Professional Documents
Culture Documents
Rupees
488,
000
466,
000
352,
900
Furniture& Fixtures
Office Equipment:
Plant & Machinery:
Vehicle
150,
000
1,456,
900
500, Marla
(sq ft)
000
2,250
1,956,
900
Preliminary Expenses
Working Capital
Required
Space
Required Land
RENT for 10 Marla space
Financed
Rent
costBy:
Sponsors Equity
60%
40%
1,174,
3
140
6
782,
760
1,956,
900
10
50,000.00
150,000
300,000
Description
Beds for facial and
waxing
Chairs & Mirrors for
Hair dressing
Makup chair &
Mirrors
Waiting Area Sofa
Set
Back Rack
Reception & Cash
counter
Counter Chair
Main Borads
Furniture and
Fixture
Generators
Fans
LED
AC
Back Mirrors
Miscellaneous
No
Total
Rate
Total
18000
72000
22000
110000
28000
84000
1
100
50000
550
50000
55000
1
2
1
35000
5000
50000
35000
10000
50000
1
8
1
4
4
1
175000
2500
35000
50000
2000
50000
175000
20000
35000
200000
8000
50000
523050
954000
136
Required Equipment
Machinery
Machines
Electric Facial Unit
Steamer for Hair
Pedicure Machine
Back Wash for Washing hair
Wax warmer
Hair dryer
hair straighter
Office Equipment
Computer
Printer
Telephone Sets
Refrigerators
Microwave
No
Total
45,000
135,000
15,000
30,000
1,000
2,000
15,000
30,000
7,000
14,000
5,000
15,000
3,500
10,500
20,000
40,000
10,000
10,000
1,200
2,400
40,000
40,000
12,000
24,000
Total
352,900
Year - I
Year II
Year - III
Year - IV
Year - V
Operation Salaries
1,440,000
1,584,000
1,742,400
1,916,640
2,108,304
19,538,711
22,567,211
26,065,128
30,105,223
34,771,533
365,760
402,336
442,570
486,827
535,509
300,000
330,000
363,000
399,300
439,230
600,000
660,000
726,000
798,600
878,460
14,116
11,575
9,260
7,408
5,926
9,881
2,259
1,807
1,445
1,156
212,580
174,944
144,347
119,431
99,102
15,000
13,500
12,150
10,935
9,842
22,496,048
25,745,824
29,506,662
33,845,809
38,849,062
Amortization of Prelmn.Exp
Total
Services
hair Cutting
Eye Brow
Waxing
Facial
Hair Dying
Mani cure Pedi Cure
Hair Styling
Party Makeup
Bridal Makeup
Year1
Per day customer
5
8
2
4
4
2
4
Per month
120
192
48
96
96
48
96
1,440
2,304
576
1,152
1,152
576
1,152
1
1
5
10
60
120
1,800
2,880
720
1,440
1,440
720
1,440
0
0
75
150
2,250
3,600
900
1,800
1,800
900
1,800
0
0
94
188
2,813
4,500
1,125
2,250
2,250
1,125
2,250
0
0
117
234
3,516
5,625
1,406
2,813
2,813
1,406
2,813
0
0
146
293
Unit Prices
Services
Years
500
50
1,200
800
400
600
700
0
0
3,500
8,000
550
55
1,320
880
440
660
770
0
0
3,850
8,800
605
61
1,452
968
484
726
847
0
0
4,235
9,680
666
67
1,597
1,065
532
799
932
0
0
4,659
10,648
732
73
1,757
1,171
586
878
1,025
0
0
5,124
11,713
hair Cutting
Eye Brow
Waxing
Facial
Hair Dying
Mani cure Pedi Cure
Hair Styling
500
50
1,200
800
400
600
700
Party Makeup
Bridal Makeup
3,500
8,000
Expected Sales
Sales
Yr1
Yr 2
Yr3
Yr4
Yr5
Services
hair Cutting
Eye Brow
Waxing
Facial
Hair Dying
Mani cure Pedi
Cure
Hair Styling
720,000
115,200
691,200
921,600
460,800
345,600
990,000
158,400
950,400
1,267,200
633,600
475,200
1,361,250
217,800
1,306,800
1,742,400
871,200
653,400
1,871,719
299,475
1,796,850
2,395,800
1,197,900
898,425
2,573,613
411,778
2,470,669
3,294,225
1,647,113
1,235,334
806,400
1,108,800
1,524,600
2,096,325
2,882,447
Party Makeup
Bridal Makeup
210,000
960,000
288,750
1,320,000
397,031
1,815,000
545,918
2,495,625
750,637
3,431,484
Total
5,230,800
7,192,350
9,889,481
13,598,037
18,697,300
INCOME Statement
Year - I
Sales/Revenue
5,231
Cost of Sales
Operation Salaries
1,440
Electricity Chg.
366
Other Utilities
300
Consumable
600
Depreciation
213
Year - II
Year - III
9,
889
13,59
8
18,69
7
1,5
84
4
02
3
30
6
60
1
75
1,
742
4
43
3
63
7
26
1
44
1,91
7
48
7
39
9
79
9
11
9
1
1
3,741
2,10
8
536
4,078
9,85
7
14,62
0
80
4
0
9
6
88
878
99
10
2,273
12
3,4
42
6,
448
60
66
73
30
33
36
72
87
1
96
7
26
216
79
9
237
600
79
1
78
6
60
1,511
3,1
76
5,
526
8,84
3
13,50
4
82
60
3
8
16
3,0
5,
8,80
13,48
Gross Profit
162
Rent
Operating Profit
Financial Charges
104
Profit before Taxation
439
14
3,1
79
4,0
14
2,957
Operating Expenses:
Administrative Expenses
Printing & Stationary
Entertainment
Year - V
7,1
92
Amortization of Prelmn.Exp
15
Year - IV
44
105
878
1,407
Taxation
281
93
6
19
466
1,
093
5
1,76
1
8
2,69
8
1,126
2,4
75
4,
373
7,04
4
10,79
0
1,1
26
3,
601
7,97
3
15,01
7
15,017
25,807
20
%
3,601
7,973
CASH FLOWs
Profit before
Financial Charges &
Taxation
Amortization
Depreciation
Year 1
Year 2
Year 3
Year 4
Year 5
1,511
3,176
5,526
8,843
13,504
15
14
12
11
10
213
Working Capital
Change
Cash from other
Sources
Owners
Bank Finance
Total Sources
1,739
299
1,
174
7
83
1,
957
3,995
175
144
119
5,682
49
8,974
56
5,731
9,030
3,364
43
3,407
99
13,613
65
13,678
Applications:
Fixed Assets
Preliminary
Expenses
Re -Payment of
Loan
L C Charges
Tax
1,
307
1
50
2
61
239
217
195
173
1,
093
1,
310
1,
761
1,956
2,
698
2,
871
2,549
4,422
7,074
10,807
1,996
4,545
8,967
16,040
4,545
8,967
16,040
26,848
2
81
1,
999
Cash Increase/
(Decrease)
619
857
1,996
.
Opening Balance
Closing Balance
1,996
BALANCE SHEET
Year - I
1,09
4
135
Year - II
919
Year - III
775
Year - IV
656
Year - V
556
122
109
98
89
1,06
8
1,99
6
1,23
4
4,545
1,42
5
8,967
1,64
6
16,040
1,901
26,848
4,293
6,820
11,276
18,440
29,394
1,17
4
1,12
1,17
4
3,60
1,17
4
7,97
1,17
4
15,01
1,17
4
25,80
Total
626
470
313
157
1,36
7
1,57
5
1,81
6
2,09
3
2,41
2
4,293
6,820
11,276
18,440
29,394