PLAN DE NEGOCIO PARA EL MONTAJE DE UN SPA. – 7 Parte –

Tabla 27. Costos de operación

 

Concepto

Valor

Salarios

$8,300,000

Prestaciones sociales, seguridad social, parafiscales

$4,531,468

Honorarios

$600,000

Servicios Públicos

$1,500,000

Arriendo

$2,900,000

Papelería

$200,000

Gastos de Mercadeo y Publicidad

$1,066,600

Aseo y ornato

$200,000

Varios

$200,000

Total

$19,498,068

Fuente: Elaboración propia

4.7 IMPUESTO DE INDUSTRIA Y COMERCIO.

La inscripción en la Cámara de Comercio está sujeta al pago del impuesto de registro equivalente al 0,7% del monto del capital de la compañía, y al pago de derechos de matrícula mercantil por un valor de entre $25.000 y $1.300.000 dependiendo del capital.

5. ANÁLISIS FINANCIERO

5.1 SIMULACIÓN DE VENTAS  (INGRESOS 2012 – 2016)

Tabla 27: Simulación de ventas (ingresos)

SERVICIO Nª VENDIDOS VALOR TOTAL
Terapia Acuatica 700 100.000 58.000.000
Cocoterapia 400 120.000 36.000.000
Terapia del aire 350 80.000 16.000.000
Masoterapia 1.300 50.000 52.500.000
Caminata ecológica 125 50.000 6.250.000
Exfoliación de la piel la lado del rio 400 70.000 29.750.000
Exfoliación de la piel 2600 50.000 115.000.000
TOTAL AÑO     313.500.000

Para los demás años se establece un crecimiento anual del 12% en las ventas, con una inflación del 4% y un aumento del precio de los productos similar al de la inflación.

5.2 INGRESOS

Tabla 28: Ingresos de Salud Integral Spa

Salud Integral ¨Spa¨

           

INGRESOS

 

2012

2013

2014

2015

2016

           
Terapia Acuática

70.000.000

81.536.000

94.790.492

110.411.965

128.360.534

Cocoterapia

48.000.000

55.910.400

64.999.195

75.711.062

88.018.652

Terapia del aire

42.000.000

48.921.600

56.874.295

66.247.179

77.016.321

Masoterapia

65.000.000

75.712.000

88.019.743

102.525.396

119.191.925

Caminata ecológica

6.250.000

7.280.000

8.463.437

9.858.211

11.460.762

Exfoliación de la piel al lado del rio

28.000.000

32.614.400

37.916.197

44.164.786

51.344.214

Exfoliación de la piel

130.000.000

151.424.000

176.039.485

205.050.793

238.383.849

 

0

0

0

0

0

TOTAL INGRESOS OPERATIVOS

389.250.000

453.398.400

527.102.844

613.969.393

713.776.257

TOTAL INGRESOS

389.250.000

453.398.400

527.102.844

613.969.393

713.776.257

De un análisis de los ingresos, se observa que existe una gran diversificación de los mismos, lo cual genera una estabilidad financiera a corto y medio plazo. Siendo el servicio de exfoliación de la piel la partida que más ingresos genera.

5.3 EGRESOS

Tabla 29: Egresos de Salud Integral Spa

 

2012

2013

2014

2015

2016

           
Costos variables

32.090.000

37.378.432

43.454.670

50.616.000

58.844.136

           
Costos fijos

0

0

0

0

0

TOTAL COSTOS

32.090.000

37.378.432

43.454.670

50.616.000

58.844.136

 

Gastos operativos

376.113.488

379.153.448

382.196.606

385.493.009

388.793.601

 

Arriendo

34.800.000

36.192.000

37.567.296

39.069.988

40.554.647

Servicios públicos

18.000.000

18.720.000

19.431.360

20.208.614

20.976.542

Papelería

2.400.000

2.496.000

2.590.848

2.694.482

2.796.872

Varios

2.400.000

2.496.000

2.590.848

2.694.482

2.796.872

Aseo y ornato

2.400.000

2.496.000

2.590.848

2.694.482

2.796.872

Gasto por depreciación

9.263.048

9.263.048

9.263.048

9.263.048

9.263.048

Gasto por amortización

0

0

0

0

0

Gasto por impuestos

0

0

0

0

0

Gasto por publicidad

12.799.200

13.439.160

14.111.118

14.816.673

15.557.507

Gasto por salarios

294.051.240

294.051.240

294.051.240

294.051.240

294.051.240

 

Gastos financieros

9.429.402

7.746.205

5.861.025

3.749.623

1.384.853

 

TOTAL GASTOS

385.542.890

386.899.653

388.057.631

389.242.632

390.178.453

           
TOTAL EGRESOS

417.632.890

424.278.085

431.512.301

439.858.631

449.022.590

El análisis vertical señala que los gastos administrativos tienen una participación del 90% en los costos totales, teniendo un gran peso el gasto en concepto de salario, por tanto, se aconseja a medio plazo tomar medidas para disminuir esta partida.

5.4 PLAN AMORTIZACIÓN

Tabla 30: Plan Amortización de Salud Integral Spa

VALOR PRESTAMO

89.109.100

     
PLAZO

60

     
TASA

0,949%

     
CUOTA MES

1.954.670

     
         

CUOTA

INICIAL

INTERES

CAPITAL

SALDO

         

1

89.109.100

845.538

1.109.132

87.999.968

2

87.999.968

835.013

1.119.657

86.880.311

3

86.880.311

824.389

1.130.281

85.750.030

4

85.750.030

813.664

1.141.006

84.609.024

5

84.609.024

802.838

1.151.833

83.457.192

6

83.457.192

791.908

1.162.762

82.294.430

7

82.294.430

780.875

1.173.795

81.120.634

8

81.120.634

769.737

1.184.933

79.935.701

9

79.935.701

758.493

1.196.177

78.739.524

10

78.739.524

747.143

1.207.527

77.531.997

11

77.531.997

735.685

1.218.985

76.313.012

12

76.313.012

724.118

1.230.552

75.082.460

       

año 1

 

9.429.402

14.026.640

 

       

13

75.082.460

712.442

1.242.228

73.840.232

14

73.840.232

700.655

1.254.015

72.586.217

15

72.586.217

688.756

1.265.915

71.320.302

16

71.320.302

676.744

1.277.927

70.042.376

17

70.042.376

664.618

1.290.053

68.752.323

18

68.752.323

652.377

1.302.294

67.450.030

19

67.450.030

640.019

1.314.651

66.135.379

20

66.135.379

627.545

1.327.125

64.808.254

21

64.808.254

614.952

1.339.718

63.468.536

22

63.468.536

602.240

1.352.430

62.116.105

23

62.116.105

589.407

1.365.263

60.750.842

24

60.750.842

576.452

1.378.218

59.372.624

       

Año 2

 

7.746.205

15.709.836

 

       

25

59.372.624

563.375

1.391.296

57.981.329

26

57.981.329

550.173

1.404.497

56.576.831

27

56.576.831

536.846

1.417.824

55.159.007

28

55.159.007

523.392

1.431.278

53.727.729

29

53.727.729

509.811

1.444.859

52.282.870

30

52.282.870

496.101

1.458.569

50.824.302

31

50.824.302

482.261

1.472.409

49.351.893

32

49.351.893

468.290

1.486.380

47.865.513

33

47.865.513

454.186

1.500.484

46.365.028

34

46.365.028

439.948

1.514.722

44.850.306

35

44.850.306

425.575

1.529.095

43.321.212

36

43.321.212

411.066

1.543.604

41.777.608

       

Año 3

 

5.861.025

17.595.017

 

       

37

41.777.608

396.419

1.558.251

40.219.356

38

40.219.356

381.633

1.573.037

38.646.319

39

38.646.319

366.707

1.587.963

37.058.356

40

37.058.356

351.639

1.603.031

35.455.325

41

35.455.325

336.428

1.618.242

33.837.083

42

33.837.083

321.073

1.633.597

32.203.486

43

32.203.486

305.572

1.649.098

30.554.388

44

30.554.388

289.924

1.664.746

28.889.643

45

28.889.643

274.128

1.680.542

27.209.100

46

27.209.100

258.182

1.696.489

25.512.612

47

25.512.612

242.084

1.712.586

23.800.025

48

23.800.025

225.834

1.728.837

22.071.189

       

Año 4

 

3.749.623

19.706.419

 

       

49

22.071.189

209.429

1.745.241

20.325.948

50

20.325.948

192.869

1.761.801

18.564.146

51

18.564.146

176.151

1.778.519

16.785.628

52

16.785.628

159.275

1.795.395

14.990.233

53

14.990.233

142.239

1.812.431

13.177.802

54

13.177.802

125.041

1.829.629

11.348.173

55

11.348.173

107.680

1.846.990

9.501.184

56

9.501.184

90.155

1.864.515

7.636.668

57

7.636.668

72.463

1.882.207

5.754.461

58

5.754.461

54.603

1.900.067

3.854.394

59

3.854.394

36.574

1.918.097

1.936.297

60

1.936.297

18.373

1.936.297

0

       

Año 5

 

1.384.853

22.071.189

 

La empresa requiere de una inversión inicial de 139.109.100, este gasto proviene de  la compra de muebles, enseres, equipos informáticos y   los meses de capital de trabajo estimados al inicio del proyecto, que serán de 3 meses. El capital necesario proviene fundamentalmente de dos fuentes:

  • 50.000.000 recursos propios divididos a partes iguales por los creadores del proyecto.
  • 89.109.100 serán obtenidos de un crédito empresarial de Bancolombia. En la tabla anterior se representa la amortización (en un periodo de 5 años) y las cuotas a pagar.

Autor:

NATALIA ANDREA NOREÑA CORREA

CARLOS ALBERTO OLARTE BADIAN

312 pensamientos en “PLAN DE NEGOCIO PARA EL MONTAJE DE UN SPA. – 7 Parte –

  1. Pingback: adult dating websites using bots

  2. Pingback: latest usa free dating sites

  3. Pingback: free mature dating

  4. Pingback: www lovoo

  5. Pingback: tinder sign in with facebook

  6. Pingback: buy tretinoin cream usp

  7. Pingback: 20mg usa

  8. Pingback: buy cialis united kingdom

  9. Pingback: furosemide in canada

  10. Pingback: generic cialis canadian

  11. Pingback: plaquenil price increase

  12. Pingback: paxil antidepressants

  13. Pingback: cost of metformin

  14. Pingback: cost of neurontin

  15. Pingback: propecia price cvs

  16. Pingback: synthroid 150 mg

  17. Pingback: metoclopramide 10mg cheap

  18. Pingback: diflucan and cipro

  19. Pingback: clomid review

  20. Pingback: prednisolone dosage forms

  21. Pingback: doxycycline hyclate alcohol

  22. Pingback: metoprolol 50mg usa

  23. Pingback: buy gemfibrozil 300 mg

  24. Pingback: ventolin us price

  25. Pingback: stromectol generic

  26. Pingback: buy zithromax online usa

  27. Pingback: over the counter amoxicillin australia

  28. Pingback: atorvastatin uk

  29. Pingback: lamotrigine 200mg usa

  30. Pingback: essay topics for business ethics

  31. Pingback: help me write essay

  32. Pingback: what do i write my college essay on

  33. Pingback: what should i write my research paper about

  34. Pingback: best custom essay writing services

  35. Pingback: viagra with no prescription

  36. Pingback: viagra comprar

  37. Pingback: propranolol 80mg prices

  38. Pingback: azathioprine nz

  39. Pingback: viagra without a prescription

  40. Pingback: cialis vs viagra vs levitra

  41. Pingback: venta de cialis

  42. Pingback: sumatriptan united states

  43. Pingback: isosorbide otc

  44. Pingback: where can i buy hydrochlorothiazide 10mg

  45. Pingback: glipizide 5 mg purchase

  46. Pingback: azithromycin how much to give to a 6 year old

  47. Pingback: wat is een viagra pil

  48. Pingback: wanneer loopt patent cialis af

  49. Pingback: how to buy nitrofurantoin 100mg

  50. Pingback: where to buy safe viagra online

  51. Pingback: where to get female viagra

  52. Pingback: whmktqvk

  53. Pingback: how to buy etodolac

  54. Pingback: estradiol 1 mg generic

  55. Pingback: okzpdvcy

  56. Pingback: erythromycin online

  57. Pingback: 141genericExare

  58. Pingback: permethrin 30g price

  59. Pingback: amitriptyline 25mg cheap

  60. Pingback: how to buy venlafaxine

  61. Pingback: legitimate places to buy viagra online

  62. Pingback: bisacodyl price

  63. Pingback: doxycycline generic

  64. Pingback: oxybutynin 5 mg usa

  65. Pingback: phenytoin cost

  66. Pingback: fluconazole purchase

  67. Pingback: where to buy acetazolamide

  68. Pingback: cost of tolterodine

  69. Pingback: trazodone 50 mg without prescription

  70. Pingback: divalproex otc

  71. Pingback: desmopressinmg cost

  72. Pingback: how to buy rosuvastatin 20 mg

  73. Pingback: warfarin 1 mg pharmacy

  74. Pingback: carvedilol united states

  75. Pingback: prochlorperazine pills

  76. Pingback: clozapine 25mg cost

  77. Pingback: buy viagra no rx

  78. Pingback: clindamycin 300 mg online

  79. Pingback: loratadine medication

  80. Pingback: ciprofloxacin medication

  81. Pingback: cephalexin australia

  82. Pingback: citalopram 10 mg online pharmacy

  83. Pingback: cheapest celecoxib 100 mg

  84. Pingback: cefuroxime 250mg usa

  85. Pingback: clonidine 0.1mg medication

  86. Pingback: buspirone nz

  87. Pingback: olmesartan 10mg without prescription

  88. Pingback: dutasteride tablets

  89. Pingback: irbesartan 300 mg without a doctor prescription

  90. Pingback: anastrozole 1mg tablet

  91. Pingback: donepezil coupon

  92. Pingback: atomoxetine 25mg over the counter

  93. Pingback: leflunomide pills

  94. Pingback: meclizine generic

  95. Pingback: glimepiride pharmacy

  96. Pingback: fexofenadine 120 mg over the counter

  97. Pingback: spironolactone 25 mg nz

  98. Pingback: pioglitazone united kingdom

  99. Pingback: how to purchase aripiprazole 10 mg

  100. Pingback: escitalopram united kingdom

  101. Pingback: furosemide prices

  102. Pingback: how to buy tadalafil

  103. Pingback: sildenafil over the counter

  104. Pingback: zyvox tablet

  105. Pingback: zyprexa purchase

  106. Pingback: zyloprim pharmacy

  107. Pingback: online viagra ireland

  108. Pingback: zovirax over the counter

  109. Pingback: cheap zocor 5 mg

  110. Pingback: a knockout post

  111. Pingback: zithromax 250 mg without a prescription

  112. Pingback: zanaflex 4 mg usa

  113. Pingback: where to buy cialis safely online

  114. Pingback: wellbutrin without a doctor prescription

  115. Pingback: voltaren over the counter

  116. Pingback: verapamil 120mg without prescription

  117. Pingback: valtrex usa

  118. Pingback: tricor medication

  119. Pingback: cheap toprol

  120. Pingback: thorazine australia

  121. Pingback: order tenormin

  122. Pingback: spiriva 9mcg online pharmacy

  123. Pingback: skelaxin without prescription

  124. Pingback: singulair 5 mg nz

  125. Pingback: seroquel medication

  126. Pingback: rogaine tablets

  127. Pingback: buy robaxin 500mg

  128. Pingback: where to buy risperdal

  129. Pingback: revatio 20mg united kingdom

  130. Pingback: retin-a cream 0.025% for sale

  131. Pingback: how to buy remeron 30mg

  132. Pingback: reglan 10 mg generic

  133. Pingback: pyridium 200mg pharmacy

  134. Pingback: pulmicort 100mcg generic

  135. Pingback: provigil pills

  136. Pingback: cheap viagra overnight

  137. Pingback: protonix cheap

  138. Pingback: proscar 5 mg otc

  139. Pingback: cheap procardia

  140. Pingback: proair inhaler price

  141. Pingback: cost of prilosec 20 mg

  142. Pingback: prevacid nz

  143. Pingback: prednisolone over the counter

  144. Pingback: plaquenil united kingdom

  145. Pingback: phenergan 25 mg no prescription

  146. Pingback: periactin 4mg pills

  147. Pingback: nortriptyline purchase

  148. Pingback: generic viagra alternatives

  149. Pingback: motrin for sale

  150. Pingback: mobic online pharmacy

  151. Pingback: micardis without prescription

  152. Pingback: cheapest meclizine

  153. Pingback: viagra london

  154. Pingback: cost of macrobid 100 mg

  155. Pingback: luvox online

  156. Pingback: lopressor usa

  157. Pingback: buy lopid

  158. Pingback: levaquin uk

  159. Pingback: how to purchase lamisil

  160. Pingback: indocin 50 mg prices

  161. Pingback: imuran cost

  162. Pingback: Full Article

  163. Pingback: imodium 2mg otc

  164. Pingback: imitrex tablet

  165. Pingback: imdur purchase

  166. Pingback: services essay

  167. Pingback: hyzaar pills

  168. Pingback: geodon 20 mg uk

  169. Pingback: how to buy garcinia cambogia caps

  170. Pingback: flonase nasal spray 50 mcg online

  171. Pingback: flomax 0,2mg price

  172. Pingback: where to buy etodolac 300mg

  173. Pingback: erythromycin 500mg otc

  174. Pingback: elavil pharmacy

  175. Pingback: where to buy dramamine 50 mg

  176. Pingback: doxycycline 100mg prices

  177. Pingback: diltiazem 30 mg online

  178. Pingback: order differin 15g

  179. Pingback: diamox 250mg nz

  180. Pingback: Buy viagra no prescription required

  181. Pingback: depakote generic

  182. Pingback: ddavp 10mcg canada

  183. Pingback: dapsone caps canada

  184. Pingback: cymbalta price

  185. Pingback: cheapest crestor 20 mg

  186. Pingback: cozaar 100mg online

  187. Pingback: canada pharmacy viagra

  188. Pingback: essays on the help

  189. Pingback: where to buy compazine

  190. Pingback: where to buy coreg

  191. Pingback: combivent cheap

  192. Pingback: Viagra overnight delivery

  193. Pingback: symbicort inhaler coupon

  194. Pingback: what is cialis used for

  195. Pingback: colchicine without prescription

  196. Pingback: cheap clozaril 50 mg

  197. Pingback: Buy viagra with discount

  198. Pingback: cheap clonidine 0,1 mg

  199. Pingback: clomid 25mg generic

  200. Pingback: cleocin pharmacy

  201. Pingback: a little more homework

  202. Pingback: essay writer reviews

  203. Pingback: write my essay service

  204. Pingback: hire essay writer

  205. Pingback: buy custom essay online

  206. Pingback: homework good or bad

  207. Pingback: cheap essay writing service us

  208. Pingback: step to write an essay

  209. Pingback: where to buy viagra locally

  210. Pingback: the best essay writing service

  211. Pingback: what is cbd oil used for

  212. Pingback: garden of life cbd oil

  213. Pingback: cbd hemp oil benefits amazon

  214. Pingback: cannabis seeds high in cbd

  215. Pingback: best cbd oil for cancer

  216. Pingback: Best price viagra

  217. Pingback: most reputable cbd oil supplier

  218. Pingback: what is the best cbd oil

  219. Pingback: cbd oil wholesale distributors

  220. Pingback: cbd oil for sale walmart

  221. Pingback: personal loan advance

  222. Pingback: payday loans no credit check

  223. Pingback: loans

  224. Pingback: quick loans california

  225. Pingback: unsecured installment loans

  226. Pingback: top payday loan

  227. Pingback: best online payday loans

  228. Pingback: personal loans no credit check

  229. Pingback: best car insurance

  230. Pingback: cheap full coverage car insurance quotes

  231. Pingback: cheap car insurance quotes

  232. Pingback: cheap insurance auto

  233. Pingback: automobile insurance quotes

  234. Pingback: rbc car insurance

  235. Pingback: car insurance quotes usa

  236. Pingback: buy viagra china

  237. Pingback: sr22 insurance

  238. Pingback: inexpensive car insurance quotes

  239. Pingback: car insurance quotes now

  240. Pingback: online casino games for real money

  241. Pingback: play casino

  242. Pingback: pala casino online

  243. Pingback: online slots real money

  244. Pingback: hard rock casino online

  245. Pingback: online slots real money

  246. Pingback: free slots online

  247. Pingback: casino games

  248. Pingback: casino slot games

  249. Pingback: best real casino online

  250. Pingback: claritin tablets

  251. Pingback: where can i buy cipro 250mg

  252. Pingback: cephalexin 500 mg united kingdom

  253. Pingback: celexa 20mg generic

  254. Pingback: cheapest celebrex 100 mg

  255. Pingback: cheap ceftin 125 mg

  256. Pingback: where can i buy ceclor 250mg

  257. Pingback: cheap catapres

  258. Pingback: order generic viagra

  259. Pingback: cialis mail order

  260. Pingback: buy cialis using paypal

  261. Pingback: buying viagra in spain

  262. Pingback: costco cialis price

  263. Pingback: i want to buy viagra

  264. Pingback: viagra online

  265. Pingback: viagra substitute

  266. Pingback: generic viagra cost

  267. Pingback: generic viagra names

  268. Pingback: cheap cialis

  269. Pingback: cialis savings card

  270. Pingback: best price for viagra 100mg

  271. Pingback: slot machine

  272. Pingback: real money casino online

  273. Pingback: generic cialis online

  274. Pingback: cialis online

  275. Pingback: cialis dosage

  276. Pingback: cialis 20 mg

  277. Pingback: generic name for viagra

  278. Pingback: viagra samples

  279. Pingback: viagra samples

  280. Pingback: slot games

  281. Pingback: casino online games

  282. Pingback: slot machine games

  283. Pingback: viagra discount

  284. Pingback: 20 cialis

  285. Pingback: cialis 5 mg

  286. Pingback: cialis 5 mg

  287. Pingback: high stakes poker online video

  288. Pingback: online casino real money usa

  289. Pingback: 20 cialis

  290. Pingback: keno online real money

  291. Pingback: cialis internet

  292. Pingback: viagra 100mg

  293. Pingback: quick cash loans

  294. Pingback: payday advance

  295. Pingback: payday loans online

  296. Pingback: cialis price

  297. Pingback: casino slots gambling

  298. Pingback: slot games

  299. Pingback: canada viagra

  300. Pingback: san manuel casino online

  301. Pingback: casinos online

  302. Pingback: vardenafil canada

  303. Pingback: vardenafil

  304. Pingback: vardenafil dosage

  305. Pingback: Get cialis

  306. Pingback: online pharmacy

  307. Pingback: order cialis

  308. Pingback: best ed pills online

  309. Pingback: cheapest ed pills online

  310. Pingback: new ed pills

  311. Pingback: generic cialis canada

  312. Pingback: cialis online canada

Deja una respuesta