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

Loading...

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

  1. Pingback: essay topics for business ethics

  2. Pingback: help me write essay

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

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

  5. Pingback: best custom essay writing services

  6. Pingback: viagra with no prescription

  7. Pingback: viagra comprar

  8. Pingback: propranolol 80mg prices

  9. Pingback: azathioprine nz

  10. Pingback: viagra without a prescription

  11. Pingback: cialis vs viagra vs levitra

  12. Pingback: venta de cialis

  13. Pingback: sumatriptan united states

  14. Pingback: isosorbide otc

  15. Pingback: where can i buy hydrochlorothiazide 10mg

  16. Pingback: glipizide 5 mg purchase

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

  18. Pingback: wat is een viagra pil

  19. Pingback: wanneer loopt patent cialis af

  20. Pingback: how to buy nitrofurantoin 100mg

  21. Pingback: where to buy safe viagra online

  22. Pingback: where to get female viagra

  23. Pingback: whmktqvk

  24. Pingback: how to buy etodolac

  25. Pingback: estradiol 1 mg generic

  26. Pingback: okzpdvcy

  27. Pingback: erythromycin online

  28. Pingback: 141genericExare

  29. Pingback: permethrin 30g price

  30. Pingback: amitriptyline 25mg cheap

  31. Pingback: how to buy venlafaxine

  32. Pingback: legitimate places to buy viagra online

  33. Pingback: bisacodyl price

  34. Pingback: doxycycline generic

  35. Pingback: oxybutynin 5 mg usa

  36. Pingback: phenytoin cost

  37. Pingback: fluconazole purchase

  38. Pingback: where to buy acetazolamide

  39. Pingback: cost of tolterodine

  40. Pingback: trazodone 50 mg without prescription

  41. Pingback: divalproex otc

  42. Pingback: desmopressinmg cost

  43. Pingback: how to buy rosuvastatin 20 mg

  44. Pingback: warfarin 1 mg pharmacy

  45. Pingback: carvedilol united states

  46. Pingback: prochlorperazine pills

  47. Pingback: clozapine 25mg cost

  48. Pingback: buy viagra no rx

  49. Pingback: clindamycin 300 mg online

  50. Pingback: loratadine medication

  51. Pingback: ciprofloxacin medication

  52. Pingback: cephalexin australia

  53. Pingback: citalopram 10 mg online pharmacy

  54. Pingback: cheapest celecoxib 100 mg

  55. Pingback: cefuroxime 250mg usa

  56. Pingback: clonidine 0.1mg medication

  57. Pingback: buspirone nz

  58. Pingback: olmesartan 10mg without prescription

  59. Pingback: dutasteride tablets

  60. Pingback: irbesartan 300 mg without a doctor prescription

  61. Pingback: anastrozole 1mg tablet

  62. Pingback: donepezil coupon

  63. Pingback: atomoxetine 25mg over the counter

  64. Pingback: leflunomide pills

  65. Pingback: meclizine generic

  66. Pingback: glimepiride pharmacy

  67. Pingback: fexofenadine 120 mg over the counter

  68. Pingback: spironolactone 25 mg nz

  69. Pingback: pioglitazone united kingdom

  70. Pingback: how to purchase aripiprazole 10 mg

  71. Pingback: escitalopram united kingdom

  72. Pingback: furosemide prices

  73. Pingback: how to buy tadalafil

  74. Pingback: sildenafil over the counter

  75. Pingback: zyvox tablet

  76. Pingback: zyprexa purchase

  77. Pingback: zyloprim pharmacy

  78. Pingback: online viagra ireland

  79. Pingback: zovirax over the counter

  80. Pingback: cheap zocor 5 mg

  81. Pingback: a knockout post

  82. Pingback: zithromax 250 mg without a prescription

  83. Pingback: zanaflex 4 mg usa

  84. Pingback: where to buy cialis safely online

  85. Pingback: wellbutrin without a doctor prescription

  86. Pingback: voltaren over the counter

  87. Pingback: verapamil 120mg without prescription

  88. Pingback: valtrex usa

  89. Pingback: tricor medication

  90. Pingback: cheap toprol

  91. Pingback: thorazine australia

  92. Pingback: order tenormin

  93. Pingback: spiriva 9mcg online pharmacy

  94. Pingback: skelaxin without prescription

  95. Pingback: singulair 5 mg nz

  96. Pingback: seroquel medication

  97. Pingback: rogaine tablets

  98. Pingback: buy robaxin 500mg

  99. Pingback: where to buy risperdal

  100. Pingback: revatio 20mg united kingdom

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

  102. Pingback: how to buy remeron 30mg

  103. Pingback: reglan 10 mg generic

  104. Pingback: pyridium 200mg pharmacy

  105. Pingback: pulmicort 100mcg generic

  106. Pingback: provigil pills

  107. Pingback: cheap viagra overnight

  108. Pingback: protonix cheap

  109. Pingback: proscar 5 mg otc

  110. Pingback: cheap procardia

  111. Pingback: proair inhaler price

  112. Pingback: cost of prilosec 20 mg

  113. Pingback: prevacid nz

  114. Pingback: prednisolone over the counter

  115. Pingback: plaquenil united kingdom

  116. Pingback: phenergan 25 mg no prescription

  117. Pingback: periactin 4mg pills

  118. Pingback: nortriptyline purchase

  119. Pingback: generic viagra alternatives

  120. Pingback: motrin for sale

  121. Pingback: mobic online pharmacy

  122. Pingback: micardis without prescription

  123. Pingback: cheapest meclizine

  124. Pingback: viagra london

  125. Pingback: cost of macrobid 100 mg

  126. Pingback: luvox online

  127. Pingback: lopressor usa

  128. Pingback: buy lopid

  129. Pingback: levaquin uk

  130. Pingback: how to purchase lamisil

  131. Pingback: indocin 50 mg prices

  132. Pingback: imuran cost

  133. Pingback: Full Article

  134. Pingback: imodium 2mg otc

  135. Pingback: imitrex tablet

  136. Pingback: imdur purchase

  137. Pingback: services essay

  138. Pingback: hyzaar pills

  139. Pingback: geodon 20 mg uk

  140. Pingback: how to buy garcinia cambogia caps

  141. Pingback: flonase nasal spray 50 mcg online

  142. Pingback: flomax 0,2mg price

  143. Pingback: where to buy etodolac 300mg

  144. Pingback: erythromycin 500mg otc

  145. Pingback: elavil pharmacy

  146. Pingback: where to buy dramamine 50 mg

  147. Pingback: doxycycline 100mg prices

  148. Pingback: diltiazem 30 mg online

  149. Pingback: order differin 15g

  150. Pingback: diamox 250mg nz

  151. Pingback: Buy viagra no prescription required

  152. Pingback: depakote generic

  153. Pingback: ddavp 10mcg canada

  154. Pingback: dapsone caps canada

  155. Pingback: cymbalta price

  156. Pingback: cheapest crestor 20 mg

  157. Pingback: cozaar 100mg online

  158. Pingback: canada pharmacy viagra

  159. Pingback: essays on the help

  160. Pingback: where to buy compazine

  161. Pingback: where to buy coreg

  162. Pingback: combivent cheap

  163. Pingback: Viagra overnight delivery

  164. Pingback: symbicort inhaler coupon

  165. Pingback: what is cialis used for

  166. Pingback: colchicine without prescription

  167. Pingback: cheap clozaril 50 mg

  168. Pingback: Buy viagra with discount

  169. Pingback: cheap clonidine 0,1 mg

  170. Pingback: clomid 25mg generic

  171. Pingback: cleocin pharmacy

  172. Pingback: a little more homework

  173. Pingback: essay writer reviews

  174. Pingback: write my essay service

  175. Pingback: hire essay writer

  176. Pingback: buy custom essay online

  177. Pingback: homework good or bad

  178. Pingback: cheap essay writing service us

  179. Pingback: step to write an essay

  180. Pingback: where to buy viagra locally

  181. Pingback: the best essay writing service

  182. Pingback: what is cbd oil used for

  183. Pingback: garden of life cbd oil

  184. Pingback: cbd hemp oil benefits amazon

  185. Pingback: cannabis seeds high in cbd

  186. Pingback: best cbd oil for cancer

  187. Pingback: Best price viagra

  188. Pingback: most reputable cbd oil supplier

  189. Pingback: what is the best cbd oil

  190. Pingback: cbd oil wholesale distributors

  191. Pingback: cbd oil for sale walmart

  192. Pingback: personal loan advance

  193. Pingback: payday loans no credit check

  194. Pingback: loans

  195. Pingback: quick loans california

  196. Pingback: unsecured installment loans

  197. Pingback: top payday loan

  198. Pingback: best online payday loans

  199. Pingback: personal loans no credit check

  200. Pingback: best car insurance

  201. Pingback: cheap full coverage car insurance quotes

  202. Pingback: cheap car insurance quotes

  203. Pingback: cheap insurance auto

  204. Pingback: automobile insurance quotes

  205. Pingback: rbc car insurance

  206. Pingback: car insurance quotes usa

  207. Pingback: buy viagra china

  208. Pingback: sr22 insurance

  209. Pingback: inexpensive car insurance quotes

  210. Pingback: car insurance quotes now

  211. Pingback: online casino games for real money

  212. Pingback: play casino

  213. Pingback: pala casino online

  214. Pingback: online slots real money

  215. Pingback: hard rock casino online

  216. Pingback: online slots real money

  217. Pingback: free slots online

  218. Pingback: casino games

  219. Pingback: casino slot games

  220. Pingback: best real casino online

  221. Pingback: claritin tablets

  222. Pingback: where can i buy cipro 250mg

  223. Pingback: cephalexin 500 mg united kingdom

  224. Pingback: celexa 20mg generic

  225. Pingback: cheapest celebrex 100 mg

  226. Pingback: cheap ceftin 125 mg

  227. Pingback: where can i buy ceclor 250mg

  228. Pingback: cheap catapres

  229. Pingback: order generic viagra

  230. Pingback: cialis mail order

  231. Pingback: buy cialis using paypal

  232. Pingback: buying viagra in spain

  233. Pingback: costco cialis price

  234. Pingback: i want to buy viagra

  235. Pingback: viagra online

  236. Pingback: viagra substitute

  237. Pingback: generic viagra cost

  238. Pingback: generic viagra names

  239. Pingback: cheap cialis

  240. Pingback: cialis savings card

  241. Pingback: best price for viagra 100mg

  242. Pingback: slot machine

  243. Pingback: real money casino online

  244. Pingback: generic cialis online

  245. Pingback: cialis online

  246. Pingback: cialis dosage

  247. Pingback: cialis 20 mg

  248. Pingback: generic name for viagra

  249. Pingback: viagra samples

  250. Pingback: viagra samples

  251. Pingback: slot games

  252. Pingback: casino online games

  253. Pingback: slot machine games

  254. Pingback: viagra discount

  255. Pingback: 20 cialis

  256. Pingback: cialis 5 mg

  257. Pingback: cialis 5 mg

  258. Pingback: high stakes poker online video

  259. Pingback: online casino real money usa

  260. Pingback: 20 cialis

  261. Pingback: keno online real money

  262. Pingback: cialis internet

  263. Pingback: viagra 100mg

  264. Pingback: quick cash loans

  265. Pingback: payday advance

  266. Pingback: payday loans online

  267. Pingback: cialis price

  268. Pingback: casino slots gambling

  269. Pingback: slot games

  270. Pingback: canada viagra

  271. Pingback: san manuel casino online

  272. Pingback: casinos online

  273. Pingback: vardenafil canada

  274. Pingback: vardenafil

  275. Pingback: vardenafil dosage

  276. Pingback: Get cialis

  277. Pingback: online pharmacy

  278. Pingback: order cialis

  279. Pingback: best ed pills online

  280. Pingback: cheapest ed pills online

  281. Pingback: new ed pills

  282. Pingback: generic cialis canada

  283. Pingback: cialis online canada

Deja una respuesta