Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Dr. en C. O
ohprend@h
Profesor In
Instituto de
Universidad
Tipo de inversin
Fija
Terrenos
Construcciones
Compra de edificios
Maquinaria y equipos
Subestacin elctrica
Mobiliario y eq. de oficina
Sistemas de cmputo
Transporte rea administr
Transporte rea produccin
Otros equipos
Otras instalaciones
Adquisiciones varias
Otras inversiones
Diferida
Gastos de organizacin
Contratos varios
Permisos varios
Capacitacin preoperativa
Pruebas y arranque operat
Fletes de maquinaria y eq.
Instalacin de maquinarias
Trmites aduanales
Estudios y proyectos
Patentes
Franquicias
Intereses preoperativos
Publicidad preoperativa
Otros gastos preoperativos
Circulante
Capital de trabajo
Suma
INVERSIN TOTAL
$350,000
$100,000
$250,000
GOBIERNO
ESTATAL
$1,105,000
$400,000
$280,000
$500,000
$250,000
$250,000
$150,000
$30,000
$0
$0
$300,000
$25,000
$30,000
$150,000
$100,000
$240,000
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$50,419
$100,000
$590,000
$1,205,000
$400,000
$280,000
$640,419
$1,205,000
$400,000
$280,000
BANCOS
Tasa de interes del Crdito Refaccionario
Tasa de interes del Crdito de Avio
15%
16%
GOBIERNO
FEDERAL
GOBIERNO
ESTATAL
5%
5%
Perodo
Ao
Ao
Ao
Ao
Ao
1 si es prestamo 0 si
1
2
3
4
5
es aportacin
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
OTRAS
INVERSIONES
TOTAL
$0
$2,135,000
$100,000
$1,250,000
$0
$300,000
$180,000
$25,000
$30,000
$0
$150,000
$0
$100,000
$0
$0
$0
$240,000
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$150,419
$150,419
$0
$2,525,419
$0
$2,525,419
OTRAS
INVERSIONES
20%
1
1
1
1
1
1
Tipo de inversin
Fija
Diferida
Capital Trabajo
$350,000
$240,000
$50,419
$1,105,000
$0
$400,000
$280,000
$0
$0
$0
$0
$100,000
$0
$0
$0
$1,105,000
$100,000
$400,000
$280,000
$0
$2,135,000
$240,000
$150,419
$2,525,419
Prstamo/saldo
$1,105,000
$1,105,000
$941,111
$752,639
$535,897
$286,642
Intereses
$165,750
$141,167
$112,896
$80,384
$42,996
$543,193
Crdito Refaccionario
Tasa de Inters
Periodo de pago
Abono crdito
$163,889
$188,472
$216,743
$249,254
$286,642
$1,105,000
$100,000
16%
Pago a banco
$329,639
$329,639
$329,639
$329,639
$329,639
$1,105,000
15%
5
Crdito de Avo
Tasa de Inters
Ao
0
1
2
3
4
5
Total
$640,419
Intereses
$20,000
$16,381
$12,580
$8,590
$4,400
$61,950
$400,000
5%
Abono a prest
$72,390
$76,009
$79,810
$83,800
$87,990
$400,000
Intereses
$16,000
1
Pago a gobierno
$92,390
$92,390
$92,390
$92,390
$92,390
Periodo de pago
Crdito de Avo
Tasa de Inters
$0
0%
Intereses
$0
Prstamo gob
$280,000
$280,000
$229,327
$176,120
$120,254
$61,593
Intereses
$14,000
$11,466
$8,806
$6,013
$3,080
$43,365
$50,673
$53,207
$55,867
$58,660
$61,593
$280,000
$64,673
$64,673
$64,673
$64,673
$64,673
$280,000
5%
5
Crdito de Avo
Tasa de Inters
$0
0%
Intereses
-
otras fuentes
$0
$0
$0
$0
$0
$0
Crdito de Avo
Tasa de Inters
Intereses
$0
$0
$0
$0
$0
$0
$0
20%
5
$0
0%
Intereses
$0
$0
$0
$0
$0
$0
Productos
Unidades/ao
Litros miel A
Precio unitario
200000
$50
$50
$50
$50
$50
5
OTROS INGRESOS DEL NEGOCIO
Total de ingresos
Ingresos/ao
$10,000,000
$0
$0
$0
$0
$0
$0
$10,000,000
$10,000,000
$0
$0
$0
$0
$0
$0
$10,000,000
$10,000,000
$0
$0
$0
$0
$0
$0
$10,000,000
$10,000,000
$0
$0
$0
$0
$0
$0
$10,000,000
$10,000,000
$0
$0
$0
$0
$0
$0
$10,000,000
Materia prima
o materiales
Unidad de
Medida
Costo por
Unidad
Volumen
Requerido
Agave
Kilo
$10.0
100000
Total
Agave
Kilo
$10.0
100000
Total
Agave
Kilo
$10.0
100000
Total
Agave
Kilo
$10.0
100000
Total
Agave
Kilo
$10.0
100000
Total
Costo por
Ao
$1,000,000
$0
$0
$0
$0
$0
$0
$0
$0
$1,000,000
$1,000,000
$0
$0
$0
$0
$0
$0
$0
$1,000,000
$1,000,000
$0
$0
$0
$0
$0
$0
$0
$1,000,000
$1,000,000
$0
$0
$0
$0
$0
$0
$0
$1,000,000
$1,000,000
$0
$0
$0
$0
$0
$0
$0
$1,000,000
Ao
Necesidad
de envase
Costo
unitario
Botellas
Cajas
200000
400000
0.5
20
400000
20000
$1.0
$5.0
Total
Botellas
Cajas
200000
400000
0.5
20
400000
20000
$1.0
$5.0
Total
Botellas
Cajas
200000
400000
0.5
20
400000
20000
$1.0
$5.0
Total
Botellas
Cajas
200000
400000
0.5
20
400000
20000
$1.0
$5.0
Total
Botellas
Cajas
200000
400000
0.5
20
400000
20000
$1.0
$5.0
Total
Costo
anual
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
400,000
100,000
500,000
400,000
100,000
500,000
400,000
100,000
500,000
400,000
100,000
500,000
400,000
100,000
500,000
Total
Nmero de
Pago
trabajadores mensual
5
$3,000
1
$2,500
1
$2,850
1
$8,500
$28,850
Pago
Prestaciones
anual
30%
$180,000
$54,000
$30,000
$9,000
$34,200
$10,260
$102,000
$30,600
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$346,200
$103,860
Unidad de
medida
Lote
Lote
Evento
Evento
Evento
Evento
Evento
Nmero de
eventos
2
4
6
2
4
1
1
Costo
unitario
$10,000
$2,500
$1,500
$5,000
$2,000
$5,000
$
2,500
Nmero de
eventos
25000
5000
10000
Costo
unitario
$0.35
$5.00
$8.50
Costo
anual
$
$
$
$
$
$
$
$
20,000
10,000
9,000
10,000
8,000
5,000
2,500
64,500
Unidad de
medida
Kw-hr
M3
Litro
Litro
Kilo
15000
$1.30
Costo anual
$
$
$
$
$
$
$
8,750
25,000
85,000
19,500
-
Total
anual
$234,000
$39,000
$44,460
$132,600
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$450,060
Total
$
$
$
$
138,250
Valor de
compra
Cond *
inv.
Vida til/
per de rec
1
1
1
1
1
1
1
1
33
33
10
10
4
10
10
10
Valor de Depreciacin
salvamento
anual
$
$1,000,000
$0
$300,000
$180,000
$150,000
$0
$100,000
$0
Periodo de recuperacin
$50,000
20
$75,000
20
$30,000
20
$25,000
20
$0
20
$0
20
$50,000
$0
$15,000
$9,000
$7,500
$0
$5,000
$0
119,513
$28,788
$0
$28,500
$17,100
$35,625
$0
$9,500
$0
$9,000
$2,500
$3,750
$1,500
$1,250
$0
$0
$128,513
Total
Nmero de
personas
1
1
1
1
2
Pago
mensual
$12,000
$3,500
$3,000
$2,500
$2,500
$26,000
Pago
Prestaciones
anual
30%
$144,000
$43,200
$42,000
$12,600
$36,000
$10,800
$30,000
$9,000
$60,000
$18,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$312,000
$93,600
Total
Costo por
ao
$12,000
$18,000
$11,988
$6,000
$0
$0
$0
$0
$0
$0
$0
$0
$47,988
Total
anual
$187,200
$54,600
$46,800
$39,000
$78,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$405,600
Gastos de ventas
Descripcin del gasto
de venta
Comisiones por ventas
Unidad de
medida
% ingresos
Gasto por
Cantidad
unidad
requerida
$10,000,000
1%
Gasto por
ao
$100,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$100,000
Vida
til
33
33
10
3
4
5
20
20
20
20
20
20
20
20
Valor de
salvamento
$12,500
$0
$1,250
$1,500
$0
$0
Depreciacin
anual
$19,072
$7,197
$0
$2,375
$9,500
$0
$0
$3,000
$1,750
$1,250
$0
$0
$0
$0
$0
$0
$22,072
Semana
Quincena
Mes
Bimestre
Trimestre
Cuatrimes
Semestre
Mes
50%
0
60%
500000
70%
583333
75%
625000
80%
666667
80%
666667
80%
666667
90%
750000
108453
41667
20833
37505
2688
5760
122643
50000
25000
37505
3225
6913
136832
58333
29167
37505
3763
8065
143927
62500
31250
37505
4031
8641
151022
66667
33333
37505
4300
9217
151022
66667
33333
37505
4300
9217
151022
66667
33333
37505
4300
9217
165211
75000
37500
37505
4838
10369
41966
33800
3999
4167
42799
33800
3999
5000
43632
33800
3999
5833
44049
33800
3999
6250
44466
33800
3999
6667
44466
33800
3999
6667
44466
33800
3999
6667
45299
33800
3999
7500
Descripcin
% de ventas al mes
Ingresos
Costos de produccin
Materias primas y materiales
Material de empaque
Mano de obra
Refacciones y mant.
Otros requerimientos
Gastos administracin
Sueldos
Gastos generales
Gastos de ventas
Caja chica
Total de egresos
150419
165442
180464
187976
195487
195487
195487
210510
Saldo
-150419
334559
402869
437024
471179
471179
471179
539490
Flujo acumulado
-150419
184140
587009
1024033
1495212
1966392
2437571
2977061
El capital de trabajo es igual a la mayor cantidad negativa que aparece en el flujo acumulado.
52
26
12
6
4
3
2
12
10
11
12
90%
750000
90%
750000
95%
791667
95%
791667
165211
75000
37500
37505
4838
10369
165211
75000
37500
37505
4838
10369
172306
79167
39583
37505
5106
10945
172306
79167
39583
37505
5106
10945
45299
33800
3999
7500
45299
33800
3999
7500
45716
33800
3999
7917
45716
33800
3999
7917
210510
210510
218022
218022
539490
539490
573645
573645
3516550
4056040
4629685
5203330
-150,419
Estado de Resultados
Ao
Descripcin
Ingresos netos o ventas
$10,000,000
$10,000,000
$10,000,000
Costos de ventas
Materias primas y materiales
Material de empaque
Mano de obra
Refacciones y mantenimiento
Otros requerimientos
Depreciaciones y amortizaciones
$2,281,323
$1,000,000
$500,000
$450,060
$64,500
$138,250
$128,513
$2,281,323
$1,000,000
$500,000
$450,060
$64,500
$138,250
$128,513
$2,281,323
$1,000,000
$500,000
$450,060
$64,500
$138,250
$128,513
Utilidad bruta
$7,718,677
$7,718,677
$7,718,677
Gastos generales
Gastos de administracin
Gastos de ventas
Depreciaciones y amortizaciones
Resultado integral de financiam
Otros ingresos y gastos
$1,425,255
$453,588
$100,000
$22,072
$215,750
$633,845
$1,382,795
$453,588
$100,000
$22,072
$169,014
$638,121
$1,307,644
$405,600
$100,000
$22,072
$134,282
$645,690
$6,293,422
$6,335,882
$6,411,033
Impuesto a la utilidad
$1,888,027
$1,900,765
$1,923,310
UTILIDAD NETA
$4,405,396
$4,435,118
$4,487,723
P. EQUILIBRIO EN VENTAS
P. EQUILIBRIO EN PORCENTAJE
P. EQUILIBRIO EN UNIDADES V.
COSTO TOTAL POR UNIDAD
$1,428,743
14.29%
28575
$18.53
$1,408,090
14.08%
28162
$18.32
$1,346,148
13.46%
26923
$17.94
Valor de
adquisicin
$100,000
$1,250,000
$0
$300,000
$180,000
$25,000
$30,000
$0
$150,000
Vida
til
X
33
33
10
10
10
3
4
4
Nmero de
aos dep.
X
5
5
5
5
5
3
4
4
Otros equipos
Otras instalaciones
Total
$0
$100,000
$2,135,000
10
10
5
5
$10,000,000
$10,000,000
$2,245,698
$1,000,000
$500,000
$450,060
$64,500
$138,250
$92,888
$2,245,698
$1,000,000
$500,000
$450,060
$64,500
$138,250
$92,888
$7,754,302
$7,754,302
$1,318,801
$453,588
$100,000
$22,072
$94,987
$648,154
$1,278,363
$453,588
$100,000
$22,072
$50,476
$652,227
$6,435,501
$6,475,939
$1,930,650
$1,942,782
$4,504,851
$4,533,158
$1,362,106
13.62%
27242
$17.82
$1,362,106
13.62%
27242
$17.62
30%
$0
$50,000
$1,478,106
$6,543,863
$4,319,448
$4,319,448
$10,661,293
$8,587,462
$8,587,462
$14,796,596
$12,873,351
$12,873,351
$2,224,415
$100,000
$1,250,000
$0
$300,000
$180,000
$25,000
$30,000
$0
$150,000
$0
$100,000
$0
$0
$138,585
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$12,000
$1,498,048
$1,498,048
$941,111
$327,610
$229,327
$0
$5,045,815
$2,073,830
$100,000
$1,250,000
$0
$300,000
$180,000
$25,000
$30,000
$0
$150,000
$0
$100,000
$0
$0
$277,170
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$24,000
$1,180,360
$1,180,360
$752,639
$251,601
$176,120
$0
$9,480,932
$1,923,245
$100,000
$1,250,000
$0
$300,000
$180,000
$25,000
$30,000
$0
$150,000
$0
$100,000
$0
$0
$415,755
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$36,000
$827,941
$827,941
$535,897
$171,791
$120,254
$0
$13,968,655
$640,419
$640,419
$640,419
$4,405,396
$4,405,396
$4,435,118
$8,840,513
$4,487,723
$0
$0
$0
$18,909,732
$17,137,071
$17,137,071
$23,006,663
$21,348,963
$21,348,963
$1,772,661
$100,000
$1,250,000
$0
$300,000
$180,000
$25,000
$30,000
$0
$150,000
$0
$100,000
$0
$0
$554,339
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$48,000
$436,226
$436,226
$286,642
$87,990
$61,593
$0
$18,473,506
$1,657,701
$100,000
$1,250,000
$0
$300,000
$180,000
$25,000
$30,000
$0
$150,000
$0
$100,000
$0
$0
$657,299
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$60,000
$0
$0
$0
$0
$0
$0
$23,006,663
$640,419
$640,419
$13,328,236
$4,504,851
$17,833,087
$4,533,158
$0
$0
x
x
x
Liquidacin
$4,788,308
$4,487,723
$150,585
$150,000
$4,805,436
$4,504,851
$150,585
$150,000
$4,798,117
$4,533,158
$114,960
$150,000
$437,371
$317,688
$352,420
$391,715
$436,226
$163,889
$72,390
$50,673
$0
$100,000
$50,419
$188,472
$76,009
$53,207
$0
$0
$0
$216,743
$79,810
$55,867
$0
$0
$0
$249,254
$83,800
$58,660
$0
$0
$0
$286,642
$87,990
$61,593
$0
$0
$0
$0
$0
$0
$0
$1,478,106
$1,478,106
$4,418,014
$150,000
$221,756
$4,435,888
$150,000
$224,386
$4,413,721
$150,000
$225,243
$4,361,891
$1,478,106
ACTIVIDADES DE FINANCIAM
Socios
Bancos
Crdito Refaccionario
Crdito de Avo
Gobierno Federal
Gobierno Estatal
Otros Socios
$2,375,000
$590,000
$150,419
$50,419
$1,105,000
x
$400,000
$280,000
$0
$100,000
$0
$0
$0
$0
$4,735,702
$4,435,118
$150,585
$150,000
$2,375,000
$2,135,000
$240,000
x
x
$4,555,980
$4,405,396
$150,585
x
ACTIVIDADES DE INVERSIN
Gasto en Inversin Fija
Gasto en Inversin Diferida
Pago de crd. Refacc
Pago a prst. Gob. Fed
Pago prst. de gob. Est
Pago a prst. Otras Fuent
Pago banco/capital de trab
Pago a socios/cap. Trab.
SALDO
Reinversin del prximo ao
Reserva legal
$4,269,029
$150,000
$220,270
$226,658
INCREMENTO DE EFECTIVO
$3,898,759
$4,046,259
$4,061,502
$4,038,478
$4,135,234
$1,478,106
Inversin
Utilidad neta Deprec y amort
-$2,525,419
$4,405,396
$150,585
$4,435,118
$150,585
$4,487,723
$150,585
$4,504,851
$150,585
$4,533,158
$114,960
$1,478,106
Pago de crd
-$286,952
-$317,688
-$352,420
-$391,715
-$436,226
F. N.E
-$2,525,419
$4,269,029
$4,268,014
$4,285,888
$4,263,721
$4,211,891
$1,478,106
168.10%
$8,933,446
20
VAN
20.00%
15
10
5
0
0 5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80
0 5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80
70
75
80
1,884,311
1,640,028
1,428,315
Tasa de actualizacin
Anlisis de Sensibilidad
Los principales factores que intervienen en el modelo econmico-financiero varan en funcin
de las condiciones econmico sociales y por lo tanto es necesario establecer escenarios
indicativos de las condiciones menos favorables a las que se emplearon para dicho modelo.
Formulacin de escenarios
Descripcin del anlisis de sensibilidad de laNombre
variable
de la
en estudio
Cambio
Incluir slo los aumentos o las disminuciones variable
previsto
Incremento en tasa de inters crediticia Tasa de inters
Reduccin de ventas por una contraccin del
mercado
Volumen
de ventas
10
Incremento en costos y precio de venta fijo
Costos de produccin
5
Baja del precio de venta por incremento de
oferta
Precio
de venta
Incremento en el monto de la inversin previstaInversin
Incremento en la tasa de Impuestos
ISR
1
Banco
2
10
Socios
SOCIOS
GOBIERNO
FEDERAL
BANCOS
GOBIERNO
ESTATAL
Terrenos
Construcciones
Compra de edificios
Maquinaria y equipos
Subestacin elctrica
Mobiliario y eq. de ofic
Sistemas de cmputo
Transporte rea adm
Transporte rea prod
Otros equipos
Otras instalaciones
Adquisiciones varias
Otras inversiones
$350,000
$100,000
$250,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$1,215,500
$0
$550,000
$0
$330,000
$0
$27,500
$33,000
$0
$165,000
$0
$110,000
$0
$0
$400,000
$0
$250,000
$0
$0
$150,000
$0
$0
$0
$0
$0
$0
$0
$0
$280,000
$0
$250,000
$0
$0
$30,000
$0
$0
$0
$0
$0
$0
$0
$0
Diferida
Gastos de organizacin
Contratos varios
Permisos varios
Capacitacin preop
Pruebas y arranque
Fletes de maq. y eq.
Instalacin de maq.
Trmites aduanales
Estudios y proyectos
Patentes
Franquicias
Intereses preoperativos
Publicidad preoperativa
Otros gastos preop
$240,000
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$52,940
$52,940
$105,000
$105,000
$0
$0
$0
$0
$590,000
$1,320,500
$400,000
$280,000
$642,940
$1,320,500
$400,000
$280,000
Circulante
Capital de trabajo
Suma
INVERSIN TOTAL
nograma de aplicaciones
OTRAS
INVERSIONES
TOTAL
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$2,245,500
$100,000
$1,300,000
$0
$330,000
$180,000
$27,500
$33,000
$0
$165,000
$0
$110,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$240,000
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$157,940
$157,940
$0
$2,643,440
$0
$2,643,440
Fija
$350,000
$1,215,500
Tipo de inversin
Diferida
Cap Trab
$240,000
$52,940
$0
$400,000
$280,000
$0
$0
$0
$0
$105,000
$0
$0
$0
$2,245,500
$240,000
$157,940
Inv Total
$642,940
$1,215,500
$105,000
$400,000
$280,000
$0
$2,643,440
$2,643,440
1
Clculo de los pagos del prstamo Refaccionario y sus intereses
Ao
0
1
2
3
4
5
Prst/saldo
$1,215,500
$1,215,500
$1,042,214
$839,469
$602,257
$324,719
Intereses
$206,635
$177,176
$142,710
$102,384
$55,202
$684,107
Crdito Refaccionario
Tasa de Inters
Periodo de pago
Crdito de Avo
Tasa de Inters
Abono crd
$173,286
$202,745
$237,212
$277,538
$324,719
$1,215,500
Pago banco
$379,921
$379,921
$379,921
$379,921
$379,921
$1,215,500
17%
5
$105,000
16%
Intereses
$16,800
Prst gob
$400,000
$400,000
$327,610
$251,601
$171,791
$87,990
Intereses
$20,000
$16,381
$12,580
$8,590
$4,400
$61,950
Abono prest
$72,390
$76,009
$79,810
$83,800
$87,990
$400,000
Pago gob
$92,390
$92,390
$92,390
$92,390
$92,390
Prstamo de gobierno
Tasa de Inters
Periodo de pago
Crdito de Avo
Tasa de Inters
$400,000
5%
5
$0
0%
Intereses
$
-
Prstamo gob
$280,000
$280,000
$229,327
$176,120
$120,254
$61,593
Prstamo de gobierno
Tasa de Inters
Periodo de pago
Crdito de Avo
Tasa de Inters
Intereses
$14,000
$11,466
$8,806
$6,013
$3,080
$43,365
Abono prest
$50,673
$53,207
$55,867
$58,660
$61,593
$280,000
Pago gob
$64,673
$64,673
$64,673
$64,673
$64,673
$280,000
5%
5
$0
0%
Intereses
$0
Otras fuentes
$0
$0
$0
$0
$0
$0
Prstamo de gobierno
Tasa de Inters
Periodo de pago
Crdito de Avo
Intereses
$0
$0
$0
$0
$0
$0
Abono prest
$0
$0
$0
$0
$0
$0
$0
20%
5
$0
Intereses
Pago o. f.
$0
$0
$0
$0
$0
Tasa de Inters
0%
$0
Valor de
adquisicin
Depreciaciones
Construcciones rea producc
Compra de edificios
Maquinarias y equipos
Subestacin elctrica
Transportes
Otros equipos
Otras instalaciones
Adquisiciones varias
$1,040,000
$0
$330,000
$180,000
$165,000
$0
$110,000
$0
Amortizaciones
Capacitacin preoperativa
Pruebas y arranque
Fletes de maquinaria y eq.
Instalacin de maquinarias
Trmites aduanales
Otros gastos preoperativos
$50,000
$75,000
$30,000
$25,000
$0
$0
Condicin
inversin
Vida
til
1
1
1
1
1
1
1
1
33
33
10
10
4
10
10
10
Periodo de recuperacin
20
20
20
20
20
20
Valor de
adquisicin
$260,000
$0
$27,500
$33,000
$0
$0
$35,000
$25,000
$0
$0
$0
$0
Condicin
inversin
1
1
1
1
1
0
Vida
til
33
33
10
3
4
10
Periodo de recuperacin
20
20
20
20
20
20
Intereses preoperativos
Publicidad Preoperativa
Total de depreciaciones y amortizaciones
$0
$0
20
20
Valor de
salvamento
$52,000
$0
$16,500
$9,000
$8,250
$0
$5,500
$0
racin
racin
Depreciacin
anual
$128,027
$29,939
$0
$31,350
$17,100
$39,188
$0
$10,450
$0
$9,000
$2,500
$3,750
$1,500
$1,250
$0
$0
$137,027
Valor de
salvamento
$13,000
$0
$1,375
$1,650
$0
$0
Depreciacin
anual
$20,547
$7,485
$0
$2,613
$10,450
$0
$0
$3,000
$1,750
$1,250
$0
$0
$0
$0
$0
$0
$23,547
$9,000,000
$9,000,000
$9,000,000
Costos de ventas
Materias primas y materiales
Material de empaque
Mano de obra
Refacciones y mantenimiento
Otros requerimientos
Depreciaciones y amortizaciones
$2,169,691
$945,000
$472,500
$425,307
$67,725
$130,646
$128,513
$2,169,691
$945,000
$472,500
$425,307
$67,725
$130,646
$128,513
$2,169,691
$945,000
$472,500
$425,307
$67,725
$130,646
$128,513
Utilidad bruta
$6,830,309
$6,830,309
$6,830,309
Gastos generales
Gastos de administracin
Gastos de ventas
Depreciaciones y amortizac
Resultado integral del financ
Otros ingresos y gastos
$1,381,840
$453,588
$100,000
$22,072
$257,435
$548,745
$1,334,224
$453,588
$100,000
$22,072
$205,023
$553,541
$1,297,041
$453,588
$100,000
$22,072
$164,096
$557,286
$5,448,469
$5,496,085
$5,533,268
Impuesto a la utilidad
$1,689,025
$1,703,786
$1,715,313
UTILIDAD NETA
$3,759,444
$3,792,299
$3,817,955
$9,000,000
$9,000,000
$2,169,691
$945,000
$472,500
$425,307
$67,725
$130,646
$128,513
$2,169,691
$945,000
$472,500
$425,307
$67,725
$130,646
$128,513
$6,830,309
$6,830,309
$1,254,242
$453,588
$100,000
$22,072
$116,986
$561,596
$1,204,906
$453,588
$100,000
$22,072
$62,681
$566,565
$5,576,067
$5,625,403
$1,728,581
$1,743,875
$3,847,486
$3,881,528
Ao
ACTIVO TOTAL
Activo Circulante
Efectivo y equiv de efect
Inventarios
Activo no circulante
Terrenos
Construcciones
Compra de edificios
Maquinaria y equipos
Subestacin elctrica
Mobiliario y eq. de ofic
Sistemas de cmputo
Transporte rea adm
Transporte rea prod
Otros equipos
Otras instalaciones
Adquisiciones varias
Otras inversiones
Depreciaciones
Gastos de organizacin
Contratos varios
Permisos varios
Capacitacin preoperat
Pruebas y arranque
Fletes de maquin
Instalacin de maquin
Trmites aduanales
Estudios y proyectos
Patentes
Franquicias
Intereses preoperativos
Publicidad preoperativa
Otros gastos preoperat
Amortizaciones
PASIVO TOTAL
Pasivo A Largo Plaz
Bancos
Gobierno Federal
Gobierno Estatal
Otras Fuentes de Fin
CAPITAL CONTABLE
1
$6,001,534
$3,676,609
$3,676,609
2
$9,566,872
$7,402,521
$7,402,521
3
$13,116,938
$11,113,161
$11,113,161
$2,324,926
$100,000
$1,300,000
$0
$330,000
$180,000
$27,500
$33,000
$0
$165,000
$0
$110,000
$0
$0
$148,574
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$12,000
$1,599,151
$1,599,151
$1,042,214
$327,610
$229,327
$0
$4,402,384
$2,164,352
$100,000
$1,300,000
$0
$330,000
$180,000
$27,500
$33,000
$0
$165,000
$0
$110,000
$0
$0
$297,148
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$24,000
$1,267,190
$1,267,190
$839,469
$251,601
$176,120
$0
$8,194,682
$2,003,777
$100,000
$1,300,000
$0
$330,000
$180,000
$27,500
$33,000
$0
$165,000
$0
$110,000
$0
$0
$445,723
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$36,000
$894,301
$894,301
$602,257
$171,791
$120,254
$0
$12,012,637
Capital social
Resultado de Ejerc Ant
Utilidad neta del Ejercicio
$642,940
$3,759,444
$642,940
$3,759,444
$3,792,299
$642,940
$7,551,743
$3,817,955
4
$16,649,426
$14,806,223
$14,806,223
5
$20,161,651
$18,439,835
$18,439,835
$1,843,203
$100,000
$1,300,000
$0
$330,000
$180,000
$27,500
$33,000
$0
$165,000
$0
$110,000
$0
$0
$594,297
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$48,000
$474,303
$474,303
$324,719
$87,990
$61,593
$0
$15,860,124
$1,721,816
$100,000
$1,300,000
$0
$330,000
$180,000
$27,500
$33,000
$0
$165,000
$0
$110,000
$0
$0
$703,684
$35,000
$25,000
$0
$50,000
$75,000
$30,000
$25,000
$0
$0
$0
$0
$0
$0
$0
$60,000
$0
$0
$0
$0
$0
$0
$19,741,651
$642,940
$11,369,697
$3,847,486
$642,940
$15,217,184
$3,881,528
x
x
x
$4,113,061
$3,847,486
$160,574
$105,000
$4,107,915
$3,881,528
$121,387
$105,000
$454,289
$331,961
$372,889
$419,998
$474,303
$173,286
$72,390
$50,673
$0
$105,000
$52,940
$202,745
$76,009
$53,207
$0
$237,212
$79,810
$55,867
$0
$277,538
$83,800
$58,660
$0
$324,719
$87,990
$61,593
$0
$0
$0
$0
$0
$0
$0
$0
$0
$3,623,669
$105,000
$187,972
$3,725,912
$105,000
$189,615
$3,710,641
$105,000
$190,898
$3,693,062
$105,000
$192,374
$3,633,612
$105,000
$194,076
$3,330,696
$3,431,297
$3,414,743
$3,395,688
$3,334,535
$2,485,500
$590,000
$157,940
$52,940
$1,215,500
x
$400,000
$280,000
$0
$105,000
$0
$0
$0
$4,083,529
$3,817,955
$160,574
$105,000
ACTIVIDADES DE FINANCIAM
Socios
Bancos
Crdito Refaccionario
Crdito de Avo
Gobierno Federal
Gobierno Estatal
Otros Socios
$0
$4,057,873
$3,792,299
$160,574
$105,000
$2,485,500
$2,245,500
$240,000
x
x
$3,920,018
$3,759,444
$160,574
x
ACTIVIDADES DE INVERSIN
Gasto en Inversin Fija
gasto en Inversin Diferida
Pago de crd Refaccionario
Pago prst de gob Federal
Pago prst de gob Estatal
Pago prst Otras Fuentes
Pago a banco/cap de trabajo
pago a socios/cap trabajo
SALDO
Reinversin prximo ao
Reserva legal
Inversin
-$2,643,440
Utili neta
$3,759,444
$3,792,299
$3,817,955
$3,847,486
$3,881,528
Deprec y am
$160,574
$160,574
$160,574
$160,574
$160,574
$1,543,280
Pago crd
-$296,349
-$331,961
-$372,889
-$419,998
-$474,303
F. N.E
-$2,643,440
$3,623,669
$3,620,912
$3,605,641
$3,588,062
$3,567,799
$1,543,280
135.46%
20%
$7,215,348.12
Liquidacin
$1,478,106
$1,478,106
$1,478,106
$1,478,106
FNE
-$2,525,419
$4,269,029
$4,268,014
$4,285,888
$4,263,721
$4,211,891
$1,478,106
168.10%
20.00%
148.10%
Tasa inflac
6.00%
6.00%
6.00%
6.50%
5.50%
6.00%
6.50%
6.08%
Fact. Inflac
1
1.06
1.1236
1.207949625
1.238824651
1.338225578
1.459142297
FNE inflac
-$2,525,419
$4,525,171
$4,795,541
$5,177,137
$5,282,002
$5,636,461
$2,156,767
184.31%
27.30%
157.01%
157.01%
20%
TIR
inflacionada =
RMinR inflacionada =
184.31%
27.30%
FNE
-$2,643,440
$3,623,669
$3,620,912
$3,605,641
$3,588,062
$3,567,799
$1,543,280
135.46%
20.00%
115.46%
Tasa inflac
6.00%
6.00%
6.00%
6.50%
5.50%
6.00%
6.50%
0.061
Fact. Inflac
1
1.06
1.1236
1.207949625
1.238824651
1.338225578
1.459142297
FNE inflac
-$2,643,440
$3,841,089
$4,068,457
$4,355,432
$4,444,980
$4,774,520
$2,251,866
149.70%
27.30%
122.40%
122.40%
20%
TIR
inflacionada =
RMinR inflacionada =
149.70%
27.30%
Razones financieras
PRUEBA DE LIQUIDEZ
Activo Circulante
L1=
Pasivo Circulante
Ventas
Total de Activos
D2=
Total de Pasivo
Activos Totales
RAZON/AO
PRUEBA DE LIQUIDEZ
ROTACION DE ACTIVOS TOTALES
ROTACIN DE ACTIVOS PRODUCTIVOS
DEUDA A ACTIVOS TOTALES
DEUDA DE LARGO PLAZO
DEUDA CAPITALIZABLE
D4=
Razones financieras
1
2
43.194
1.528
0.938
4.496
4.822
0.229
0.111
0.229
0.111
0.297
0.124
Pasivos Circulantes
Activos Totales
0.676
5.200
0.056
0.056
0.059
0.529
5.641
0.023
0.023
0.024
0.435
6.032
0.000
0.000
0.000
0.015