Qa For Business - Cafe

  • Uploaded by: Hai Le
  • 0
  • 0
  • November 2019
  • PDF

This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA


Overview

Download & View Qa For Business - Cafe as PDF for free.

More details

  • Words: 6,069
  • Pages: 33
2008

Quantitative Analysis for Business

Group 1: The Great Bear

HCM International University Linh Trung – Thu Duc – HCMC

Application Project INSTRUCTOR DR. HO THANH PHONG GROUP ONE

HO CHI MINH INTERNATIONAL UNIVERSITY BUSINESS ADMINSTRATION DERPARTMENT

QUANTITATIVE ANALYSIS FOR BUSINESS PROJECT INSTRUCTOR DR. HO THANH PHONG

Members of group 1. 2.

Le Minh Hai BA060089 Vo Le Duy BA060087

3. 4. 5. 6.

Vu Thanh Cong BA060052 Nguyen Anh Huy Vu BA060117 Vu Duc Giang BA060088 Nguyen Thi Kim Thao BA060105

Ho Chi Minh City, Vietnam July 7, 2008

Table of Contents A.

INTRODUCTION ...............................................................................................................1

B. 1. 2.

LITERATURE REVIEW....................................................................................................2 The Analytic Hierarchy Process ............................................................................................. 2 Software Selection by Using AHP .......................................................................................... 2

C. CRITERIA FOR SELECTING BUSINESS .........................................................................4 3. Analysis Capital: ........................................................................................................................... 4 For lease:............................................................................................................................................... 5 For Coffee-Food: ................................................................................................................................ 5 For The Fashion Shop: ..................................................................................................................... 7 4. Analysis the Break-event:......................................................................................................... 9 For lease:............................................................................................................................................... 9 For Coffee-Food: ............................................................................................................................. 10 For Fashion Shop:........................................................................................................................... 10 5. Description of Risk criterion ................................................................................................ 12 D. 6. 7. 8. 9.

APPLYING THE AHP .................................................................................................... 12 Structuring the Data ................................................................................................................ 12 Creating Pair-wise Comparison Matrix ............................................................................ 13 Determining Normalized Weights ..................................................................................... 13 Synthesize the Priorities ........................................................................................................ 16

E. CONCLUSIONS .................................................................................................................. 16 F.

REFERENCES..................................................................................................................... 17

G. APPENDIX.......................................................................................................................... 18 10. Simulation................................................................................................................................. 18 Fashion Shop .................................................................................................................................... 18 Cafe-Food Restaurant ................................................................................................................... 20 11. Survey result ............................................................................................................................ 23 Direct Survey and Online Survey ............................................................................................. 23

Preamble Quantitative Analysis for Management course is a useful subject for student. After studying this course, we have a change to apply the theoretical knowledge in a real situation. Though this project we studied: -

How to work in group. How to make the survey. Describe the quantitative analysis approach.

-

Describe the use of modeling in QA. Use computers and spreadsheet models to perform QA. Discuss possible problems in using quantitative analysis.

We highly appreciate this course. We would like thank: Associate Pro. Ho Thanh Phong Mr. Ho Nhat Quang Mr. Nguyen Hoang Minh Ms. Ha Thi Thanh Binh Ms. Nguyen Canh Tien BA students The managers and employees of Zenta coffee-food restaurant, Highland coffee shop, Hi-end coffee shop, KFC, Thoi Trang Moi fashion shop, Ninomax fashion shop…that help us finish this project.

Abstract In reality, everybody has to face the tradeoffs. Every day, even every second, we have to make many decisions. But, life is very complicated. Thus, making decision becomes more difficult than ever before. In fact, decision-making in field of business investment becomes more and more complex due to aggressive fluctuation of global economy, conflicting goals, continuous change of society. In this study, we discover the adequacy of Analytic Hierarchy Process to support decision making process. AHP is valuable even when being applied in case of conflicting goals, multiple criteria, with purpose to select the most suitable project from a set of alternatives. In this case, we you AHP analysis to select a highest priority project to make investing decision. To determine final decision, every alternative is carefully evaluated, which is based on 3 criteria. In this study, we consider AHP really works well and profoundly contributes to our decision process.

Quantitative Analysis for Business

Quantitative Analysis for Business APPLICATION PROJECT

A. INTRODUCTION The event of joining into WTO has help the Viet Nam economy become much better. After entering the world-wide market, there are many foreign business organizations have come to the country ,and that creates more jobs available to the Vietnamese employees, especially for graduated students. Applying for a job and working for some company is a common thought of most business students nowadays. And another way for business students to apply their all know ledges that learnt from schools is opening their own businesses. This is much interesting, much better for both the students and the economy as a whole as well. But wellinvesting is always difficult. In the case of having a business premises in the Dinh Tien Hoang street, district 1, HCM city, we could use that premises for renting, a cafeteria, or a fashion shop. Renting will give us a stable income with almost no risk, but you may be much richer if we are successful in the cafeteria or fashion shop investments. What is our decision? How is the decision made ?

Making the optimal decision among these kinds of investments may depend on the assesment of the objective, measurable criteria and subjective criteria. The investing decision requires not only considering the objectives, but also considering tangible or intangible factors or criteria affecting the final decision, and making the priorities among those criteria can be hard. It is suggested that the three components that drive the investing decision for the case are capital, profit and risk. The capital refers how much you should pay out to make your business ready for work, while the reference of the profit is the amount of money we can obtain. The risk consists on many kinds of risks that normally belong to two groups of business risk and economic risk.

The analytic hierarchy process (AHP) is a widely-used multi-criteria decision method introduced by Saaty. The AHP structures the decision problems into the hierarchy and evaluate multi-criteria tangible and intangible factors systematically. Page 1

The AHP has been applied to numerous fields that include business investment decisions.

The objectives of this paper is to propose a framework of decision criteria for evaluating and selecting kind of investing in this case based on the analytic hierarchy process.

The rest of the paper is organized as follows: section 2 gives an overview of the AHP methodology. Section 3 describes the selection criteria for the business investment. The applying of the AHP for evaluating and ranking criteria presented in section 4. Finally, section 5 includes conclusions of the case and necessary comments.

B. LITERATURE REVIEW 1. The Analytic Hierarchy Process AHP first developed by Saaty resolves decision-making problems by structuring each problem into a hierarchy with different levels of criteria. Pair-wise comparisons are performed with the criteria in a hierarchy by means of scale of measurement. The scale of relative importance measurement consists of judgments ranging from equal importance to extreme importance (equal, moderate, essential or strong, demonstrated, extreme) corresponding to the numerical judgments (1,3, 5, 7, 9) and compromises (2, 4, 6, 8) between these values The decision-maker needs to judge the relative importance of each criterion and then specify a preference on each criterion for decision alternatives. The AHP method involves four steps to solve a decision problem : Step 1: Structuring the decision problem The first step involves developing a hierarchical structure of the problem. The number of levels in the hierarchy depends on the complexity of the decision problem. The typical hierarchy of the AHP model consists of focus, criteria, sub-criteria and

Page 2

alternatives . The highest level of the hierarchy is the overall goal or focus. The intermediate levels consist of the criteria and sub-criteria for judging the alternatives. The need of intermediate levels depends on the decision problem and experiences of the AHP and domain knowledge for decision makers. The bottom level of the hierarchy contains alternatives from which the choice is to be made. There should not include too many criteria in a hierarchy . Step 2: Creating pair-wise comparison matrix Creating a pair-wise comparison matrix is an attempt to find the relative importance among the criteria. The nine-point scale is used to obtain a concise pair-wise comparison of all criteria at each level of the hierarchy . The pair-wise comparison judgments are made with respect to elements of one level of hierarchy given the element of the next higher level of hierarchy, starting from the top level down to the bottom level. For a group decision setting, every team member assigns his or her own pair-wise comparison. Four methods can combine the individual pair-wise comparison matrix to obtain the consensus pair-wise comparison matrix for the entire team: consensus; vote or compromise; geometric mean approach, and separate models or players . Step 3: Determining normalized weights The eigenvector derived from the matrix created in Step 2 measures of relative importance among the criteria and is used to determine the normalized and unique priority weights for each criterion. In order to check the consistency in setting priorities for pair-wise comparison with respect to criteria, the AHP uses a consistency ratio to measure the consistency of judgments. Saaty suggested the consistency ratio should be 0.1 or less. Step 4: Synthesize the priorities The final step is to synthesize the solution for the decision problem - to obtain the set of overall priorities for alternatives. The normalized local priority weights of criteria and sub-criteria obtained from Step 3 are aggregated to produce global composite weights which used to evaluate decision alternatives.

2. Software Selection by Using AHP

Page 3

To the case, decision-making in the business investment becomes more complex due to conflicting objectives ( e.g., low capital, high profit) and difficulties in assessing the multi-criteria. Different decision -makers may have different decisions. The case’s result limited to the business decision applications of the AHP. However, it demonstrates the diversity of the business investing decision applications where the AHP is used. Selecting the best

Capital

Profit

Risk

Economical Risk

For Rent

Cafeteria

Business Risk

Fashion Shop

Figure: The hierarchy for the business investing problem

C. CRITERIA FOR Selecting BUSINESS 3. Capital Analysis: One of the most important factors affect capital is location because high level of spending on business premises. Its expense directly influences profitability of a business. It might also influence which kind of business we should or should not invest, even, location will decide how much should be invested in that business. In the case that we have a business premises in the Dinh Tien Hoang Street, district 1, Ho Chi Minh City. This place is close to some big streets such as Nguyen Thi Minh Khai, Dien Bien Phu, Mac Dinh Chi, Vo Thi Sau, etc, which are considered as the center area of HCM

Page 4

city. There are many offices, high schools, universities, coffee shops, cafeteria shops, fashion shops in those streets. Therefore, it is the favorable sector for doing business. Owning this business premises is a competitive advantage. So, how to use this one to get highest profit is the main task. There are 3 alternatives to be considered: For rent, coffeefood, and fashion shop. To come up with decision, we evaluate which is most important, most suitable in those 3 alternatives. For lease: In order to attract people to rent (lease), our business premises should have good facilities. To adopt this goal, we have to renew business premises. And the expected cost for this plan is 300,000,000 vnđ. For this kind of business, we invest only once. Hence, the start-up cost = 300,000,000 vnđ For Coffee-Food: After investigating the surrounding environment of business premises, we realized that there were many offices, universities, high schools, etc. But there were few places for officers and students at the break times and few restaurants serving demand of breakfast and lunch of customer. Hence we decide Coffee-Food Restaurant as an alternative in our business plan. After determining the kind of business, we define the scale of project. This does mean we It means what prices will be suitable and what style. We made the survey people around this location then we get: The style of Coffee-Food

The average price per unit

Page 5

Drink

Breakfast Food

Lunch Food

Page 6

*Source1: Direct Survey and Online Survey From all of above information, we can define the scale of our Coffee-Food is medium level to attract customers have medium income and students. Then we can use the simulation method for some Coffee-Food has the scale like this to estimate the Demand Now we can decide how much we should invest on each of factors of the start-up-cost. The start-up cost = Cost of construction + Cost of decoration + COGS at 1 st week + Miscellaneous cost + Unexpected Cost - Cost of construction: because the probability of garden style is higher so we choose the architecture is garden. Then we estimate the cost of it is 1,400,000,000 vnđ - Cost of decoration: include cost of furniture, pictures, music instruments…Then we estimate the cost of it is 400,000,000vnđ. - Cost of goods sold at the 1st week: According to result of the simulation data from the 7 first dayys, we have the COGS for the 7 first days is 33,504,000 vnđ. - Unexpected cost: 16,496,000 vnđ - Miscellaneous cost: Promotion gifts, banner, advertising…Then we estimate the cost of it is 50,000,000vnđ. The start-up cost =1,400,000,000 + 400,000,000 + 33,504,000 + 16,496,000 + 50,000,000 = 1,900,000,000 vnđ For The Fashion Shop: We will explain why we choose Fashion Shop for our multiple business plans. Depend on our observation around our business premises, we realize that there are not only have some advantages like Fashion Shop but also have many fashion shops along this street. Moreover, to avoid the traffic jam at the rush hours, this way seems to be the best choice for people who are living in Binh Thanh district and Go Vap district. After determine the kind of business, we define the scale of project. It means what prices will be suitable and what style. We made the survey people around this location then we get: Probability of each price customer willing to buy Clothes

1

Appendix: Survey Result

Page 7

Trousers

*Source2: Direct Survey and Online Survey

From all of above information, we can define the scale of our Fashion shop. Then we can use the simulation method for some Fashion Shop has the scale like this to estimate the Demand Now we can decide how much we should invest on each of factors of the start-up-cost. The start-up cost = Cost of construction + Cost of decoration + COGS of the first month + Miscellaneous cost + Unexpected Expense

2

Appendix: Survey Result

Page 8

- Cost of construction: Because the architecture of a fashion shop is simpler. So we do need to rebuilt, we can renew it. By this way we can save a lot of fund. Then we estimate the cost of it is 170,000,000vnđ - Cost of decoration: include cost of furniture, shefts, clothes-hangers, music instruments…Then we estimate the cost of it is 65,000,000vnđ. - Cost of good sold of the 2 first weeks: According to result of the simulation data from the first month, we have the COGS 164,391,500 vnđ. - Unexpected expense: 25,608,500 vnđ - Miscellaneous cost: Promotion gifts, banner, advertising…Then we estimate the cost of it is 20,000,000vnđ. The start-up cost = 170,000,000 + 65,000,000 + 164,391,500 + 25,608,500 + 20,000,000 = 400,000,000vnđ

Start-up-cost

For Rent 300,000,000vnđ

Coffee-Food 1,900,000,000vnđ

Fashion Shop 400,000,000vnđ

4. Analysis the Break-event: Payback period is also one of the factor influence the decision making for business. For lease: The average price for lease of my premises is $2200 per month. Normally, we will receive payment for at least one year or more than one year– it depends on how long the contract does. Hence, Gross Profit

= 2800 x 12 x 16,800

= 564,480,000 vnđ

Income Tax

= 20.8% x 564,480,000

= 117,411,840 vnđ

Net Income

= 447,068,160 vnđ

Star-up-cost = 300,000,000 vnđ Therefore, the pay pack period equal 1 month.

Page 9

For Coffee-Food: After simulating 3 coffee shops and fast-food, we estimate the number of coffee and food selling per year by using the simulation method. Star-up-cost: we calculated on the analysis capital part. There are the cost of construction, decoration, miscellaneous, unexpected cost and operation cost for first week Sale: basing our projected coffee and food sales, we generate a conservative estimated by calculating the total number of customers. Then basing on the price we got from survey we can calculate the sale for each year. Cost of Goods Sold: the cost of goods sold for coffee-food related products was determined by the retail profit analysis. We assume that cost of coffee is 40% of the selling price. The cost of lunch and breakfast per unit is 60% of selling price. Salaries expense: we intend to hire eighteen full-time employees and ten part-time employees include: manager, cashier, cook, waiters, waitress, security guards… The average wage per full-time employee is 1,400,000vnđ/month and part-time employee is 700,000vnđ/month. Other operating expense: including electricity bills, water bills, gas, phone, internet, unexpected cost… Income tax: is 10% total income from continuing operations before income tax. Financial Sheet Start-up Cost

1,900,000,000.00

Net sale

3,543,360,000.00

Cost of Good sold

1,624,320,000.00

Gross profit

1,919,040,000.00

Operating Expenses Salaries Rent Other operating expenses Income from continuing operations before income tax Income tax Net income

388,800,000.00 144,000,000.00

532,800,000.00 1,386,240,000.00 138,624,000.00 1,247,616,000.00

For Fashion Shop:

Page 10

After simulating 3 fashion shops, we estimate the number of clothes and trousers selling per year by using the simulation method. Star-up-cost: we calculated on the analysis capital part. There are the cost of construction, decoration, miscellaneous, unexpected cost and operation cost for first week Sale: basing our projected clothes and trousers sales, we generate a conservative estimated by calculating the total number of customers. Then basing on the price for each product that we got from survey, we can calculate the sale for each year. Cost of Goods Sold: the cost of goods sold for coffee-food related products was determined by the retail profit analysis. We assume that cost of clothes is 70% of the selling price. The cost of trousers is 65% of selling price. Salaries expense: we intend to hire ten full-time employees and seven part-time employees include: manager, cashier, sellers, security guards… The average wage per full-time employee is 1,600,000vnđ/month and part-time employee is 800,000vnđ/month. Other operating expense: including electricity bills, water bills, unexpected cost… Income tax: is 10% total income from continuing operations before income tax. Financial Sheet Start-up Cost

400,000,000.00

Sale

2,689,284,000.00

Cost of Goods sold

1,890,470,400.00

Gross profit

893,300,400.00

Operating Expenses Salaries

259,200,000.00

Rent

-

Other operating expenses

66,000,000.00

Income from continuing operations before income tax

325,200,000.00 568,100,400.00

Income tax

56,810,040.00

Net income

511,290,360.00

Paypack period Start-up Cost

400,000,000.00 /Year

Net income

511,290,360.00 /Year

Paypack period (Start-up Cost /Net income )

Payback period (months)

0.78 Year 9.39 Month

For lease 1

Coffee-Food 19

Fashion Shop 10

Page 11

5. Description of Risk criterion The third criterion used to evaluate 3 alternatives is risk. Like many other criteria, risk has

5.

a very big influence in a business’s success, including business risk and economical risk. Business risk is the internal risk which comes from the inside of a business. In running a 5. business like a cafeteria or a fashion shop, the most internal risk a business has to face is

5. Management. A good management can lever the success of a business. For instance, good attitude, good behavior of employees can satisfy customer or high quality of product can

5.

reach or exceed customer’s need. Therefore, a good management can help a business to improve its competitive advantages, and to increase its position in the market as well. In

5.

contrast, a weak management is a barrier to a business. It is the reason of financial loss, bad employee’s behavior, and low quality product. Hence, it negatively affects reputation and 5. prestige of company in resulting. A weak management profoundly harms a business’s

5. reduces its ability to compete with others. When operating, a business faces not strength; only internal risk but also the risk from the outside of the company, which is called as

5.

“economical risk”. A business cannot control this type of risk, but in order to survive and develop, it has to itself adapt to the change of economy. The most reason of economical

5.

risk is the inflation which directly affects on a business. For instance, when inflation occurs, 5. the price of every goods suddenly increases; customer tends to pay less to save their money. As a result, the demand for goods decreases. In this case, a business faces

5. problems such as the profit decreases while spending on employees’ wage, price of many material increases simultaneously. Hence, a business finds many difficulties in competing

5.

with others and developing. For those reasons, risk is one of the most important criteria need be carefully evaluated when making decision to select the highest priority project.

5.

D. APPLYING THE AHP 5. The AHP modeling process involves four steps, namely, structuring the decision problem, creating 5. pair wise comparison matrix, determining normalized weights and synthesize the priorities.

5. 6. Structuring the Data 5. Page 12

5.

System Selection Problem The survey was pre-tested with the IU’s teachers and students to ensure that all the criteria were well formulated and properly understood. These respondents all have experience in QA. We tried to ask both students and teachers who give us general points of view about this case. The respondents in the pre-test were interviewed to discuss the selection criteria in more detail and reformulate the AHP hierarchy. We always receive a objective opinion from them that make the result of survey fairly and more accuracy. We also constructed the sub-criteria of Risk to specify the risk criterion and to give weight of risk for each alternative in next steps.

7. Creating Pair-wise Comparison Matrix It is very hard to collect data from people who is lack of experience about Quantitative Analysis, because they cannot responds as well as our expectation. A questionnaire including all criteria and sub-criteria of the nine levels AHP hierarchy was designed to collect the pair-wise comparison matrices. The questionnaire was composed of two sections. The first section includes all criteria and sub-criteria in which we asked participants about pair-wise comparison and guide them to select carefully and most appropriate with their idea. The second section included these matrixes to rate all criteria for each alternatives. As the result, we have five matrices. The collected data were then analyzed and normalized. We construct an average criterion comparison as following: CAPITAL

PROFIT

RISK

CAPITAL

1

2.075

2.53

PROFIT

0.483

1

1.51

RISK

0.395

0.662

1

8. Determining Normalized Weights In this part, the pair-wise comparison matrices obtained from experts are combined by using the mean approach. The consistency ratio (CR) of each pair-wise comparison matrix is also shown. It can be found that the CR values are far less than 0.1, the value suggested by Saaty. This indicates that the experts’ opinions are consistent in measuring the pair-wise comparison judgments. Besides, the CR values between matrices filled out by the same experts are also less than 0.1. This implies that the data in each questionnaire are consistent. Firstly, we are going to check this result of the survey by calculating the consistency ration (CR):

Page 13

Normalize values: The number in the matrix is divided by their respective column totals as follow: CAPITAL 1.597 0.771 0.63

CAPITAL PROFIT RISK

PROFIT 1.667 0.803 0.531

RISK 1.505 0.898 0.595

Find the average of the various rows from the matrix as follows: AVERAGE 1.589 0.824 0.585

CAPITAL PROFIT RISK

We move to determine the vector consistency by multiplying the pair-wise matrix with average column: CAPITAL PROFIT

RISK

CAPITAL

1

2.075

2.53

PROFIT

0.483

1

1.51

0.824

RISK

0.395

0.662

1

0.585

X

1.589

The result: 4.778 2.474 1.761 We move to determine the consistency index (CI) 4.778/1.589 2.474/0.824 1.761/0.585

3.006 3.002 3.010

Page 14

The average value of consistency vector:  =3.006

CI  CR 

 n n 1

= (3.006-3)/(3-1)=0.003

CI = (0.003/0.58)=0.00517 RI

Since 0< CR < 0.1, we accept this result. Do similarly, we also calculate the CR of the table of sub-criteria of risk, we see that: ECONOMICAL 1 0.684

ECONOMICAL BUSINESS

BUSINESS 1.46 1

For two factors in this matrix are always right. After calculating the CR, we have priority table for each criteria: For three criteria: CAPITAL PROFIT RISK

CAPITAL 1 0.483 0.395

PROFIT 2.075 1 0.662

RISK 2.53 1.51 1

PRIORITY 0.526 0.281 0.193

For two risk criteria: ECONOMICAL BUSINESS

ECONOMICAL 1 0.684

BUSINESS 1.46 1

PRIORITY 0.594 0.406

In conclusion, we can do similarly for many times to find out the lowest consistency ratio for criteria. However in this case we have a careful survey and guideline that give us objective opinion about our criteria, that is why the consistency ratio is pretty low in acceptable interval that is smaller than 0.1. Finally we use this result to get a general and objective view about our case.

Page 15

9. Synthesize the Priorities Another important part is to give weight for each alternative and make decision. After calculating the normalized priority weights for each pair-wise comparison matrix of the AHP hierarchy, the next step is to synthesize the local priority weights of criteria and subcriteria for obtaining the set of global composite priorities. In this case, the scale for PROFIT, Capital scale, we take it by calculating the percentage of each criterion in total then inversing them, for risk scale, we take it by combination between risk priority above and CAPITAL, scale with CAPITAL relates to economic risk and PROFIT relates to business risk as we take the sum of product of CAPITAL and economic risk and product of PROFIT and business risk. Basing on the analysis of CAPIATAL and PROFIT, and risk description, risk survey and the dependence of risk from CAPITAL and PROFIT, we can give factor evaluation for each alternative as following: Factor FOR RENT CAFETERIA FASHION SHOP

CAPITAL 8.695 1.368 6.493

PROFIT 2.45 6.95 3.24

RISK 6.16 3.63 5.17

Then, we have result table: Factor FOR RENT CAFETERIA FASHION SHOP Priority

CAPITAL 8.695 1.368 6.493 0.526

PROFIT 2.45 6.95 3.24 0.281

RISK 6.16 3.63 5.17 0.193

Result 6.45 3.37 5.32

Look at the result table above, the final decision should be FOR RENT alternative.

E. CONCLUSIONS Nowadays, decision making becomes more and more complicated for businessman. Every decision makers have to deal with dramatically increasing alternatives, many conflicting goals due to aggressive fluctuation of global economy. Thus, most of decision is multiplecriteria decision. In this paper, we find out adequacy of AHP to support decision making. A framework of 3 criteria was used to evaluate AHP. 7

Page 16

Quantitative Analysis for Business

F. REFERENCES

Barry Render & Ralph M. Stair, Jr. & Michael E. Hanna. Quantitative Analysis for Management, 8E Textbook www.wikipedia.com http://www.bplans.com/Sample_Business_Plans

Page 17

Quantitative Analysis for Business

G. APPENDIX 10.

Simulation

Fashion Shop Clothes Demand Table Number of Demand

Prob.

Lower

Cum.

Demand

Total

5

0.17

0

0.17

16

80

6

0.2

0.17

0.37

25

150

9

0.3

0.37

0.67

29

261

4

0.13

0.67

0.8

35

140

3

0.1

0.8

0.9

48

144

2

0.07

0.9

0.97

54

108

1

0.03

0.97

1

80

80

30

1

Price (x1000VNĐ )

Average Price (x1000VNĐ )

963 Prob.

Demand

Sale (x1000VNĐ )

70-150

110

0.5

481.5

52965

150-250

200

0.36

346.68

69336

250-350

300

0.14

134.82

40446

963

162747

Total

Price per unit (x1000VNĐ) `

169

Trousers Demand Table Number of Demand

Prob.

Lower

Cum.

Demand

Total

7

0.23

0

0.23

7

49

8

0.27

0.23

0.5

9

72

6

0.2

0.5

0.7

11

66

3

0.1

0.7

0.8

15

45

3

0.1

0.8

0.9

18

54

2

0.07

0.9

0.97

20

40

0.97

1

22

1

0.03

30

1

Price (x1000VNĐ )

Average Price (x1000VNĐ )

22 348

Prob.

Demand

Sale (x1000VNĐ )

100-150

125

0.14

48.72

6090

150-200

175

0.57

198.36

34713

200-300

250

0.21

73.08

18270

300-400

350

0.07

24.36

8526

344.52

67599

Price per unit (x1000VNĐ) `

196

Page 18

Average price of Clothes

169000

Average price of Trousers

196000

Percent expense Clothes

0.7

Percent expense Trousers

0.65

Day

Ran. No1

Clothes

Ran. No2

Trousers

COGS

1

0.08

16.00

0.44

9

3,039,400.00

4,468,000.00

1,428,600.00

2

0.74

35.00

0.77

15

6,051,500.00

8,855,000.00

2,803,500.00

3

0.64

29.00

0.80

18

5,723,900.00

8,429,000.00

2,705,100.00

4

0.17

25.00

0.28

9

4,104,100.00

5,989,000.00

1,884,900.00

5

0.01

16.00

0.00

7

2,784,600.00

4,076,000.00

1,291,400.00

6

0.01

16.00

0.98

22

4,695,600.00

7,016,000.00

2,320,400.00

7

0.23

25.00

0.71

15

4,868,500.00

7,165,000.00

2,296,500.00

8

0.13

16.00

0.54

11

3,294,200.00

4,860,000.00

1,565,800.00

9

0.42

29.00

0.55

11

4,832,100.00

7,057,000.00

2,224,900.00

10

0.09

16.00

0.76

15

3,803,800.00

5,644,000.00

1,840,200.00

11

0.17

25.00

0.65

11

4,358,900.00

6,381,000.00

2,022,100.00

12

0.48

29.00

0.66

11

4,832,100.00

7,057,000.00

2,224,900.00

13

0.77

35.00

0.87

18

6,433,700.00

9,443,000.00

3,009,300.00

14

0.99

80.00

0.40

9

10,610,600.00

15,284,000.00

4,673,400.00

15

0.06

16.00

0.74

15

3,803,800.00

5,644,000.00

1,840,200.00

16

0.18

25.00

0.75

15

4,868,500.00

7,165,000.00

2,296,500.00

17

0.54

29.00

0.67

11

4,832,100.00

7,057,000.00

2,224,900.00

18

0.89

48.00

0.23

9

6,825,000.00

9,876,000.00

3,051,000.00

19

0.56

29.00

0.82

18

5,723,900.00

8,429,000.00

2,705,100.00

20

0.40

29.00

0.55

11

4,832,100.00

7,057,000.00

2,224,900.00

21

0.43

29.00

0.52

11

4,832,100.00

7,057,000.00

2,224,900.00

22

0.92

54.00

0.29

9

7,534,800.00

10,890,000.00

3,355,200.00

23

0.39

29.00

0.31

9

4,577,300.00

6,665,000.00

2,087,700.00

24

0.73

35.00

1.00

22

6,943,300.00

10,227,000.00

3,283,700.00

25

0.10

16.00

0.90

20

4,440,800.00

6,624,000.00

2,183,200.00

26

0.39

29.00

0.32

9

4,577,300.00

6,665,000.00

2,087,700.00

27

0.01

16.00

0.05

7

2,784,600.00

4,076,000.00

1,291,400.00

28

0.65

29.00

0.59

11

4,832,100.00

7,057,000.00

2,224,900.00

29

0.77

35.00

0.37

9

5,287,100.00

7,679,000.00

2,391,900.00

30

0.70

35.00

0.90

20

Total

Net sale

Gross profit

6,688,500.00

9,835,000.00

3,146,500.00

152,816,300.00

223,727,000.00

70,910,700.00

Page 19

Financial Sheet Start-up Cost

400,000,000.00

Sale

2,689,284,000.00

Cost of Goods sold

1,890,470,400.00

Gross profit

893,300,400.00

Operating Expenses Salaries

259,200,000.00

Rent

-

Other operating expenses

66,000,000.00

Income from continuing operations before income tax

325,200,000.00 568,100,400.00

Income tax Net income

56,810,040.00 511,290,360.00

Pay pack period Start-up Cost

400,000,000.00

Net income

511,290,360.00

Pay pack period (months)

9.39

Cafe-Food Restaurant Drink Demand Table Number of Times

Total

Prob.

Lower

Cum.

Demand

6

0.2

0

0.2

180

9

0.3

0.2

0.5

280

7

0.23

0.5

0.73

300

5

0.17

0.73

0.9

320

3

0.1

0.9

1

350

30

1

Lunch Food Demand Table Number of Times

Total

Prob.

Lower

Cum.

Demand

4

0.13

0

0.13

50

4

0.13

0.13

0.27

70

5

0.17

0.27

0.43

100

9

0.3

0.43

0.73

120

8

0.27

0.73

1

150

30

1

Page 20

Average price Drinks

24000.00

Foods

28000.00

Expenses percentage Drink

0.4

Food

0.6

Day

Ran. No1

Drink

Ran. No2

Food

COGS

Net sale

Gross profit

50

4,200,000.00

9,800,000.00

5,600,000.00

1

0.94

350

0.03

2

0.45

280

0.15

70

3,864,000.00

8,680,000.00

4,816,000.00

4,248,000.00

8,520,000.00

4,272,000.00

3

0.05

180

0.78

150

4

0.95

350

0.8

150

5,880,000.00

12,600,000.00

6,720,000.00

5

0.56

300

0.84

150

5,400,000.00

11,400,000.00

6,000,000.00

5,208,000.00

10,920,000.00

5,712,000.00

6

0.42

280

0.81

150

7

0.23

280

0.44

120

4,704,000.00

10,080,000.00

5,376,000.00

8

0.38

280

0.36

100

4,368,000.00

9,520,000.00

5,152,000.00

9

0.4

280

0.18

70

3,864,000.00

8,680,000.00

4,816,000.00

10

0.76

320

0.03

50

3,912,000.00

9,080,000.00

5,168,000.00

11

0.92

350

0.02

50

4,200,000.00

9,800,000.00

5,600,000.00

12

0.9

350

0.33

100

5,040,000.00

11,200,000.00

6,160,000.00

13

0.59

300

0.83

150

5,400,000.00

11,400,000.00

6,000,000.00

14

0.88

320

0.17

70

4,248,000.00

9,640,000.00

5,392,000.00

15

0.79

320

0.92

150

5,592,000.00

11,880,000.00

6,288,000.00

16

0.23

280

0.13

70

3,864,000.00

8,680,000.00

4,816,000.00

17

0.67

300

0.42

100

4,560,000.00

10,000,000.00

5,440,000.00

18

0.58

300

0.04

50

3,720,000.00

8,600,000.00

4,880,000.00

4,704,000.00

10,080,000.00

5,376,000.00

19

0.46

280

0.65

120

20

0.23

280

0.72

120

4,704,000.00

10,080,000.00

5,376,000.00

21

0.57

300

0.11

50

3,720,000.00

8,600,000.00

4,880,000.00

3,744,000.00

7,680,000.00

3,936,000.00

11,760,000.00

6,384,000.00

22

0.13

180

0.62

120

23

0.91

350

0.62

120

5,376,000.00

24

0.05

180

0.32

100

3,408,000.00

7,120,000.00

3,712,000.00

25

0.91

350

0.74

150

5,880,000.00

12,600,000.00

6,720,000.00

26

0.29

280

0.94

150

5,208,000.00

10,920,000.00

5,712,000.00

27

0.22

280

0.1

50

3,528,000.00

8,120,000.00

4,592,000.00

28

0.16

180

0.39

100

3,408,000.00

7,120,000.00

3,712,000.00

29

0.39

280

0.01

50

3,528,000.00

8,120,000.00

4,592,000.00

30

0.99

350

0.78

150

Total

5,880,000.00

12,600,000.00

6,720,000.00

135,360,000.00

295,280,000.00

159,920,000.00

Page 21

Financial Sheet Start-up Cost

1,900,000,000.00

Net sale

3,543,360,000.00

Cost of Good sold

1,624,320,000.00

Gross profit

1,919,040,000.00

Operating Expenses Salaries

388,800,000.00

Rent

-

Other operating expenses

144,000,000.00

Income from continuing operations before income tax Income tax

532,800,000.00 1,386,240,000.00 138,624,000.00

Net income

1,247,616,000.00

Paypack period Start-up Cost

1,900,000,000.00 /Year

Net income

1,247,616,000.00/ Year

Paypack period (Start-up Cost /Net income )

1.52 Year or 18.27 Month

Page 22

11.

Survey result

Direct Survey and Online Survey Frequency Table Xin hoi muc do mua sam cua anh/chi nhu the nao

Frequency Valid

Percent

Valid Percent

Cumulative Percent

Moi tuan 1 lan.

5

5.0

5.0

5.0

Moi thang 1 lan.

15

15.0

15.0

20.0

2-3 lan mot nam.

10

10.0

10.0

30.0

70

70.0

70.0

100.0

100

100.0

100.0

Thich thi mua (khong co ke hoach). Total

Moi lan mua sam anh chi thuong mua bao nhieu quan/ao

Frequency Valid

Percent

Valid Percent

Cumulative Percent

1-3 quan/ao.

85

85.0

85.0

85.0

3-5 quan/ao.

15

15.0

15.0

100.0

100

100.0

100.0

Total

Moi mot ao thuong tri gia bao nhieu

Frequency Valid

Percent

Valid Percent

Cumulative Percent

70.000-150.000

50

50.0

50.0

50.0

150.000-200.000

36

36.0

36.0

86.0

200.000-300.000

14

14.0

14.0

100.0

100

100.0

100.0

Total

Moi mot quan thuong tri gia bao nhieu

Frequency Valid

Percent

Valid Percent

Cumulative Percent

100.000 - 150.000

14

14.0

14.0

14.0

150.000 - 200.000

59

59.0

59.0

73.0

Page 23

200.000 - 300.000 Gia khac Total

20

20.0

20.0

93.0

7

7.0

7.0

100.0

100

100.0

100.0

Anh chi thuong thich su dung hang xuat xu tu dau

Frequency Valid

Percent

Valid Percent

Cumulative Percent

Viet Nam.

20

20.0

20.0

20.0

Trung Quoc/ Hong Kong

40

40.0

40.0

60.0

10

10.0

10.0

70.0

30

30.0

30.0

100.0

100

100.0

100.0

Hang hieu ( Louis Vuiton, Tommy, Gap, Lacoste…). Y kien khac Total

Truoc tinh trang lam phat hien nay, gia tieu dung leo thang thi nhu cau mua sam cua anh chi co giam bot hay khong

Frequency Valid

Percent

Valid Percent

Cumulative Percent

Khong anh huong

11

11.0

11.0

11.0

Rat it anh huong

42

42.0

42.0

53.0

Kha anh huong

32

32.0

32.0

85.0

Kha anh huong

15

15.0

15.0

100.0

100

100.0

100.0

Total

Ban thich quan cafe-food co kien truc nhu the nao?

Frequency Valid

Percent

Valid Percent

Cumulative Percent

Kien truc mo

64

64.0

64.0

64.0

Kien truc hien dai

36

36.0

36.0

100.0

100

100.0

100.0

Total

Anh/chi co thuong den quan cafe-food vao nhung luc nao

Frequency Valid

Moi ngay

10

Percent

Valid Percent 10.0

11.1

Cumulative Percent 11.1

Page 24

Missing

1 – 3 lan/tuan

30

30.0

33.3

44.4

3 - 5 lan/tuan

15

15.0

16.7

61.1

1 – 2 lan/thang

35

35.0

38.9

100.0

Total

90

90.0

100.0

System

10

10.0

100

100.0

Total

Muc dich anh/chi di den quan cafe-food de

Frequency

Percent

Valid Percent

Valid

1

85

85.0

Missing

System

15

15.0

100

100.0

Total

Cumulative Percent

100.0

100.0

Anh/chi co thuong den quan cafe-food vao nhung luc nao

Frequency

Percent

Valid Percent

Valid

1

20

20.0

Missing

System

80

80.0

100

100.0

Total

Cumulative Percent

100.0

100.0

Muc dich anh/chi di den quan cafe-food de

Frequency

Percent

Valid Percent

Valid

1

20

20.0

Missing

System

80

80.0

100

100.0

Total

Cumulative Percent

100.0

100.0

Chi phi cho moi hoa don cua anh/chi thuong la bao nhieu tren 1 nguoi cho thuc uong

Frequency Valid

Percent

Valid Percent

Cumulative Percent

< 20.000

18

18.0

18.0

18.0

30.000 - 35.000

19

19.0

19.0

37.0

1

1.0

1.0

38.0

62

62.0

62.0

100.0

100

100.0

100.0

> 50.000 20.000 - 25.000 Total

Page 25

Neu quan cafe-food gan cong ty anh/chi co phuc vu them thuc an sang va com trua van phong, anh/chi co san sang su dung dich vu do khong

Frequency Valid

Percent

Valid Percent

Cumulative Percent

Dong y

86

86.0

86.0

86.0

Khong dong y

14

14.0

14.0

100.0

100

100.0

100.0

Total

Theo anh/chi gia cho thuc an sang bao nhieu la hop ly

Frequency Valid

Percent

Valid Percent

Cumulative Percent

10.000 - 15.000

36

36.0

36.0

36.0

15.000 - 20.000

63

63.0

63.0

99.0

20.000 - 25.000

1

1.0

1.0

100.0

100

100.0

100.0

Total

Theo anh/chi gia cho mot suat com trua van phong la hop ly

Frequency Valid

Percent

Valid Percent

Cumulative Percent

15.000 - 20.000

30

30.0

30.0

30.0

20.000 - 25.000

64

64.0

64.0

94.0

25.000 - 30.000

6

6.0

6.0

100.0

100

100.0

100.0

Total

Truoc tinh trang lam phat hien nay, gia tieu dung leo thang thi nhu cau mua sam cua anh chi co giam bot hay khong

Frequency Valid

Percent

Valid Percent

Cumulative Percent

Khong anh huong

12

12.0

12.0

12.0

Rat it anh huong

20

20.0

20.0

32.0

Kha anh huong

63

63.0

63.0

95.0

Rat anh huong

5

5.0

5.0

100.0

100

100.0

100.0

Total

Page 26

Page 27

Related Documents

Qa For Business - Cafe
November 2019 19
Qa
November 2019 66
Qa
November 2019 54
Qa
December 2019 54
Qa
June 2020 27

More Documents from ""

Sprabf2.pdf
April 2020 22
Statistics For Business 3
November 2019 22
Recruiting Toolkit
June 2020 29
Creative Thinking 3
November 2019 28