday ⃞ Sunday
⃞ Thursday
10. On what time during the day do you usually have the MOST number
of customers?
⃞ 12 MN – 4:00 AM ⃞ 12:01 NN – 4:00 PM
⃞ 4:01 AM – 8:00 AM ⃞ 4:01 PM – 8:00 PM
⃞ 8:01 AM – 12:00 NN ⃞ 8:01 PM – 12:00 MN
11. On what time during the day do you usually have the LEAST number
of customers?
⃞ 12 MN – 4:00 AM ⃞ 12:01 NN – 4:00 PM
⃞ 4:01 AM – 8:00 AM ⃞ 4:01 PM – 8:00 PM
⃞ 8:01 AM – 12:00 NN ⃞ 8:01 PM – 12:00 MN
138
12. During regular days, how many units/pieces do you sell?
⃞ 0 – 100 ⃞ 401 – 500
⃞ 101 – 200 ⃞ 501 – 600
⃞ 201 – 300 ⃞ More than 600
⃞ 301 – 400
15. Do you have regular customers? (If yes, proceed to number 16. If no,
proceed to number 17.)
⃞ Yes ⃞ No
16. What age bracket do your regular customers come from? (Check as
many as applicable.)
⃞ 10 – 15 years old ⃞ 31 – 35 years old
⃞ 15 – 20 years old ⃞ 36 – 40 years old
⃞ 21 – 25 years old ⃞ 41 – 50 years old
⃞ 26 – 30 years old ⃞ Above 50 years old
139
⃞ Tarpaulins, posters ⃞ Social Media
⃞ Brochures ⃞ Referrals
⃞ Others, please
specify:__________
20. Is the demand for your business expanding? (If yes, proceed to
number 21.)
⃞ Yes ⃞ No
21. By how many percent is the demand for your business expanding?
Please specify. ___________
140
REFERENCES:
141
CURRICULUM
VITAE
142
143
144
145
146
147
148
149