Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1. Terrenos 850,000
2. Edificaciones 2,160,000
Costo Costo
Fuente Valor Proporción Costo Ajustado Ponderado
Recursos Propios 4,810,000 0.41 18.00% 18.00% 7.33%
Edificaciones 2,160,000 5% 108,000 102,600 97,470 92,597 87,967 83,568 79,390 75,420 71,649 68,067
Equipos de Proc. y Refrig. 3,100,000 25% 775,000 581,250 435,938 ### ### ### ### ### 77,588 58,191
Equipos y Mob. de Oficina 325,000 25% 81,250 60,938 45,703 34,277 25,708 19,281 14,461 10,846 8,134 6,101
Equipos de Transporte 3,800,000 25% 950,000 712,500 534,375 ### ### ### ### ### 95,107 71,330
Total 9,460,000 ### ### ### ### ### ### ### ### ### ###
Valor de
Rescate
14,766
###
174,572
18,302
213,991
###
Jugos El Sabor, S. A.
Cuadro D
Costos de Producción del Primer Año
Total 17,535,000
Jugos El Sabor, S. A.
Cuadro E
Gastos Generales, Administrativos y de Ventas del Primer Año
Deuda/Año 1 2 3 4 5 6 7 8 9 10
A. Préstamo de Largo Plazo
Balance al Inicio 1,500,000 1,500,000 750,000
Intereses 360,000 315,000 135,000
Amortización 0 750,000 750,000
B. Bonos
Balance al Inicio 5,500,000 5,500,000 5,500,000 5,500,000 5,500,000 5,500,000 4,400,000 3,300,000 2,200,000 1,100,000
Intereses 880,000 880,000 880,000 880,000 880,000 880,000 704,000 528,000 352,000 176,000
Amortización 0 0 0 0 0 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000
Jugos El Sabor, S. A.
Cuadro H
Estado de Resultados-Recursos Totales
Años
Partidas 1 2 3 4 5 6 7 8 9 10
Ingresos 24,600,000 25,338,000 26,098,140 26,881,084 27,687,517 28,518,142 29,373,686 30,254,897 31,162,544 32,097,420
Costos:
Costos Producción 17,535,000 17,885,700 18,243,414 18,608,282 18,980,448 19,360,057 19,747,258 20,142,203 20,545,047 20,955,948
Depreciación 1,925,500 1,466,850 1,121,614 861,517 665,348 517,192 405,107 320,132 255,544 206,294
Utilidades Brutas: 5,139,500 5,985,450 6,733,112 7,411,285 8,041,721 8,640,894 9,221,322 9,792,562 10,361,953 10,935,178
Gastos Gles, Adm, Ventas 3,230,000 3,294,600 3,360,492 3,427,702 3,496,256 3,566,181 3,637,505 3,710,255 3,784,460 3,860,149
Utilidades Operacionales: 1,909,500 2,690,850 3,372,620 3,983,583 4,545,465 5,074,713 5,583,817 6,082,307 6,577,493 7,075,029
Bonificaciones: 190,950 269,085 337,262 398,358 454,546 507,471 558,382 608,231 657,749 707,503
Utilidades AISR 1,718,550 2,421,765 3,035,358 3,585,225 4,090,918 4,567,241 5,025,436 5,474,076 5,919,744 6,367,526
ISR 429,638 605,441 758,840 896,306 1,022,730 1,141,810 1,256,359 1,368,519 1,479,936 1,591,881
Utilidades Netas 1,288,913 1,816,324 2,276,519 2,688,918 3,068,189 3,425,431 3,769,077 4,105,557 4,439,808 4,775,644
Jugos El Sabor, S. A.
Cuadro I
Estado de Resultados-Recursos Propios
Años
Partidas 1 2 3 4 5 6 7 8 9 10
Ingresos 24,600,000 25,338,000 26,098,140 26,881,084 27,687,517 28,518,142 29,373,686 30,254,897 31,162,544 32,097,420
Costos:
Costos Produccion 17,535,000 17,885,700 18,243,414 18,608,282 18,980,448 19,360,057 19,747,258 20,142,203 20,545,047 20,955,948
Depreciacion 1,925,500 1,466,850 1,121,614 861,517 665,348 517,192 405,107 320,132 255,544 206,294
Utilidades Brutas: 5,139,500 5,985,450 6,733,112 7,411,285 8,041,721 8,640,894 9,221,322 9,792,562 10,361,953 10,935,178
Gastos Gles, Adm, Ventas 3,230,000 3,294,600 3,360,492 3,427,702 3,496,256 3,566,181 3,637,505 3,710,255 3,784,460 3,860,149
Gastos Financieros Prest 360,000 315,000 135,000
Gastos Financieros Bonos 880,000 880,000 880,000 880,000 880,000 880,000 704,000 528,000 352,000 176,000
Utilidades Operacionales: 669,500 1,495,850 2,357,620 3,103,583 3,665,465 4,194,713 4,879,817 5,554,307 6,225,493 6,899,029
Bonificaciones: 66,950 149,585 235,762 310,358 366,546 419,471 487,982 555,431 622,549 689,903
Utilidades AISR 602,550 1,346,265 2,121,858 2,793,225 3,298,918 3,775,241 4,391,836 4,998,876 5,602,944 6,209,126
ISR 150,638 336,566 530,465 698,306 824,730 943,810 1,097,959 1,249,719 1,400,736 1,552,281
Utilidades Netas 451,913 1,009,699 1,591,394 2,094,918 2,474,189 2,831,431 3,293,877 3,749,157 4,202,208 4,656,844
Jugos El Sabor, S. A.
Cuadro J
Flujo de Efectivo-Recursos Totales
Partida/Año 0 1 2 3 4 5 6 7 8 9 10
Entradas
Ingresos 24,600,000 25,338,000 26,098,140 26,881,084 27,687,517 28,518,142 29,373,686 30,254,897 31,162,544 32,097,420
Total Entradas 0 24,600,000 25,338,000 26,098,140 26,881,084 27,687,517 28,518,142 29,373,686 30,254,897 31,162,544 36,162,323
Salidas
Inversiones 10,310,000 1,500,000
Costos 17,535,000 17,885,700 18,243,414 18,608,282 18,980,448 19,360,057 19,747,258 20,142,203 20,545,047 20,955,948
Gastos 3,230,000 3,294,600 3,360,492 3,427,702 3,496,256 3,566,181 3,637,505 3,710,255 3,784,460 3,860,149
Bonificaciones 190,950 269,085 337,262 398,358 454,546 507,471 558,382 608,231 657,749 707,503
Impuestos 429,638 605,441 758,840 896,306 1,022,730 1,141,810 1,256,359 1,368,519 1,479,936 1,591,881
Total Salidas 10,310,000 22,885,588 22,054,826 22,700,008 23,330,649 23,953,980 24,575,520 25,199,503 25,829,208 26,467,192 27,115,482
Flujo Neto (10,310,000) 1,714,413 3,283,174 3,398,132 3,550,436 3,733,537 3,942,623 4,174,183 4,425,689 4,695,352 9,046,841
Partida/Año 0 1 2 3 4 5 6 7 8 9 10
Entradas
Ingresos 24,600,000 25,338,000 26,098,140 26,881,084 27,687,517 28,518,142 29,373,686 30,254,897 31,162,544 32,097,420
Total Entradas 5,500,000 26,100,000 25,338,000 26,098,140 26,881,084 27,687,517 28,518,142 29,373,686 30,254,897 31,162,544 36,162,323
Salidas
Inversiones 10,310,000 1,500,000
Costos 17,535,000 17,885,700 18,243,414 18,608,282 18,980,448 19,360,057 19,747,258 20,142,203 20,545,047 20,955,948
Gastos 3,230,000 3,294,600 3,360,492 3,427,702 3,496,256 3,566,181 3,637,505 3,710,255 3,784,460 3,860,149
Intereses 1,240,000 1,195,000 1,015,000 880,000 880,000 880,000 704,000 528,000 352,000 176,000
Bonificaciones 66,950 149,585 235,762 310,358 366,546 419,471 487,982 555,431 622,549 689,903
Impuestos 150,638 336,566 530,465 698,306 824,730 943,810 1,097,959 1,249,719 1,400,736 1,552,281
Total Salidas 10,310,000 23,722,588 23,611,451 24,135,133 23,924,649 24,547,980 26,269,520 26,774,703 27,285,608 27,804,792 28,334,282
Flujo Neto (4,810,000) 2,377,413 1,726,549 1,963,007 2,956,436 3,139,537 2,248,623 2,598,983 2,969,289 3,357,752 7,828,041
COSTOS Y GASTOS
INGRESOS -15% -10% -5% 1 +5% +10% +15%