8/12/2019 2012 SAB Beauty Salon

1/2

Printed

July2012

III. Registration Requirements

1. Business Name CertificationDepartment of Trade & Industry (DTI) within NCRValidity: 5 years

a. Area 1 Office (Manila, Pasay, Makati)Mezzanine Floor, Roxas Strip Bldg., Roxas Blvd., cornerArnaiz Avenue, Pasay CityTel. No.: (632) 659.4203 / Fax No. 804.0307Email: emma_asusano@hotmail.com

b. Area 2 Office (Las Pias, Paraaque, Pasig, Muntinlupa)

2/F Atrium of Makati Bldg., Makati Ave., cornerPaseo de Roxas St., Makati CityTel. No.: (632) 864.0847 / Fax No. 864.0829Email: dtincr2@gmail.com

c. Area 3 Office (Mandaluyong, Quezon City, Marikina, SanJuan)G/F Highway 54 Plaza, EDSA Mandaluyong City(across SM Megamall)Telefax. No.: (632) 706.1767 / 706.1703Email: dtincr3@info.com.ph

d. Area 4 Office (Caloocan, Malabon, Navotas, Valenzuela)5/F Araneta Square Mall, Bonifacio Monumento Circle,Rizal Avenue, Ext. Cor. Samson Rd., Caloocan CityTel. Nos.: (632) 332.0829 / Fax No. 322.0854Email: emd@dtincr.ph / dtincr4@info.com.ph

For businesses located outside Metro Manila, you can

register your business at the DTI Provincial Office where t hebusiness is located or log on to www.bnrs.dti.gov.ph foronline registration

2. Mayors Permit/ Residence Certificate & Sanitary Permit

From the local municipality where the business is locatedValidity: 1 year

3. Tax Identification Number (TIN)

Bureau of Internal Revenue NationalOffice, Agham Road, Diliman, Quezon CityTrunkline: (632) 981.70000 / 981.8888Email: contact_us@cctr.bir.gov.phwww.bir.gov.ph

IV. Financing

Small Business Corporation17/F and 18/F, Antel Corporate Center,139 Valero Street, Salcedo Village, Makati CityTel. No.: (632) 751.1888www.sbgfc.org.ph(Direct lending for individual borrower with an asset size ofP 500,000 P100M)

Peoples Credit and Finance Corporation (PCFC)

395 Sen. Gil Puyat Ave., Makati CityTel. Nos.: (632) 897.8549 / 752.3746

Fax Nos.: (632) 897.8523 / 897.8528Email: info@pcfc.phWebsite: www.pcfc.gov.ph

V. Training Assistance

Technology Resource Center (TRC)Jacinta II Bldg., EDSA, Guadalupe NuevoMakati CityTel. Nos.: (632) 822-50-87/822-54-18 locals 904/905Email : trc_cpdd@dost.gov.phWebsite: www.trc.dost.gov.ph

Technical Education and Skills Development Authority(Beauty Courses)East Service Rd. South Superhighway, Taguig CityTrunkline: (632) 887.7777Email: tesdawomen@yahoo.com

Website: www.tesda.gov.ph

BUREAU OF MICRO, SMALL AND MEDIUMENTERPRISE DEVELOPMENT (BMSMED)

5/F, Trade and Industry Building361 Sen. Gil J. Puyat Ave. Makati Cit yTel. Nos.: (632) 897.1693 / 897.7596 / 890.4968Fax No.: (632) 896.7916 Email: bmsmed@dti.gov.phwww.dti.gov.ph

8/12/2019 2012 SAB Beauty Salon

2/2

I. INVESTMENT REQUIREMENTS

A. Basic Equipment

B. Hair Equipment

B. Manicure / Pedicure / Footspa Equipment

Equipment QTY. AmountShampoo chair w/ bowl @ P14,500.00 2 units P 29,000.00Hydraulic chair @ P 7,000.00 6 units 42,000.00Stylist stool @ P 3,200.00 6 units 19,200.004-layer trolly @ P 3,500.00 6 units 21,000.00Manicure table @ P 2,000.00 2 units 4,000.00Hair steamer @ P 7,500.00 3 units 22,500.00Infrared stand @ P 10,500.00 2 units 21,000.00Footspa machine @ P 1,500.00 2 units 3,000.00Footspa chair @ P 8,000.00 2 units 16,000.00Waiting chair/sofa @ P 15,000.00 1 unit 15,000.00Mirror (4 x 10 m) @ P 7,500.00Reception desk @ P 12,500.00Laundry bin @ P 2,500.00

2 units1 unit

2 units15,000.0012,500.00

5,000.00SUBTOTAL P 225,200.00

Materials QTY. AmountNylon cape @ P 100.00 10 pcs. P 1,000.00Barbers scissor @ P 95.00 6 pcs. 570.00Thinning scissors @ P 185.00 4 pcs. 740.00Hair combs (narrow/wide) @ P15.20 15 pcs. 228.00Barbers brush @ P 45.00 3 pcs. 135.00Hair clippers @ P 12.00 50 pcs. 600.00Hair brush @ P 85.00 6 pcs. 510.00Hair blower @ P 2,500.00 6 pcs. 15,000.00Hair rollers/curlers @ P 10.00 50 pcs. 500.00Hair benders @ P 175.00/dozen 48 pcs. 700.00Hair towels @ P 40.00 200 pcs. 8,000.00Hair cap @ P 25.00 20 pcs. 500.00Heating cap @ P 450.00 2 pcs. 900.00Hair Iron @ P 2,000.00 3 pcs. 6,000.00Ear pads @ P 25.00 4 pairs 100.00Heated curlers @ P 1,750.00Make-Up Kit (complete set) P 3,000Hair Razor @ P 1,500.00Sprayer @ P 65.00

3 pcs.2 kits

2 pcs.6 pcs

5,250.006,000.003,000.00

390.00SUBTOTAL P 50,123.00

Materials QTY. AmountNail cutters @ P 30.00 4 pcs. P 120.00Nail file @ P 5.00 25 pcs. 125.00Nail brush @ P 15.00 4 pcs. 60.00Nail nippers @ P 150.00 4 pcs. 600.00Face towels @ P 10.00 100 pcs. 1,000.00Frosting cap @ P 275.00 2 pcs. 550.00Nail buffers @ P 7.50 6 pcs. 45.00Foot scrubbers @ P 45.00 4 pcs. 180.00Foot file @ P 50.00 6 pcs. 300.00Pumice sponge @ P 35.00 4 pcs. 140.00

SUBTOTAL P 3,120.00

D. Basic Supplies (Monthly)1.Hair Supplies

2. Footspa / Pedicure Supplies

3. Other Supplies

Supplies Qty. AmountPriceHot oil (500 ml, good for 10 heads) 36 jars 5,400.00150.00Rebond (500 ml, good for 4 heads)Rebond Neutralizer (500ml, good

for 4 heads)8 pcks8 jars

5,600.003,200.00

700.00400.00

Relaxer/straightening (1000 ml,good for 5 heads) 6 jars 3,000.00500.00Cellophane (500 ml, good for 4

heads) 8 jars 4,800.00600.00Hair coloring (60 ml/head) 30 bot. 3,000.00100.00Hair shampoo (5000 ml, good for

450 heads) 3 bot. 1,155.00385.00Hair conditioner (5000 ml, good for

450 heads) 3 bot. 1,155.00385.00Treatment (for rebond) (250 ml/

head) 15 bot. 6,750.00450.00SUBTOTAL P 34,060 .00

Supplies Price Qty. AmountFoot soak (3788 ml, good for 120

persons) 300.00 4 bot. 1,200.00Foot soap (5 ml/person) 7.50 250 pks 1,875.00Foot scrub (3788 ml, good for 120

persons) 800.00 4 bot. 3,200.00Foot massage cream (500 ml,

good for 50 persons) 150.00 7 bot. 1,050.00Foot lotion (3788 ml, good for 120

persons) 75.00 4 bot. 300.00Cuticle remover (1000 ml, good

for 100 persons) 75.00 4 bot. 300.00Base coat polish (15ml, good for 5

persons) 40.00 20 bot. 800.00Colored nail polish (different color

varieties) (15ml, good for 5persons)

40.00 70 bot. 2,800.00

Top coat polish (15ml, good for 5persons 40.00 20 bot. 800.00

Foot blush (120ml, good for 100persons) 65.00 4 bot. 260.00

Nail Tint (20ml, good for 15 per-

sons)20.00 24 bot. 480.00

Acetone (50ml, good for 10 per-sons 50.00 1 bot. 50.00SUBTOTAL P 13,115.00

Cotton @ P 45.00Alcohol @ P 60.00Hair Gel @ P 50.00Hair Spray @ P 175.00Tissue @ P 12.00

SUBTOTAL

2 packs2 bottles

3 jars2 bottles

10 rollsP 90.00120.00150.00350.00120.00

P 830.00TOTAL INVESTMENTS P 326,448.00

II. COSTING & PRICING

A. Product Costing (for hot oil services per head)

B. Product Costing (for footspa services per customer)

Assumptions:

For Hot Oil services, there are 12 customers/day availing of t he

service.

For Foot Spa services, there are 8 customers/day availing of theservice.

Direct cost of supplies (hot oil, shampoo &conditioner P 150.00/10 heads + P 1.70shampoo and conditioner/head)

P 16.70Indirect Cost :

Labor cost (P 426.00/12 heads/day P 35.50Water & Electricity (P 6,850.00

(monthly) / 30 days / 12 heads)Laundry Cost (P25.00 / 12 heads)

19.032.08

Contingency cost (10% of direct cost) 1.67Total Indirect Cost P 58.28

Total Direct Cost P 16.70Add: Total Indirect Cost 58.28Production Cost / Day / head P 74.98Add: 30% Mark-up P 22.50Service Rate P 97.48Market Rate P 99.00 to 150.00

Direct cost of Supplies (Footspa/PedicureSupplies) P 46.48

Indirect CostLabor Cost (P 426.00 / 8 customers /day P 53.25

Water & Electricity (P 6,850.00(monthly) / 30 days / 8 customers)

Laundry Cost (P25.00 / 8 customers)28.543.12

Contingency Cost (10% of Direct Cost) 4.64Total Indirect Cost P 89.55Total Direct Cost P 46.48Add: Total Indirect Cost 89.55Production Cost/Day/Customer P 136.03Add: 30% Mark-up 40.81Service Rate P 176.84Market Rate P 200.00300.00