Académique Documents
Professionnel Documents
Culture Documents
II CICLO
CURSO:
FORMULACIN DE PROYECTOS
TEMA:
Examen Final Caso N 16
PROFESOR:
Mg. Roberto Esparza S.
ESTUDIANTE:
Edwin Alama Quispe
La empresa X,Y.(nica planta productora del pas) ha estado operando desde varios aos una planta
procesadora de esprrago. Aunque hay buenas condiciones de mercado y precios significativos, no ha
sido posible la expansin de la actividad, debido principalmente a determinados problemas financieros
los cuales ya se han superado, estando la empresa en condiciones de tener una ampliacin.
Asimismo, la empresa, como resultado de su gestin, ha conseguido que las entidades financieras
tengan nuevamente confianza en la empresa.
Estas circunstancias han llevado a los directores a preparar un proyecto consistente en la instalacin
de una nueva fbrica para su procesamiento y produccin de estos bienes.
El proyecto estara localizado en el Centro Experimental Agroindustrial "EL PARAIZO" Zona
relativamente cercana a los mejores centros consumidores.
MERCADO:
Los estudios de mercado efectuados para este proyecto indican que en los ltimos aos la demanda no
est siendo cubierta por la produccin nacional.
Las proyecciones para el insumo (demanda) se basan en 3 hiptesis: pesimista, probable y optimista;
los cuales no dejan dudas, en ninguno de los casos, de la existencia de un mercado amplio real y
potencial.
PRODUCCION:
La capacidad mxima de la planta ser de 850 T.M.
TOTAL INVERSION
Las construcciones e instalaciones de la planta se efectuarn en el lapso de un ao : 2015. Asi mismo, el
periodo de operacin del proyecto ser de 10 aos.
DEPRECIACIONES:
Construcciones y edificaciones: valor residual 10% del valor real vida til 30 aos. Maquinaria y equipo:
valor residual 10% de valor real vida til 10 aos.
AMORTIZACION DE CARGOS DIFERIDOS: 6 aos.
FINANCIAMIENTO:
COFIDE le ha ofrecido a la empresa, un prstamo de por el 60% del monto de la inversin con las
siguientes condiciones:
Plazo : 10 aos.
Pagos anuales
Tasa inters.
intereses + comisiones : 18%
Periodos de gracia: 2 aos
BANCO
Monto : 10% de la inversin.
Plazo : 6 aos
Pagos anuales
Tasa de inters
intereses + comisiones : 22%
APORTE PROPIO :
Monto : 30% de la inversin.
DATOS:
1) PROYECCIN DE LA DEMANDA
2) PRODUCCIN
3) COMPOSICIN DE LA INVERSIN
Obras Civiles
Terrenos 12,408.00
Construcciones y Edificios 88,800.00
Maquinarias y Equipos
Maquinaria y equipo 90,500.00
Fletes, seguros, transporte, etc. 15,000.00
Transporte interno 2,000.00
Estudios, Patentes 7,600.00
Intereses
Imprevistos 5%
Valor
Valor Aos Valor
Residual
Construcciones y Edificaciones 88,800.00 10% 30 2,664.00
Maquinaria y Equipo 90,500.00 10% 10 8,145.00
TOTAL 10,809.00
Amortizacin de Intangibles
Sin Con
Financiamiento Financiamiento
Periodo 6 aos 3,299.17 3,723.97
AO 1
1er. ao 141,601.80
Valor
1 ao 25,488.32
TOTAL 25,488.32
10 AOS 2,548.83
COFIDE
Ofrece un prstamo por el 60% del monto de la inversin
Inversin 236,623.40
Prstamo 141,974.04
Plazo: 10 aos
Pagos anuales
Tasa de Interes 18%
(intereses + comisiones)
Periodo de gracia 2 aos
BANCO
Ofrece un prstamo por 10% del monto de la inversin
Inversin 236,623.40
Prstamo 23,662.34
Plazo: 6 aos
Pagos anuales
Tasa de Interes 22%
(intereses + comisiones)
Periodo de gracia 6 aos
Aporte Propio
En miles de UM / TM
En miles de UM
10) IMPUESTOS
CUADRO DE INVERSION
ESTRUCTURA DE INVERSIONES
SIN / FINAN. CON / FINAN.
TANGIBLES
TERRENO 12,408.00 12,408.00
CONSTRUCCIONES Y EDIFICIOS 88,800.00 88,800.00
MAQUINARIA Y EQUIPO 90,500.00 90,500.00
FLETES, SEGUROS, TRANSP, ETC 15,000.00 15,000.00
INTANGIBLES
TRANSPORTE INTERNO 2,000.00 2,000.00
ESTUDIOS PATENTES 7,600.00 7,600.00
COSTO DE PRODUCCION TOTAL 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
PRODUCCION TOTAL 614.00 622.00 633.00 647.00 664.00 686.00 712.00 742.00 779.00 822.00
PRODUCCIN ESP. EN HOJALATA 61.40 62.20 63.30 64.70 66.40 68.60 71.20 74.20 77.90 82.20
PRODUCCIN ESP. EN FRASCOS 552.60 559.80 569.70 582.30 597.60 617.40 640.80 667.80 701.10 739.80
PRECIO ESPRRAGOS EN HOJALATA 360.00 360.00 360.00 360.00 360.00 360.00 360.00 360.00 360.00 360.00
PRECIO ESPRRAGOS EN FRASCOS 350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00
INGRESO VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
COSTO UNITARIO PRODUCCION 40.31 39.97 39.53 38.98 38.35 37.57 36.72 35.81 34.79 33.71
COSTOS DE PRODUCCIN
CAPITAL DE TRABAJO 9,500.00 9,500.00 9,500.00 9,500.00 9,500.00 9,500.00 9,500.00 9,500.00 9,500.00 9,500.00
PUNTO DE EQUILIBRIO 16,685.71 16,685.71 16,685.71 16,685.71 16,685.71 16,685.71 16,685.71 16,685.71 16,685.71 16,685.71
MTODO FRANCS
AMORTIZACIONES
COFIDE
AOS 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 1 2 3 4 5 6 7 8 9 10
INGRESO / VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
(COSTO DE PRODUCCION) 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
UTILIDAD BRUTA 190,764.53 193,458.65 197,163.06 201,877.76 207,602.76 215,011.59 223,767.47 233,870.41 246,330.71 260,811.59
(GASTOS ADM. Y VENTAS) 6,436.00 6,436.00 6,436.00 7,896.00 7,896.00 7,896.00 9,080.00 9,080.00 11,295.00 11,295.00
UTILIDAD ANTES DEL IMP. 184,328.53 187,022.65 190,727.06 193,981.76 199,706.76 207,115.59 214,687.47 224,790.41 235,035.71 249,516.59
(IMPUESTOS) 55,298.56 56,106.79 57,218.12 58,194.53 59,912.03 62,134.68 64,406.24 67,437.12 70,510.71 74,854.98
UTILIDAD DE OPERACIN 129,029.97 130,915.85 133,508.94 135,787.24 139,794.74 144,980.91 150,281.23 157,353.29 164,524.99 174,661.61
ESTADO DE GANACIAS Y PRDIDAS
ESTADO DE GANANCIAS Y PERDIDAS CON FINANCIAMIENTO
AOS 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 1 2 3 4 5 6 7 8 9 10
INGRESO / VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
(COSTO DE PRODUCCION) 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
UTILIDAD BRUTA 190,764.53 193,458.65 197,163.06 201,877.76 207,602.76 215,011.59 223,767.47 233,870.41 246,330.71 260,811.59
(GASTOS ADM. Y VENTAS) 8,984.83 8,984.83 8,984.83 10,444.83 10,444.83 10,444.83 11,628.83 11,628.83 13,843.83 13,843.83
(GASTOS FINANCIEROS COFIDE) 35,489.94 33,630.45 31,436.26 28,847.10 25,791.90 22,186.77 17,932.70 12,912.91 6,989.56
(GASTOS FINANCIEROS BANCO) 5,192.07 3,841.24 3,191.28 2,424.33 1,519.32 451.41
UTILIDAD ANTES DEL IMP. 176,587.63 145,142.63 151,356.49 157,572.35 166,791.51 178,323.44 189,951.87 204,308.87 219,573.96 239,978.20
(IMPUESTOS) 52,976.29 43,542.79 45,406.95 47,271.70 50,037.45 53,497.03 56,985.56 61,292.66 65,872.19 71,993.46
UTILIDAD DE OPERACIN 123,611.34 101,599.84 105,949.54 110,300.64 116,754.06 124,826.41 132,966.31 143,016.21 153,701.77 167,984.74
SIN FINANC CON FINANC
VALOR DE RECUPERO
CONSTRUCCION Y EDIFICIOS 53,280.00
MAQUINARIA Y EQUIPO 0.00
CAPITAL DE TRABAJO 100% 9,500.00
TOTAL INGRESO 0.00 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 381,640.00
EGRESOS
TOTAL INVERSION 236,003.00
COSTO DE PRODUCCION 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
(DEPRECIACION) 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00
GASTOS ADM. Y VENTAS 6,436.00 6,436.00 6,436.00 7,896.00 7,896.00 7,896.00 9,080.00 9,080.00 11,295.00 11,295.00
(AMORT. INTANGIBLES) 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17
IMPUESTOS 55,298.56 56,106.79 57,218.12 58,194.53 59,912.03 62,134.68 64,406.24 67,437.12 70,510.71 74,854.98
TOTAL EGRESOS 236,003.00 72,375.86 73,297.98 74,565.89 77,201.60 79,161.10 81,696.92 88,821.77 92,279.71 98,095.01 103,051.39
I-E = FCE -236,003.00 143,138.14 145,024.02 147,617.11 149,895.40 153,902.90 159,089.08 161,090.23 168,162.29 175,333.99 278,588.61
FLUJO DE CAJA FINANCIERO
AOS 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 0 1 2 3 4 5 6 7 8 9 10
INGRESOS
INGRESO VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
VALOR LIBROS (TERRENO) 12,408.00
VALOR RESIDUAL
CONSTRUCCION Y EDIFICIOS 8,880.00
MAQUINARIA Y EQUIPO 9,050.00
VALOR DE RECUPERACION
CONSTRUCCION Y EDIFICIOS 53,280.00
MAQUINARIA Y EQUIPO 0.00
CAPITAL DE TRABAJO 100% 9,500.00
TOTAL INGRESO 0.00 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 381,640.00
EGRESOS
APORTE PROPIO 70,800.90
COSTO DE PRODUCCION 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
(DEPRECIACION) 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00
GASTOS ADM. Y VENTAS 8,984.83 8,984.83 8,984.83 10,444.83 10,444.83 10,444.83 11,628.83 11,628.83 13,843.83 13,843.83
(AMORT. INTANGIBLES) 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17
GASTOS FINANCIEROS
COFIDE 30,076.22 35,489.94 33,630.45 31,436.26 28,847.10 25,791.90 22,186.77 17,932.70 12,912.91 6,989.56
BANCO 5,192.07 3,841.24 3,191.28 2,424.33 1,519.32 451.41
IMPUESTOS 52,976.29 43,542.79 45,406.95 47,271.70 50,037.45 53,497.03 56,985.56 61,292.66 65,872.19 71,993.46
AMORT. DEUDA
AMORT. COFIDE 0.00 10,330.50 12,189.99 14,384.18 16,973.34 20,028.54 23,633.67 27,887.73 32,907.53 38,830.88
AMORT. BANCO 2,260.07 3,610.89 4,260.85 5,027.81 5,932.81 7,000.72
TOTAL EGRESOS 70,800.90 110,130.78 116,555.38 118,576.13 122,100.18 125,107.93 128,880.68 129,770.36 134,504.52 141,825.75 148,559.14
I-E = FCF -70,800.90 105,383.22 101,766.62 103,606.87 104,996.82 107,956.07 111,905.32 120,141.64 125,937.48 131,603.25 233,080.86
DIAGRAMA DE FLUJOS DE CAJA
FLUJOS DE CAJA
300,000.00
200,000.00
100,000.00
MONTO 0.00
2,015 2,016 2,017 2,018 2,019 2,020 2,021 2,022 2,023 2,024 2,025
-100,000.00
-200,000.00
-300,000.00
AOS
FLUJO DE CAJA ECONMICO FLUJO DE CAJA FINANCIERO
MTODO ALEMN
AMORTIZACIONES
COFIDE
AOS 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 1 2 3 4 5 6 7 8 9 10
INGRESO / VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
(COSTO DE PRODUCCION) 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
UTILIDAD BRUTA 190,764.53 193,458.65 197,163.06 201,877.76 207,602.76 215,011.59 223,767.47 233,870.41 246,330.71 260,811.59
(GASTOS ADM. Y VENTAS) 6,436.00 6,436.00 6,436.00 7,896.00 7,896.00 7,896.00 9,080.00 9,080.00 11,295.00 11,295.00
UTILIDAD ANTES DEL IMP. 184,328.53 187,022.65 190,727.06 193,981.76 199,706.76 207,115.59 214,687.47 224,790.41 235,035.71 249,516.59
(IMPUESTOS) 55,298.56 56,106.79 57,218.12 58,194.53 59,912.03 62,134.68 64,406.24 67,437.12 70,510.71 74,854.98
UTILIDAD DE OPERACIN 129,029.97 130,915.85 133,508.94 135,787.24 139,794.74 144,980.91 150,281.23 157,353.29 164,524.99 174,661.61
ESTADO DE GANANCIAS Y PRDIDAS
ESTADO DE GANANCIAS Y PERDIDAS CON FINANCIAMIENTO
AOS 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 1 2 3 4 5 6 7 8 9 10
INGRESO / VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
(COSTO DE PRODUCCION) 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
UTILIDAD BRUTA 190,764.53 193,458.65 197,163.06 201,877.76 207,602.76 215,011.59 223,767.47 233,870.41 246,330.71 260,811.59
(GASTOS ADM. Y VENTAS) 8,984.83 8,984.83 8,984.83 10,444.83 10,444.83 10,444.83 11,628.83 11,628.83 13,843.83 13,843.83
(GASTOS FINANCIEROS COFIDE) 35,489.94 31,546.62 27,603.29 23,659.96 19,716.63 15,773.31 11,829.98 7,886.65 3,943.33
(GASTOS FINANCIEROS BANCO) 5,192.07 4,326.72 3,461.38 2,596.03 1,730.69 865.34
UTILIDAD ANTES DEL IMP. 176,587.63 144,657.15 153,170.23 161,233.61 171,767.28 183,984.78 196,365.33 210,411.60 224,600.22 243,024.43
(IMPUESTOS) 52,976.29 43,397.15 45,951.07 48,370.08 51,530.18 55,195.43 58,909.60 63,123.48 67,380.07 72,907.33
UTILIDAD DE OPERACIN 123,611.34 101,260.01 107,219.16 112,863.53 120,237.10 128,789.34 137,455.73 147,288.12 157,220.15 170,117.10
SIN FINANC CON FINANC
EGRESOS
TOTAL INVERSION 236,003.00
COSTO DE PRODUCCION 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
(DEPRECIACION) 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00
GASTOS ADM. Y VENTAS 6,436.00 6,436.00 6,436.00 7,896.00 7,896.00 7,896.00 9,080.00 9,080.00 11,295.00 11,295.00
(AMORT. INTANGIBLES) 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17
IMPUESTOS 55,298.56 56,106.79 57,218.12 58,194.53 59,912.03 62,134.68 64,406.24 67,437.12 70,510.71 74,854.98
TOTAL EGRESOS 236,003.00 72,375.86 73,297.98 74,565.89 77,201.60 79,161.10 81,696.92 88,821.77 92,279.71 98,095.01 103,051.39
I-E = FCE -236,003.00 143,138.14 145,024.02 147,617.11 149,895.40 153,902.90 159,089.08 161,090.23 168,162.29 175,333.99 278,588.61
FLUJO DE CAJA FINANCIERO
AOS 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 0 1 2 3 4 5 6 7 8 9 10
INGRESOS
INGRESO VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
VALOR LIBROS (TERRENO) 12,408.00
VALOR RESIDUAL
CONSTRUCCION Y EDIFICIOS 8,880.00
MAQUINARIA Y EQUIPO 9,050.00
VALOR DE RECUPERACION
CONSTRUCCION Y EDIFICIOS 53,280.00
MAQUINARIA Y EQUIPO 0.00
CAPITAL DE TRABAJO 100% 9,500.00
TOTAL INGRESO 0.00 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 381,640.00
EGRESOS
APORTE PROPIO 70,800.90
COSTO DE PRODUCCION 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
(DEPRECIACION) 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00
GASTOS ADM. Y VENTAS 8,984.83 8,984.83 8,984.83 10,444.83 10,444.83 10,444.83 11,628.83 11,628.83 13,843.83 13,843.83
(AMORT. INTANGIBLES) 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17
GASTOS FINANCIEROS
COFIDE 30,076.22 35,489.94 31,546.62 27,603.29 23,659.96 19,716.63 15,773.31 11,829.98 7,886.65 3,943.33
BANCO 5,192.07 4,326.72 3,461.38 2,596.03 1,730.69 865.34
IMPUESTOS 52,976.29 43,397.15 45,951.07 48,370.08 51,530.18 55,195.43 58,909.60 63,123.48 67,380.07 72,907.33
AMORT. DEUDA
AMORT. COFIDE 0.00 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37
AMORT. BANCO 3,933.38 3,933.38 3,933.38 3,933.38 3,933.38 3,933.38
TOTAL EGRESOS 70,800.90 111,804.10 128,794.58 126,696.42 125,966.06 124,559.49 123,729.24 123,554.64 124,252.25 127,307.22 129,503.27
I-E = FCF -70,800.90 103,709.90 89,527.42 95,486.58 101,130.94 108,504.51 117,056.76 126,357.36 136,189.75 146,121.78 252,136.73
GRFICA DE FLUJOS DE CAJA
FLUJOS DE CAJA
300,000.00
200,000.00
100,000.00
MONTO 0.00
2,015 2,016 2,017 2,018 2,019 2,020 2,021 2,022 2,023 2,024 2,025
-100,000.00
-200,000.00
-300,000.00
AOS
FLUJO DE CAJA ECONMICO FLUJO DE CAJA FINANCIERO
MTODO AMERICANO
AMORTIZACIONES
COFIDE
AOS 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 1 2 3 4 5 6 7 8 9 10
INGRESO / VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
(COSTO DE PRODUCCION) 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
UTILIDAD BRUTA 190,764.53 193,458.65 197,163.06 201,877.76 207,602.76 215,011.59 223,767.47 233,870.41 246,330.71 260,811.59
(GASTOS ADM. Y VENTAS) 6,436.00 6,436.00 6,436.00 7,896.00 7,896.00 7,896.00 9,080.00 9,080.00 11,295.00 11,295.00
UTILIDAD ANTES DEL IMP. 184,328.53 187,022.65 190,727.06 193,981.76 199,706.76 207,115.59 214,687.47 224,790.41 235,035.71 249,516.59
(IMPUESTOS) 55,298.56 56,106.79 57,218.12 58,194.53 59,912.03 62,134.68 64,406.24 67,437.12 70,510.71 74,854.98
UTILIDAD DE OPERACIN 129,029.97 130,915.85 133,508.94 135,787.24 139,794.74 144,980.91 150,281.23 157,353.29 164,524.99 174,661.61
ESTADO DE GANANCIAS Y PRDIDAS
ESTADO DE GANANCIAS Y PERDIDAS CON FINANCIAMIENTO
AOS 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 1 2 3 4 5 6 7 8 9 10
INGRESO / VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
(COSTO DE PRODUCCION) 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
UTILIDAD BRUTA 190,764.53 193,458.65 197,163.06 201,877.76 207,602.76 215,011.59 223,767.47 233,870.41 246,330.71 260,811.59
(GASTOS ADM. Y VENTAS) 8,984.83 8,984.83 8,984.83 10,444.83 10,444.83 10,444.83 11,628.83 11,628.83 13,843.83 13,843.83
(GASTOS FINANCIEROS COFIDE) 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94
(GASTOS FINANCIEROS BANCO) 5,192.07 5,192.07 5,192.07 5,192.07 5,192.07 5,192.07
UTILIDAD ANTES DEL IMP. 176,587.63 143,791.81 147,496.22 150,750.92 156,475.92 163,884.75 176,648.70 186,751.64 196,996.93 211,477.81
(IMPUESTOS) 52,976.29 43,137.54 44,248.87 45,225.28 46,942.78 49,165.42 52,994.61 56,025.49 59,099.08 63,443.34
UTILIDAD DE OPERACIN 123,611.34 100,654.26 103,247.35 105,525.65 109,533.15 114,719.32 123,654.09 130,726.15 137,897.85 148,034.47
SIN FINANC CON FINANC
9,050.00
VALOR DE RECUPERO
CONSTRUCCION Y EDIFICIOS 53,280.00
MAQUINARIA Y EQUIPO 0.00
CAPITAL DE TRABAJO 100% 9,500.00
TOTAL INGRESO 0.00 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 381,640.00
EGRESOS
TOTAL INVERSION 236,003.00
COSTO DE PRODUCCION 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
(DEPRECIACION) 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00
GASTOS ADM. Y VENTAS 6,436.00 6,436.00 6,436.00 7,896.00 7,896.00 7,896.00 9,080.00 9,080.00 11,295.00 11,295.00
(AMORT. INTANGIBLES) 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17
IMPUESTOS 55,298.56 56,106.79 57,218.12 58,194.53 59,912.03 62,134.68 64,406.24 67,437.12 70,510.71 74,854.98
TOTAL EGRESOS 236,003.00 72,375.86 73,297.98 74,565.89 77,201.60 79,161.10 81,696.92 88,821.77 92,279.71 98,095.01 103,051.39
I-E = FCE -236,003.00 143,138.14 145,024.02 147,617.11 149,895.40 153,902.90 159,089.08 161,090.23 168,162.29 175,333.99 278,588.61
FLUJO DE CAJA FINANCIERO
AOS 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 0 1 2 3 4 5 6 7 8 9 10
INGRESOS
INGRESO VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
VALOR LIBROS (TERRENO) 12,408.00
VALOR RESIDUAL
CONSTRUCCION Y EDIFICIOS 8,880.00
MAQUINARIA Y EQUIPO 9,050.00
VALOR DE RECUPERACION
CONSTRUCCION Y EDIFICIOS 53,280.00
MAQUINARIA Y EQUIPO 0.00
CAPITAL DE TRABAJO 100% 9,500.00
TOTAL INGRESO 0.00 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 381,640.00
EGRESOS
APORTE PROPIO 70,800.90
COSTO DE PRODUCCION 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
(DEPRECIACION) 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00
GASTOS ADM. Y VENTAS 8,984.83 8,984.83 8,984.83 10,444.83 10,444.83 10,444.83 11,628.83 11,628.83 13,843.83 13,843.83
(AMORT. INTANGIBLES) 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17
GASTOS FINANCIEROS
COFIDE 30,076.22 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94
BANCO 5,192.07 5,192.07 5,192.07 5,192.07 5,192.07 5,192.07
IMPUESTOS 52,976.29 43,137.54 44,248.87 45,225.28 46,942.78 49,165.42 52,994.61 56,025.49 59,099.08 63,443.34
AMORT. DEUDA
AMORT. COFIDE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 197,166.35
AMORT. BANCO 0.00 0.00 0.00 0.00 0.00 23,600.30
TOTAL EGRESOS 70,800.90 107,870.71 103,559.57 104,827.48 107,463.19 109,422.69 135,558.81 115,448.91 118,906.85 124,722.15 326,844.88
DIAGRAMA DE FLUJOS DE CAJA
FLUJOS DE CAJA
300,000.00
200,000.00
100,000.00
MONTO 0.00
2,015 2,016 2,017 2,018 2,019 2,020 2,021 2,022 2,023 2,024 2,025
-100,000.00
-200,000.00
-300,000.00
AOS
FLUJO DE CAJA ECONMICO FLUJO DE CAJA FINANCIERO
MTODO FLAT
AMORTIZACIONES
COFIDE
AOS 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 1 2 3 4 5 6 7 8 9 10
INGRESO / VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
(COSTO DE PRODUCCION) 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
UTILIDAD BRUTA 190,764.53 193,458.65 197,163.06 201,877.76 207,602.76 215,011.59 223,767.47 233,870.41 246,330.71 260,811.59
(GASTOS ADM. Y VENTAS) 6,436.00 6,436.00 6,436.00 7,896.00 7,896.00 7,896.00 9,080.00 9,080.00 11,295.00 11,295.00
UTILIDAD ANTES DEL IMP. 184,328.53 187,022.65 190,727.06 193,981.76 199,706.76 207,115.59 214,687.47 224,790.41 235,035.71 249,516.59
(IMPUESTOS) 55,298.56 56,106.79 57,218.12 58,194.53 59,912.03 62,134.68 64,406.24 67,437.12 70,510.71 74,854.98
UTILIDAD DE OPERACIN 129,029.97 130,915.85 133,508.94 135,787.24 139,794.74 144,980.91 150,281.23 157,353.29 164,524.99 174,661.61
ESTADO DE GANACIAS Y PRDIDAS
ESTADO DE GANANCIAS Y PERDIDAS CON FINANCIAMIENTO
AOS 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 1 2 3 4 5 6 7 8 9 10
INGRESO / VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
(COSTO DE PRODUCCION) 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
UTILIDAD BRUTA 190,764.53 193,458.65 197,163.06 201,877.76 207,602.76 215,011.59 223,767.47 233,870.41 246,330.71 260,811.59
(GASTOS ADM. Y VENTAS) 8,984.83 8,984.83 8,984.83 10,444.83 10,444.83 10,444.83 11,628.83 11,628.83 13,843.83 13,843.83
(GASTOS FINANCIEROS COFIDE) 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94
(GASTOS FINANCIEROS BANCO) 5,192.07 5,192.07 5,192.07 5,192.07 5,192.07 5,192.07
UTILIDAD ANTES DEL IMP. 176,587.63 143,791.81 147,496.22 150,750.92 156,475.92 163,884.75 176,648.70 186,751.64 196,996.93 211,477.81
(IMPUESTOS) 52,976.29 43,137.54 44,248.87 45,225.28 46,942.78 49,165.42 52,994.61 56,025.49 59,099.08 63,443.34
UTILIDAD DE OPERACIN 123,611.34 100,654.26 103,247.35 105,525.65 109,533.15 114,719.32 123,654.09 130,726.15 137,897.85 148,034.47
FLUJO DE CAJA ECONMICO
AOS 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 0 1 2 3 4 5 6 7 8 9 10
INGRESOS
INGRESO VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
VALOR LIBROS (TERRENO) 12,408.00
VALOR RESIDUAL
CONSTRUCCION Y EDIFICIOS 8,880.00
FLUJO DE CAJAS
EGRESOS
TOTAL INVERSION 236,003.00
COSTO DE PRODUCCION 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
(DEPRECIACION) 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00
GASTOS ADM. Y VENTAS 6,436.00 6,436.00 6,436.00 7,896.00 7,896.00 7,896.00 9,080.00 9,080.00 11,295.00 11,295.00
(AMORT. INTANGIBLES) 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17
IMPUESTOS 55,298.56 56,106.79 57,218.12 58,194.53 59,912.03 62,134.68 64,406.24 67,437.12 70,510.71 74,854.98
TOTAL EGRESOS 236,003.00 72,375.86 73,297.98 74,565.89 77,201.60 79,161.10 81,696.92 88,821.77 92,279.71 98,095.01 103,051.39
I-E = FCE -236,003.00 143,138.14 145,024.02 147,617.11 149,895.40 153,902.90 159,089.08 161,090.23 168,162.29 175,333.99 278,588.61
FLUJO DE CAJA FINANCIERO
AOS 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
RUBRO 0 1 2 3 4 5 6 7 8 9 10
INGRESOS
INGRESO VENTAS 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 288,522.00
VALOR LIBROS (TERRENO) 12,408.00
VALOR RESIDUAL
CONSTRUCCION Y EDIFICIOS 8,880.00
MAQUINARIA Y EQUIPO 9,050.00
VALOR DE RECUPERACION
CONSTRUCCION Y EDIFICIOS 53,280.00
MAQUINARIA Y EQUIPO 0.00
CAPITAL DE TRABAJO 100% 9,500.00
TOTAL INGRESO 0.00 215,514.00 218,322.00 222,183.00 227,097.00 233,064.00 240,786.00 249,912.00 260,442.00 273,429.00 381,640.00
EGRESOS
APORTE PROPIO 70,800.90
COSTO DE PRODUCCION 24,749.47 24,863.35 25,019.94 25,219.24 25,461.24 25,774.41 26,144.53 26,571.59 27,098.29 27,710.41
(DEPRECIACION) 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00 10,809.00
GASTOS ADM. Y VENTAS 8,984.83 8,984.83 8,984.83 10,444.83 10,444.83 10,444.83 11,628.83 11,628.83 13,843.83 13,843.83
(AMORT. INTANGIBLES) 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17 3,299.17
GASTOS FINANCIEROS
COFIDE 30,076.22 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94 35,489.94
BANCO 5,192.07 5,192.07 5,192.07 5,192.07 5,192.07 5,192.07
IMPUESTOS 52,976.29 43,137.54 44,248.87 45,225.28 46,942.78 49,165.42 52,994.61 56,025.49 59,099.08 63,443.34
AMORT. DEUDA
AMORT. COFIDE 0.00 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37 21,907.37
AMORT. BANCO 3,933.38 3,933.38 3,933.38 3,933.38 3,933.38 3,933.38
TOTAL EGRESOS 70,800.90 111,804.10 129,400.32 130,668.24 133,303.94 135,263.44 137,799.27 137,356.28 140,814.23 146,629.52 151,585.90
I-E = FCF -70,800.90 103,709.90 88,921.68 91,514.76 93,793.06 97,800.56 102,986.73 112,555.72 119,627.77 126,799.48 230,054.10
DIAGRAMA DE FLUJO DE CAJAS
FLUJOS DE CAJA
300,000.00
200,000.00
100,000.00
MONTO 0.00
2,015 2,016 2,017 2,018 2,019 2,020 2,021 2,022 2,023 2,024 2,025
-100,000.00
-200,000.00
-300,000.00
AOS
FLUJO DE CAJA ECONMICO FLUJO DE CAJA FINANCIERO
CUADROS RESMENES