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

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

  1. Pingback: ivermectin online

  2. Pingback: 50 mg modafinil

  3. Pingback: priligy buy

  4. Pingback: prednisone 60

  5. Pingback: buy neurontin

  6. Pingback: zithromax 500mg price

  7. Pingback: ventolin 4mg uk

  8. Pingback: purchase stromectol

  9. Pingback: buy modafinil 200mg

  10. Pingback: priligy 60 mg online

  11. Pingback: prednisone coupon

  12. Pingback: plaquenil 300

  13. Pingback: gabapentin generic

  14. Pingback: 30 furosemide 20 mg

  15. Pingback: generic amoxil 500 mg

  16. Pingback: adult dating websites using bots

  17. Pingback: latest usa free dating sites

  18. Pingback: free mature dating

  19. Pingback: www lovoo

  20. Pingback: tinder sign in with facebook

  21. Pingback: buy tretinoin cream usp

  22. Pingback: 20mg usa

  23. Pingback: buy cialis united kingdom

  24. Pingback: furosemide in canada

  25. Pingback: generic cialis canadian

  26. Pingback: plaquenil price increase

  27. Pingback: paxil antidepressants

  28. Pingback: cost of metformin

  29. Pingback: cost of neurontin

  30. Pingback: propecia price cvs

  31. Pingback: synthroid 150 mg

  32. Pingback: metoclopramide 10mg cheap

  33. Pingback: diflucan and cipro

  34. Pingback: clomid review

  35. Pingback: prednisolone dosage forms

  36. Pingback: doxycycline hyclate alcohol

  37. Pingback: metoprolol 50mg usa

  38. Pingback: buy gemfibrozil 300 mg

  39. Pingback: ventolin us price

  40. Pingback: stromectol generic

  41. Pingback: buy zithromax online usa

  42. Pingback: over the counter amoxicillin australia

  43. Pingback: atorvastatin uk

  44. Pingback: lamotrigine 200mg usa

  45. Pingback: essay topics for business ethics

  46. Pingback: help me write essay

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

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

  49. Pingback: best custom essay writing services

  50. Pingback: viagra with no prescription

  51. Pingback: viagra comprar

  52. Pingback: propranolol 80mg prices

  53. Pingback: azathioprine nz

  54. Pingback: viagra without a prescription

  55. Pingback: cialis vs viagra vs levitra

  56. Pingback: venta de cialis

  57. Pingback: sumatriptan united states

  58. Pingback: isosorbide otc

  59. Pingback: where can i buy hydrochlorothiazide 10mg

  60. Pingback: glipizide 5 mg purchase

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

  62. Pingback: wat is een viagra pil

  63. Pingback: wanneer loopt patent cialis af

  64. Pingback: how to buy nitrofurantoin 100mg

  65. Pingback: where to buy safe viagra online

  66. Pingback: where to get female viagra

  67. Pingback: whmktqvk

  68. Pingback: how to buy etodolac

  69. Pingback: estradiol 1 mg generic

  70. Pingback: okzpdvcy

  71. Pingback: erythromycin online

  72. Pingback: 141genericExare

  73. Pingback: permethrin 30g price

  74. Pingback: amitriptyline 25mg cheap

  75. Pingback: how to buy venlafaxine

  76. Pingback: legitimate places to buy viagra online

  77. Pingback: bisacodyl price

  78. Pingback: doxycycline generic

  79. Pingback: oxybutynin 5 mg usa

  80. Pingback: phenytoin cost

  81. Pingback: fluconazole purchase

  82. Pingback: where to buy acetazolamide

  83. Pingback: cost of tolterodine

  84. Pingback: trazodone 50 mg without prescription

  85. Pingback: divalproex otc

  86. Pingback: desmopressinmg cost

  87. Pingback: how to buy rosuvastatin 20 mg

  88. Pingback: warfarin 1 mg pharmacy

  89. Pingback: carvedilol united states

  90. Pingback: prochlorperazine pills

  91. Pingback: clozapine 25mg cost

  92. Pingback: buy viagra no rx

  93. Pingback: clindamycin 300 mg online

  94. Pingback: loratadine medication

  95. Pingback: ciprofloxacin medication

  96. Pingback: cephalexin australia

  97. Pingback: citalopram 10 mg online pharmacy

  98. Pingback: cheapest celecoxib 100 mg

  99. Pingback: cefuroxime 250mg usa

  100. Pingback: clonidine 0.1mg medication

  101. Pingback: buspirone nz

  102. Pingback: olmesartan 10mg without prescription

  103. Pingback: dutasteride tablets

  104. Pingback: irbesartan 300 mg without a doctor prescription

  105. Pingback: anastrozole 1mg tablet

  106. Pingback: donepezil coupon

  107. Pingback: atomoxetine 25mg over the counter

  108. Pingback: leflunomide pills

  109. Pingback: meclizine generic

  110. Pingback: glimepiride pharmacy

  111. Pingback: fexofenadine 120 mg over the counter

  112. Pingback: spironolactone 25 mg nz

  113. Pingback: pioglitazone united kingdom

  114. Pingback: how to purchase aripiprazole 10 mg

  115. Pingback: escitalopram united kingdom

  116. Pingback: furosemide prices

  117. Pingback: how to buy tadalafil

  118. Pingback: sildenafil over the counter

  119. Pingback: zyvox tablet

  120. Pingback: zyprexa purchase

  121. Pingback: zyloprim pharmacy

  122. Pingback: online viagra ireland

  123. Pingback: zovirax over the counter

  124. Pingback: cheap zocor 5 mg

  125. Pingback: a knockout post

  126. Pingback: zithromax 250 mg without a prescription

  127. Pingback: zanaflex 4 mg usa

  128. Pingback: where to buy cialis safely online

  129. Pingback: wellbutrin without a doctor prescription

  130. Pingback: voltaren over the counter

  131. Pingback: verapamil 120mg without prescription

  132. Pingback: valtrex usa

  133. Pingback: tricor medication

  134. Pingback: cheap toprol

  135. Pingback: thorazine australia

  136. Pingback: order tenormin

  137. Pingback: spiriva 9mcg online pharmacy

  138. Pingback: skelaxin without prescription

  139. Pingback: singulair 5 mg nz

  140. Pingback: seroquel medication

  141. Pingback: rogaine tablets

  142. Pingback: buy robaxin 500mg

  143. Pingback: where to buy risperdal

  144. Pingback: revatio 20mg united kingdom

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

  146. Pingback: how to buy remeron 30mg

  147. Pingback: reglan 10 mg generic

  148. Pingback: pyridium 200mg pharmacy

  149. Pingback: pulmicort 100mcg generic

  150. Pingback: provigil pills

  151. Pingback: cheap viagra overnight

  152. Pingback: protonix cheap

  153. Pingback: proscar 5 mg otc

  154. Pingback: cheap procardia

  155. Pingback: proair inhaler price

  156. Pingback: cost of prilosec 20 mg

  157. Pingback: prevacid nz

  158. Pingback: prednisolone over the counter

  159. Pingback: plaquenil united kingdom

  160. Pingback: phenergan 25 mg no prescription

  161. Pingback: periactin 4mg pills

  162. Pingback: nortriptyline purchase

  163. Pingback: generic viagra alternatives

  164. Pingback: motrin for sale

  165. Pingback: mobic online pharmacy

  166. Pingback: micardis without prescription

  167. Pingback: cheapest meclizine

  168. Pingback: viagra london

  169. Pingback: cost of macrobid 100 mg

  170. Pingback: luvox online

  171. Pingback: lopressor usa

  172. Pingback: buy lopid

  173. Pingback: levaquin uk

  174. Pingback: how to purchase lamisil

  175. Pingback: indocin 50 mg prices

  176. Pingback: imuran cost

  177. Pingback: Full Article

  178. Pingback: imodium 2mg otc

  179. Pingback: imitrex tablet

  180. Pingback: imdur purchase

  181. Pingback: services essay

  182. Pingback: hyzaar pills

  183. Pingback: geodon 20 mg uk

  184. Pingback: how to buy garcinia cambogia caps

  185. Pingback: flonase nasal spray 50 mcg online

  186. Pingback: flomax 0,2mg price

  187. Pingback: where to buy etodolac 300mg

  188. Pingback: erythromycin 500mg otc

  189. Pingback: elavil pharmacy

  190. Pingback: where to buy dramamine 50 mg

  191. Pingback: doxycycline 100mg prices

  192. Pingback: diltiazem 30 mg online

  193. Pingback: order differin 15g

  194. Pingback: diamox 250mg nz

  195. Pingback: Buy viagra no prescription required

  196. Pingback: depakote generic

  197. Pingback: ddavp 10mcg canada

  198. Pingback: dapsone caps canada

  199. Pingback: cymbalta price

  200. Pingback: cheapest crestor 20 mg

  201. Pingback: cozaar 100mg online

  202. Pingback: canada pharmacy viagra

  203. Pingback: essays on the help

  204. Pingback: where to buy compazine

  205. Pingback: where to buy coreg

  206. Pingback: combivent cheap

  207. Pingback: Viagra overnight delivery

  208. Pingback: symbicort inhaler coupon

  209. Pingback: what is cialis used for

  210. Pingback: colchicine without prescription

  211. Pingback: cheap clozaril 50 mg

  212. Pingback: Buy viagra with discount

  213. Pingback: cheap clonidine 0,1 mg

  214. Pingback: clomid 25mg generic

  215. Pingback: cleocin pharmacy

  216. Pingback: a little more homework

  217. Pingback: essay writer reviews

  218. Pingback: write my essay service

  219. Pingback: hire essay writer

  220. Pingback: buy custom essay online

  221. Pingback: homework good or bad

  222. Pingback: cheap essay writing service us

  223. Pingback: step to write an essay

  224. Pingback: where to buy viagra locally

  225. Pingback: the best essay writing service

  226. Pingback: what is cbd oil used for

  227. Pingback: garden of life cbd oil

  228. Pingback: cbd hemp oil benefits amazon

  229. Pingback: cannabis seeds high in cbd

  230. Pingback: best cbd oil for cancer

  231. Pingback: Best price viagra

  232. Pingback: most reputable cbd oil supplier

  233. Pingback: what is the best cbd oil

  234. Pingback: cbd oil wholesale distributors

  235. Pingback: cbd oil for sale walmart

  236. Pingback: personal loan advance

  237. Pingback: payday loans no credit check

  238. Pingback: loans

  239. Pingback: quick loans california

  240. Pingback: unsecured installment loans

  241. Pingback: top payday loan

  242. Pingback: best online payday loans

  243. Pingback: personal loans no credit check

  244. Pingback: best car insurance

  245. Pingback: cheap full coverage car insurance quotes

  246. Pingback: cheap car insurance quotes

  247. Pingback: cheap insurance auto

  248. Pingback: automobile insurance quotes

  249. Pingback: rbc car insurance

  250. Pingback: car insurance quotes usa

  251. Pingback: buy viagra china

  252. Pingback: sr22 insurance

  253. Pingback: inexpensive car insurance quotes

  254. Pingback: car insurance quotes now

  255. Pingback: online casino games for real money

  256. Pingback: play casino

  257. Pingback: pala casino online

  258. Pingback: online slots real money

  259. Pingback: hard rock casino online

  260. Pingback: online slots real money

  261. Pingback: free slots online

  262. Pingback: casino games

  263. Pingback: casino slot games

  264. Pingback: best real casino online

  265. Pingback: claritin tablets

  266. Pingback: where can i buy cipro 250mg

  267. Pingback: cephalexin 500 mg united kingdom

  268. Pingback: celexa 20mg generic

  269. Pingback: cheapest celebrex 100 mg

  270. Pingback: cheap ceftin 125 mg

  271. Pingback: where can i buy ceclor 250mg

  272. Pingback: cheap catapres

  273. Pingback: order generic viagra

  274. Pingback: cialis mail order

  275. Pingback: buy cialis using paypal

  276. Pingback: buying viagra in spain

  277. Pingback: costco cialis price

  278. Pingback: i want to buy viagra

  279. Pingback: viagra online

  280. Pingback: viagra substitute

  281. Pingback: generic viagra cost

  282. Pingback: generic viagra names

  283. Pingback: cheap cialis

  284. Pingback: cialis savings card

  285. Pingback: best price for viagra 100mg

  286. Pingback: slot machine

  287. Pingback: real money casino online

  288. Pingback: generic cialis online

  289. Pingback: cialis online

  290. Pingback: cialis dosage

  291. Pingback: cialis 20 mg

  292. Pingback: generic name for viagra

  293. Pingback: viagra samples

  294. Pingback: viagra samples

  295. Pingback: slot games

  296. Pingback: casino online games

  297. Pingback: slot machine games

  298. Pingback: viagra discount

  299. Pingback: 20 cialis

  300. Pingback: cialis 5 mg

  301. Pingback: cialis 5 mg

  302. Pingback: high stakes poker online video

  303. Pingback: online casino real money usa

  304. Pingback: 20 cialis

  305. Pingback: keno online real money

  306. Pingback: cialis internet

  307. Pingback: viagra 100mg

  308. Pingback: quick cash loans

  309. Pingback: payday advance

  310. Pingback: payday loans online

  311. Pingback: cialis price

  312. Pingback: casino slots gambling

  313. Pingback: slot games

  314. Pingback: canada viagra

  315. Pingback: san manuel casino online

  316. Pingback: casinos online

  317. Pingback: vardenafil canada

  318. Pingback: vardenafil

  319. Pingback: vardenafil dosage

  320. Pingback: Get cialis

  321. Pingback: online pharmacy

  322. Pingback: order cialis

  323. Pingback: best ed pills online

  324. Pingback: cheapest ed pills online

  325. Pingback: new ed pills

  326. Pingback: generic cialis canada

  327. Pingback: cialis online canada

Deja una respuesta