Académique Documents
Professionnel Documents
Culture Documents
TOTAL DE INGRESOS
TOTAL DE EGRESOS
FLUJO NETO
DISPONIBLE
TOTAL DE EGRESOS
SALDO FINAL
COSTOS
VARIABLES
$5,010,000.00
5 aos
10.38%
mensual
$7,515,000.00
4.19%
cada 15 das
cada 30 das
4.
21.53%
0.98
5.
RTIZACIN DE A.D.
VIDA TIL
$1,100,000.00
20 aos
10 aos
10 aos
5 aos
6.
7.
280,000 u
30.00%
10.00%
??
4.18%
0.00%
PrVenta / u CtoVariable / u
$71.77
$26.29
480,000
AO 0
5,010,000.00
0.00
0.00
0.00
5,010,000.00
Saldo inicial
Pago a capital
Intereses
Pago total
Saldo final
AO 1
5,010,000.00
806,245.79
482,396.51
1,288,642.31
4,203,754.21
AO 2
4,203,754.21
894,032.64
394,609.66
1,288,642.31
3,309,721.56
AO 3
3,309,721.56
991,378.03
297,264.28
1,288,642.31
2,318,343.53
AO 4
2,318,343.53
1,099,322.72
189,319.58
1,288,642.31
1,219,020.81
AO 5
1,219,020.81
1,219,020.81
69,621.50
1,288,642.31
0.00
AO 4
AO 5
IMPORTE
1,200,000.00
2,700,000.00
5,900,000.00
575,000.00
1,050,000.00
VIDA TIL
DEPREC. ANUAL
20 Aos
10 Aos
10 Aos
5 Aos
TOTAL
135,000.00
590,000.00
57,500.00
210,000.00
992,500.00
TOTAL
11,425,000.00
TABLA DE DEPRECIACIONES
Terreno
Nave Industrial
Maquinaria
Gastos de Instalacin
Mobiliario y Equipo
AO 0
TOTAL DEPRECIACIONES
b)
TABLA DE AMORTIZACIONES
Gastos por anticipado
TOTAL AMORTIZACIONES
AO 1
AO 2
AO 3
0.00
0.00
0.00
0.00
0.00
135,000.00
590,000.00
57,500.00
210,000.00
135,000.00
590,000.00
57,500.00
210,000.00
135,000.00
590,000.00
57,500.00
210,000.00
135,000.00
590,000.00
57,500.00
210,000.00
135,000.00
590,000.00
57,500.00
210,000.00
0.00
992,500.00
992,500.00
992,500.00
992,500.00
992,500.00
AO 0
AO 1
0.00
0.00
AO 2
0.00
0.00
AO 3
0.00
0.00
AO 4
0.00
0.00
AO 5
0.00
0.00
0.00
0.00
8,030,000.00
CONCEPTO
% Penetr.en Merc
PrVenta / u
CtoVariable / u
100.00%
71.77
26.29
ContrMarg
45.48
45.48
u / Prod en P.Eq
Punto de Eq. =
176,561.13 u
176,561.13 u
CT
0u
25000000
88,281 u
176,561 u
264,842 u
INGRESOS Y COSTOS
20000000
353,122 u
Q
0
88281
176561
264842
353122
PUNTO DE EQUILIBRIO
IT
0
$6,335,927
$12,671,783
$19,007,710
$25,343,566
CT
$8,030,000
$10,350,907
$12,671,783
$14,992,696
$17,313,577
15000000
10000000
5000000
88281
30.00%
10.00%
CONCEPTO
Unidad (Docena de productos)
4.18%
4.18%
176561
UNIDADES
264842
353122
U Totales (Q)
280,000.00 u
CONCEPTO
ESTADO DE RESULTADOS
CONCEPTOS
Cantidad de Productos (Q)
Precio de Venta Promedio Ponderado
Costo Variable / u Promedio Ponderado
AO 0
AO 1
280,000.00 u
71.77
26.29
AO 2
320,404.00 u
74.77
27.39
AO 3
366,638.30 u
77.90
28.53
AO 4
419,544.20 u
81.16
29.72
AO 5
480,084.43 u
84.55
30.96
Ventas
Costos Variables
UTILIDAD BRUTA (Contrib Marginal)
Costos Fijos
UTILIDAD DE OPERACIN
Depreciaciones
Amortizaciones
UTILIDAD ANTES DE INTS. E IMPUESTOS
Gastos financieros
UTILIDAD ANTES DE IMPUESTOS
20,095,600.00
7,361,200.00
12,734,400.00
8,030,000.00
4,704,400.00
992,500.00
0.00
3,711,900.00
482,396.51
3,229,503.49
23,956,607.08
8,775,865.56
15,180,741.52
8,365,654.00
6,815,087.52
992,500.00
0.00
5,822,587.52
394,609.66
5,427,977.86
28,561,123.35
10,460,190.62
18,100,932.73
8,715,338.34
9,385,594.39
992,500.00
0.00
8,393,094.39
297,264.28
8,095,830.12
34,050,207.55
12,468,853.73
21,581,353.83
9,079,639.48
12,501,714.35
992,500.00
0.00
11,509,214.35
189,319.58
11,319,894.76
40,591,138.73
14,863,414.02
25,727,724.71
9,459,168.41
16,268,556.30
992,500.00
0.00
15,276,056.30
69,621.50
15,206,434.81
Impuestos y PTU
UTILIDAD NETA
1,291,801.39
1,937,702.09
2,171,191.14
3,256,786.71
3,238,332.05
4,857,498.07
4,527,957.91
6,791,936.86
6,082,573.92
9,123,860.88
0.00
AO 1
1,100,000.00
AO 2
3,000,072.96
AO 3
6,312,340.54
AO 4
11,119,466.15
AO 5
17,743,257.04
0.00
7,515,000.00
5,010,000.00
19,258,283.33
0.00
0.00
23,795,731.79
0.00
0.00
28,369,268.51
0.00
0.00
33,821,495.71
0.00
0.00
40,318,599.93
0.00
0.00
12,525,000.00
12,525,000.00
19,258,283.33
20,358,283.33
23,795,731.79
26,795,804.75
28,369,268.51
34,681,609.04
33,821,495.71
44,940,961.87
40,318,599.93
58,061,856.97
1,200,000.00
2,700,000.00
5,900,000.00
575,000.00
1,050,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,747,766.67
8,030,000.00
806,245.79
482,396.51
1,291,801.39
0.00
0.00
0.00
0.00
0.00
0.00
8,657,976.76
8,365,654.00
894,032.64
394,609.66
2,171,191.14
0.00
0.00
0.00
0.00
0.00
0.00
10,319,830.20
8,715,338.34
991,378.03
297,264.28
3,238,332.05
0.00
0.00
0.00
0.00
0.00
0.00
12,301,465.14
9,079,639.48
1,099,322.72
189,319.58
4,527,957.91
0.00
0.00
0.00
0.00
0.00
0.00
14,663,867.33
9,459,168.41
1,219,020.81
69,621.50
6,082,573.92
11,425,000.00
1,100,000.00
17,358,210.37
1,900,072.96
20,483,464.21
3,312,267.57
23,562,142.89
4,807,125.62
27,197,704.83
6,623,790.89
31,494,251.96
8,824,347.97
1,100,000.00
3,000,072.96
6,312,340.54
11,119,466.15
17,743,257.04
26,567,605.00
FLUJO DE EFECTIVO
CONCEPTOS
AO 0
Saldo inicial
Ingresos
Ventas
Aportaciones
Crdito
TOTAL INGRESOS
Disponible
Egresos
Terreno
Nave Industrial
Maquinaria
Gastos de Instalacin
Mobiliario y Equipo
Inventario inicial
Costos Variables
Costos Fijos
Pago de credito a Capital
Intereses crdito
Impuestos
TOTAL EGRESOS
FLUJO NETO
SALDO FINAL
BALANCE GENERAL
CONCEPTOS
AO 0
AO 1
AO 2
1,100,000.00
3,000,072.96
6,312,340.54
AO 3
AO 4
AO 5
ACTIVO
Circulante
Caja y bancos
11,119,466.15
17,743,257.04
26,567,605.00
Inversiones temporales
Clientes
Inventarios
Total Circulante
0.00
0.00
0.00
1,100,000.00
0.00
837,316.67
0.00
3,837,389.63
0.00
998,191.96
0.00
7,310,532.50
0.00
1,190,046.81
0.00
12,309,512.96
0.00
1,418,758.65
0.00
19,162,015.69
0.00
1,691,297.45
0.00
28,258,902.45
Fijo
Terreno
Depreciacin acumulada
Nave Industrial
Depreciacin acumulada
Maquinaria
Depreciacin acumulada
Gastos de Instalacin
Depreciacin acumulada
Mobiliario y Equipo
Depreciacin acumulada
1,200,000.00
0.00
2,700,000.00
0.00
5,900,000.00
0.00
575,000.00
0.00
1,050,000.00
0.00
1,200,000.00
1,200,000.00
1,200,000.00
1,200,000.00
1,200,000.00
2,700,000.00
-135,000.00
5,900,000.00
-590,000.00
575,000.00
-57,500.00
1,050,000.00
-210,000.00
2,700,000.00
-270,000.00
5,900,000.00
-1,180,000.00
575,000.00
-115,000.00
1,050,000.00
-420,000.00
2,700,000.00
-405,000.00
5,900,000.00
-1,770,000.00
575,000.00
-172,500.00
1,050,000.00
-630,000.00
2,700,000.00
-540,000.00
5,900,000.00
-2,360,000.00
575,000.00
-230,000.00
1,050,000.00
-840,000.00
2,700,000.00
-675,000.00
5,900,000.00
-2,950,000.00
575,000.00
-287,500.00
1,050,000.00
-1,050,000.00
11,425,000.00
10,432,500.00
9,440,000.00
8,447,500.00
7,455,000.00
6,462,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12,525,000.00
14,269,889.63
16,750,532.50
20,757,012.96
26,617,015.69
34,721,402.45
0.00
806,245.79
806,245.79
613,433.33
894,032.64
1,507,465.98
731,322.13
991,378.03
1,722,700.16
871,682.55
1,099,322.72
1,971,005.27
1,039,071.14
1,219,020.81
2,258,091.95
1,238,617.83
0.00
1,238,617.83
4,203,754.21
4,203,754.21
3,309,721.56
3,309,721.56
2,318,343.53
2,318,343.53
1,219,020.81
1,219,020.81
0.00
0.00
0.00
0.00
5,010,000.00
4,817,187.54
4,041,043.69
3,190,026.08
2,258,091.95
1,238,617.83
7,515,000.00
0.00
0.00
0.00
7,515,000.00
0.00
0.00
1,937,702.09
7,515,000.00
0.00
1,937,702.09
3,256,786.71
7,515,000.00
0.00
5,194,488.81
4,857,498.07
7,515,000.00
0.00
10,051,986.88
6,791,936.86
7,515,000.00
0.00
16,843,923.73
9,123,860.88
7,515,000.00
9,452,702.09
12,709,488.81
17,566,986.88
24,358,923.73
33,482,784.62
12,525,000.00
14,269,889.63
16,750,532.50
20,757,012.96
26,617,015.69
34,721,402.45
0.00
0.00
0.00
0.00
0.00
0.00
ACTIVOS TOTALES
PASIVO
Corto plazo
Proveedores
Crdito a C.P.
Total Corto Plazo
Largo plazo
Crdito a L.P.
Total Largo Plazo
PASIVOS TOTALES
CAPITAL
Capital social
Aportaciones pendientes de capitalizar
Utilidades retenidas
Utilidad del ejercicio
CAPITAL TOTAL
SUMA PASIVO + CAPITAL
Diferencias
CONCEPTOS
Crdito 1
Crdito 2
Crdito 3
Aportaciones de los Socios
Otras Aportaciones
TOTAL
IMPORTE
5,010,000.00
CTO / AO A.I.
10.38%
7,515,000.00
CTO / AO D.I.
10.38%
PESO
40.00%
CCPP-TREMA
4.15%
21.18%
60.00%
12.71%
100.00%
16.86%
12,525,000.00
AO 0
0.00
0.00
0.00
AO 1
1,937,702.09
992,500.00
0.00
AO 2
3,256,786.71
992,500.00
0.00
AO 3
4,857,498.07
992,500.00
0.00
AO 4
6,791,936.86
992,500.00
0.00
AO 5
9,123,860.88
992,500.00
0.00
-12,525,000.00
16.86%
2,930,202.09
4,249,286.71
5,849,998.07
7,784,436.86
10,116,360.88
-12,525,000.00
2,507,446.60
3,111,603.64
3,665,709.77
4,174,107.91
4,641,890.63
AO 1
AO 2
AO 3
AO 4
AO 5
3,620,151.71
3.46 Aos
PAY-BACK (P.R.I.) =
b) Clculo del V.P.N. (por flujos)
Suma de Flujos Descontados
Inversin
18,100,758.55
-12,525,000.00
5,575,758.55
c) Clculo de la T.I.R.
31.19%
T.I.R. =
RELACIN BENEFICIO-COSTO
Tasa de Descuento (TREMA - CCPP)
CONCEPTOS
Ingresos
16.86%
AO 0
0.00
20,095,600.00
23,956,607.08
28,561,123.35
34,050,207.55
40,591,138.73
0.00
20,095,600.00
23,956,607.08
28,561,123.35
34,050,207.55
40,591,138.73
Inversion
Costos Variables
Costos Fijos
Gastos financieros
Impuestos y PTU
12,525,000.00
0.00
0.00
0.00
0.00
7,361,200.00
8,030,000.00
482,396.51
1,291,801.39
8,775,865.56
8,365,654.00
394,609.66
2,171,191.14
10,460,190.62
8,715,338.34
297,264.28
3,238,332.05
12,468,853.73
9,079,639.48
189,319.58
4,527,957.91
14,863,414.02
9,459,168.41
69,621.50
6,082,573.92
TOTAL EGRESOS
12,525,000.00
17,165,397.91
19,707,320.37
22,711,125.28
26,265,770.70
30,474,777.85
0.00
17,196,303.27
17,542,583.24
17,896,892.89
18,258,127.50
18,625,237.75
Ventas
valor de rescate
TOTAL INGRESOS
Egresos
RELACION BENEFICIO-COSTO
12,525,000.00
89,519,144.66
83,943,386.11
14,688,856.67
14,430,979.60
14,231,183.12
14,084,019.59
13,983,347.12
1.0664
AO 0
360
AO 1
360
AO 2
360
AO 3
360
AO 4
360
AO 5
360
1.36 veces
1.36 veces
1.36 veces
$293,754.21
2.55 veces
2.55 veces
1.99 veces
$2,329,923.65
4.24 veces
4.24 veces
3.66 veces
$5,587,832.34
6.25 veces
6.25 veces
5.64 veces
$10,338,507.68
8.49 veces
8.49 veces
7.86 veces
$16,903,923.73
22.81 veces
22.81 veces
21.45 veces
$27,020,284.62
0.40 veces
0.67 veces
0.34 veces
0.51 veces
7.69 veces
0.24 veces
0.32 veces
14.76 veces
0.15 veces
0.18 veces
28.23 veces
0.08 veces
0.09 veces
60.79 veces
0.04 veces
0.04 veces
219.42 veces
0.00 das
15.00 das
30.00 das
0.00 das
15.00 das
30.00 das
0.00 das
15.00 das
30.00 das
0.00 das
15.00 das
30.00 das
0.00 das
15.00 das
30.00 das
9.64%
13.58%
20.50%
13.59%
19.44%
25.62%
17.01%
23.40%
27.65%
19.95%
25.52%
27.88%
22.48%
26.28%
27.25%
LIQUIDEZ
Liquidez
Prueba del cido
Solvencia
Capital de Trabajo
ESTRUCTURA
Deuda
Apalancamiento
Capacida de Pago de Intereses (CPI)
EFICIENCIA O ACTIVIDAD
Dias de inventarios
Dias de clientes
Dias de proveedores
RENTABILIDAD
Rentabilidad de ventas
Rentabilidad de activo
Rentabilidad de capital
GAO, GAF, GAT
AO 0
AO 1
AO 2
AO 3
VIDA TIL
0 Aos
20 Aos
10 Aos
10 Aos
5 Aos
DEPREC. ANUAL
TOTAL
AO 4
AO 5
AO 4
AO 5
Saldo inicial
Pago a capital
Intereses
Pago total
Saldo final
POLTICA DE DEPRECIAICIONES Y AMORTIZACIONES DE A.F.
CONCEPTO
Terreno
Nave Industrial
Maquinaria
Gastos de Instalacin
Mobiliario y Equipo
IMPORTE
1,200,000.00
2,700,000.00
5,900,000.00
575,000.00
1,050,000.00
135,000.00
590,000.00
57,500.00
210,000.00
992,500.00
TOTAL
11,425,000.00
TABLA DE DEPRECIACIONES
Terreno
Nave Industrial
Maquinaria
Gastos de Instalacin
Mobiliario y Equipo
AO 0
TOTAL DEPRECIACIONES
b)
TABLA DE AMORTIZACIONES
Gastos por anticipado
TOTAL AMORTIZACIONES
AO 1
AO 2
AO 3
0.00
0.00
0.00
0.00
0.00
135,000.00
590,000.00
57,500.00
210,000.00
135,000.00
590,000.00
57,500.00
210,000.00
135,000.00
590,000.00
57,500.00
210,000.00
135,000.00
590,000.00
57,500.00
210,000.00
135,000.00
590,000.00
57,500.00
210,000.00
0.00
992,500.00
992,500.00
992,500.00
992,500.00
992,500.00
AO 0
AO 1
AO 2
AO 3
PrVenta / u
CtoVariable / u
ContrMarg
AO 4
AO 5
8,030,000.00
CONCEPTO
% Penetr.en Merc
100.00%
71.77
26.29
45.48
45.48
u / Prod en P.Eq
Punto de Eq. =
176,561.13 u
CT
0u
25000000
88,281 u
176,561 u
264,842 u
INGRESOS Y COSTOS
20000000
353,122 u
Q
0
88281
176561
264842
353122
PUNTO DE EQUILIBRIO
IT
0
$6,335,927
$12,671,783
$19,007,710
$25,343,566
CT
$8,030,000
$10,350,907
$12,671,783
$14,992,696
$17,313,577
15000000
10000000
5000000
88281
30.00%
10.00%
CONCEPTO
Unidad (Docena de productos)
14.43%
4.18%
4.18%
176561
UNIDADES
264842
353122
U Totales (Q)
CONCEPTO
ESTADO DE RESULTADOS
CONCEPTOS
Cantidad de Productos (Q)
Precio de Venta Promedio Ponderado
Costo Variable / u Promedio Ponderado
AO 0
AO 1
280,000.00 u
71.77
26.29
AO 2
AO 3
AO 4
AO 5
Ventas
Costos Variables
UTILIDAD BRUTA (Contrib Marginal)
Costos Fijos
UTILIDAD DE OPERACIN
Depreciaciones
Amortizaciones
UTILIDAD ANTES DE INTS. E IMPUESTOS
Gastos financieros
UTILIDAD ANTES DE IMPUESTOS
20,095,600.00
7,361,200.00
12,734,400.00
8,030,000.00
4,704,400.00
992,500.00
3,711,900.00
Impuestos y PTU
UTILIDAD NETA
FLUJO DE EFECTIVO
CONCEPTOS
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
Saldo inicial
Ingresos
Ventas
Aportaciones
Crdito
TOTAL INGRESOS
Disponible
Egresos
Terreno
Nave Industrial
Maquinaria
Gastos de Instalacin
Mobiliario y Equipo
Inventario inicial
Costos Variables
Costos Fijos
Pago de credito a Capital
Intereses crdito
Impuestos
TOTAL EGRESOS
FLUJO NETO
SALDO FINAL
BALANCE GENERAL
CONCEPTOS
ACTIVO
Circulante
Caja y bancos
Inversiones temporales
Clientes
Inventarios
Total Circulante
Fijo
Terreno
Depreciacin acumulada
Nave Industrial
Depreciacin acumulada
Maquinaria
Depreciacin acumulada
Gastos de Instalacin
Depreciacin acumulada
Mobiliario y Equipo
Depreciacin acumulada
ACTIVOS TOTALES
PASIVO
Corto plazo
Proveedores
Crdito a C.P.
Total Corto Plazo
Largo plazo
Crdito a L.P.
Total Largo Plazo
PASIVOS TOTALES
CAPITAL
Capital social
Aportaciones pendientes de capitalizar
Utilidades retenidas
Utilidad del ejercicio
CAPITAL TOTAL
SUMA PASIVO + CAPITAL
Diferencias
CONCEPTOS
Crdito 1
Crdito 2
Crdito 3
Aportaciones de los Socios
Otras Aportaciones
TOTAL
IMPORTE
CTO / AO A.I.
CTO / AO D.I.
PESO
CCPP-TREMA
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
PAY-BACK (P.R.I.) =
b) Clculo del V.P.N. (por flujos)
Suma de Flujos Descontados
Inversin
T.I.R. =
RELACIN BENEFICIO-COSTO
Tasa de Descuento (TREMA - CCPP)
CONCEPTOS
Ingresos
Ventas
valor de rescate
TOTAL INGRESOS
Egresos
Inversion
Costos Variables
Costos Fijos
Gastos financieros
Impuestos y PTU
TOTAL EGRESOS
Ingresos a valor presente
RELACION BENEFICIO-COSTO
ANLISIS DE RAZONES FINANCIERAS
CONCEPTOS
Das del Periodo
LIQUIDEZ
Liquidez
Prueba del cido
Solvencia
Capital de Trabajo
ESTRUCTURA
Deuda
Apalancamiento
Capacida de Pago de Intereses (CPI)
EFICIENCIA O ACTIVIDAD
Dias de inventarios
Dias de clientes
Dias de proveedores
RENTABILIDAD
Rentabilidad de ventas
Rentabilidad de activo
Rentabilidad de capital
GAO, GAF, GAT
AO 0
360
AO 1
360
AO 2
360
AO 3
360
AO 4
360
AO 5
360
DATOS
T R E M A (CCPP)
HORIZONTE DE PLANEACION
Indicador
Conclusin
V.P.N.
VIABLE
T.I.R.
NO VIABLE
P.B.D.
VIABLE
B. / C.
NO VIABLE
PRUEBA
16.86%
5 Aos
CRITERIO DE DECISIN
Viable
No Viable
15.00%
1
280,000.00
2
320,389.91
3
366,606.06
4
419,488.86
5
480,000.00