Documente Academic
Documente Profesional
Documente Cultură
Plan de Afaceri Pensiune COLT de RAI
Plan de Afaceri Pensiune COLT de RAI
MODEL
Construire pensiune turistica
in comuna Cocorastii Mislii, Judetul
Prahova
Solicitant:
S.C. Colt de Rai S.R.L.
Adresa: Comuna Cocorastii Mislii, Judetul Prahova
Email: pesiunea_uncoltderai@yahoo.com
1. Rezumat........................................................................................................................................3
2. Date generale...............................................................................................................................5
3. Scurt istoric al societatii. Descrierea activitatii curente.........................................................7
4. Prezentarea proiectului de investitii..........................................................................................8
5. Prezentarea afacerii si serviciilor oferite...................................................................................9
6. Analiza pietei..............................................................................................................................12
7. Strategia de marketing.............................................................................................................15
8. Planul financiar...........................................................................................................................19
1. Rezumat
S.C. Colt de Rai S.R.L. isi propune construirea unei pensiuni turistice in
Judetul Prahova, comuna Cocorastii Mislii. Accesul la amplasament se face
din DN1A, pensiunea fiind la o distanta de 7km de acesta.
Plan de afaceri pagina 2 din 28
Pensiunea va avea o capacitate de cazare de 10 camere cu pat dublu.
Pensiunea va dispune si de un restaurant propriu cu circuit deschis, avand
acces atat turistii cazati in pensiune cat si alti turisti din zona.
Personalul pensiunii va facilita turistilor cazati atat vizionarea obiectivelor
turistice si atractiilor turistice din zona prin punerea la dispozitie a unor
pliante cu informatii, cat si a unui ghid, la cererea clientilor. De asemenea,
pentru incepatorii in sporturile specifice zonei, pensiunea va avea in
permanenta un instructor.
Pensiunea “Un Colt de Rai” va oferi servicii de cazare intr-un spatiu autentic
si mancare traditionala. In acelasi timp se ofera clientilor posibilitatea de a se
odihni activ, beneficiind de serviciile centrului de relaxare si de imprejurimile
pensiunii.
De asemenea, firmele pot sa desfasoare training-uri si teambuilding-uri, intr-
o zona linistita departe de aglomeratia urbana, insa bogata in posibilitati de
petrecere a timpului liber, toate acestea la cel mai inalt nivel de calitate.
Prin realizarea acestei investitii in infrastructura de primire turistica S.C. Colt
de Rai S.R.L. are in vedere atingerea urmatoarelor obiective:
Creare locurilor de munca prin activitati de
turism;
Cresterea valorii adaugate in activitati de
turism;
Cresterea si diversificarea infrastructurii
si serviciilor turistice;
Cresterea numarului de turisti si a
duratei vizitelor;
Cresterea facilitatilor de recreare in
vederea asigurarii accesului in zonele
naturale de interes comun.
2. Date generale
Numele firmei
S.C. Colt de Rai S.R.L.
Locatia investitiei
Investitia va fi realizata la adresa: Cocorastii Mislii, nr XX, Jud Prahova
Conturi bancare
Societatea are contul IBAN ROXX XXXX XXXX XXXX XXXX XXXX, deschis
la Banca X Suc. Campina.
TERENURI
Valoare
Suprafata totala a
Nr. Amplasare Regim
(mp) / Categoria contabil
crt Judet/Localitate juridic
de folosinta a
- RON-
Comuna Cocorastii
2.300 mp Proprietate
1 Mislii, Judetul 20.000
intravilan privata
Prahova
Planul de investitii
Planul de investii consta in achizitionarea urmatoarelor echipamente si
dotari:
Valoare Valoare cu
Nr Crt Denumirea cheltuielilor Buc fara TVA TVA TVA
Lucrari de constructii si instalatii
1 Constructii: rezistenta si arhitectura 341,250.00 81,900.00 423,150.00
2 Instalatii electrice 23,745.00 5,698.80 29,443.80
3 Instalatii sanitare 6,794.00 1,630.56 8,424.56
4 Instalatii de incalzire, climatizare, internet, TV 3,420.00 820.80 4,240.80
375,209.0
TOTAL I
0 90,050.16 465,259.16
Echipamente si utilaje tehnologice
Centrala termica cu functionare pe peleti, 28,120.00
1 ecoHORNET CT 60 (60 KW) complet echipata 1.00 6,748.80 34,868.80
Pachet panouri solare PK SL/C 2.74 mp, 600 W 23,089.00
2 + boiler 750 l 1.00 5,541.36 28,630.36
Tablou electric T1C , complet echipat ,
conform schemelor monofilare, cutie PVC, 10.0 1,315.00
3 montat ingropat 0 315.60 1,630.60
Tablou electric TEE1,TEM , complet echipat , 19,784.00
4 conform schemelor monofilare, metalic 2.00 4,748.16 24,532.16
12.0
476.00
5 Ventilator grupuri sanitare 200W 0 114.24 590.24
Centrala detectie si semnalizare incendiu + 1,490.00
6 Detector de fum 1.00 357.60 1,847.60
7 Buton avertizare incendiu 1.00 45.00 10.80 55.80
TOTAL II 74,319.00 17,836.56 92,155.56
DOTARI PENSIUNE
Dotari mobilier camere, bucatarie, receptie, restaurant-bar
10.0
Masute camere 450.00
1 0 108.00 558.00
2 Canapea receptie 1.00 900.00 216.00 1,116.00
3 Fotolii receptie 2.00 700.00 168.00 868.00
4 Masa hol 1.00 80.00 19.20 99.20
10.0
Comoda TV
5 0 9,000.00 2,160.00 11,160.00
20.0
Noptiere
6 0 2,500.00 600.00 3,100.00
10.0
Comoda incaltaminte +cuier
7 0 15,000.00 3,600.00 18,600.00
10.0
Pat 2 pers
8 0 11,500.00 2,760.00 14,260.00
10.0
Saltea pat 2pers
9 0 3,100.00 744.00 3,844.00
Rata Rata
Luna Dobanda Sold Total plata
dobanzii lunara
1 10% 0.00 4,778.40 573,408.00 4,778.40
2 10% 0.00 4,778.40 573,408.00 4,778.40
3 10% 0.00 4,778.40 573,408.00 4,778.40
4 10% 0.00 4,778.40 573,408.00 4,778.40
5 10% 0.00 4,778.40 573,408.00 4,778.40
6 10% 0.00 4,778.40 573,408.00 4,778.40
7 10% 10,618.67 4,778.40 562,789.33 15,397.07
8 10% 10,618.67 4,689.91 552,170.67 15,308.58
9 10% 10,618.67 4,601.42 541,552.00 15,220.09
10 10% 10,618.67 4,512.93 530,933.33 15,131.60
11 10% 10,618.67 4,424.44 520,314.67 15,043.11
12 10% 10,618.67 4,335.96 509,696.00 14,954.62
13 10% 10,618.67 4,247.47 499,077.33 14,866.13
14 10% 10,618.67 4,158.98 488,458.67 14,777.64
15 10% 10,618.67 4,070.49 477,840.00 14,689.16
16 10% 10,618.67 3,982.00 467,221.33 14,600.67
17 10% 10,618.67 3,893.51 456,602.67 14,512.18
18 10% 10,618.67 3,805.02 445,984.00 14,423.69
19 10% 10,618.67 3,716.53 435,365.33 14,335.20
20 10% 10,618.67 3,628.04 424,746.67 14,246.71
21 10% 10,618.67 3,539.56 414,128.00 14,158.22
22 10% 10,618.67 3,451.07 403,509.33 14,069.73
23 10% 10,618.67 3,362.58 392,890.67 13,981.24
24 10% 10,618.67 3,274.09 382,272.00 13,892.76
25 10% 10,618.67 3,185.60 371,653.33 13,804.27
26 10% 10,618.67 3,097.11 361,034.67 13,715.78
27 10% 10,618.67 3,008.62 350,416.00 13,627.29
28 10% 10,618.67 2,920.13 339,797.33 13,538.80
29 10% 10,618.67 2,831.64 329,178.67 13,450.31
30 10% 10,618.67 2,743.16 318,560.00 13,361.82
31 10% 10,618.67 2,654.67 307,941.33 13,273.33
32 10% 10,618.67 2,566.18 297,322.67 13,184.84
33 10% 10,618.67 2,477.69 286,704.00 13,096.36
34 10% 10,618.67 2,389.20 276,085.33 13,007.87
35 10% 10,618.67 2,300.71 265,466.67 12,919.38
36 10% 10,618.67 2,212.22 254,848.00 12,830.89
37 10% 10,618.67 2,123.73 244,229.33 12,742.40
38 10% 10,618.67 2,035.24 233,610.67 12,653.91
39 10% 10,618.67 1,946.76 222,992.00 12,565.42
40 10% 10,618.67 1,858.27 212,373.33 12,476.93
Previziunea vanzarilor
Previziune Pret
a LEI/ UM An 1 An 2 An 3 An 4 An 5
vanzarilor UM
Camere 198,000.0 324,000.0 468,000.0 594,000.0
100 cam 612,000.00
cazare 0 0 0 0
217,800.0 356,400.0 514,800.0 653,400.0
Restaurant 55 pers 673,200.00
0 0 0 0
Venituri SPA 40 pers 23,760.00 38,880.00 56,160.00 71,280.00 73,440.00
137,700.0 183,600.0 280,800.0 356,400.0
Alte servicii 20 pers 307,200.00
0 0 0 0
Fluxul de numerar
FLUXUL DE NUMERAR
715,802.4 1,119,571.2 1,636,502.4 2,077,099.2 2,065,641.6
A Incasari din activitatea de exploatare 0 0 0 0 0
B Plati, din care:
Plati pentru activitatea de exploatare, inclusiv 338,963.9
B.1. TVA 2 419,057.26 462,109.16 544,930.42 589,642.10
B.1.1. Materii prime si materiale 54,803.04 60,301.20 66,905.44 71,526.92 72,161.80
B.1.2. Energie si apa 3,848.96 4,234.60 4,245.76 4,268.08 4,284.20
B.1.3. Marfuri 19,964.00 22,072.00 22,434.08 22,754.00 23,060.28
114,576.0
B.1.4. Aferente personalului angajat 0 137,491.20 164,989.44 197,987.33 237,584.79
B.1.5. Asigurari si protectie sociala 32,081.28 38,497.54 46,197.04 55,436.45 66,523.74
113,690.6
B.1.6. Alte plati aferente exploatarii 4 156,460.72 157,337.40 192,957.64 186,027.28
119,725.4
B.2. Cheltuieli financiare 7 172,553.33 159,810.93 147,068.53 134,326.13
B.2.1. Dobanzi si comisioane 56,013.47 45,129.33 32,386.93 19,644.53 6,902.13
B.2.2. Rate bancare 63,712.00 127,424.00 127,424.00 127,424.00 127,424.00
B.3. Plati/Rambursari de TVA 28,385.28 34,062.34 40,874.80 49,049.76 58,859.72
B.4. Impozit pe profit 39,121.30 82,627.34 145,811.84 194,015.21 188,806.34