I.

INTRODUCTION Massage service is one of the most profitable businesses in the industry as people become increasingly stressed due to hectic personal lives and jobs. This would have an impact to the consumers particularly in the city where stress is one of the most commonly experienced states

because people are increasingly seeking massage particularly in the city where stress is one of the most commonly experienced states

that massage is being used more and more by people who are in pain, have injuries and various conditions. Massage really is just starting to bloom as a method of health care. It is fast becoming an essential part of everyday care

This industry has high recommend
Consumers are increasingly seeking massage for stress reduction and relaxation. And it will make the business accessible to these people

Overall, interest in massage as a valid means of therapy is on the increase

particularly in the City, , massage has a clear role to play in reducing stress and helping people learn to recognize early stressful symptoms as compared with a more relaxed and less stressed state. Body massage treatments have become a highly preferred treatment in many salons and clinics today as well as workplaces. II. BUSINESS DESCRIPTION Our business will be name Magic Touch. We name it that way because the word itself has a high impact to our target markets. Every time they will experience the level of care we will offer they will be able to say that it’s a magical massage. This business will be owned by partners namely Princess Angela Alcaraz, Maria Sharmaine Ibanez and Nova Jane Matunog. this would be applicably
The business will be created on February 17, 2012 with a capital contribution of (amount)

reduce pain. reduce muscle spasms. PROCUREMENT V.We will offer a highly and we will have a capital structure WE WILL CAPITALIZE This price is highly appropriate III. lowers blood pressure. SERVICE DESCRIPTION This business is a massage service Massage relieve stress. IV. LOCATION VI. SCHEDULING . reduce hart rate. reduce anxiety. reduces depression. LAYOUT VII. relieve aches. CAPACITY PLANNING VIII. reduce fatigue. relieve tension.

00 500.00 32.00 2.00 P (1) (2) (3) Note P 160.000.00 350.00 .00 40.00 15.800.00 8.000.00 P 233.00 70.720.000.000.00 P 5.000.900.00 300.000.720 Pre-Operating Cost: Rent Expense Water & Electricity Training Cost Renovation cost Total Pre-Operating Cost: Organizational Cost: Business Permit Cedula DTI Sanitary Permit Fire Total Organizational Cost: Grand Opening Expense: Advertising Expense Sound System Balloons (8) P 950.000.000.000.500.200.00 P 637.000.00 (5) (6) (4) P 3.00 P 6. FINANCIAL STUDY Fixed Assets: Equipments Towels Furniture & Fixtures Total fixed assets: Working Capital for 2 months: Oil Supplies Water & Electricity Telephone Bill Miscellaneous Expense Laundry Salaries & wages Total Working Capital: 175.X.000.00 (7) P 120.000.00 33.00 800.00 1.00 100.00 450.00 60.00 1.000.

000.00/gallon 16.000.00 Total Amount: 1.V Cash Register CD/VCD/DVD Player Total Amount 160.055.000.00 8.00 P Total 3.00 Note 2 – Towels Quantity 200 Total Amount 40.000.000.000.00 3.000.00 32.550.000.00 5.000.000.00 Note 3 – Furniture and Fixtures Quantity 1 6 Total Amount 33.00 .000.000.00 Note 1 – Equipments Quantity 2 1 1 1 Description Air conditioner LCD T.000.000.Total Grand Opening Cost: 2.200.00 P Total 15.00/month Description Sofa/Sala Set Massage Table Price 15.170.00 Note 4 – Working Capital # of months/ quantity 5 gallons 2 months 2 months 2 months Description Oil Water & Electricity Telephone bill Miscellaneous Price 380.000.800.000.000.00 5.00 5.00 18.000.00 P Total 40.00 Description Towels Price 200 Price 50.00 P P Total 100.00 1.00 50.000.000.00 50.00 5.00/month 600/month 4.

00 Description Towels Price/day 1.00 50.720.00 17.200.00 All In 26 days 18.000.00 P 60.00 In 2 months 36.00 500.400.000.000.00 P 70.00 300.160.00 Total 150.00 34.000.00 Note 8 – Advertising Expense Quantity 150 10 1 Total Amount Description Flyers Posters Tarpaulin Price 1.000.Expense Total Amount 45.00 P 950.00 Note 7 – Rent Expense # of Months 3 Total Amount 120.00 Total 60.320.000.00 Total 120.00 P .00 220.000.00 300.00 P Note 5 – Laundry # of kilos 40 Total Amount Note 6 – Salaries & Wages # of Employees 7 3 Total Amount Position Therapist Cashier Pay/day 100.00 Description Rent Expense Per month 40.

75 (355x.85) 301.50 (350x. This is P 153.900.218.159.85) 297.00.08.316.900.240 (34x360) Price 297.258.00. of Services Avail 10.998.58 (same computation w/ the previous year except that there was no grand opening expense and the water & electricity bill was increased by P 100.520 (32x360) 12.800. in this year there will be at least 29 clients/customers availing the massage service which results an estimated income of P 3. The estimated profit for this year is P 1.900.00.PROJECTED SERVICE REVENUE Year Year 1 Year2 Year3 Year4 Year5 No.00 3.800.00 higher than the previous year estimated income.00 Year 1 In this year the owners assumed that each day there will be at least 28 clients/customers availing the massage service which results an estimated income of P 2.50 (350x.000 to 16.00 3.440.037.000. the owners assumed that there will be an increase of 1 client/customer per day because people are more familiar in Magic Touch and regular clients will spread the news about the best services that Magic Touch offers. So.00 3.998.105.00 (360x. in this year the .900. Year 3 In year 3 the owners assumed that from 29 clients it will become at least 30 clients per day.85) Total price 2.080 (28x360) 10. Also.745.105.160.440 (29x360) 10.100 because of the increased of clients).00 3.258. The estimated income for this year is P 3.85) 306.476. The estimated profit for this year is P 1.85) 301.75 (355x. Year 2 In year 2.00 per month from 16.800 (30x360) 11. 350 pesos was multiplied to 85% because the other 15% served as the commission of the employee who performed the massage.

000/year.00/month to 2.280/month to 2.owners increased the price of massage services from 350 to 355 because of the increase in expenses.00 higher than 4 th year estimated profit. the owners decided to increase the price of each massage service from P 355. telephone bill and miscellaneous expense were al increased (oil – from 7 to 8 gal.58.969.942. Year 4 In year 4 the owners assumed that there will be an increase of 2 clients from 30 to 32 clients per day because of the popularity and best massage services of Magic Touch.00 because expenses increased.00/month.100/month to 4.095.660/month (from 6 gallons to 7 gallons).200/month. water & electric billfrom 16. The expense for laundry was increased from 360. The estimated profit is P 1.58.100. This is P 228.750/month x 12 = 369.000/year (41kls x 25 = 1.000/year to 378.000. Year 5 In this year. In this year the owners decided to give a 10% discount to all kinds of massage services.460. The estimated profit in this year is P 1.160. It was assumed that there will be 34 clients per day and will have an estimated profit of P 1. to P 16. There was no expense for towels for this year.025/day x 30 = 30.037.350/ month.000/year to 369. laundry – from 41kls/day to 42kls/day which is from 369.100/month.00/month due to increased in number of clients also the telephone bill from P 600. water & electricity. The estimated income for this year is P 3. Expenses like oil.476. The expense for oil was increased from 2. this promo is available 10 days per month (120 in a .58(water & electricity bill was increased by P 50. 150. By this year. Miscellaneous expense was increased from 4.from 650/month to 670/month and miscellaneous expense from 4.00/month the same with the expense in oil from 5 gallons/month to 6 gallons/ month which is from P 1.689.135.900. 750.150/month (based on previous year) to 16. telephone bill. The owners did not have an expense for towels because there were enough towels for the year due to 3 consecutive years of purchasing it. Magic Touch is already well-known all over Tacloban. Water & electricity expense also increased from 16.00 from P 16. laundry.280.00/month.00/month to P 650.350 to 16.00 to P 360.000/month to 4.00.

year). That is why there is a sales discount in the income statement in December 31. 2016. . The owners will decide on what date they will set the promo.

Sign up to vote on this title
UsefulNot useful