SlideShare a Scribd company logo
1 of 36
 
 
MISSION It is our primary objective to operate a profitable business that provides high-end therapeutic massages and other aesthetic services in a state of that art, and chic professional environment.
VISION It is our vision to enhance our clients’ natural beauty from the inside out. We see ourselves as providing avant garde beauty and wellness services at all times. Hence, we aim to make the everyday ordinary as extraordinary.
GOAL: Our business goal is to establish a posh and fully modernized day SPA in an 89Sqm Commercial Area in the heart of Eastwood City. We intend to cater to the busy Yuppies, Mall Rats, Call Center Employees, and Residents of the district by providing them an accessible Aesthetics and Wellness Center that would allow them to be pampered exclusively as they indulge after a long day. In relation, We hope to benefit from the development of additional business and residential districts in the Eastwood area. Our estimated ROI ( Return of investment ) is within  3-5 Years, depending on the economic situation. In 5 years time, an expansion is on the horizon and the possibility of franchising is not far behind.
JOB DESCRIPTION ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
OPERATIONS ,[object Object],[object Object],[object Object]
*Deep Tissue Massage - targets the deeper layers of the muscle and connective tissue. Massage therapist uses slower strokes techniques across the grain of the muscle. *Shiatsu - is a form of Japanese bodywork that uses localized finger pressure in a rhythmic sequence on acupuncture meridians. *Thai massage - aligns the energies of the body using gentle pressure on specific points. *Reflexology - sometimes called foot massage. Applying pressure to certain points on the foot that correspond to organs and system in the body.
*Back Massage - massage therapist focuses on the back of the customer. *Balinese Massage- is a full body, deep tissue, holistic treatment that combines acupuncture, reflexology, stretching and aromatherapy.
Hot Stone Massage Hot Stone Massage is a new treatment that is becoming extremely popular in day spas, and finding its way into various modalities such as chiropractic care and medically based treatments around the world. This course can easily make you more marketable and increase your income, while saving your hands from the typical wear and tear experienced in performing a traditional massage.   ,[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object]
The scrub agent helps to remove dead skin off your body and expose a supple layer of younger skin, making you feel fresh and rejuvenated. If your skin had become rough and has darkened due to pollution or exposure to dust, you can use a body scrub to remove the rough skin layer leaving you with a soft and supple skin.  Generally used in a complete spa treatment, body scrub involves the use of an exfoliating body scrub and is followed by a hydrating body wrap to nourish the skin and keep it fresh and supple. In case you are not going for the beauty treatment at a spa, you can use a body scrub while having your bath and exfoliate your skin.
*Salt Scrub- exfoliating your skin and removing dead skins at the surface. *Sugar Scrub- perfect for sensitive skin or for those looking for a gentler exfoliation. *Herbal and other Natural scrub- use variety of herbs, floral, and other natural products. *Chemical Scrub- contain fruit acids that help break own the dying skin cells at the surface.
 
MARKETING ,[object Object],[object Object],[object Object],[object Object]
NEWSPA PRICE LIST ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
SPA EQUIPMENT ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
FINANCIAL ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Projected  Annual Income Statement (Sample Projection)‏
Aspen Spas Projected  Annual Income Statement P 11,302,200.00 Total Overhead Service Revenue P 2,340,000.00 (1,300 x 5 x 30 x 12)‏ Combination Spa Treatment P 540,000.00 (300 x 5 x 30 x 12)‏ Waxing (Underarm)‏ P 1,078,200.00 (599 x 5 x 30 x 12)‏ Waxing (Leg)‏ P 720,000.00 (400 x 5 x 30 x 12)‏ Hand Spa P 720,000.00 (400 x 5 x 30 x 12)‏ Foot Spa P 2,160,000.00 (600 x 10 x 30 x 12)‏ Half Body Massage P 3,744,000.00 (1,040 x 10 x 30 x 12)‏ Whole Body Massage Annual Service Revenue:
P 7,392,200.00 - P 3,910,000.00 P 11,302,200.00 Net Income (w/o Tax)‏ P3,910,000.00 Subtotal P 300,000.00 Others (Advertising, supplies, etc.)‏ P 250,000.00 Repair and Maintenance P 700,000.00 Utilities P 1,860,000.00 Labor P 800,000.00 Rent Annual Cost to Operate:
Heaven & Earth Projected  Annual Income Statement P 5,787,600.00 Total Overhead Service Revenue P 2,184,000.00 (1,000 x 7 x 26 x 12)‏ Combination Spa Treatment P 655,200.00 (300 x 7 x 26 x 12)‏ Waxing (Underarm)‏ P 873,600.00 (400 x 7 x 26 x 12)‏ Waxing (Leg)‏ P 218,400.00 (100 x 7 x 26 x 12)‏ Hand Spa P 218,400.00 (100 x 7 x 26 x 12)‏ Foot Spa P 468,000.00 (100 x 15 x 26 x 12)‏ Half Body Massage P 1,170,000.00 (250 x 15 x 26 x 12)‏ Whole Body Massage Annual Service Revenue:
P 3,437,600.00 - P 2,350,000.00 P 5,787,600.00 Net Income (w/o Tax)‏ P2,350,000.00 Subtotal P 150,000.00 Others (Advertising, supplies, etc.)‏ P 150,000.00 Repair and Maintenance P 450,000.00 Utilities P 1,120,000.00 Labor P 480,000.00 Rent Annual Cost to Operate:
Bioessence Projected  Annual Income Statement P 2,347,200.00 Total Overhead Service Revenue P 360,000.00 (250 x 5 x 24 x 12)‏ Waxing (Underarm)‏ P 432,000.00 (300 x 5 x 24 x 12)‏ Waxing (Leg)‏ P 201,600.00 (100 x 7 x 24 x 12)‏ Hand Spa P 201,600.00 (100 x 7 x 24 x 12)‏ Foot Spa P 460,800.00 (200 x 8 x 24 x 12)‏ Half Body Massage P 691,200.00 (300 x 8 x 24 x 12)‏ Whole Body Massage Annual Service Revenue:
P 847,200.00 - P 1,500,000.00 P  2,347,200.00 Net Income (w/o Tax)‏ P 1,500,000.00 Subtotal P 100,000.00 Others (Advertising, supplies, etc.)‏ P 100,000.00 Repair and Maintenance P 300,000.00 Utilities P 600,000.00 Labor P 400,000.00 Rent Annual Cost to Operate:
Body Regen Massage & Spa Projected  Annual Income Statement P 3,300,600.00 Total Overhead Service Revenue P 540,000.00 (450 x 5 x 20 x 12)‏ Waxing (Underarm)‏ P 660,000.00 (550 x 5 x 20 x 12)‏ Waxing (Leg)‏ P 432,000.00 (150 x 12 x 20 x 12)‏ Hand Spa P 576,600.00 (200 x 12 x 20 x 12)‏ Foot Spa P 420,000.00 (250 x 7 x 20 x 12)‏ Half Body Massage P 672,000.00 (400 x 7 x 20 x 12)‏ Whole Body Massage Annual Service Revenue:
P 550,600.00 - P 2,750,000.00 P  3,300,600.00 Net Income (w/o Tax)‏ P 2,750,000.00 Subtotal P 200,000.00 Others (Advertising, supplies, etc.)‏ P 150,000.00 Repair and Maintenance P 480,000.00 Utilities P 1,200,000.00 Labor P 720,000.00 Rent Annual Cost to Operate:
New Spa Projected  Annual Income Statement P 10,530,000.00 Total Overhead Service Revenue P 3,024,000.00 (1,200 x 7 x 30 x 12)‏ Combination Spa Treatment P 630,000.00 (350 x 5 x 30 x 12)‏ Waxing (Underarm)‏ P 900,000.00 (500 x 5 x 30 x 12)‏ Waxing (Leg)‏ P 900,000.00 (500 x 5 x 30 x 12)‏ Hair Spa P 432,000.00 (150 x 8 x 30 x 12)‏ Nail Spa P 432,000.00 (150 x 8 x 30 x 12)‏ Hand Spa P 432,000.00 (150 x 8 x 30 x 12)‏ Foot Spa P 1,350,000.00 (250 x 15 x 30 x 12)‏ Half Body Massage P 2,430,000.00 (450 x 15 x 30 x 12)‏ Whole Body Massage Annual Service Revenue:
P 7,330,000.00 - P 3,200,000.00 P 10,530,000.00 Net Income (w/o Tax)‏ P 3,200,000.00 Subtotal P 250,000.00 Others (Advertising, supplies, etc.)‏ P 200,000.00 Repair and Maintenance P 550,000.00 Utilities P 1,600,000.00 Labor P 600,000.00 Rent Annual Cost to Operate:
Marketing Strategy: Product / Business: New Spa Place: Eastwood City, Libis, Quezon City Services Offered: Whole/half Body Massage, Foot/Hand/Nail/Hair Spa, Waxing, etc. Price Range: P150.00 – P1,200.00 Promotion/s: Flyers, Tarpaulin, LCD Display, Neon Signs, Local News Papers, etc. Product / Business: Aspen Spas Place: Sta. Lucia East Grand Mall, Cainta, Rizal Services Offered: Whole/half Body Massage, Foot/Hand Spa, Waxing, etc. Price Range: P400.00 – P1,300.00 Promotion/s: Flyers, Tarpaulin, Signage, etc.
Product / Business: Heaven & Earth Place: Araneta Center, Cubao, Quezon City Services Offered: Whole/half Body Massage, Foot/Hand Spa, Waxing, etc. Price Range: P100.00 – P1,000.00 Promotion/s: Flyers, Signage, etc. Product / Business: Bioessence Spa Place: Araneta Center, Cubao, Quezon City Services Offered: Whole/half Body Massage, Foot/Hand Spa, Waxing, etc. Price Range: P100.00 – P300.00 Promotion/s: Flyers, Signage, etc. Product / Business: Body Regen Massage & Spa Place: Robinsons Rizal Branch Services Offered: Whole/half Body Massage, Foot/Hand Spa, Waxing, etc. Price Range: P150.00 – P550.00 Promotion/s: Flyers, Signage, etc.
42/60 44/60 41/60 52/60 55/60 Total Score = 6 7 5 10 10 Intangibles 7 8 7 8 10 Variety of Services 7 7 7 9 9 Quality 6 7 5 10 9 Comfort/Luxury 7 7 8 8 10 Location 9 8 9 7 7 Price Regen Massage & Spa Heaven & Earth Bioessence Aspen Spas New Spa Key Success Category
S = Strength/s W = Weakness/es Body Regen Massage & Spa S – Price W – Comfort, Intangibles, Location, etc. Heaven & Earth S – Price & Variety W – Comfort, Intangibles, Location, etc. Bioessence S – Price W – Comfort, Intangibles, Location, etc. Day Spa Competitor’s Analysis New Spa S – Location, Comfort, Variety, Quality, & Intangibles W - Price Aspen Spas S – Location, Comfort, Variety, Quality, & Intangibles W - Price
-Fin -

More Related Content

What's hot

The future of the spa market – from spas to wellness? Anna Bjurstam
The future of the spa market – from spas to wellness? Anna BjurstamThe future of the spa market – from spas to wellness? Anna Bjurstam
The future of the spa market – from spas to wellness? Anna BjurstamWelDest Project (Erasmus LLP)
 
Spa Wellness Tourism challenges
Spa Wellness Tourism challengesSpa Wellness Tourism challenges
Spa Wellness Tourism challengesKiran K.V.S.
 
Small business management - beauty parlor
Small business management - beauty parlorSmall business management - beauty parlor
Small business management - beauty parlorfarahm3d
 
Massage Business Plan
Massage Business PlanMassage Business Plan
Massage Business PlanTahlia Wiles
 
Be stylish Hair & Beauty Salon Presentation
Be stylish Hair & Beauty Salon PresentationBe stylish Hair & Beauty Salon Presentation
Be stylish Hair & Beauty Salon Presentationbestylishsalon1
 
Gym Startup Business Plan Proposal Powerpoint Presentation Slides
Gym Startup Business Plan Proposal Powerpoint Presentation SlidesGym Startup Business Plan Proposal Powerpoint Presentation Slides
Gym Startup Business Plan Proposal Powerpoint Presentation SlidesSlideTeam
 
Business Plan Presentation- " Beauty Salon Parlor "
Business Plan Presentation- " Beauty Salon Parlor "Business Plan Presentation- " Beauty Salon Parlor "
Business Plan Presentation- " Beauty Salon Parlor "Kazi Reaz Rahman
 
Spa Industry - India - Sample
Spa Industry - India - SampleSpa Industry - India - Sample
Spa Industry - India - SampleNetscribes, Inc.
 
Massage therapy business plan example
Massage therapy business plan exampleMassage therapy business plan example
Massage therapy business plan exampleupmetrics.co
 
Business Plan "Wellness Hospitality"
Business Plan "Wellness Hospitality"Business Plan "Wellness Hospitality"
Business Plan "Wellness Hospitality"MTM IULM
 
Business plan of Hair Saloon
Business plan of Hair Saloon Business plan of Hair Saloon
Business plan of Hair Saloon zoomsam16a
 
Hotel management
Hotel managementHotel management
Hotel managementjinitshah10
 
Barnhart Massage Business Plan 2010
Barnhart Massage Business Plan 2010Barnhart Massage Business Plan 2010
Barnhart Massage Business Plan 2010Travis Barnhart
 
Mobile hair saloon
Mobile hair saloonMobile hair saloon
Mobile hair saloonJawhar Gani
 
Salon Business Plan
Salon Business Plan Salon Business Plan
Salon Business Plan Umesh Soni
 

What's hot (20)

The future of the spa market – from spas to wellness? Anna Bjurstam
The future of the spa market – from spas to wellness? Anna BjurstamThe future of the spa market – from spas to wellness? Anna Bjurstam
The future of the spa market – from spas to wellness? Anna Bjurstam
 
Spas
SpasSpas
Spas
 
Spa Wellness Tourism challenges
Spa Wellness Tourism challengesSpa Wellness Tourism challenges
Spa Wellness Tourism challenges
 
Small business management - beauty parlor
Small business management - beauty parlorSmall business management - beauty parlor
Small business management - beauty parlor
 
Bplan
BplanBplan
Bplan
 
Massage Business Plan
Massage Business PlanMassage Business Plan
Massage Business Plan
 
Be stylish Hair & Beauty Salon Presentation
Be stylish Hair & Beauty Salon PresentationBe stylish Hair & Beauty Salon Presentation
Be stylish Hair & Beauty Salon Presentation
 
Gym Startup Business Plan Proposal Powerpoint Presentation Slides
Gym Startup Business Plan Proposal Powerpoint Presentation SlidesGym Startup Business Plan Proposal Powerpoint Presentation Slides
Gym Startup Business Plan Proposal Powerpoint Presentation Slides
 
Business Plan Presentation- " Beauty Salon Parlor "
Business Plan Presentation- " Beauty Salon Parlor "Business Plan Presentation- " Beauty Salon Parlor "
Business Plan Presentation- " Beauty Salon Parlor "
 
Spa Industry - India - Sample
Spa Industry - India - SampleSpa Industry - India - Sample
Spa Industry - India - Sample
 
Massage therapy business plan example
Massage therapy business plan exampleMassage therapy business plan example
Massage therapy business plan example
 
Business Plan "Wellness Hospitality"
Business Plan "Wellness Hospitality"Business Plan "Wellness Hospitality"
Business Plan "Wellness Hospitality"
 
Beauty parlours
Beauty parloursBeauty parlours
Beauty parlours
 
Business plan of Hair Saloon
Business plan of Hair Saloon Business plan of Hair Saloon
Business plan of Hair Saloon
 
Hotel management
Hotel managementHotel management
Hotel management
 
Barnhart Massage Business Plan 2010
Barnhart Massage Business Plan 2010Barnhart Massage Business Plan 2010
Barnhart Massage Business Plan 2010
 
Mobile hair saloon
Mobile hair saloonMobile hair saloon
Mobile hair saloon
 
Salon Business Plan
Salon Business Plan Salon Business Plan
Salon Business Plan
 
Parlour
ParlourParlour
Parlour
 
Business Plan (Hotel)
Business Plan (Hotel)Business Plan (Hotel)
Business Plan (Hotel)
 

Similar to New spa presentation

Similar to New spa presentation (20)

NewSpa Inc.
NewSpa Inc.NewSpa Inc.
NewSpa Inc.
 
NewSpa Inc.
NewSpa Inc.NewSpa Inc.
NewSpa Inc.
 
EM HEALTH CLUB
EM HEALTH CLUBEM HEALTH CLUB
EM HEALTH CLUB
 
6 different careers
6 different careers6 different careers
6 different careers
 
Financial management Business plans slideshare
Financial management Business plans slideshareFinancial management Business plans slideshare
Financial management Business plans slideshare
 
VIP Compensation Plan
VIP Compensation PlanVIP Compensation Plan
VIP Compensation Plan
 
Wellness Club
Wellness ClubWellness Club
Wellness Club
 
www.yourwellnesstimes.com English version franchising Wellness Gym, Stetic
www.yourwellnesstimes.com English version franchising Wellness Gym, Steticwww.yourwellnesstimes.com English version franchising Wellness Gym, Stetic
www.yourwellnesstimes.com English version franchising Wellness Gym, Stetic
 
Presentation1
Presentation1Presentation1
Presentation1
 
The Ardyss Business
The Ardyss BusinessThe Ardyss Business
The Ardyss Business
 
Heaven scent final copy 14.cdrback
Heaven scent final copy 14.cdrbackHeaven scent final copy 14.cdrback
Heaven scent final copy 14.cdrback
 
Niscenssa Premium Business Plan ver.5.2
Niscenssa Premium Business Plan ver.5.2Niscenssa Premium Business Plan ver.5.2
Niscenssa Premium Business Plan ver.5.2
 
Show Me the Money
Show Me the MoneyShow Me the Money
Show Me the Money
 
CTC ppt
CTC pptCTC ppt
CTC ppt
 
ACT Business Briefing
ACT Business BriefingACT Business Briefing
ACT Business Briefing
 
Marketing
MarketingMarketing
Marketing
 
Ptc ppt
Ptc pptPtc ppt
Ptc ppt
 
SERENITY SPA CONCEPT
SERENITY   SPA CONCEPTSERENITY   SPA CONCEPT
SERENITY SPA CONCEPT
 
ACT Business Briefing
ACT Business BriefingACT Business Briefing
ACT Business Briefing
 
2010 integrating massage book
2010 integrating massage book2010 integrating massage book
2010 integrating massage book
 

New spa presentation

  • 1.  
  • 2.  
  • 3. MISSION It is our primary objective to operate a profitable business that provides high-end therapeutic massages and other aesthetic services in a state of that art, and chic professional environment.
  • 4. VISION It is our vision to enhance our clients’ natural beauty from the inside out. We see ourselves as providing avant garde beauty and wellness services at all times. Hence, we aim to make the everyday ordinary as extraordinary.
  • 5. GOAL: Our business goal is to establish a posh and fully modernized day SPA in an 89Sqm Commercial Area in the heart of Eastwood City. We intend to cater to the busy Yuppies, Mall Rats, Call Center Employees, and Residents of the district by providing them an accessible Aesthetics and Wellness Center that would allow them to be pampered exclusively as they indulge after a long day. In relation, We hope to benefit from the development of additional business and residential districts in the Eastwood area. Our estimated ROI ( Return of investment ) is within 3-5 Years, depending on the economic situation. In 5 years time, an expansion is on the horizon and the possibility of franchising is not far behind.
  • 6.
  • 7.
  • 8. *Deep Tissue Massage - targets the deeper layers of the muscle and connective tissue. Massage therapist uses slower strokes techniques across the grain of the muscle. *Shiatsu - is a form of Japanese bodywork that uses localized finger pressure in a rhythmic sequence on acupuncture meridians. *Thai massage - aligns the energies of the body using gentle pressure on specific points. *Reflexology - sometimes called foot massage. Applying pressure to certain points on the foot that correspond to organs and system in the body.
  • 9. *Back Massage - massage therapist focuses on the back of the customer. *Balinese Massage- is a full body, deep tissue, holistic treatment that combines acupuncture, reflexology, stretching and aromatherapy.
  • 10.
  • 11.
  • 12.
  • 13. The scrub agent helps to remove dead skin off your body and expose a supple layer of younger skin, making you feel fresh and rejuvenated. If your skin had become rough and has darkened due to pollution or exposure to dust, you can use a body scrub to remove the rough skin layer leaving you with a soft and supple skin. Generally used in a complete spa treatment, body scrub involves the use of an exfoliating body scrub and is followed by a hydrating body wrap to nourish the skin and keep it fresh and supple. In case you are not going for the beauty treatment at a spa, you can use a body scrub while having your bath and exfoliate your skin.
  • 14. *Salt Scrub- exfoliating your skin and removing dead skins at the surface. *Sugar Scrub- perfect for sensitive skin or for those looking for a gentler exfoliation. *Herbal and other Natural scrub- use variety of herbs, floral, and other natural products. *Chemical Scrub- contain fruit acids that help break own the dying skin cells at the surface.
  • 15.  
  • 16.
  • 17.
  • 18.
  • 19.
  • 20.
  • 21. Projected Annual Income Statement (Sample Projection)‏
  • 22. Aspen Spas Projected Annual Income Statement P 11,302,200.00 Total Overhead Service Revenue P 2,340,000.00 (1,300 x 5 x 30 x 12)‏ Combination Spa Treatment P 540,000.00 (300 x 5 x 30 x 12)‏ Waxing (Underarm)‏ P 1,078,200.00 (599 x 5 x 30 x 12)‏ Waxing (Leg)‏ P 720,000.00 (400 x 5 x 30 x 12)‏ Hand Spa P 720,000.00 (400 x 5 x 30 x 12)‏ Foot Spa P 2,160,000.00 (600 x 10 x 30 x 12)‏ Half Body Massage P 3,744,000.00 (1,040 x 10 x 30 x 12)‏ Whole Body Massage Annual Service Revenue:
  • 23. P 7,392,200.00 - P 3,910,000.00 P 11,302,200.00 Net Income (w/o Tax)‏ P3,910,000.00 Subtotal P 300,000.00 Others (Advertising, supplies, etc.)‏ P 250,000.00 Repair and Maintenance P 700,000.00 Utilities P 1,860,000.00 Labor P 800,000.00 Rent Annual Cost to Operate:
  • 24. Heaven & Earth Projected Annual Income Statement P 5,787,600.00 Total Overhead Service Revenue P 2,184,000.00 (1,000 x 7 x 26 x 12)‏ Combination Spa Treatment P 655,200.00 (300 x 7 x 26 x 12)‏ Waxing (Underarm)‏ P 873,600.00 (400 x 7 x 26 x 12)‏ Waxing (Leg)‏ P 218,400.00 (100 x 7 x 26 x 12)‏ Hand Spa P 218,400.00 (100 x 7 x 26 x 12)‏ Foot Spa P 468,000.00 (100 x 15 x 26 x 12)‏ Half Body Massage P 1,170,000.00 (250 x 15 x 26 x 12)‏ Whole Body Massage Annual Service Revenue:
  • 25. P 3,437,600.00 - P 2,350,000.00 P 5,787,600.00 Net Income (w/o Tax)‏ P2,350,000.00 Subtotal P 150,000.00 Others (Advertising, supplies, etc.)‏ P 150,000.00 Repair and Maintenance P 450,000.00 Utilities P 1,120,000.00 Labor P 480,000.00 Rent Annual Cost to Operate:
  • 26. Bioessence Projected Annual Income Statement P 2,347,200.00 Total Overhead Service Revenue P 360,000.00 (250 x 5 x 24 x 12)‏ Waxing (Underarm)‏ P 432,000.00 (300 x 5 x 24 x 12)‏ Waxing (Leg)‏ P 201,600.00 (100 x 7 x 24 x 12)‏ Hand Spa P 201,600.00 (100 x 7 x 24 x 12)‏ Foot Spa P 460,800.00 (200 x 8 x 24 x 12)‏ Half Body Massage P 691,200.00 (300 x 8 x 24 x 12)‏ Whole Body Massage Annual Service Revenue:
  • 27. P 847,200.00 - P 1,500,000.00 P 2,347,200.00 Net Income (w/o Tax)‏ P 1,500,000.00 Subtotal P 100,000.00 Others (Advertising, supplies, etc.)‏ P 100,000.00 Repair and Maintenance P 300,000.00 Utilities P 600,000.00 Labor P 400,000.00 Rent Annual Cost to Operate:
  • 28. Body Regen Massage & Spa Projected Annual Income Statement P 3,300,600.00 Total Overhead Service Revenue P 540,000.00 (450 x 5 x 20 x 12)‏ Waxing (Underarm)‏ P 660,000.00 (550 x 5 x 20 x 12)‏ Waxing (Leg)‏ P 432,000.00 (150 x 12 x 20 x 12)‏ Hand Spa P 576,600.00 (200 x 12 x 20 x 12)‏ Foot Spa P 420,000.00 (250 x 7 x 20 x 12)‏ Half Body Massage P 672,000.00 (400 x 7 x 20 x 12)‏ Whole Body Massage Annual Service Revenue:
  • 29. P 550,600.00 - P 2,750,000.00 P 3,300,600.00 Net Income (w/o Tax)‏ P 2,750,000.00 Subtotal P 200,000.00 Others (Advertising, supplies, etc.)‏ P 150,000.00 Repair and Maintenance P 480,000.00 Utilities P 1,200,000.00 Labor P 720,000.00 Rent Annual Cost to Operate:
  • 30. New Spa Projected Annual Income Statement P 10,530,000.00 Total Overhead Service Revenue P 3,024,000.00 (1,200 x 7 x 30 x 12)‏ Combination Spa Treatment P 630,000.00 (350 x 5 x 30 x 12)‏ Waxing (Underarm)‏ P 900,000.00 (500 x 5 x 30 x 12)‏ Waxing (Leg)‏ P 900,000.00 (500 x 5 x 30 x 12)‏ Hair Spa P 432,000.00 (150 x 8 x 30 x 12)‏ Nail Spa P 432,000.00 (150 x 8 x 30 x 12)‏ Hand Spa P 432,000.00 (150 x 8 x 30 x 12)‏ Foot Spa P 1,350,000.00 (250 x 15 x 30 x 12)‏ Half Body Massage P 2,430,000.00 (450 x 15 x 30 x 12)‏ Whole Body Massage Annual Service Revenue:
  • 31. P 7,330,000.00 - P 3,200,000.00 P 10,530,000.00 Net Income (w/o Tax)‏ P 3,200,000.00 Subtotal P 250,000.00 Others (Advertising, supplies, etc.)‏ P 200,000.00 Repair and Maintenance P 550,000.00 Utilities P 1,600,000.00 Labor P 600,000.00 Rent Annual Cost to Operate:
  • 32. Marketing Strategy: Product / Business: New Spa Place: Eastwood City, Libis, Quezon City Services Offered: Whole/half Body Massage, Foot/Hand/Nail/Hair Spa, Waxing, etc. Price Range: P150.00 – P1,200.00 Promotion/s: Flyers, Tarpaulin, LCD Display, Neon Signs, Local News Papers, etc. Product / Business: Aspen Spas Place: Sta. Lucia East Grand Mall, Cainta, Rizal Services Offered: Whole/half Body Massage, Foot/Hand Spa, Waxing, etc. Price Range: P400.00 – P1,300.00 Promotion/s: Flyers, Tarpaulin, Signage, etc.
  • 33. Product / Business: Heaven & Earth Place: Araneta Center, Cubao, Quezon City Services Offered: Whole/half Body Massage, Foot/Hand Spa, Waxing, etc. Price Range: P100.00 – P1,000.00 Promotion/s: Flyers, Signage, etc. Product / Business: Bioessence Spa Place: Araneta Center, Cubao, Quezon City Services Offered: Whole/half Body Massage, Foot/Hand Spa, Waxing, etc. Price Range: P100.00 – P300.00 Promotion/s: Flyers, Signage, etc. Product / Business: Body Regen Massage & Spa Place: Robinsons Rizal Branch Services Offered: Whole/half Body Massage, Foot/Hand Spa, Waxing, etc. Price Range: P150.00 – P550.00 Promotion/s: Flyers, Signage, etc.
  • 34. 42/60 44/60 41/60 52/60 55/60 Total Score = 6 7 5 10 10 Intangibles 7 8 7 8 10 Variety of Services 7 7 7 9 9 Quality 6 7 5 10 9 Comfort/Luxury 7 7 8 8 10 Location 9 8 9 7 7 Price Regen Massage & Spa Heaven & Earth Bioessence Aspen Spas New Spa Key Success Category
  • 35. S = Strength/s W = Weakness/es Body Regen Massage & Spa S – Price W – Comfort, Intangibles, Location, etc. Heaven & Earth S – Price & Variety W – Comfort, Intangibles, Location, etc. Bioessence S – Price W – Comfort, Intangibles, Location, etc. Day Spa Competitor’s Analysis New Spa S – Location, Comfort, Variety, Quality, & Intangibles W - Price Aspen Spas S – Location, Comfort, Variety, Quality, & Intangibles W - Price