Professional Documents
Culture Documents
Libro 1
Libro 1
CREDITO REFACCIONARIO
SEMESTRE PAGO TOTAL INTERES PAGO PRINCIPAL SALDO INSOLUTO
0 $ 2,187,500.00 FINANCIAMIENTO 50%
1 $ 437,500.00 $ 218,750.00 $ 218,750.00 $ 1,968,750.00 X PAGAR $ 2,187,500.00
2 $ 415,625.00 $ 196,875.00 $ 218,750.00 $ 1,750,000.00 INTERES ANUAL 20% 0.1
3 $ 393,750.00 $ 175,000.00 $ 218,750.00 $ 1,531,250.00 PAGO PRINCIPAL $ 218,750.00
4 $ 371,875.00 $ 153,125.00 $ 218,750.00 $ 1,312,500.00
5 $ 350,000.00 $ 131,250.00 $ 218,750.00 $ 1,093,750.00
6 $ 328,125.00 $ 109,375.00 $ 218,750.00 $ 875,000.00 AÑO INTERES PAGO
7 $ 306,250.00 $ 87,500.00 $ 218,750.00 $ 656,250.00 1 $ 415,625.00 $ 437,500.00
8 $ 284,375.00 $ 65,625.00 $ 218,750.00 $ 437,500.00 2 $ 328,125.00 $ 437,500.00
9 $ 262,500.00 $ 43,750.00 $ 218,750.00 $ 218,750.00 3 $ 240,625.00 $ 437,500.00
10 $ 240,625.00 $ 21,875.00 $ 218,750.00 $ - 4 $ 153,125.00 $ 437,500.00
5 $ 65,625.00 $ 437,500.00
PLAN FINANCIERO
ORIGEN ORIGEN
CREDITO HABILITAMIENTO $ 1,552,688.00 CAPITAL DE TRABAJO $ 2,218,125.00 CNT $ 2,218,125.00 $ 0.30
CRÉDITO REFACCIONARIO $ 2,187,500.00 ACTIVO FIJO $ 4,375,000.00 AF $ 4,375,000.00 $ 0.50
CAPITAL SOCIAL $ 2,972,938.00 ACTIVO DIFERIDO $ 120,000.00 AD $ 120,000.00 $ 1.00
$ 6,713,126.00 $ 6,713,125.00
TABLA DE AMORTIZACIÓN
CONCEPTO MONTO % 1 2 3 4 5
TERRENO $ 1,000,000.00 $ - $ - $ - $ - $ -
EDIFICIO $ 2,000,000.00 20% $ 400,000.00 $ 400,000.00 $ 400,000.00 $ 400,000.00 $ 400,000.00
MAQUINARIA $ 800,000.00 30% $ 240,000.00 $ 240,000.00 $ 240,000.00 $ 80,000.00
TRANSPORTE $ 400,000.00 30% $ 120,000.00 $ 120,000.00 $ 120,000.00 $ 40,000.00
MOBILIARIO $ 100,000.00 10% $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00
COMPUTO $ 75,000.00 35% $ 26,250.00 $ 26,250.00 $ 22,500.00
TOTAL AF $ 4,375,000.00 $ 796,250.00 $ 796,250.00 $ 792,500.00 $ 530,000.00 $ 410,000.00
GTS INSTALACION $ 50,000.00 15% $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00
GTS PREOPERATI $ 70,000.00 25% $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00
TOTAL AD $ 120,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 7,500.00
TOTAL AF+ AD $ 4,495,000.00 $ 821,250.00 $ 821,250.00 $ 817,500.00 $ 555,000.00 $ 417,500.00
APLICACIÓN 1 2 3 4 5
CAP NETO TRAB $ 1,706,250.00 $ 304,687.00 $ 548,438.00 -$ 121,875.00 $ 914,062.00
ACTIVO FIJO $ 4,375,000.00
ACTIVO DIFERIDO $ 120,000.00
PAGO DE DEUDA $ 895,211.00 $ 952,659.00 $ 1,017,315.00 $ 437,500.00 $ 437,500.00
DIVIDENDOS $ 123,714.00 $ 136,085.00 $ 149,694.00 $ 164,663.00 $ 181,129.00
PROVEEDORES $ 131,250.00 $ 154,688.00 $ 196,875.00 $ 187,500.00 $ 257,813.00
TOTAL APLICACIÓN $ 7,351,425.00 $ 1,548,119.00 $ 1,912,322.00 $ 667,788.00 $ 1,790,504.00
SUPERAVIT/DEFIC $ 1,551,336.00 $ 1,123,173.00 $ 1,559,200.00 $ 2,619,836.00 $ 2,678,683.00
CAJA INICIAL $ - $ 1,551,336.00 $ 2,674,509.00 $ 4,233,709.00 $ 6,853,545.00
CAJA FINAL $ 1,551,336.00 $ 2,674,509.00 $ 4,233,709.00 $ 6,853,545.00 $ 9,532,228.00
BALANCE GENERAL
CONCEPTO 1 2 3 4 5
EFECTIVO $ 1,551,336.00
$ 2,674,509.00 $ 4,233,709.00 $ 6,853,545.00 $ 9,532,228.00
CXC $ 1,575,000.00
$ 1,856,250.00 $ 2,362,500.00 $ 2,250,000.00 $ 3,093,750.00
INVENTARIO $ 262,500.00
$ 309,375.00 $ 393,750.00 $ 375,000.00 $ 515,625.00
ACTIVO FIJO $ 4,375,000.00
$ 4,375,000.00 $ 4,375,000.00 $ 4,375,000.00 $ 4,375,000.00
DEPR AF $ 796,250.00
$ 1,592,500.00 $ 2,385,000.00 $ 2,915,000.00 $ 3,325,000.00
ACTIVO DIFERIDO $ 120,000.00
$ 120,000.00 $ 120,000.00 $ 120,000.00 $ 120,000.00
DEPR AD $ 25,000.00
$ 50,000.00 $ 75,000.00 $ 100,000.00 $ 107,500.00
TOTAL ACTIVO $ 7,062,586.00
$ 7,692,634.00 $ 9,024,959.00 $ 10,958,545.00 $ 14,204,103.00
PROVEEDORES $ 131,250.00
$ 154,688.00 $ 196,875.00 $ 187,500.00 $ 257,813.00
DEUDA C.P. $ 952,659.00
$ 1,017,315.00 $ 437,500.00 $ 437,500.00
DEUDA L.P $ 1,892,315.00
$ 875,000.00 $ 437,500.00 $ - $ -
CAPITAL SOCIAL $ 2,972,938.00
$ 2,972,938.00 $ 2,972,938.00 $ 2,972,938.00 $ 2,972,938.00
UTILIDAD EJ. $ 1,113,424.00
$ 1,559,269.00 $ 3,420,877.00 $ 2,380,461.00 $ 3,612,745.00
UTILIDAD ACUM $ 1,113,424.00 $ 1,559,269.00 $ 4,980,146.00 $ 7,360,607.00
$ 7,062,586.00 $ 7,692,634.00 $ 9,024,959.00 $ 10,958,545.00 $ 14,204,103.00
TABLA DE CAP
CONCEPTO 1 2
MO $ 9,188.00 $ 9,713.00
CI $ 3,063.00 $ 3,238.00
GV $ 30,625.00 $ 32,375.00
GA $ 24,500.00 $ 25,900.00
TOTAL EFECTIVO $ 67,376.00 $ 71,226.00
FINANCIAMIENTO
BIMESTRE PAGO TOTAL INTERES
0
1 $ 33,023.00 $ 4,262.00
2 $ 33,023.00 $ 3,592.00
3 $ 33,023.00 $ 2,906.00
4 $ 33,023.00 $ 2,205.00
5 $ 33,023.00 $ 1,487.00
6 $ 33,023.00 $ 752.00
CREDITO R
AÑO PAGO TOTAL INTERES
0
1 $ 513,375.00 $ 235,875.00
2 $ 466,200.00 $ 188,700.00
3 $ 419,025.00 $ 141,525.00
4 $ 371,850.00 $ 94,350.00
5 $ 324,675.00 $ 47,175.00
PLAN F
ORIGEN
CREDITO HABILITAMIENTO $ 182,934.00
CRÉDITO REFACCIONARIO $ 1,387,500.00
CAPITAL SOCIAL $ 3,561,900.00
$ 5,132,334.00
TABLA DE A
CONCEPTO MONTO %
TERRENO $ 500,000.00
EDIFICIO $ 2,000,000.00 15%
MAQUINARIA $ 1,200,000.00 35%
TRANSPORTE $ 800,000.00 40%
MOBILIARIO $ 75,000.00 20%
COMPUTO $ 50,000.00 35%
TOTAL AF $ 4,625,000.00
GTS INSTALACION $ 20,000.00 15%
GTS PREOPERATI $ 30,000.00 25%
TOTAL AD $ 50,000.00
TOTAL AF+ AD $ 4,675,000.00
TABLA DE COST
CONCEPTO 1 2
MO $ 110,250.00 $ 116,550.00
MP $ 220,500.00 $ 233,100.00
CI $ 36,750.00 $ 38,850.00
CVT $ 367,500.00 $ 388,500.00
DEPRECIACION $ 1,083,000.00 $ 1,083,000.00
CTO PRODUCCION $ 1,450,500.00 $ 1,471,500.00
ESTADO DE RESU
CONCEPTO 1 2
VENTAS $ 2,450,000.00 $ 2,590,000.00
CVT $ 367,500.00 $ 388,500.00
DEPRECIACIÓN $ 1,083,000.00 $ 1,083,000.00
UTILIDAD BRUTA $ 999,500.00 $ 1,118,500.00
GTOS VENTA $ 367,500.00 $ 388,500.00
GTOS ADMON $ 294,000.00 $ 310,800.00
GTOS FINAN $ 251,079.00 $ 188,700.00
UTILIDAD A. I. $ 86,921.00 $ 230,500.00
I.S.R. 30% $ 27,815.00 $ 73,760.00
P.T.U. 10% $ 8,692.00 $ 23,050.00
UTILIDAD NETA $ 50,414.00 $ 133,690.00
DIVIDENDO 20% $ 10,083.00 $ 12,100.00
UTILIDAD RETENIDA $ 40,331.00 $ 121,590.00
TABLA DE ORI
ORIGEN 1 2
UTILIDAD NETA $ 50,414.00 $ 133,690.00
C. H. $ 182,934.00
C. R. $ 1,387,500.00
C. S. $ 3,561,900.00
PROVEEDORES $ 36,750.00 $ 38,850.00
DEPRECIACIÓN $ 1,083,000.00 $ 1,083,000.00
TOTAL ORIGEN $ 6,302,498.00 $ 1,255,540.00
APLICACIÓN 1 2
CAP NETO TRAB $ 389,958.00 $ 22,284.00
ACTIVO FIJO $ 4,625,000.00
ACTIVO DIFERIDO $ 50,000.00
PAGO DE DEUDA $ 460,434.00 $ 277,500.00
DIVIDENDOS $ 10,083.00 $ 12,100.00
PROVEEDORES $ 36,750.00 $ 38,850.00
TOTAL APLICACIÓN $ 5,572,225.00 $ 350,734.00
SUPERAVIT/DEFIC $ 730,273.00 $ 904,806.00
CAJA INICIAL $ - $ 730,273.00
CAJA FINAL $ 730,273.00 $ 1,635,079.00
BALANC
CONCEPTO 1 2
EFECTIVO $ 730,273.00 $ 1,635,079.00
CXC $ 408,333.00 $ 431,667.00
INVENTARIO $ 18,375.00 $ 19,425.00
ACTIVO FIJO $ 4,625,000.00 $ 4,625,000.00
DEPR AF $ 1,072,500.00 $ 2,145,000.00
ACTIVO DIFERIDO $ 50,000.00 $ 50,000.00
DEPR AD $ 10,500.00 $ 21,000.00
TOTAL ACTIVO $ 4,748,981.00 $ 4,595,171.00
PROVEEDORES $ 36,750.00 $ 38,850.00
DEUDA C.P. $ 277,500.00 $ 277,500.00
DEUDA L.P $ 832,500.00 $ 555,000.00
C.S $ 3,561,900.00 $ 3,561,900.00
UTILIDAD EJ. $ 40,331.00 $ 121,590.00
UTILIDAD ACUM $ 40,331.00
$ 4,748,981.00 $ 4,595,171.00
TABLA DE FLUJO
CONCEPTO 1 2
UTILIDAD NETA $ 50,414.00 $ 133,690.00
DIVIDENDOS $ 10,083.00 $ 12,100.00
DEPRECIACION $ 1,083,000.00 $ 1,083,000.00
DEUDA $ 460,434.00 $ 277,500.00
CNT $ 389,958.00 $ 22,284.00
RECUPERCION AF $ - $ -
RECUPERCIOCT $ - $ -
CAPITAL SOCIAL $ 3,561,900.00 $ -
-$ 3,288,961.00 $ 904,806.00
TABLA GENERAL
15% 30% 60%
IT CVT MO MP
$ 2,450,000.00 $ 367,500.00 $ 110,250.00 $ 220,500.00
$ 2,590,000.00 $ 388,500.00 $ 116,550.00 $ 233,100.00
$ 3,430,000.00 $ 514,500.00 $ 154,350.00 $ 308,700.00
$ 3,500,000.00 $ 525,000.00 $ 157,500.00 $ 315,000.00
$ 3,710,000.00 $ 556,500.00 $ 166,950.00 $ 333,900.00
CREDITO REFACCIONARIO
PAGO PRINCIPAL SALDO INSOLUTO
$ 1,387,500.00 FINANCIAMIENTO
$ 277,500.00 $ 1,110,000.00
$ 277,500.00 $ 832,500.00 INTERES ANUAL
$ 277,500.00 $ 555,000.00 PAGO PRINCIPAL
$ 277,500.00 $ 277,500.00
$ 277,500.00 $ -
AÑO
1
2
3
4
5
PLAN FINANCIERO
ORIGEN
CAPITAL DE TRABAJO $ 457,334.00
ACTIVO FIJO $ 4,625,000.00
ACTIVO DIFERIDO $ 50,000.00
$ 5,132,334.00
TABLA DE AMORTIZACIÓN
1 2 3 4
$ - $ - $ - $ -
$ 300,000.00 $ 300,000.00 $ 300,000.00 $ 300,000.00
$ 420,000.00 $ 420,000.00 $ 360,000.00
$ 320,000.00 $ 320,000.00 $ 160,000.00
$ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00
$ 17,500.00 $ 17,500.00 $ 15,000.00
$ 1,072,500.00 $ 1,072,500.00 $ 850,000.00 $ 315,000.00
$ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00
$ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00
$ 10,500.00 $ 10,500.00 $ 10,500.00 $ 10,500.00
$ 1,083,000.00 $ 1,083,000.00 $ 860,500.00 $ 325,500.00
3 4 5
$ 133,700.00 $ 11,141.00 $ 33,425.00
BALANCE GENERAL
3 4 5
$ 2,642,536.00 $ 3,595,858.00 $ 4,618,266.00
$ 571,667.00 $ 583,333.00 $ 618,333.00
$ 25,725.00 $ 26,250.00 $ 27,825.00
$ 4,625,000.00 $ 4,625,000.00 $ 4,625,000.00
$ 2,995,000.00 $ 3,310,000.00 $ 3,625,000.00
$ 50,000.00 $ 50,000.00 $ 50,000.00
$ 31,500.00 $ 42,000.00 $ 45,000.00
$ 4,888,428.00 $ 5,528,441.00 $ 6,269,424.00
$ 51,450.00 $ 52,500.00 $ 55,650.00
$ 277,500.00 $ 277,500.00
$ 277,500.00 $ - $ -
$ 3,561,900.00 $ 3,561,900.00 $ 3,561,900.00
$ 598,488.00 $ 916,463.00 $ 1,015,333.00
$ 121,590.00 $ 720,078.00 $ 1,636,541.00
$ 4,888,428.00 $ 5,528,441.00 $ 6,269,424.00
EFECTIVO 1
CXC 2
INVENTARIO 1
PROVEEDOR 2
INTERES PAGO
$ 15,204.00 $ 182,934.00
FINANCIAMIENTO 30%
X PAGAR $ 1,387,500.00
INTERES ANUAL 17%
PAGO PRINCIPAL $ 277,500.00
INTERES PAGO
$ 235,875.00 $ 277,500.00
$ 188,700.00 $ 277,500.00
$ 141,525.00 $ 277,500.00
$ 94,350.00 $ 277,500.00
$ 47,175.00 $ 277,500.00
5
$ -
$ 300,000.00
$ 15,000.00
$ 315,000.00
$ 3,000.00
$ 3,000.00
$ 318,000.00