Académique Documents
Professionnel Documents
Culture Documents
LES INVESTISSEMENTS
Libellés Quantité Prix Unitaire (FCFA) Prix Total (FCFA) Apport personnel Montant sollicité
Libellés Quantité Prix Unitaire (FCFA) Prix Total (FCFA) Apport personnel Montant sollicité
Rames de papiers 2 3,000 6,000 0 6,000
Cartouches d'encre 2 12,500 25,000 0 25,000
Petits outillages de bureau 1 50,000 50,000 50,000 0
Besoin en frais de gestion (30 jrs de fonctionnement) 1 100,000 100,000 100,000 0
0 0
Total BFR xxx xxx 181,000 150,000 31,000
11
3-2 -PRÉVISIONS DE CHIFFRES D'AFFAIRES
ANNÉE 1 : 2020
Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Total
Nombre minimum de 100 100 100 100 100 100 100 100 100 100 100 100 xxx
personnes à former par mois
Prix moyen par formation 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 xxx
CA estimatif FORMATIONS 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 30,000,000
CA estimatif CONSULTING 750,000 750,000 750,000 750,000 750,000 750,000 750,000 750,000 750,000 6,750,000
CA estimatif PRESTATIONS 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,200,000
DIVERSES
TOTAL GENERAL 2,600,000 2,600,000 2,600,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 37,950,000
ANNÉE 2 : 2021
Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Total
Nombre minimum de 140 140 140 140 140 140 140 140 140 140 140 140 xxx
personnes à former par mois
Prix moyen par formation 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 xxx
CA estimatif FORMATIONS 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 42,000,000
CA estimatif CONSULTING 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 18,000,000
CA estimatif PRESTATIONS 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 1,440,000
DIVERSES
TOTAL GENERAL 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 61,440,000
ANNÉE 3 : 2022
Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22 Total
Nombre minimum de 180 180 180 180 180 180 180 180 180 180 180 180 xxx
personnes à former par mois
Prix moyen par formation 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 xxx
CA estimatif FORMATIONS 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 54,000,000
CA estimatif CONSULTING 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 27,000,000
CA estimatif PRESTATIONS 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 1,728,000
DIVERSES
TOTAL GENERAL 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 82,728,000
12
3-3 - PLAN D'AMORTISSEMENT DES IMMOBILISATIONS
13
3-4 - CHARGES PRÉVISIONNELLES
Les rémunérations proposées ne sont qu'à titre indicatif. Les montants sont annuels et en FCFA
14
4- ANNEXES
15
Chiffres d'affaires prévisionnels
Désignation Janvier Février Mars Avril Mai Juin Juillet Août Septembre Octobre Novembre Décembre TOTAL
CA Formations & coaching 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 30,000,000
CA Consulting/Assistance 0 0 0 750,000 750,000 750,000 750,000 750,000 750,000 750,000 750,000 750,000 6,750,000
CA Prestations diverses 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,200,000
TOTAL PRODUITS 2,600,000 2,600,000 2,600,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 37,950,000
Désignation Janvier Février Mars Avril Mai Juin Juillet Août Septembre Octobre Novembre Décembre TOTAL
CA Formations & coaching 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 42,000,000
CA Consulting/Assistance 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 18,000,000
CA Prestations diverses 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 1,440,000
TOTAL PRODUITS 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 5,120,000 61,440,000
Désignation Janvier Février Mars Avril Mai Juin Juillet Août Septembre Octobre Novembre Décembre TOTAL
CA Formations & coaching 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 54,000,000
CA Consulting/Assistance 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 2,250,000 27,000,000
CA Prestations diverses 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 144,000 1,728,000
TOTAL PRODUITS 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 6,894,000 82,728,000
16
LES COMPTES DE RESULTATS PREVISIONNELS
Produits financiers
Produits exceptionnels
17
PLAN DE TRESORERIE 2020
Désignation 0 Janvier Février Mars Avril Mai Juin Juillet Août Septembre Octobre Novembre Décembre TOTAL
Capital initial 4,221,000 4,221,000
Formations et coaching 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 30,000,000
Consulting/Assistance 0 0 0 750,000 750,000 750,000 750,000 750,000 750,000 750,000 750,000 750,000 6,750,000
Prestations diverses 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,200,000
Produits exceptionnels 0
0
Total PRODUITS 4,221,000 2,600,000 2,600,000 2,600,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 3,350,000 42,171,000
Investissements
Frais d’enregistrement et 600,000 600,000
autres frais d’é tablissement
Local (Caution) 300,000 300,000
Travaux et aménagement 500,000 500,000
Charges d'exploitation 0 2,050,000 2,095,000 2,050,000 2,095,000 2,050,000 2,095,000 2,050,000 2,095,000 2,050,000 2,095,000 2,050,000 2,095,000 24,870,000
Loyers 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,200,000
Fournitures diverses 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000 2,400,000
Electricité 30,000 30,000 30,000 30,000 30,000 30,000 180,000
Eau 15,000 15,000 15,000 15,000 15,000 15,000 90,000
Internet 80,000 80,000 80,000 80,000 80,000 80,000 80,000 80,000 80,000 80,000 80,000 80,000 960,000
Entretien et réparations 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 240,000
Impô ts et taxes diverses 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 600,000
Charges de personnel 800,000 800,000 800,000 800,000 800,000 800,000 800,000 800,000 800,000 800,000 800,000 800,000 9,600,000
Frais des contractuels 650,000 650,000 650,000 650,000 650,000 650,000 650,000 650,000 650,000 650,000 650,000 650,000 7,800,000
Autres charges de gestion 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 1,800,000
courante
TOTAL DEPENSES 4,040,000 2,050,000 2,095,000 2,050,000 2,095,000 2,050,000 2,095,000 2,050,000 2,095,000 2,050,000 2,095,000 2,050,000 2,095,000 28,910,000
SOLDE 181,000 550,000 505,000 550,000 1,255,000 1,300,000 1,255,000 1,300,000 1,255,000 1,300,000 1,255,000 1,300,000 1,255,000 13,261,000
CUMUL SOLDE 181,000 731,000 1,236,000 1,786,000 3,041,000 4,341,000 5,596,000 6,896,000 8,151,000 9,451,000 10,706,000 12,006,000 13,261,000
18
SEUIL DE RENTABILITE ECONOMIQUE
CHARGES VARIABLES 0 0 0
19