SlideShare a Scribd company logo
 
 
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

Handbook on Spa and Massage
Handbook on Spa and MassageHandbook on Spa and Massage
Handbook on Spa and Massage
Benjamin Eugenio Jr
 
LemonadeSpa_Tactical Marketing Plan
LemonadeSpa_Tactical Marketing PlanLemonadeSpa_Tactical Marketing Plan
LemonadeSpa_Tactical Marketing PlanJoy Jagadish Patra
 
Spa treatments
Spa treatmentsSpa treatments
Spa treatments
Vshaw123
 
Massage therapy business plan example
Massage therapy business plan exampleMassage therapy business plan example
Massage therapy business plan example
upmetrics.co
 
Digital marketing for the spa, health, & wellness industry
Digital marketing for the spa, health, & wellness industry Digital marketing for the spa, health, & wellness industry
Digital marketing for the spa, health, & wellness industry
DigitalSherpa
 
Spa Industry - India - Sample
Spa Industry - India - SampleSpa Industry - India - Sample
Spa Industry - India - Sample
Netscribes, Inc.
 
Business Plan "Wellness Hospitality"
Business Plan "Wellness Hospitality"Business Plan "Wellness Hospitality"
Business Plan "Wellness Hospitality"
MTM IULM
 
Student Project: Business Plan Presentation in 2004
Student Project: Business Plan Presentation in 2004Student Project: Business Plan Presentation in 2004
Student Project: Business Plan Presentation in 2004
Christopher Gartlan
 
Marketing plan 2
Marketing plan 2Marketing plan 2
Marketing plan 2
Afsana Siddique
 
business plan for Salon and Spa
business plan for Salon and Spabusiness plan for Salon and Spa
business plan for Salon and Spa
Enterslice
 
Be stylish Hair & Beauty Salon Presentation
Be stylish Hair & Beauty Salon PresentationBe stylish Hair & Beauty Salon Presentation
Be stylish Hair & Beauty Salon Presentation
bestylishsalon1
 
Spa Wellness Tourism challenges
Spa Wellness Tourism challengesSpa Wellness Tourism challenges
Spa Wellness Tourism challengesKiran K.V.S.
 
brand building and service marketing at banyan tree hotels and resorts
brand building and service marketing at banyan tree hotels and resortsbrand building and service marketing at banyan tree hotels and resorts
brand building and service marketing at banyan tree hotels and resortssaurabh
 
Massage therapy business plan example
Massage therapy business plan exampleMassage therapy business plan example
Massage therapy business plan example
upmetrics.co
 
Spas wellness medical_tourism_report_final
Spas wellness medical_tourism_report_finalSpas wellness medical_tourism_report_final
Spas wellness medical_tourism_report_final
Mario Verissimo
 
Banyan Tree Resorts
Banyan Tree ResortsBanyan Tree Resorts
Banyan Tree Resorts
Phuong Nguyen
 
Bplan
BplanBplan

What's hot (20)

Handbook on Spa and Massage
Handbook on Spa and MassageHandbook on Spa and Massage
Handbook on Spa and Massage
 
LemonadeSpa_Tactical Marketing Plan
LemonadeSpa_Tactical Marketing PlanLemonadeSpa_Tactical Marketing Plan
LemonadeSpa_Tactical Marketing Plan
 
FINAL PROJECT
FINAL PROJECTFINAL PROJECT
FINAL PROJECT
 
Spa treatments
Spa treatmentsSpa treatments
Spa treatments
 
Spas
SpasSpas
Spas
 
Massage therapy business plan example
Massage therapy business plan exampleMassage therapy business plan example
Massage therapy business plan example
 
Digital marketing for the spa, health, & wellness industry
Digital marketing for the spa, health, & wellness industry Digital marketing for the spa, health, & wellness industry
Digital marketing for the spa, health, & wellness industry
 
Spa Industry - India - Sample
Spa Industry - India - SampleSpa Industry - India - Sample
Spa Industry - India - Sample
 
Business Plan "Wellness Hospitality"
Business Plan "Wellness Hospitality"Business Plan "Wellness Hospitality"
Business Plan "Wellness Hospitality"
 
Student Project: Business Plan Presentation in 2004
Student Project: Business Plan Presentation in 2004Student Project: Business Plan Presentation in 2004
Student Project: Business Plan Presentation in 2004
 
Marketing plan 2
Marketing plan 2Marketing plan 2
Marketing plan 2
 
business plan for Salon and Spa
business plan for Salon and Spabusiness plan for Salon and Spa
business plan for Salon and Spa
 
massage therapy
massage therapymassage therapy
massage therapy
 
Be stylish Hair & Beauty Salon Presentation
Be stylish Hair & Beauty Salon PresentationBe stylish Hair & Beauty Salon Presentation
Be stylish Hair & Beauty Salon Presentation
 
Spa Wellness Tourism challenges
Spa Wellness Tourism challengesSpa Wellness Tourism challenges
Spa Wellness Tourism challenges
 
brand building and service marketing at banyan tree hotels and resorts
brand building and service marketing at banyan tree hotels and resortsbrand building and service marketing at banyan tree hotels and resorts
brand building and service marketing at banyan tree hotels and resorts
 
Massage therapy business plan example
Massage therapy business plan exampleMassage therapy business plan example
Massage therapy business plan example
 
Spas wellness medical_tourism_report_final
Spas wellness medical_tourism_report_finalSpas wellness medical_tourism_report_final
Spas wellness medical_tourism_report_final
 
Banyan Tree Resorts
Banyan Tree ResortsBanyan Tree Resorts
Banyan Tree Resorts
 
Bplan
BplanBplan
Bplan
 

Similar to New spa presentation

NewSpa Inc.
NewSpa Inc.NewSpa Inc.
NewSpa Inc.thynee18
 
NewSpa Inc.
NewSpa Inc.NewSpa Inc.
NewSpa Inc.thynee18
 
Financial management Business plans slideshare
Financial management Business plans slideshareFinancial management Business plans slideshare
Financial management Business plans slideshare
MuzamilHussainClinic
 
VIP Compensation Plan
VIP Compensation PlanVIP Compensation Plan
VIP Compensation Plan
Love Agudo
 
Wellness Club
Wellness ClubWellness Club
Wellness Club
sugatabiswas99
 
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
ITALY COFFEE TEA STORE
 
Presentation1
Presentation1Presentation1
Presentation1newspa
 
Heaven scent final copy 14.cdrback
Heaven scent final copy 14.cdrbackHeaven scent final copy 14.cdrback
Heaven scent final copy 14.cdrback
heaven_scent
 
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
myniscensa
 
Show Me the Money
Show Me the MoneyShow Me the Money
Show Me the Money
g1marketing
 
ACT Business Briefing
ACT Business BriefingACT Business Briefing
ACT Business Briefing
Actnow Teamphilippines
 
Marketing
MarketingMarketing
SERENITY SPA CONCEPT
SERENITY   SPA CONCEPTSERENITY   SPA CONCEPT
SERENITY SPA CONCEPTTio Minar
 
ACT Business Briefing
ACT Business BriefingACT Business Briefing
ACT Business Briefing
Actnow Teamphilippines
 
2010 integrating massage book
2010 integrating massage book2010 integrating massage book
2010 integrating massage book
Teri Sura
 

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