Mandarin Fast-Food-Fs
Mandarin Fast-Food-Fs
CHAPTER I
MARKET STUDY
This chapter presents the market research and analysis serve as a foundation for
acceptability of the products and services as well. The proponent analysis of demand
and supply situation for this particular business is also done. Competitive analysis will
be conducted and carefully scrutinized. The result of the study would be a great help
for restaurateurs plan, organize, and control the future of the business. So, competitive
A. Market Description
commercial center in Dagupan City; it is also accessible to the people who will pass
The proposed restaurant is also expected to attract customers from the adjacent
town of Dagupan such as Lingayen, Bimaley, Calasiao, and as well as well as the
The restaurant will be located a few meters away from the CSI Square,
foods and fashion, healthy concept. These will surely attract new customers to dine-in
and to keep old patrons from coming back also known as customer loyalty.
B. Business Name
Mandarin Restaurant is the name of the business. With the name alone, people will
be able to determine the kind of restaurant that the researcher will be putting-up in the
future. The concept of the researcher is to cater the needs of the foreigners in terms of
food taste. In the Philippines, there are many foreigners already studying for the
cheaper tuition fees and Filipinos are not left behind in terms of Education. Mandarin
Restaurant will help these students for their food needs especially the Chinese.
Filipinos also adapted the Chinese foods already and they really loved to eat Chinese
C. Business Concept
Chinese-style food and dessert to serve in breakfast, lunch and dinner. Basically, it
will operate 14 hours a day from 7:00 am to 9:00 pm except on Fridays and Saturdays
in which it will be opened until 12:00 midnight .Some added feature for the venture is
that combination of food and drinks, for example the combination of set meal, the
main food with drink and dessert. Those combinations are good for convenience
odder or recommended collocation for suggesting the customer. The total area of the
2
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
proposed venture is 350 square meters and designed to accommodate 100 seating
capacity.
D. Legal Structure
only two partners. It comprises with the researcher, a Chinese Nationals and one
Filipino partner who is a friend of the researcher. The reason for choosing this
form of business organization is that it is easy to secure capital from others while
retaining the control in the organization. On the other hand, partners can have their
share of profits without risk of personal liability. The term of the partnership
E. Market Potential
The target market of this food and beverage business are the local and foreign
customers and tourists in Dagupan City, Pangasinan, the travelers for business
purposes, the students or employees for daily food purchase, and the populace of the
Dagupan City is the economic and education center of Pangasinan, there are 3
Universities and several colleges here, there is large number of student and potential
customers, on the other hand, Dagupan City is famous of Bangus. Based on the data
gathered from the Department of Tourism, there were 1,745,228.95 tourist arrivals in
Pangasinan in 2015. It is assumed by the proponent that out of the total number of
tourist arrival, 80% were bound to Western Pangasinan. It is further assumed, that the
3
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
number of tourists will increase by 20% yearly. Thus, the projected market share will
be 30% on its 1st year of operations and will increase by 37% annually.
are willing to pay is 200.00 PHP and above. Thus, it is used as the basis for the
A. The Industry
wonder that food business are said to be virtually recession-proof. As we can observe
in the market, food industry can be considered the most promising type of business.
Pangasinan in 2014 and 2015respectively and are expected to progress each year. It is
Pangasinan.
B. Mission Statement:
4
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
To create a profitable restaurant with a Chinese-style, great, healthy and
convenience foods, and excellent services customers are satisfied every time they
come. To create employment in the locality of the business and to provide a safe,
healthy, and cooperative workplace for our employees to promote the value of
C. Vision:
1. Providing the quality foods for customers and as well as for fast, hospitable,
morale
D. The Products
Mandarin Restaurant will offer a wide range variety of foods, including breakfast,
lunch and dinner. Basically, the restaurant will be serving Chinese-style foods, drinks
and desserts .The taste will reform to appeal Philippines’ preferences. The taste will
surely be loved and fit the taste of every customer. The product offering is basically
fast, convenience, and tasty but will not sacrifice the value of nutrition and quality.
The price will be appropriate to the purchasers, because the product was designed
5
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
basically for daily buying.
researcher has come up with the following result of market analysis; that Mandarin
Restaurant is expected to have 30% market share on the first year of operation and
will increase by 10% annually. It is further assumed by the researcher that the number
Table 1 shows the number of tourist arrival in Pangasinan with the corresponding
Table 1
6
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
2011 285,771 228,617 68,585
Customers are the most important of every food and beverage business.
The market survey involves three hundred (300) respondents from lower to
upper class domestic tourists and natives whose ages are ranging from 18 to 60 and
above. They were requested to answer a set of survey form to determine their
preferences.
The following were the results and interpretation of the survey conducted as
shown in table 2 below. The results of the profile of the respondents in terms of Sex,
Civil Status in table 3, Age in Table 4, Table 5, the Monthly Income, Table 6, the
frequency in eating in a restaurant and lastly, Table , the food preferences of the
respondents.
Table 2
Sex
7
Gender Frequency Percentage
The total respondents consist of 105 males and 195 Females. Generally, the body
represent local tourist and natives are both important for Mandarin Restaurant that’s
Table 3
Civil Status
Table 3 comprises with the Civil Status of the respondents of the study.
The civil status shows if how many single, married, widow/widowe eating in a
Chinese restaurant.
8
Civil Status Frequency Percentage
The researcher also considers the civil status of the target market, thus, the
the total number of respondents the highest percentage comes from married group
Table 4
Age
The table 4 represents the ages of the respondents in the study. It determines if
9
Frequency Percentage
ot 41 to 50 60 20% her
51 to 60 30 10%
61 and above 5 2%
consideration taken by the proponent is the age group of the respondents. The result
shows 88% of the respondents’ age is ranging from 20 and below to 50.
Table 5
Monthly Income
in the table 5. The researcher needs to determine the monthly income of the
respondents for the basis of their prices and as well as the variability of foods they
going to offer.
10
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
40,001.00 to 50,000.00 19 6%
The survey result shows that 64% of the total respondent have monthly income of
Table 6
Table 6 shows the frequency if how many times the respondents are eating in a
3 to 5 times 89 30%
6 to 7 times 25 9%
Table 6 shows that 57% has the highest percentage, that the respondents are
11
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
eating 1 to 3 times every month. It has a highest frequency which is 175 among the
300 respondents. The second to the highest are the respondents who are eating 3 to 5
times per month with 89 frequency and a percentage of 30%, third, respondents who
are eating 6 to 7 times with 25 frequency and a 9% percentage, and lastly respondents
who are eating more than 8 times with 11 frequency and 4% percentage.
Table 7
Food Preferences
The researcher also conducted a survey regarding with the food preferences of the
respondents. Table 7 represents the total respondents within the food preference.
12
Kind of Food Frequency Percentage
From the survey, 41% respondents prefer the Chinese food; it is large number of
business.
Demand Analysis
Dagupan City, is the center of Pangasinan, there are many schools and commercial
ventures, the large population creates large purchasing and demands. Now, the life rhythm
becomes more and faster, so the convenience services and fast food supplies are advance
with the demand progress. Especially, people pay more attention to healthy and quality.
So a new kind of healthy and tasty fast food is demanded by the residents and travelers.
Chow-king, as the very successful Chinese style fast food in the Philippines, it
provides the Chinese style quality food and also proofs the Chinese style fast food is
popular in Philippines. Mandarin Restaurant will offer quality Chinese style fast food also
13
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
as Chow-king, and reform some new style Chinese food that other restaurants didn’t
Moreover, one of the Philippines traditions is to eat outside their home with their
baptismal and other social gatherings or even conferences are usually held in a restaurant.
Filipinos are well know of. The business is generally accessible since it will be located
along the AB Fernandez Ave., a well passed road in Dagupan and accord to Western
Pangasinan and the nearby cities which will not only be in demand by the locals but also
for tourists and travelers who visit Dagupan City and taste the quality convenience food.
The result of the survey conducted revealed a high demand of Chinese style quality fast
Supply Analysis
Based on the data given by the Department of Tourism (DOT),there are only few
Chinese style restaurant in the target location that cater number of the total market,
Moreover, based on the survey, interview and observation done by the respondent,
The identified competitors namely Chow-King and the Philippines style fast food
Jollibee, they are different from the proposed restaurant in term of (1) Product-
wherein Mandarin Restaurant will offer wide variety Chinese style food and many
new items;(2) Service-the proposed restaurant will be open 14 hours a day from
7:00am to 9:00pm except every Friday and Saturday wherein the restaurant will be
14
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
open until 12:00 am serving breakfast, lunch and dinner with the delivery service. (3)
environment to all customers and also offer the children ground for the customers. (4)
Location-the propose restaurant will be strategically located along a busy road which
Demand-supply Analysis
The population in Pangasinan and the number of tourists tends to increase each year.
This mainly affects the demand and supply for food and beverage business.
Mandarin Restaurant must is innovative in serving the foods and beverages. The
needs of customers must be satisfied in the most cost-effective manner while the
presentation of foods must be attractive and classy. Thus the products will project
unique and distinctive qualities or features. This will keep the existing customers from
coming back, gaining customer loyalty and attracting more target market.
Price Study
Through the survey, the main concern of restaurant customers is the price; they are
15
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
becoming more price-conscious. We will consider the paying capacities of our
customers or target market. Basically, our business will implement quality standard
recipe. The procedure is very important in keeping high quality foods and controlling
The selling price of a dish or menu will be determined using the cost percentage
method. The recipe is selling price equal to materials cost or cost of ingredient divide
by desired food cost (Selling price= materials cost/desired food cost) the food cost
Taking into consideration the results of the survey and interview conducted,
Table 8
Wanton Noodles 49
16
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Fried oyster 55
Meatball Puree 55
The price decision made from the affordability, good quality and excellent
customer service will be maintained to attract new customer and keep the existing
Comparative Analysis
located at AB Fernandez Ave., about 1 KM away from the proposed location of our
restaurant. Basically, Chowking’s menus for the day are listed on the menu board. So,
On the other hand, the potential competitor is the traditional Philippines fast
food supply- Jollibee and Western style fast food – McDonald’s. They also provide
the fast food and very good sales every day, but the different is they are selling
17
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Table 9
The price of Mandarin Restaurant is much cheaper than the competitors. The
restaurant will see to it that the prices will not affect the quality and taste of the
products.
Promotional Strategy
One of the important factors in attaining business success is through promotions and
advertising. Best products with right prices and right location of business prove to be
To win the market of our business proposal, we will implement the following
promotional strategies: (1) Mass media exposure. It can be considered one of the most
effective way in “selling the business” and can be done through the local television
ads; (2) distribution promotional literatures like flyers, brochures and other materials
partners such as travel and tour agencies; (4) Sending proposal letter and e-mails to
prospective clients; (5) build a website of our restaurant and offer the menu for clients
19
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
odder our foods online to delivery. (6) Announcement by way of poster and signage.
This will be placed along the well passed sites in the city proper giving our customers
conducted. This can be done through strengths, weaknesses, opportunities and threats
which it will operate for itself, it is instrumental in strategy formulation and selection.
Strengths:
competitive.
20
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
5. Good reputation among customers.
Weakness:
performance,
Opportunities:
2. The prices of competitors are high as compared with the propose venture.
Threats:
3. Economic depression.
4. New government legislation or laws that will give negative impact on the
business.
products.
21
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
CHAPTER II
TECHNICAL STUDY
The technical study of the feasibility aims to describe the plant size and capacity,
the structure, equipment needed for food production, and other processes that the
venture will adopt. Thus it is in this stage that will able to determine the quality and
The proposed venture will be located at Metro Plaza second floor in AB Fernandez
Ave, Dagupan City, Pangasinan with the 350 square meters, the dining area and the
kitchen measures 300 square meters with a maximum seating capacity of 100 persons,
700,000.00 pesos. The place will be leased for a period of ten 10) years with monthly
22
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Business Map
Figure 1
Business Location
The restaurant will cater the nearby cities and municipalities of Dagupan City. the
place is very accessible to all people for it is within the City proper and many people
23
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Figure 2
24
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Figure 3
25
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
26
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Restaurant will invest on best equipment, kitchen utensils and facilities to keep away
from disruption of our operations. A well planned kitchen will provide and ensure our
The basic equipment are : refrigerator, freezer, and other storage bins which are
very essential in the storage of the raw materials; stove and oven which are vital as
well in terms of cooking requirement; deep fryer, steamer, rice cooker, griller which is
After the basic cooking equipment, we should invest other small kitchen items
27
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
For the dining area, air conditioning unit, component and tables and chairs are
needed.
while the telephone line and the internet connection will be provided by PLDT.And
adequate fire-fighting facilities in conformance with the standard the Bureau of Fire
will be provide. The total investment for the above mentioned equipment and
Table 10
28
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Tables 12 4,999 59,988
Chairs 100 1,499 149,900
Hand dryer 2 2,850 5,700
Hand Sanitizer 2 1,600 3,200
Toilet paper holder 4 456 1,824
Soft broom 3 100 300
Floor mop 3 421 1,263
TOTAL: P 426,160
Table 11
Kitchen Utensils
9sets
9 sets
29
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Casserole 5 1,789.75 8,948.75
Strainer 3 38 114
TOTAL: P51,008.75
Production Process
ensuring that they are reasonable regulated, in conformity to end user’s requirements
Mandarin Restaurant production process will base on the designed menus created
by the executive chef with the approval of the partners. Production process will start
from ordering and purchasing quality raw materials such as pork, beef, chicken and
vegetables, then receiving ordered items from suppliers and eventually end up in
30
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
2. Making reference to the sales report, the chef makes a projection on the
6. Send the purchase order or market list to the manager for approval.
7. The person for marketing submits the copy of market list or purchase
On the other hand, flow of the receiving transactions is designed to ensure that the
1. stocks will be received together with the sales invoices and delivery
stocks
31
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
After the steps of ordering, purchasing, and receiving raw products, Mandarin
Restaurant will also maintain a standard for storage of the raw products. This control
measures are designed to ensure that the stored raw products are secured from theft,
spoilage, contamination and damages so that the investment will not be wasted. The
1. Stocks are segregated and classified, dry goods are separated from
packed
checked
follows;
Standards for requisition and issuance of raw materials or inventories are intended
to ensure that all items released are accompanied by justified and receiving parties,
and that issuances are properly documented. A prelisted requisition and issuance
voucher (RIV) will be filled up by the requisition indicating the quantity needed; the
32
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
RIV will be reviewed and approved by the designated controlling person; and upon
issuance both the issuing and receiving personnel shall sign on the RIV
acknowledgement.
2. The RIV will be reviewed and approved by the designated controlling person.
3. Upon issuance, both the issuing and receiving personnel shall sign on the RIV
for Recognizing.
For food and beverage business, one of most important competitive advantage
is the service. There are 4 regulations of service standard for Mandarin Restaurant
1. Smiles Service: greeting the customers should with smiles and good
politeness.
2. Fill in the order slip as the customers order and give them the receipt
3. Order slip should forward to the kitchen for preparation and cooking
4. At the end of day, cashier shall prepare the summary of sales and
expenses.
This standard will ensure customers are well served and properly treated, and also
ensure the partners that all cash transaction are properly received, documented and
Sanitation
The kitchen shall be hygienic any time; one of the obligations of the dish
33
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
washers is keep it hygienic. The equipment to be installed is with a high standard of
hygiene and sanitation. Mopping from time to time to keep the area dry and free from
pollute.
bacterial contamination .Kill the pest should be done in a regular basis to prevent
from breeding and proliferation of insects that can cause damage and disease.
The Comfort rooms should be installed with high quality fixtures and fitting and
will be provided with running water. Tissue paper, soap, hand sanitizer, paper towels
and hand drier will be provided. The floor and walls will be covered with
segregated from the non-biodegradable waste. Cans, plastic containers and bottles can
be sold for additional income of the venture. Spoiled foods and leftover foods can be
disposed and collected daily. All wastes will be placed in garbage bag so that will be
easier to dispose. Mandarin Restaurant will keep clean and pollution free premises.
Table 12
PROJECT COST
INVENTORY
Pork P4,000
Beef 7,000
Chicken 3,000
34
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Vegetables 5,000
Beverages 5,000
TOTAL: P 29,000
Table 13
LEASING IMPROVEMENT
Measure
Interior 350,000
Designs
Labor-Designer 150,000
35
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Lights 91,250
Total: P700,000.00
Table 14
MISCELLANEOUS EXPENSE
Total: P9,750.00
Table 15
36
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Total: P10,000.00
Table 16
ADVERTISING COST
Radio 5,500
TV 40,000
Total: P50,000.00
37
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Table 17
Schedule of Activities
A)Inquiries of the
location, building
owner.
B)Business
registration inquiries.
C)Start working with
the application of
business permits.
D)Go to DOLE for the
Mandatory Benefits
inquiries
E)Follow-up of the
business application
F)Installations of
furniture and fixtures.
G)Purchasing of
kitchen utensils and
equipment.
H)Marketing
I)Opening of the
business
38
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
CHAPTER III
MANAGEMENT STUDY
This chapter presents the management aspects of the study. Mandarin Restaurant
will build an efficient, succinct and practical work team. The organization will be
clear and defined to offer the quality product and service. This includes the division of
labor, alignment and relationship among various job positions, the work
partners. This form of organization is easy to secure capital from other while retaining
the control in the organization; on the other hand, partnership can have their share of
Organizational Structure
All of the staffs of the restaurant are responsible to keep health and safety of
customers, the proposed venture will build a strong work team to ensure fast, efficient
and quality service .To make the customers satisfied and fulfill their demand and
needs.
39
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Organizational Chart
MANAGER
Executive
Chef Waiter Book Keeper
Assistant
Chef Delivery Staff Cashier
Dish washer
Figure 4
40
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Table 18
Manager 8 am 5 pm
Executive Chef 7 am 4 pm
Assistant Chef 1 7 am 3 pm
Assistant Chef 2 1 pm 9 pm
Bookkeeper 8 am 5 pm
Cashier 1 7 pm 3 pm
Cashier 2 1 am 9 pm
Waiting Staff 1 7 am 3 pm
Waiting Staff 2 7 am 3 pm
Waiting Staff 3 7 am 3 pm
Waiting Staff 4 1 pm 9 pm
Waiting Staff 5 1 pm 9 pm
Dishwasher1 7 am 3 pm
Dishwasher 2 1 pm 9 pm
Delivery staff 8 am 5 pm
41
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Company’s Policy on Personnel
Mandarin Restaurant will provide a safe working environment for our employees,
that will surely encourage every staff to work as a team in the company.
A. Remuneration
B. Hours of Work
1. Basically the restaurant will operate 14 hours per day, from 7:00 am to
C. Leave Benefits
Personnel with one year tenure or more are entitled the following
3 consecutive days.
42
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
D. Conduct
2nd offense-termination
terminated immediately.
E. Appearance
at all times,
Labor Requirement
Mandarin Restaurant will be requiring fifteen (15) members of the team on its
43
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
initial year of operations consisting of (1) Manager, (1) Executive Chef , (2) Assistant
Chef, (1) bookkeeper, (2) Cashier, (5) Waiting staff, (2) Dishwasher, and (1) Delivery
staff.
On the succeeding years, if Mandarin Restaurant meets the projected profit and
continuously gain higher market share, The number of labor requirements will also
increase.
Job Descriptions:
A. Manager
3. Must look over with the problems and make solutions as soon as possible
Job Qualifications:
B. Executive Chef
44
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Duties and responsibilities:
2. Inspects the kitchen prior to the begin cooking to ensure it’s up to the
3. Prepares Foods in accordance with the safety food standards or guidelines and
Job Qualification:
1. With culinary expertise and at least two (2) year worked experienced .
C. Assistant Chef
beverages.
45
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
2. Prepares and portions all food served
Job Qualifications:
D. Bookkeeper
Job Qualifications:
years.
E. Cashier
Job Qualifications:
F.Waiting Staffs
2. Responsible for ensure the table clean and set with clean utensils in the
proper configuration.
3. Ensuring that all foods and beverages are properly served to the customers.
restaurant.
Job Qualifications:
1. Responsible for making sure every piece of kitchen utensils and equipment are
cleaned with right amount of cleanser at right temperature for the right length of
time
3. Accountable for the losses and damages of kitchen equipment due to negligence
and carelessness.
Job Qualifications:
H.Delivery Staff
Job Qualifications:
48
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
4. Able to work without supervision
Table 19
49
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
-Philhealth Membership
-Pag-ibig Fund Membership
-13th Month Pay
Cashier P 6,838 -SSS Membership
-Philhealth Membership
-Pag-ibig Fund Membership
-13th Month Pay
Waiting Staffs P 6,838 -SSS Membership
-Philhealth Membership
-Pag-ibig Fund Membership
-13th Month Pay
Dishwasher P 6,838 -SSS Membership
-Philhealth Membership
-Pag-ibig Fund Membership
-13th Month Pay
CHAPTER IV
FINANCIAL STUDY
The financial study will give the detailed information about the start-up capital
requirement and sources. And financial study also expounds the preparation of the
financial statements as statement of revenues and expenses, balance sheet and the
statement of cash flow. In this part, the financial assessment will be presented to the
partners to check and give an evidence to prove there investment with is venture is
feasible.
Major Assumptions
50
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
accounting,
each.
sale.
7. On the third and fifth year of operations, old employees are entitled for
three percent salary increase based on the daily wage rate; the salary of
8. The projected store supplies expense will be 60,000.00 and will increase
9. Repairs and maintenance of the building and other fixed assets are
10. The Depreciation of the fixed assets will be computed using the Straight-
line Method. For building, the service life will be 10 years; furniture and
51
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
fixtures will be 5 years; equipment will be 5 years; and kitchen utensils
will be 2 years.
11. Leasehold or rental expense will be paid on the 5th day of the month
amounting to 20,000.00 for the period of 10 years. The lessee has the
12. The projected amount of utilities such as water and electricity and
13. The Projected Business License and Fees are 10,000.00 on the 1 st year of
14. Advertising expense for the 1st year will be 50,000.00 due to massive
15. Taxes to be paid by Mandarin Restaurant, it’s 35% of the taxable income.
52
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Depreciatio
n
Taxes & 10,000 20,000 30,000 40,000 50,000
Licenses
Rent 240,000 240,000 240,000 240,000 240,000
Freight- 420 460 500 540 580
out
Utilities P144,000 P172,800 P207,360 P248,832 P298,598.40
Expense
Total
Expenses: 4,033,532 5,058,342 5,688,716 6,440,148 7,336,840
Net Income:
3,166,468 4,661,658 7,433,284 11,274,552 16,578,005
expense
Multiply 12 12 12 12 12
by # of
Month
Rent
Expense
53
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Monthly
Salaries
130,180 134085.4 138107.962 142251.2009 146518.7369
Multiply 12 12 12 12 12
by # of
Month
Annual
Salary
P 1,562,160 1,609,024.8 1,657,295.54 1,707,014.41 1,758,224.843
54
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
SSS 116,251.20 116,251.20 116,251.20 116,251.20 116,251.20
Fund
Expense
Number 12 12 12 12 12
of Month
Utility
Expense
55
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Owner’s Equity
A Capital 1,000,000 1,577,1 2,573,777. 4,254,586. 6,377,572.5
27.00 50 00 0
56
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
B Capital 1,000,000 1,577, 2,573,777. 4,254,586. 6,377,572.5
127.00 50 00 0
A Widrawal 250,000 150,000 100,000 150,000
B Widrawal 250,000 150,000 100,000 150,000
Tot.Liabilities & 13,055,1
Owner’s Equity P2,000,000 4,504,254 6,133,222 9,052,005 45
Current
Assets 812,831.25 3,198,368 4,696,748 7,471,883 11,317,011
Current 0 850,000 685,667 342,833 0
Liabilities
Current 0 3.7 6.8 21.8 0
Ratios
Current
Assets 812,831.25 3,198,368 4,696,748 7,471,883 11,317,011
Inventories 29,000 31,900 35,090 38,599 42,458.90
Total 841831.25 3,230,268 4,731,838 7,510,482 11,359,470
Current 0 850,000 685,667 342,833 0
Liabilities
Quick Ratio 0 3.8 7.2 2.2 0
Cost of Sales 43,000 51,000 87,000 92,000 112,000
Average
Inventory 29,000 31,900 35,090 38,599 42,458.90
Liquidity of 1.5 1.6 2.5 2.4 2.6
Inventory
57
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
CHAPTER V
SOCIO-ECONOMIC STUDY
Restaurant. Mandarin Restaurant project feasibility is not only for generating profit
but also for social economic benefits. It is during this time of recession wherein each
of us must take into account on how to help the government in alleviating poverty and
creating employment opportunities. In this point of view, the proponent was inspired
The proposed venture can help our local economy by serving quality and
effective foods. So it will help the government to promote good public health by
58
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
serving nutritious foods.
the locality of the proposed venture by providing safe, healthy and rewarding work
venture needs 14 initial manpower, hence, it will help to improve the lives of the
employees and it will also extend their daily needs and purchase ability.
Government Revenues
The establishment of the proposed restaurant will create additional annual taxes
to the government; the venture shall fulfill its legal obligations by paying the right
taxes. Thus, the local government can have additional fund for the development
The business will provide the future development plan of the venture in terms of
Financing Commitment
partner earning and successful investment; on the other hand ,to ensure our employees
welfare and development, we are committed to give them the proper and best
compensation by giving them salary increase and other benefit. Further, it is also our
responsibility to promptly pay all the taxes and other legal fees to the government.
Product Developments
59
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
After 1 year (1st) of the business operations, Mandarin Restaurant will be
introducing new products and more variety of foods, the new products will be the
classic Chinese food, it will attract more customers, it will also be a method of
Future Expansions
If the five years profit projections is proven, the partners will consider
establishing other branches in other locations, the locations can be other region or
After the 10 years of the term of partnership, the partners may renew the contract
with another 10 years term, renewable every 10years and will consider going to
60
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
BIBLIOGRAPHY
Books
2000
Learning;Singapore ,2009
61
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
Restaurant Business - By Someone Who Did; ATLANTIC PUB CO ;U.S. 2003
CURRICULUM VITAE
WANG KUN
PERSONAL BACKGROUND
EDUCATIONAL BACKGROUND
Work Experience
62
LYCEUM NORTHWESTERN UNIVERSITY
Institute of Graduate and Professional Studies
7/2006-7/2008 Qingyun NO. 4 middle school Teacher
7/2008-7/2012 Sunny Technical school Anhui Province Teacher
7/2012-present Suzhou Experimental Middle School Anhui Province Teacher
63