Professional Documents
Culture Documents
BUSINESS DESCRIPTION
1.1. SPONSOR
The business is sponsored by Evanson Njoroge aged 28yrs. He holds a Bachelor of
Science in Information Technology from Jomo Kenyatta University of Agriculture and
Technology (JKUAT) and a Diploma in Business Management from Strathmore
University. He is a professional I.T consultant and previously worked with Safaricom as
Database Administrator and with Access Kenya Group as Systems Analyst. He is very
social and likeable hence will easily lure customers into his business premises. He also
likes creating contacts and networks and this will be helpful to the business when it
needs partnerships for expansion and growth. He intends to contribute Ksh270, 000 for
the business.co partner contribution is 300,000ksh. He also hopes to get a loan of
ksh440, 000 from Stima SACCO and raise ksh250000 from family, friends and wellwishers. He will therefore contribute 21.5% of the amount needed while co partner
contribute 23.9% to run the business for the first four months comfortably without any
profits.
1.2. BUSINESS NAME
The business name will be Prevans. The name is derived from the combination of both
the proprietor's first name prefix and his wife's." Pr" is the prefix of proprietor's wife first
name Pretty and "Evans" is the prefix for proprietor's first name Evanson. The business
has not yet been registered, but the proposed location has already been established. The
suppliers of the machines and equipments have also been identified and their prices are
1
quite competitive, considering that they are offering high quality state of the art
equipments in the market. The business should start operating by April 2016
1.3. BUSINESS LOCATION AND ADDRESS
Deciding an optimum location for the business is a strategic and an important one. A
good location goes a long way in making the business successful. The location needs to
be carefully chosen. Some places have advantages over the others. The business will be
located in Garden City Mall, Nairobi County. The location is very accessible by road
transport since there are public vehicles going to and from Nairobi town all the time.
There are four police posts within the radius of 3kms, so this will guarantee safety and
security for all the business stakeholders. The Mall hosts over seven banks including
Equity Bank, which the business will seek to be its financial advisor and lender.
Moreover, the mall hosts every single industry such as hotels, Safaricom, cabs operators,
banks, hospitals etc. Garden City is just a stone thrown away from Thika Road Mall
(TRM) and Mountain Mall. Thika road hosts prospective fast-rated growing estates and a
center of enterprise hence customers for the business are guaranteed.
1.4. FORM OF OWNERSHIP
Prevans Barber Spa is a partnership entity that will be co-owned by Evanson Njoroge
and his fiance Rachael Njoroge. Rachael Njoroge has 10 years experience in the hair
and spa industry. She has as a result continues to stay on top of the latest styles, trends
and products. Rachael has worked as a stylist, then as a manager where she managed 16
stylists in a prestigious upscale salon.
SOURCE
AMOUNT
270000
21.5%
300000
23.9%
440000
34.9%
250000
19.7%
1,260,000
100
1.6. INDUSTRY
The industry analysis means which review the Economic forces, Social forces and
as well as Political forces or action. In Economic, forces affect the consumer level of
disposable income. In economic forces we study that how economic forces going to
effect the opportunities, in this force one have to evaluate who has money to spend and
who is trying to cut costs. Therefore, the economic forces are very much important while
opening the firms or any type of business. In Social forces, it means changing in the
social provides the opening for a new firm's on an ongoing basis. In Political, action
provides the basis for new business opportunities.
The industry is now starting to realize that the traditional barbershop needs to be
added to their list of major types. The Kenyan market has catered to men since
establishment of the first barbershop. The traditional barbershop in Kenya is starting to
expand its services to include massage, facials, manicures and pedicures based on the
changing market demand. High standards of grooming have always been a tradition in
most developed and developing economies. Most visitors from industrialized countries
such as US and Europe require standardized Spa service. In addition, the ever-rising
middle class has become a viable target for these high-end Barber Spas in Kenya. With
this information in mind, establishment of such line of business is an essential step to
helping the industry meet the growing need in the market.
1.7. JUSTIFICATION OF BUSINESS OPPORTUNITY
The traditional barbershop of years past have been traditionally been replaced by unisex
salon's and spa's which focused mainly on women. Professional men are more health and
style conscious, especially men who have achieved a modicum level of professional
6
success. They are willing pay for products and services that are geared specifically
toward men. Beauty is an inherent aspect of human nature. There is a need to provide
beauty services to satisfy the human need for beauty. Create employment. The business
will employ eight qualified staff to help in the running of the day-to-day activities and to
make the business a success.
The following highlights show the window of opportunity in satisfying this need:
Ready market as the average Nairobi residents visits beauty parlor at least
fortnight.
Prevans Barber Spa will have the state of art equipment, apparatus and air
conditioned rooms to the comfort of our customers
The
advertisements will be placed in the Daily Nation and the Standard on Mondays,
Wednesdays and Fridays of each week. The adverts are expected to cost the business
Kshs. 4,000. This is aimed at creating a strong customer brand; Print business cards and
supply to friends prior to opening of the business to increase our distribution list. The
business will make provision of Kshs. 2000 for printing business cards every three
months; Printed T. Shirts with the name of the business and location to be given to our
initial customers for publicity purposes. This is aimed at increasing customer satisfaction
and a strong brand. This will have a one-time cost implication on the business of Kshs.
3000; a discount of 20% will be rewarded to those customers who refer at least three
customers. This will aid the business in attracting and retaining loyal customers;
Qualified and professional staff will be recruited to ensure quality service delivery. This
will ensure quality is maintained hence customers are satisfied with the services given
1.9.2. Growth Strategy
In recent times there has been increased Rural to Urban migration leading to more people
settling in Nairobi. This is projected to push the Beauty industry towards the path of
9
growth in one to two years. In addition, the economy is projected to expand to close to
10% by end of 2019. This will definitely increase the purchasing power of the city
dwellers. To reap from the prospects, Prevans Barber Spa plans to invest back 75% of the
profits in the first 2 years. Prevans barber spa best growth potential is in terms of daytime
employment. The total daytime business population in a three-mile radius is 42,759 with
the residential population at 59,251. The total daytime business population in a five-mile
radius is 109,867 with the residential population at 161,848. The nearby business parks
also have an ample supply of land for future office development. An even more
predictable source of daytime employment growth is the planned expansion of existing
companies because of completion of Thika road superhighway.
10
Internal
Strengths
Weaknesses
1. Technological skills
2. Financial
flow
limitations/unreliable
cash
5. Competition
between
discounts
proposed by other barber shops and ours
7. Exclusive products
6. No market Presence
8. Special equipment
11
External
Opportunities
Threats
2. Government regulations
4. Reasonable prices
4. Increasing costs
8. Expanding
sector
with
opportunities for growth
many
12
CHAPTER TWO
2.0. Marketing Plan Objectives
A marketing plan is a comprehensive blueprint, which outlines an organization's overall
marketing efforts. A marketing process can be realized by the marketing mix, which is
outlined in step 4. The last step in the process is the marketing controlling
This marketing plan emphasizes grooming services provided by Prevans barber spa.
Prevans barber spa believes that two opportunities offer the greatest opportunity to enter
the market, differentiated from the competitors and taking advantage of the growing
target market. First, we must differentiate our services by tailoring to professional males.
Providing a masculine environment to include colors, dcor and total atmosphere will
increase the probability of repeat business. Within the first year, the number of customers
will be a quantity to support all fixed and variable cost.
Differentiation and Positioning
Prevans barber spa will differentiate from its competitors by providing a male centered
environment that emphasizes quality and helpful service on a consistent basis.
Marketing Strategy
Three related target markets were identified for Prevans barber spa with the following
strategies:
Target Market 1 Single Professional Males
The first target market for Prevans barber spa is a single professional male in the Raleigh
area. The marketing tactics directed at this target market is as follows:
13
14
of 109,867 works there. Totaling 6,206 businesses located 15 business parks within a
seven-mile radius.
2.1.1. Customer Profile
Prevans barber spa typical client will be:
Between the ages of 30 and 55
Income levels of $25,000 to $40,000
2.2 MARKET SHARE
The beautification industry is economically stable. However, our market share is on the
rise with an increase in disposable income as more men join the workforce. Industry
trends show that as time becomes more limited, people want faster, easier and more
economical services all in one location. Customers are more educated and more
demanding of quality service. Our market area includes Garden estate Thika road and
surrounding environs. Now, there are four major competitors within 100 Meters
proximity from the proposed location of prevans barber spa.
Prevans barber spa hopes to capture 8% of market share in the first year. This is assumed
to translate to each of the other four firms losing two percent of their current market
share to result in the following scene:
Elegant Beauty Salon
15
Market share = 8%
The figure 2.0 below illustrates the proposed scene in the market.
The figure 2.0: the proposed scene in the market
Joy Salon; 8%
Executive Hair Salon; 18%
Source: Author(2015)
The 8% market share shall give the proposed business 4,000 customers annually
calculated as follows: (8% X 50,000). The service cannot be quantified in units; however,
the business expects to earn an average of Kshs. 300 per client in a month. This reflects
total sales revenue of Kshs. 200,000 per month.
2.3. COMPETITORS
Competitive Summary
16
Prevans barber spa wants to set itself apart from other barbershop that may offer only one
or two types of service. Prevans barber spa realized from talking to clients, that they
desire all of the services that we are proposing, but they remain frustrated because they
must get their hair done at one place, and nails at another. Although the focus of Prevans
barber spa is hair services, we do plan to offer our clients the convenience of all these
services in one location.
There are a number of barbershop and spa like ours, but they are mainly in the low
income parts of Nairobi surrounding areas. Our business atmosphere will be a relaxing
one where clients can seat back and be pampered. Coffee and soft drinks will be offered
to clients as they enter for service. Televisions will be located in the waiting and hairdrying areas
2.4. SALES TACTICS
Sales tactics
Prevans barber spa shall employ personal selling tactics by the use of the employees. The
employees include beauticians, shampoo persons and hairdressers who will all participate
in personal selling. The employees will be paid a monthly salary. The salaries of the
employees will be revised upwards by 20% annually for motivation.
2.5 ADVERTISING AND PROMOTION STRATEGIES
2.5.1 Advertising Strategy
Prevans barber spa will make use of different methods of advertising. Through the flyers,
business cards and the brochures, the image of our services will be portrayed. The advert
17
will create a picture in our customers mind that, our services are of high quality, unique
and low priced. The brochure will also illustrate an excerpt of a hair that is done at our
place. The business will be advertising after every four months, while the flyers will be
after every three month. The advertising cost per month shall be Kshs. 12,000 calculated
as follows.
Table three advertisement medium and unit cost
Frequency
Amount, Kshs.
Print media
1000
4000
Radio
600
3,000
Flyers
400
2000
Business cards
600
20
3000
Total
12,000
This arrangement will enable the business to be advertising the business throughout the
year without duplicating the advertising costs. The proprietor will be in a position to
judge on the effectiveness of the advert through the number the business receive in a
particular month after relating it with the method of advertising used. Beside increased
sales volume, it will be possible to evaluate the number of customers making repeat
purchase as well as rate of enquires for our services.
18
19
Our pricing strategy will be similar to that of our competitors. We will charge neither
beyond our rates, nor substantially under, standard prices for our services. We will be
paying our employees a straight percentage of their total individual client sales plus a
bonusthat is more than our competitors are. This will allow us to hire the best
employees, and have a built-in motivational factor that will keep them empowered to
enhance their opportunity.
2.7 DISTRIBUTION STRATEGY
2.7.1. Channels of Distribution
During the first two years of operation, every employee in the business will contribute
towards the sales force. This will happen mainly spreading the news on prevans barber
spa to the friends and neighbors in their respective estates. Since we will be dealing with
services, potential clients will be required to come for the services at the business
premises. Therefore, our business will not account for any transport costs.
2.7.2. Distribution Problems and Solutions
The business will start small and deliver the services at its premises. Customers will be
expected to come for the hairdressing services. In this regard, there will be no taking the
service to clients residences, though this might be considered later when the business
picks up and grows. Therefore, the business does not anticipate any problems that might
occur due to distribution logistics within the three first years of operation.
20
CHAPTER THREE
Hair Stylish/Barbers/
Aesthetician/Massage
Professional Shoe-Shiners
Therapist
Receptionist
21
As shown in figure 3.1 above, the business propose to have one supervisor, one
beautician, one shampoo person and three hairdressers with the supervisor at the top of
the hierarchy.
3.2 THE MANAGEMENT TEAM
The business will be under the management of the supervisor. The proprietor shall
assume the position of the Supervisor and will be responsible for managing all the
operations of the proposed business including planning, organizing, coordinating and
directing business operations. The duties and responsibilities of the proprietor as
supervisor and manager of the business will be as follows:
Prepare and review business policies including procedures and process and
communicate the same to the other employees.
Welcome clients as they arrive in the salon and provide them with required
information
Determine clients needs for hair cutting and styling and suggest possible
solutions
23
Ensure that hair stylists understands what clients want to have done with their hair
Provide clients with information on products and techniques used during hair
cutting and styling activities
Ask clients if they are allergic to any hair products and ensure that hair stylist is
aware of this information
Operate the cash register, take payments for services rendered and issue change
and receipts
Ensure that the cash drawer or register is balanced at the end of the day
Maintain positive work relationships with vendors to ensure that sufficient salon
supplies are available
Provide information to clients regarding the type of care treatment prudent for
them
Maintains all work related areas in accordance with Prevans Shoe Shine standards
Provides demonstration services and assists in service training for other hotel
personnel
Works varying shifts based on business needs including holidays and weekends
Demonstrates full knowledge of the Shoe Shines standards and the products
used, their benefits, and is able to communicate these to guests
Follows all established protocols for the proper and consistent execution and does
so within specified timelines and without deviation
Assists guests with retail product selections and educates them on correct use
27
Makes all guests feel welcome and takes ownership of simple requests
Reads log books, communications board and memos daily and is responsible for
information contained therein
28
Language Skills:
Must be able to read, write, speak and understand English. Knowledge of multiple
languages is a plus.
Physical Demands:
While performing the duties of this Job, the employee is regularly required to stand,
bend, lean and walk for up to 10 hours; use hands and fingers to handle, or feel; reach
with hands and arms and talk or hear. The employee must regularly lift and /or move up
to 25 pounds. Specific vision abilities required by this job include close vision, distance
vision, color vision, peripheral vision, depth perception and ability to adjust focus.
Work Environment: While performing the duties of this job, the employee is regularly
exposed to secondary smoke. The noise level in the work environment is usually
moderate to loud.
Aesthetician/Massage Therapist (2 positions)
To get qualified employees, the proprietor will invite applications from all interested
persons. She will put posters on strategic places including Ashley Beauty College notice
board and Odeon Cinema job search gallery. This will enable us to attract as many
applicants as possible, from where we will get those with the required skills and
qualifications.
3.4 RECRUITMENT, TRAINING AND PROMOTION
29
To evaluate the performance of prevans barber spa employees, the proprietor shall
employ various methods including:
Evaluation mechanisms are expected to cost the business about Kshs 10,000
every year. The business will also have training programmes for employees at
least once per annum. This is because of emergence of new styles emerging in the
market and training would keep our salon abreast to the latest fashions. Training
will always be done by inviting a consultant to the business premise. This will
enable very little interruption on the normal operations of the business. The
business shall make a provision of Kshs. 30,000 for training per annum. The
business will provide incentives to the employees, which are expected to have
annual cost implication as mentioned below:
balance is ksh. 1,000. Other services that will be sought for from the bank are money
transfers, cheque clearance, paying employees and banking money.
Company legal officer/lawyer: The business shall use Mohammed and Co. Advocates as
its legal advisor. They are located at Nation Centre, Kimathi Street in Nairobi. The
services to be rendered by the legal time shall include drafting employee contracts and
advising and updating on any legal aspects that may affect the running of the business.
The charges for this service will be payable once a year at the cost of ksh. 20,000.
Global Links Solutions will audit the businesss books of accounts once a year at the cost
of ksh. 15,000 per year Frontier Business Solutions will act as the business advisor for
the business at a service charge of ksh. 10,000 per year
The business will also insure itself with Blue Shield Insurance Ltd. Charges are projected
to be Kshs. 20,000 annually. Other supporting services that the business will require
include auditing from AKA Auditors at Kshs. 20,000 annually and training services from
Angel Beauty College at Kshs. 30,000 annually.
Bank: The manager will open an account with Barclays Bank Moi Avenue branch. This
is because the bank is conveniently located; opposite the business premises. The bank
also offer good package for the business and offers business loans to its customers. They
charge a monthly account maintenance fee of ksh 200 and the minimum account balance
is ksh. 1,000. Other services that will be sought for from the bank are money transfers,
cheque clearance, paying employees and banking money.
Company legal officer/lawyer: The business shall use Mohammed and Co. Advocates as
its legal advisor. They are located at Nation Centre, Kimathi Street in Nairobi. The
services to be rendered by the legal time shall include drafting employee contracts,
advising, and updating on any legal aspects that may affect the running of the business.
32
The charges for this service will be payable once a year at the cost of ksh. 20,000. Global
Links Solutions will audit the businesss books of accounts once a year at the cost of ksh.
15,000 per year. Frontier Business Solutions will act as the business advisor for the
business at a service charge of ksh. 10,000 per year. Other support services will be
insurance cover for the premises with Britam Insurance Company at the cost of ksh
35,000 per year.
The business will also engage Orange Telkom as its internet provider at a cost of ksh.2,
000 per month. Cleaning services will be outsourced and to be done by Pine Wood
Cleaners at a rate of ksh. 2,500 per month. Garbage collection services will be provided
by the premises management and will be charged at ksh 1,000 per month. Kenya Power
and Lighting Company will provide electricity at a cost of ksh. 1,200 per month
33
CHAPTER FOUR
OPERATIONAL PLAN
The Nairobi City County with a charge of ksh will provide water. 500 per month
4.1 OPERATIONAL FACILITY AND CAPICITY
Description of the Machinery and Equipments Required for Operations
Kshs
Kshs
Best-lady
Spray can
Dryer
Blow Dry Machine
Movable Lockers
Table
Cosmetics
Best-lady
3,000
Cosmetics
Best-lady
12,000
Cosmetics
Furniture
8,000
Palace
Furniture
30,000
Date Required
Total Costs
Installation
Costs
Units Required
Source
Item
The table 4.1 below shows the machinery and equipment required for operations
Kshs
9,
000
01/1/2016
60,
000
01/1/2016
32
,000
01/1/2016
120
,000
34
01/01/2016
4, 01/1/2016
Furniture
Loose Tools
Palace
Kshs
-
Kshs
000
100
5,000
20
,000
(e.g.
Date Required
Total Costs
Installation
Costs
Units Required
Source
Item
Palace
Furniture
Kshs
4,000
01/1/2016
20,
Supermarket
000
01/1/2016
345
Total
,000
35
City Centre. Since spare parts are expensive, it will be prudent for prevans to provide or set aside some money on monthly bases to
cater for these expenses. This provision will amount to Kshs 2,000 monthly.
Other Equipments Required
Cost
Item
Source
Per Units
Unit
Kshs
Required
Installation
Total
Costs
Kshs
Costs
Kshs
20,0
Computer
Davetech
00
20,00
1
14,0
Television
Swahir Entertainment
00
Swahir Entertainment
00
00
Equipments
00
Tuskys Supermarket
01/1/2016
8,00
5,0
DVD Player
Swahir Entertainment
Other
Office
01/1/2016
14,00
8,0
Radio
Date Required
01/1/2016
5,00
10,0
01/1/2016
10,00
01/1/2016
57,00
Total
36
Liters
Kshs
Conditioner
Best-lady
17
120
Disinfectant
Best-lady
20
100
Total Costs
Frequency
Required
Quantity
Source
Item
Kshs
Once a month
Once a month
2040
2,000
Once a month
Hair Gel
Best-lady
25
100
Hair Oil
Best-lady
16
400
2,500
Once a month
6,400
Once a month
Hair Relaxer
Best-lady
32
300
9,600
Once a month
Shampoo
Best-lady
25
100
Best-lady
25
100
2,500
Once a month
2,500
Once a month
Treatment oil
TOTAL
Best-lady
25
300
7,500
35,040
All the above-mentioned raw materials are readily available in the market and therefore the business will not experience any shortages
in the supply of raw materials. These materials will always be bought on monthly bases and at ago unless there is unanticipated
diminution in any of the materials. This arrangement will enable the business to save carriage in costs. The materials will be supplied
to the business premises at the suppliers cost.
Monthly Labor Requirement
The business will employ the following employees to commence its operations. All these employees will provide direct labor and
include a supervisor, shoe shiner, Hair Stylish/Barbers/ Aesthetician/Massage and a receptionist.
The cost of direct labor is as calculated below:
Receptionist
Shoe shiner
=
=
1 X 12,000
1 X 7,000
5Hair Stylish/Barbers/=
5 X 10000
12,000.00
7,000.00
50,000.00
69,000 .00
18,000.00
1 X 18,000
Amount (Kshs.)
87,000.00
1,000.00
3,000.00
416.67
2,500
3,000.00
2,500.00
833.33
2,500.00
10,000.00
2083.00
6,141.00
127,225
Monthly Expenses
Source: Author (2015)
Calculating the Cost of Production-As indicated in section 2.3 Pricing strategy, the cost of offering the service per customer would
cost the business Kshs. 219.22. This includes all the direct and indirect costs. Since the business expects 20 clients per day, the cost of
providing the service in a given period is calculated as follows:
Cost per day Kshs. 219.22X 20= Kshs. 4384.54
Cost per week= Kshs. 4384.54X6= Kshs. 26,307
39
Permit/License Required
Name search and business registration
Trading license
Stamp Duty
City council Approval
Register with VAT office
Register with NSSF
Register with NHIF
Source
Registrar of Companies
City Council of Nairobi
KRA Times Tower
Nairobi City Council
KRA, Times Towers
NSSF building community
NHIF building community
Amount Kshs
1,000
10,500
500
2,000
14,000
Government Regulations
In addition to the permits, the business will be required to pay local taxes which include employment taxes for all the employees as
well as the V.A.T. before the business commences, the city council of Nairobi will have to approve whether the premises is fit for
operating the business of a salon it. This approval will cost Kshs 2,000 upon which the entrepreneur will be awarded with a certificate
of approval. There will be no any other approval required for us to begin the business. Other regulations that are likely to affect our
business will be proposals made by the Minister for Finance affecting products that are raw materials for our business.
40
The costs are the current market prices and they are expected to remain unchanged until December 2016 when the proprietor will
incur them.
41
The deposit for rent will be for two months and the proprietor will be paying one-month rent in advance.
The business will pay tax of 15% on profit before tax, and this percentage is expected to remain constant for the first three years of
operation.
The direct costs are assumed to increase by 10% while the indirect cost will increase by 30% per annum.
The direct costs include the costs of direct labor and direct material. This is computed based on the calculation in section 2.3:
Pricing strategy. The direct cost per customer is Kshs. 91.80 X 6240 customers per annum= Kshs. 572,832.
The number of customers is calculated at 20 per day, 20X6 days =120 customers per week and 120X52 weeks = 6240 customers
per year.
The indirect cost per customer was calculated to be Kshs. 127.4 per customer. Therefore annual indirect cost is calculated as Kshs.
127.4X6240 =Kshs. 795,163
The indirect cost includes the cost of all overhead expenses such as indirect labor, interest expenses, operating expenses, and
support services.
5.2 PRE-OPERATIONAL
Table 5.1: Pre-operational costs.
Cost component
Amount (Kshs.)
345,000
42
Other equipment
57,000
100,000
Materials
100,000
20,000
1,000
3,000
Advertisement campaigns
20,000
Hiring employees
23,000
14,000
10,000
TOTAL
693,000
JAN
KSHS
FEB
KSHS
524,60
8
MAR
KSHS
589,21
5
APR
KSHS
653,82
2
MAY
KSHS
718,43
0
JUN
KSHS
783,03
7
43
JULY
KSHS
AUG
KSHS
SEP
KSHS
847,645
912,253
976,861
OCT
KSHS
1,041,46
8
NOV
KSHS
1,106,07
6
DEC
KSHS
1,170,684
Capital
1,000,00
0
Service revenue
200,000
Total receipts
Payments
Taxation
Machines
and
equipments
Fixtures and fittings
Salaries and wages
Deposits
Material requirements
Permits and licenses
Support Services
Interest on loan
Principal paid
1,200,00
0
200,00
0
724,60
8
200,00
0
789,21
5
200,00
0
853,82
2
200,00
0
918,43
0
200,00
0
983,03
7
11,645
11,645
11,645
11,645
11,645
402,000
100,000
73,000
24,000
35,040
14,000
5,308
3,750
6,649
73,000
35,040
5,308
3,667
6,732
135,39
3
73,000
35,040
5,308
3,583
6,816
135,39
3
589,21
5
653,82
2
Total payments
675,392
Net cash
524,608
200,000
200,000
200,000
200,000
200,000
200,000
1,047,64
5
1,112,253
1,176,86
1
1,241,46
8
1,306,07
6
1,370,684
11,645
11,645
11,645
11,645
11,645
11,645
11,645
73,000
35,040
5,308
3,498
6,901
135,39
3
73,000
35,040
5,308
3,411
6,988
135,39
2
73,000
35,040
5,308
3,324
7,075
135,39
2
73,000
35,040
5,308
3,235
7,164
73,000
35,040
5,308
3,146
7,253
73,000
35,040
5,308
3,055
7,344
73,000
35,040
5,308
2,963
7,436
73,000
35,040
5,308
2,871
7,528
73,000
48,000
35,040
5,000
5,308
2,776
7,623
135,392
135,392
135,392
135,392
135,392
188,392
718,43
0
783,03
7
847,64
5
912,253
976,861
1,041,46
8
1,106,07
6
1,170,68
4
1,182,291
44
2016
Kshs
2,400,000
572,832
1,827,168
2017
Kshs
3,120,000
630,115
2,489,885
2018
Kshs
3,432,000
693,127
2,738,873
Overhead expenses
Indirect costs
Depreciation
Total expenses
795,163
100,400
895,563
238548.9
60,320
298,869
71564.67
48256
119,821
2,191,016
328,652
2,619,053
392,858
1,862,364
2,226,195
Cumulative profits
791,864
Table 5.2: profit and loss account
2,654,228
4,880,422
ASSETS
Fixed Assets
Machine and equipment
Fixtures and fittings
Total value at cost
Less accumulated depreciation
Net Book value of assets
Total fixed assets
Jan-2016
Kshs
Dec-2016
Kshs
Dec-2016
Kshs
Dec-2016
Kshs
402,000
100,000
502,000
502,000
402,000
100,000
502,000
100,400
301,600
402,000
100,000
502,000
160,720
241,280
402,000
100,000
502,000
208,976
193,024
502,000
301,600
241,280
193,024
Current assets
45
Cash
Deposits
Debtors
Total Current assets
474,000
24,000
498,000
1,310,756
48,000
46,000
1,404,756
3,175,785
30,000
22,400
3,228,185
5,327,098
35,000
25,300
5,387,398
TOTAL ASSETS
1,000,000
1,706,356
3,469,465
5,580,422
300,000
100,000
600,000
214,491
100,000
600,000
791,864
1,706,356
115,237
100,000
600,000
2,654,228
3,469,465
100,000
600,000
4,880,422
5,580,422
Financed by
Loan
Family and friends
Owner's equity
Net profit(loss)
TOTAL EQUITY
Table 5.6: Balance sheet
1,000,000
Year
Return on equity
Return on assets
2016
76%
46%
158%
2017
79.8%
54%
371%
2018
79.8%
40%
443%
Amount (Kshs.)
Pre-operational costs
693,000
Working capital
307,000
Total
1,000,000
SOURCE
AMOUNT
270000
21.5%
300000
23.9%
440000
34.9%
250000
19.7%
1,260,000
100
47
Water shortages: the continued drought and depletion of major forests in the country has led
to drying up of water towers. This has resulted in major water problems in the country. If this
situation goes zone, then the business will be at great risk of water shortages since in will
depend on water to provide hair relaxing services to its customers.
To avert this risk, the business will have a large water tank of about 1000 litres to store water
for use when the taps will dry up.
Power failures: the same water problem highlighted above has contributed to power
shortages since power generation id hydro-based. The business will depend on electricity to
blow-dry clients hair and shortage of it will mean hating of business operations. The greatest
risk here is blackouts, which might occur in the process of treating clients hair.
In response to this risk, the business will have in place a generator for use when power fails.
Occupational accidents: accidents at the work place such as fire due to electric fault can
occur without warning. The proprietor will ensure that all exit doors are easily reachable and
never locked for easier evacuation of the building in case of fire.
48
APPENDIX
LOAN REPAYMENT SCHEDULE
Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
Beginning
Bal (Kshs)
300000
293351
286619
279803
272901
265913
258838
251675
244422
237078
229643
222114
214491
206774
198959
191047
183036
174925
166713
158398
149979
141454
132824
124085
115237
106278
97208
88024
78725
69310
59778
50126
(Kshs)
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
10399
(15% Principal
p.a) (Kshs)
3750
3667
3583
3498
3411
3324
3235
3146
3055
2963
2871
2776
2681
2585
2487
2388
2288
2187
2084
1980
1875
1768
1660
1551
1440
1328
1215
1100
984
866
747
627
49
paid (Kshs)
6649
6732
6816
6901
6988
7075
7164
7253
7344
7436
7528
7623
7718
7814
7912
8011
8111
8212
8315
8419
8524
8631
8739
8848
8959
9071
9184
9299
9415
9533
9652
9772
Principal Bal
(Kshs)
293351
286619
279803
272901
265913
258838
251675
244422
237078
229643
222114
214491
206774
198959
191047
183036
174925
166713
158398
149979
141454
132824
124085
115237
106278
97208
88024
78725
69310
59778
50126
40354
Month
33
34
35
36
Beginning
Bal (Kshs)
40354
30459
20441
10297
(Kshs)
10399
10399
10399
10399
(15% Principal
p.a) (Kshs)
504
381
256
129
paid (Kshs)
9895
10018
10143
10270
Principal Bal
(Kshs)
30459
20441
10297
0
REFERENCES
Doyle, P. 2002. Marketing management and strategy. 3rd. s.l. : Pearson Education Limited,
2002.
Henry, A. E. 2011.Understanding Strategic Management. 2nd. Oxford : OUP Oxford, 2011.
Hutt, M. D. & Speh, T. W. 1995.Business Marketing Management. California : Harcourt
College Publication, 1995.
50
Padgett, D. 1998. Qualitative Methods in Social Work Research: Challenges and Rewards.
London : SAGE Publications Ltd, 1998.
Ranjit, K. 2005. Research Methodology: A Step-by-Step Guide for Beginners.
2nd. London : SAGE Publications Ltd, 2005.
51
52