PORCENTAJE
10%
MONTO SOLICT.
$ 395,000.00
MONTO AHORRAR
$
39,500.00
AO
PAGOS
1
2
3
4
5
7,900.00
7,900.00
7,900.00
7,900.00
7,900.00
MONTO DE
AHORRO
7,900.00
15,800.00
23,700.00
31,600.00
39,500.00
UNIDAD CANTIDAD
pza
1.00
pza
pza
pza
1.00
2.00
1.00
pza
pza
pza
PRECIO
UNITARIO
INVERSION
TOTAL
INVERSIN FIJA:
95,000.00
OTROS
95,000.00
0.00
0.00
96,000.00
19,000.00
13,000.00
96,000.00
38,000.00
13,000.00
96,000.00
38,000.00
13,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
17,000.00
5,450.00
17,000.00
5,450.00
17,000.00
5,450.00
0.00
0.00
0.00
0.00
2.00
8,000.00
16,000.00
0.00
280,450.00
16,000.00
0.00
280,450.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,900.00
0.00
0.00
0.00
0.00
7,900.00
0.00
0.00
0.00
7,900.00
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
106,650.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
106,650.00
395,000.00
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
INVERSIN DIFERIDA
0.00
0.00
0.00
0.00
Lote
SOLICITANTE
95,000.00
SUBTOTAL
Capacitacion (4%)
Asistencia Tecnica (4%)
Estudio de Mercado (3%)
Otra Inversin diferida (4%)
Puesta en marcha (3%)
otros
INAES
Activos disponibles
SUBTOTAL
7,900.00
CAPITAL DE TRABAJO
1.00
106,650.00
106,650.00
0.00
0.00
0.00
SUBTOTAL
TOTAL
TOTAL%
106,650.00
395,000.00
100%
Tipo de bien
387,100.00
15,484.00
11,613.00
0.71
0.02
0.27
vos disponibles
condiciones de
uso
Disponibildad
inmediata
(si/no)
Cantidad
Caracteristicas
(Capacidad, material de
construccion etc. segn
aplique
no
Monto del
arrendamiento
Flujo de Efectivo
Proyeccion del Flujo Neto de Efectivo
Concepto/ semestral
Entradas (+)
Recursos INAES
Solicitantes
otro
Ventas
Otros Ingresos
TOTAL ENTRADA
Salidas (-)
Inversiones Fija
Diferida
capital de
trabajo
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
218,670.05
218,670.05
218,670.05
218,670.05
218,670.05
218,670.05
218,670.05
218,670.05
145,435.48
145,435.48
145,435.48
145,435.48
145,435.48
145,435.48
145,435.48
145,435.48
41,552.99
405,658.53
41,552.99
405,658.53
41,552.99
405,658.53
41,552.99
405,658.53
41,552.99
405,658.53
41,552.99
405,658.53
41,552.99
405,658.53
41,552.99
405,658.53
395,000.00
0.00
0.00
280,450.00
7,900.00
106,650.00
Costo de produccion,
administracion y ventas
ISR
PTU
TOTAL SALIDAS
FLUJO N.E.
395,000.00
-395,000.00
228,541.47
228,541.47
228,541.47
228,541.47
228,541.47
228,541.47
228,541.47
228,541.47
Sueldos y salarios
81,000.00
81,000.00
81,000.00
81,000.00
81,000.00
81,000.00
81,000.00
81,000.00
81,000.00
4,020.00
4,020.00
4,020.00
4,020.00
4,020.00
4,020.00
4,020.00
4,020.00
4,020.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
12,000.00
2,400.00
3,300.00
2,400.00
12,000.00
2,400.00
3,300.00
2,400.00
12,000.00
2,400.00
3,300.00
2,400.00
12,000.00
2,400.00
3,300.00
2,400.00
12,000.00
2,400.00
3,300.00
2,400.00
12,000.00
2,400.00
3,300.00
2,400.00
12,000.00
2,400.00
3,300.00
2,400.00
12,000.00
2,400.00
3,300.00
2,400.00
12,000.00
2,400.00
3,300.00
2,400.00
Publicidad
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
Mantenimiento
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
112,020.00
112,020.00
112,020.00
112,020.00
112,020.00
112,020.00
112,020.00
112,020.00
112,020.00
106,650.05
2
106,650.05
3
106,650.05
4
106,650.05
5
106,650.05
6
106,650.05
7
106,650.05
8
106,650.05
9
106,650.05
106,650.05
106,650.05
106,650.05
106,650.05
106,650.05
106,650.05
106,650.05
106,650.05
106,650.05
Energia electrica
Agua
Gasolina
Papelera
Telefona celular
Internet
SUBTOTAL
Costo de produccion,
administracion y ventas
218,670.05
218,670.05
218,670.05
218,670.05
218,670.05
218,670.05
218,670.05
218,670.05
218,670.05
Meta/Semestral
Volumen de produccion
Monto de las Venta
Total de fuentes de
trabajo
otros
Punto de Equilibrio
Punto de Equilibrio
3,030
3,030
3,030
3,030
3,030
3,030
3,030
3,030
3,030
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
634,200.00
Concepto/sementre
costos fijos
costos variables
Ventas totales
$
Punto de
%
1
112,020.00
106,650.05
634,200.00
134,666.08
0.20
0.00
106,650.05
634,200.00
134,666.08
0.20
0.00
106,650.05
634,200.00
134,666.08
0.20
0.00
106,650.05
634,200.00
134,666.08
0.20
0.00
106,650.05
634,200.00
134,666.08
0.20
7
8
9
0.00
0.00
0.00
0.00
106,650.05 106,650.05 106,650.05 106,650.05
634,200.00 634,200.00 634,200.00 634,200.00
134,666.08 134,666.08 134,666.08 134,666.08
0.20
0.20
0.20
0.20
OTROS
0
0
0
Principales
competidores
Ubicacin
Unidades
(Local, regional, (Cantidades)
nacional,
internacional)
Periocidad
Porcentaje de
ingresos para el
proyecto
Documento que
Condiciones de pago
sustente sus
ventas: convenio,
Contrato, Carta de
Intencion de compra
u otros
Efectivo
Consignacion
Inversion
Concepto
Importe
INAES
Inversion
395,000.00
395,000.00
Porcentaje
100%
100.00%
Nota: Del importe que solicita a INAES se capitalizara el 10% en una ECA
G. S. VETERINARIA
INTEGRAL
0.00
0.00%
Otros
0.00
0.00%
Relacion Costo/Beneficio
Sementre
Entradas/Salidas
1
2.90
2
2.90
3
2.90
4
2.90
5
2.90
6
2.90
7
2.90
8
2.90
10
634,200.00
634,200.00
0.00
0.00
634,200.00
634,200.00
218,670.05
218,670.05
437,340.10
145,435.48
145,435.48
290,870.96
41,552.99
405,658.53
41,552.99
405,658.53
83,105.99
228,541.47
1,268,400.00
228,541.47
224,040.00
112,020.00
213,300.10
213,300.10
10
106,650.05
106,650.05
218,670.05
437,340.10
10
3,030
634,200.00
5
0
10
0.00
106,650.05
634,200.00
134,666.08
0.20
70
74
47
24
22
51
Relacion Costo/Beneficio
9
2.90
10
2.90
M 69
H 73
M
47
H
23
H 21
H 50
Memoria de clculo
Gastos de la empresa
Concepto
Sueldos y salarios
Energia electrica
Agua
Gasolina
Papelera
Telefona celular
Internet
Publicidad
Mantenimiento
0
unidad
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
cantidad p. unit.
1.00
13,500.00
1.00
670.00
150
1.00
2000
1.00
400
1.00
550
1.00
400
1.00
500
1.00
500
1.00
500
1.00
500
1.00
500
1.00
500
1.00
Gastos 1er
Mes
Gastos 2do
mes
Gastos 3er
mes
Gastos 4do
mes
13,500.00
670.00
150.00
2,000.00
400.00
550.00
400.00
500.00
500.00
500.00
500.00
500.00
500.00
13,500.00
670.00
150.00
2,000.00
400.00
550.00
400.00
500.00
500.00
500.00
500.00
500.00
500.00
13,500.00
670.00
150.00
2,000.00
400.00
550.00
400.00
500.00
500.00
500.00
500.00
500.00
500.00
13,500.00
670.00
150.00
2,000.00
400.00
550.00
400.00
500.00
500.00
500.00
500.00
500.00
500.00
BASE DE DATOS
CONCEPTO
SUELDO
SUELDO
DIARIO
/MENSUAL
100
80
100
70
3,000.00
36,000.00
2,400.00
28,800.00
ANUAL
EMPLEADOS
Gerente
Auxiliar administrativo
Ventas
Secretaria
TOTAL JORNAL
6,000.00
Gastos 5to
mes
13,500.00
670.00
150.00
2,000.00
400.00
550.00
400.00
500.00
500.00
500.00
500.00
500.00
500.00
Gastos 6to
mes
13,500.00
670.00
150.00
2,000.00
400.00
550.00
400.00
500.00
500.00
500.00
500.00
500.00
500.00
Total
81,000.00
4,020.00
900.00
12,000.00
2,400.00
3,300.00
2,400.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
Producto (s)
Unidad de
Medida
Precio
Unitario
1
Producto (s)
21
300
300
300
300
300
300
510
715
350
300
510
715
350
300
510
715
350
300
510
715
350
300
510
715
350
300
510
715
350
631
1
340
631
1
340
631
1
340
631
1
340
631
1
340
631
1
340
360
513
50
32
550
4,653
360
513
50
48
550
4,669
360
513
50
48
550
4,669
360
513
50
48
550
4,669
360
513
50
48
550
4,669
360
513
50
48
550
4,669
Precio
Unitario
1.00
Producto (s)
21
6,264.00
21
6,264.00
68
34,786.08
5
3,432.00
34
11,887.68
10
10.23
3
2,195.88
38
37.58
29
9,792.00
#REF!
#REF!
53
19,042.56
1
285.64
68
3,410.40
3000
96,000.00
26
14,546.40
Total
#REF!
6,264.00
6,264.00
34,786.08
3,432.00
11,887.68
10.23
2,195.88
37.58
9,792.00
#REF!
19,042.56
285.64
3,410.40
144,000.00
14,546.40
#REF!
pza
pza
pza
pza
pza
21
68
5
34
ETIQUETAS
pza
10
pza
pza
pza
3
38
29
pza
pza
pza
hora
pza
Unidades semestrales
3
4
300
72,000.00
2,100.00
25,200.00
13,500.00
162,000.00
53
1
68
3000
26
TOTAL
Unidad de
Medida
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
hora
pza
Importe semestrales
3
4
6,264.00
6,264.00
34,786.08
3,432.00
11,887.68
10.23
2,195.88
37.58
9,792.00
#REF!
19,042.56
285.64
3,410.40
144,000.00
14,546.40
#REF!
6,264.00
6,264.00
34,786.08
3,432.00
11,887.68
10.23
2,195.88
37.58
9,792.00
#REF!
19,042.56
285.64
3,410.40
144,000.00
14,546.40
#REF!
6,264.00
6,264.00
34,786.08
3,432.00
11,887.68
10.23
2,195.88
37.58
9,792.00
#REF!
19,042.56
285.64
3,410.40
144,000.00
14,546.40
#REF!
6,264.00
6,264.00
34,786.08
3,432.00
11,887.68
10.23
2,195.88
37.58
9,792.00
#REF!
19,042.56
285.64
3,410.40
144,000.00
14,546.40
#REF!
Unidad de
medida
Cantidad
Costo
Unitario
Producto (s)
PZA
300
15.00
PZA
300
15.00
SUELAS PREFABRICADAS
PAR
510
49.00
PAR
715
3.45
PIEL CURTIDA
ETIQUETAS
KILO
PZA
350
1020
$
$
24.40
7.35
PAR
631
2.50
PEGAMENTO CRISTAL
LITRO
150
27.00
PZA
340
20.69
PZA
360
38.00
HEVILLAS NO. 7
PZA
513
0.40
PZA
50
49.00
PZA
550
19.00
410.1925077
57591.02808
49059.02392
225.8471689
192.3883291
338.7707534
288.5824936
112.92
96.19
104.56
53,325.03
0.00
IVA
Costo
unitario
ucto (s)
2.40
17.40
5,220.00
2.40
17.40
5,220.00
7.84
56.84
28,988.40
0.55
4.00
2,860.00
3.90
1.18
28.30
8.53
9,906.40
8,696.52
0.40
2.90
1,829.90
4.32
31.32
4,698.00
3.31
24.00
8,160.00
6.08
44.08
15,868.80
0.06
0.46
238.03
7.84
56.84
2,842.00
3.04
22.04
12,122.00
106,650.05
#DIV/0!
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
SERVICIOS
PENINSULARES Y DEL
GOLFO
mensual
1.2
mensual
1.2
mensual
1.2
mensual
1.2
mensual
mensual
1.2
1.2
mensual
1.2
mensual
1.2
mensual
1.2
mensual
1.2
mensual
1.2
mensual
1.2
mensual
1.2
#DIV/0!
CANT
Precio
Unitario
compra
Precio
Unitario
venta
Unidad total
300
17.40
20.88
300
6,264.00
300
17.40
20.88
300
6,264.00
510
56.84
68.21
510
34,786.08
715
4.00
4.80
715
3,432.00
350
1020
28.30
8.53
33.96
10.23
350
1
11,887.68
10.23
631
2.90
3.48
631
2,195.88
150
31.32
37.58
37.58
340
24.00
28.80
340
9,792.00
360
44.08
52.90
360
19,042.56
513
0.46
0.56
513
285.64
50
56.84
68.21
50
3,410.40
550
22.04
26.45
550
14,546.40
376.94
4621
111,954.45
510.00
219.52
PROVEEDORES
2.3 Identificacion de la oferta
Producto
Calidad
PROVEEDORES
Precio de Venta Unitario
accesrorios de Bicicleta
PROVEEDORES
Sergio Antonio Duran Duran
Precio de Venta Unitario
Precio de Venta Unitario
Refacciones y accesorios de Motocicletas
RES
Precio de Venta Unitario
DEPRECIACIONES
0
Concepto
Importe total
#REF!
#REF!
% depreciacin
5.00
20.00
1
#REF!
2
#REF!
3
#REF!
4
#REF!
5
#REF!
DEPRECIACION
TOTAL
RECUPERACION
#REF!
#REF!
95,000.00
5.00
20.00
19,000.00
19,000.00
19,000.00
19,000.00
19,000.00
95,000.00
0.00
96,000.00
38,000.00
5.00
5.00
20.00
20.00
19,200.00
7,600.00
19,200.00
7,600.00
19,200.00
7,600.00
19,200.00
7,600.00
19,200.00
7,600.00
96,000.00
38,000.00
0.00
0.00
45,800.00
45,800.00
45,800.00
45,800.00
45,800.00
229,000.00
Total
#REF!
#REF!
0
G.S. Zapateria Hunucm de Rubens King
Flujo neto de efectivo
Conceptos
Entradas:
Aportacion Socios
Aportacion Fonaes
Creditos Bancarios
Clientes
Ventas de contado
Otros
Salidas
Inversin Fija
Inversin Diferida
Inventarios
Costo de Produccin
Gasto de admon
Gasto de ventas
Gasto financieros (interes 18.00 %)
Gasto financieros AVA (interes 6.00 %)
ISR ( 35.00 %)
PTU (10.00%)
Proveedores
Pago de capital (Amort. Credito- Bancario)
Total de salidas
Valores reciduales
Recuperacion del capital de trabajo
Saldo Final
0
395,000.00
0.00
395,000.00
0.00
0.00
0.00
0.00
Aos
1
2
3
1,268,400.00 1,268,401.00 1,268,402.00
0.00
0.00
0.00
0.00
1.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
1,268,400.00 1,268,400.00 1,268,400.00
0.00
0.00
0.00
4
1,268,403.00
0.00
3.00
0.00
0.00
1,268,400.00
0.00
5
1,268,404.00
0.00
4.00
0.00
0.00
1,268,400.00
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
213,300.10
0.00
224,040.00
0.00
0.00
290,870.96
41,552.99
0.00
0.00
0.00
0.00
0.00
213,300.10
0.00
224,040.00
0.00
0.00
145,435.48
41,552.99
0.00
0.00
0.00
0.00
0.00
213,300.10
0.00
224,040.00
0.00
0.00
145,435.48
41,552.99
0.00
0.00
0.00
0.00
0.00
213,300.10
0.00
224,040.00
0.00
0.00
145,435.48
41,552.99
0.00
0.00
0.00
0.00
0.00
213,300.10
0.00
224,040.00
0.00
0.00
145,435.48
41,552.99
0.00
0.00
395,000.00
769,764.06
624,328.58
624,328.58
624,328.58
624,328.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
106,650.00
-395,000.00
498,635.94
644,072.42
644,073.42
644,074.42
#REF!
0
G.S. Zapateria Hunucm de Rubens King
Estado de resultados
Conceptos
Aos
1
0.00
224,040.00
45,800.00
0.00
224,040.00
45,800.00
0.00
224,040.00
45,800.00
0.00
224,040.00
45,800.00
785,259.90
785,259.90
785,259.90
785,259.90
785,259.90
Gastos Financieros
Intereses Credito Bancario (18%)
AVA (6%)
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
785,259.90
785,259.90
785,259.90
785,259.90
785,259.90
ISR (35%)
PTU (10%)
290,870.96
41,552.99
145,435.48
41,552.99
145,435.48
41,552.99
145,435.48
41,552.99
145,435.48
41,552.99
Utilidad Neta
452,835.94
598,271.42
598,271.42
598,271.42
598,271.42
Utilidades de operacin