Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Formato para Proyecciones Financieras
Formato para Proyecciones Financieras
Cantidad Valor
Descripción del Activo Fijo
Unitario
2 $500,000.00
1 $10,000.00
1 $1,000,000.00
1 $525,000.00
1 $180,000.00
1 $25,000.00
1 Concepto de Activo pagado a crédito (30% enganche / 70% a plazo) $13,000.00
INVERSIÓN TOTAL
1 $600,000.00
Valor Vida útil Depreciación Depreciación
Total (años) anual % Año 1
$1,000,000.00 5.00 20% $200,000.00
$10,000.00 5.00 20% $2,000.00
$1,000,000.00 3.00 33% $333,333.33
$525,000.00 2.00 50% $262,500.00
$180,000.00 1.00 100% $180,000.00
$25,000.00 5 20% $5,000.00
$13,000.00 5 20% $2,600.00
Puesto A $20,000.00
Puesto B $10,000.00
Puesto C $5,000.00
Err:522
20 8 160
Horas x año 1,920
Horas x año (para total de empleados) 5,760
Costo por año 1,680,000
Costo x hora 292
$500 $20,000
$250 $10,000
$125 $5,000
292
Porcentaje
Costo por Hora
Capacidad Costo por Hora Balanceo
Ponderado
Instalada
38% $500 $115 38%
50% $250 $77 25%
75% $125 $58 75%
$0
$250
Gastos de Operación
(mensual)
Conceptos Valor
Internet $ 150.00
Hosting $ 350.00
Total $500
nidad)
royecto / servicio)
Producto 3 Total
Concepto Valor
Gas $ 5.00
PROYECCIÓN D
CLIENTE PRODUCTO / SERVICIO Unidad de Medida Periodo 1 Periodo 2 Periodo 3
1 a
2 b
3 c
PROYECCIÓN D
CLIENTE PRODUCTO / SERVICIO Unidad de Medida Periodo 1 Periodo 2 Periodo 3
1 a
2 b
3 c
TOTALES $0.00 $0.00 $0.00
PROYECCIÓN DE VENTAS (AÑO 1)
Periodo 4 Periodo 5 Periodo 6 Periodo 7 Periodo 8 Periodo 9 Periodo 10 Periodo 11
$ 800,000.00 $ 900,000.00
$ 300,000.00 $ 750,000.00
$ 1,200,000.00
$1,275,000 16%
$1,200,000
$0
$0
$0
$0
$0
$0
Periodo 12 AÑO 1 %
$0 0%
$0 0%
$0 0%
$0
$0
$0
$0
$0
$0
$0
$0.00 $0 0%
Periodo 12 AÑO 1 %
$0 0%
$0 0%
$0 0%
$0
$0
$0
$0
$0
$0
$0
$0.00 $0 0%
PRESUPUESTO DE COSTOS y GASTOS (AÑO 1)
Costo Costo Mensual
Recurso
Unitario (MXP)
Cantidad Costo de Ventas
1 Puesto A $20,000 $20,000
1 Puesto B $10,000 $10,000
1 Puesto C $5,000 $5,000
$0 $0
Total sueldos directos $35,000
1 Depreciación $82,119
1 Amortización $10,000
Total Costos Indirectos $92,739
Gastos de administración
$240,000
$120,000
$60,000
$0
$420,000
$360
$1,080
$6,000
$985,433.33
$120,000
$1,112,873
$129,000
$117,000
$246,000
$1,358,873
$113,239
GASTO EN SUELDOS POR 38
MESES
$3,524,098.89
Servicio 1 Producto 1 Producto 2
Porcentaje de Ventas
Margen de Contribución
Ponderado
50
$ 1,500.00
$ 0.100
$1,499.90
22
44%
$33,090
$1,500
$ 620.00
$10,750
$9,750
$11,970
$33,090
FLUJO DE EFECTIVO (AÑO 1)
Flujo de efectivo (Año 1) Periodo 1 Periodo 2 Periodo 3 Periodo 4 Periodo 5 Periodo 6 Periodo 7 Periodo 8 Periodo 9 Periodo 10
Saldo Inicial -$1,452,027 -$1,369,688 -$1,104,991 -$767,437 $208,721 $363,482 $463,342 $946,300 $1,100,603
Entradas
Inversion Inicial $2,000,000
V Ventas $0 $200,000 $450,000 $550,000 $1,425,000 $300,000 $225,000 $750,000 $300,000 $0
Total entradas $2,000,000 -$1,252,027 -$919,688 -$554,991 $657,563 $508,721 $588,482 $1,213,342 $1,246,300 $1,100,603
Salidas
Concepto Activo Diferido $600,000
AD
Gastos de Venta $9,750 $9,750 $9,750 $9,750 $9,750 $9,750 $9,750 $9,750 $9,750 $9,750
GV
GF Pago crédito $49,924 $49,924 $49,924 $49,924 $49,924 $49,924 $49,924 $49,924 $49,924 $49,924
Pago préstamo $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083
I ISR (30%) $0 $9,395 $77,037 $104,180 $340,576 $36,974 $16,874 $158,776 $37,431 $0
Total salidas $3,452,027 $117,661 $185,302 $212,446 $448,842 $145,240 $125,140 $267,042 $145,697 $108,266
Flujo de efectivo -$1,452,027 -$1,369,688 -$1,104,991 -$767,437 $208,721 $363,482 $463,342 $946,300 $1,100,603 $992,337
Periodo 11 Periodo 12
$992,337 $1,828,486
$1,175,000 $900,000
$2,167,337 $2,728,486
$758 $758
$35,000 $35,000
$0 $0
$10,750 $10,750
$9,750 $9,750
$49,924 $49,924
$2,083 $2,083
$230,585 $199,909
$338,851 $308,175
$1,828,486 $2,420,311
BALANCE GENERAL (AÑO 1)
Activo Fijo
Amortización 20 % $120,000
$5,380.00
ESTADO DE RESULTADOS (AÑO 1)
Periodo 1 Periodo 2 Periodo 3 Periodo 4 Periodo 5 Periodo 6 Periodo 7 Periodo 8
Costo de ventas (sueldos) $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000
$30 $0 $0 $0 $0 $0 $0 $0
Materiales Directos
$90 $90 $90 $90 $90 $90 $90 $90
Costos Indirectos de Operación
Gastos de Operación $500 $500 $500 $500 $500 $500 $500 $500
Utilidad bruta $72,381 $322,381 $422,381 $1,297,381 $172,381 $97,381 $622,381 $172,381
Gastos de administración $10,750 $10,750 $10,750 $10,750 $10,750 $10,750 $10,750 $10,750
Gastos de venta $9,750 $9,750 $9,750 $9,750 $9,750 $9,750 $9,750 $9,750
Utilidad de operación $51,881 $301,881 $401,881 $1,276,881 $151,881 $76,881 $601,881 $151,881
Gastos financieros $15,000 $14,476 $13,944 $13,405 $12,857 $12,301 $11,737 $11,164
Gastos financieros $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083
Utilidad antes de PTU $34,797 $285,321 $385,853 $1,261,392 $136,940 $62,496 $588,061 $138,633
PTU (10%) $3,480 $28,532 $38,585 $126,139 $13,694 $6,250 $58,806 $13,863
Utilidad antes de ISR $31,318 $256,789 $347,268 $1,135,253 $123,246 $56,247 $529,255 $124,770
ISR (30%) $9,395 $77,037 $104,180 $340,576 $36,974 $16,874 $158,776 $37,431
Utilidad del ejercicio $21,922 $179,752 $243,087 $794,677 $86,272 $39,373 $370,478 $87,339
%
$0 $0 $0 $0 $30
PAGO PAGO
PERIODO PAGO SALDO
INTERESES CAPITAL
0 $1,000,000
1 $49,924 $15,000 $34,924 $965,076
2 $49,924 $14,476 $35,448 $929,628
3 $49,924 $13,944 $35,980 $893,648
4 $49,924 $13,405 $36,519 $857,129
5 $49,924 $12,857 $37,067 $820,062
6 $49,924 $12,301 $37,623 $782,439
7 $49,924 $11,737 $38,188 $744,251
8 $49,924 $11,164 $38,760 $705,491
9 $49,924 $10,582 $39,342 $666,149
10 $49,924 $9,992 $39,932 $626,217
11 $49,924 $9,393 $40,531 $585,686
12 $49,924 $8,785 $41,139 $544,547
13 $49,924 $8,168 $41,756 $502,792
14 $49,924 $7,542 $42,382 $460,409
15 $49,924 $6,906 $43,018 $417,391
16 $49,924 $6,261 $43,663 $373,728
17 $49,924 $5,606 $44,318 $329,410
18 $49,924 $4,941 $44,983 $284,427
19 $49,924 $4,266 $45,658 $238,769
20 $49,924 $3,582 $46,343 $192,427
21 $49,924 $2,886 $47,038 $145,389
22 $49,924 $2,181 $47,743 $97,646
23 $49,924 $1,465 $48,459 $49,186
24 $49,924 $738 $49,186 $0
$198,178 $1,000,000
PRÉSTAMO FAMILIAR
PAGO PAGO
PERIODO PAGO SALDO
INTERESES CAPITAL
0 $ 500,000
1 $0 $2,083 $0 $500,000
2 $0 $2,083 $0 $500,000
3 $0 $2,083 $0 $500,000
4 $0 $2,083 $0 $500,000
5 $0 $2,083 $0 $500,000
6 $0 $2,083 $0 $500,000
7 $0 $2,083 $0 $500,000
8 $0 $2,083 $0 $500,000
9 $0 $2,083 $0 $500,000
10 $0 $2,083 $0 $500,000
11 $0 $2,083 $0 $500,000
12 $0 $2,083 $0 $500,000
1 $42,804 $2,083 $40,720 $459,280
2 $42,804 $1,914 $40,890 $418,390
3 $42,804 $1,743 $41,060 $377,329
4 $42,804 $1,572 $41,232 $336,098
5 $42,804 $1,400 $41,403 $294,694
6 $42,804 $1,228 $41,576 $253,118
7 $42,804 $1,055 $41,749 $211,369
8 $42,804 $881 $41,923 $169,446
9 $42,804 $706 $42,098 $127,349
10 $42,804 $531 $42,273 $85,075
11 $42,804 $354 $42,449 $42,626
12 $42,804 $178 $42,626 $0
$513,645 $38,645 $500,000
INDICADORES FINANCIEROS
Ventas 7,800,000.00
CXC $1,525,000
CXC $1,525,000
Inventarios $0
Inventario $0