Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
PORCENTAJE
10%
MONTO SOLICT.
$ 398,143.60
MONTO AHORRAR
$
39,814.36
AO
PAGOS
MONTO DE
AHORRO
7,962.87
7,962.87
2
3
4
5
7,962.87
7,962.87
7,962.87
7,962.87
15,925.74
23,888.62
31,851.49
39,814.36
No de ministraciones
Fecha propuesta
7/15/2014
Monto solicitado
453,038.23
UNIDAD CANTIDAD
PRECIO
UNITARIO
INVERSION
TOTAL
INAES
SOLICITANTE
OTROS
INVERSIN FIJA:
Terreno
Instalacin Planta de agua
Equipo de purificacion de agua
Minisplit Centurin
Mobiliario y Equipo de Oficina, Ventas y
Almacn
mts
mts
paquete
Pza.
180.00
1.00
1.00
138,998.00
3,549.00
Lote
1.00
55,401.96
pza
3.00
32,000.00
SUBTOTAL
INVERSIN DIFERIDA
0.00
0.00
0.00
0.00
11,944.30
Capacitacion (4%)
Asistencia Tecnica (4%)
Estudio de Mercado (3%)
Otro estudios:
Puesta en marcha (3%)
otros
84.00
Lote
5,000.00
24,565.94
138,998.00
3,549.00
0.00
24,565.94
138,998.00
3,549.00
5,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
55,401.96
0.00
0.00
96,000.00
318,514.90
55,401.96
0.00
0.00
96,000.00
318,514.90
0.00
0.00
0.00
0.00
5,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,944.30
0.00
0.00
0.00
0.00
11,944.30
0.00
11,944.30
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
67,684.40
0.00
0.00
0.00
67,684.40
398,143.60
98.76%
0.00
0.00
0.00
0.00
0.00
5,000.00
1.24%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
SUBTOTAL
11,944.30
CAPITAL DE TRABAJO
1.00
67,684.40
67,684.40
0.00
0.00
0.00
SUBTOTAL
67,684.40
TOTAL
403,143.60
TOTAL%
100%
Activos disponibles
Tipo de bien
386,199.30
15,447.9720
11,585.9790
84.00
0.8000
0.17
0.03
1.00
80.00
40.00
En Buen estado
si
Caracteristicas
(Capacidad, material de
construccion etc. segn
aplique
N/aplica
En Buen estado
En Buen estado
si
si
N/aplica
N/aplica
En Buen estado
si
N/aplica
condiciones de
uso
Disponibildad
inmediata
(si/no)
Cantidad
Contruccion
Equipo de purificacion de agua
Motocarros para la venta de agua purificada
Adquirir los insumos para su venta
mes 3
mes 2
mes 1
Concepto/Mes
Concepto/ semestral
Entradas (+)
Recursos INAES
Solicitantes
otro
Ventas
Otros Ingresos
TOTAL ENTRADA
Salidas (-)
Inversiones Fija
Diferida
capital de
trabajo
10
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
2.00
3.00
4.00
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
584,001.00
584,002.00
584,003.00
584,004.00
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
38,751.87
38,751.87
38,751.87
38,751.87
38,751.87
38,751.87
38,751.87
38,751.87
38,751.87
38,751.87
11,071.96
523,104.20
11,071.96
523,104.20
11,071.96
523,104.20
11,071.96
523,104.20
11,071.96
523,104.20
11,071.96
523,104.20
11,071.96
523,104.20
11,071.96
523,104.20
11,071.96
523,104.20
11,071.96
523,104.20
398,143.60
5,000.00
0.00
403,143.60
1,168,000.00
318,514.90
11,944.30
67,684.40
Costo de produccion,
administracion y ventas
ISR
PTU
TOTAL SALIDAS
FLUJO N.E.
398,143.60
-398,143.60
60,895.80
60,895.80
60,895.80
60,895.80
60,895.80
60,895.80
60,895.80
60,895.80
60,895.80
60,895.80
60,993.00
60,993.00
60,993.00
60,993.00
60,993.00
60,993.00
60,993.00
60,993.00
60,993.00
60,993.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
600.00
600.00
600.00
600.00
600.00
600.00
600.00
600.00
600.00
600.00
180.00
1,200.00
1,200.00
180.00
1,200.00
1,200.00
180.00
1,200.00
1,200.00
180.00
1,200.00
1,200.00
180.00
1,200.00
1,200.00
180.00
1,200.00
1,200.00
180.00
1,200.00
1,200.00
180.00
1,200.00
1,200.00
180.00
1,200.00
1,200.00
180.00
1,200.00
1,200.00
67,173.00
67,173.00
67,173.00
67,173.00
67,173.00
67,173.00
67,173.00
67,173.00
67,173.00
67,173.00
2
406,107.36
3
406,107.36
4
406,107.36
5
406,107.36
6
406,107.36
7
406,107.36
8
406,107.36
9
406,107.36
10
406,107.36
406,107.36
406,107.36
406,107.36
406,107.36
406,107.36
406,107.36
406,107.36
406,107.36
406,107.36
Sueldos y salarios
Energia electrica
Agua
Recolecta de basura
Art. de Limpieza
Papelerias
SUBTOTAL
SUBTOTAL
Costo de produccion,
administracion y ventas
406,107.36
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
473,280.36
10
473,280.36
473,280.36
134,346.00
134,346.00
812,214.72
812,214.72
946,560.72
946,560.72
Meta/Semestral
Volumen de produccion
Monto de las Venta
Total de fuentes de
trabajo
otros
Punto de Equilibrio
Punto de Equilibrio
Concepto/sementre
costos fijos
costos variables
Ventas totales
$
Punto de
Equilibrio %
Jovenes
Mujeres
Hombres
Total
16 a 29 aos
0
0
0
56,000.00
56,000.00
56,000.00
56,000.00
56,000.00
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
1
67,173.00
406,107.36
584,000.00
220,520.83
0.38
2
67,173.00
406,107.36
584,000.00
220,520.83
0.38
3
67,173.00
406,107.36
584,000.00
220,520.83
0.38
4
67,173.00
406,107.36
584,000.00
220,520.83
0.38
10
56,000.00
56,000.00
56,000.00
56,000.00
56,000.00
584,000.00
584,000.00
584,000.00
584,000.00
584,000.00
8
67,173.00
406,107.36
584,000.00
220,520.83
0.38
9
67,173.00
406,107.36
584,000.00
220,520.83
0.38
5
67,173.00
406,107.36
584,000.00
220,520.83
0.38
6
67,173.00
406,107.36
584,000.00
220,520.83
0.38
7
67,173.00
406,107.36
584,000.00
220,520.83
0.38
10
67,173.00
406,107.36
584,000.00
220,520.83
0.38
35
33
32
40
34
otros
5
0
0
0
0
0
0
35
33
32
40
34
Principales
competidores
Ubicacin
Unidades
(Local, regional, (Cantidades)
nacional,
internacional)
Periocidad
Porcentaje de
ingresos para el
proyecto
Documento que
sustente sus
ventas: convenio,
Contrato, Carta de
Intencion de compra
u otros
Condiciones de pago
Efectivo
Consignacion
Inversion
Concepto
Importe
G. S. Planta purificadora de
agua Hoctn Ha
5,000.00
1.24%
INAES
Inversion
403,143.60
398,143.60
Porcentaje
100%
98.76%
Nota: Del importe que solicita a INAES se capitalizara el 10% en una ECA
Relacion Beneficio/Costo
Sementre
Relacion Beneficio/Costo
Entradas/salidas
Otros
0.00
0.00%
10
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
Memoria de clculo
Gastos de la empresa
Concepto
Sueldos y salarios
Energia electrica
Agua
Recolecta de basura
Art. de Limpieza
Papelerias
Insumos p/planta de agua
0
unidad
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
Gastos
1er Mes
cantidad p. unit.
1.00
10,165.50 10,165.50
1.00
500.00
500.00
1.00
100.00
100.00
1.00
30.00
30.00
1.00
200
200.00
1.00
200
200.00
67,684.56 67,684.56
1.00
Gastos 2do
mes
Gastos
3er mes
Gastos 4do
mes
Gastos 5to
mes
Gastos 6to
mes
10,165.50 10,165.50
500.00
500.00
100.00
100.00
30.00
30.00
200.00
200.00
200.00
200.00
67,684.56 67,684.56
10,165.50
500.00
100.00
30.00
200.00
200.00
67,684.56
10,165.50
500.00
100.00
30.00
200.00
200.00
67,684.56
10,165.50
500.00
100.00
30.00
200.00
200.00
67,684.56
78,880.06 78,880.06
78,880.06
78,880.06 78,880.06
Total
60,993.00
3,000.00
600.00
180.00
1,200.00
1,200.00
406,107.36
60,993.00
3,000.00
600.00
180.00
1,200.00
1,200.00
406,107.36
0.00
GARRAFONES
GARRAFONES
GARRAFONES
10
12
8
TOTAL
22,000
23,000
11,000
56,000
22,000
23,000
11,000
56,000
3
Producto (s)
22,000
23,000
11,000
56,000
4
22,000
23,000
11,000
56,000
Unidades semestrales
5
6
22,000
23,000
11,000
56,000
22,000
23,000
11,000
56,000
10
22,000
23,000
11,000
56,000
22,000
23,000
11,000
56,000
22,000
23,000
11,000
56,000
22,000
23,000
11,000
56,000
78,880.06 78,880.06
473,280.36
473,280.36
Servicios (s)
Costo de Produccin de
Garrafn de 20
Concepto
5697
Unidad
Garrafon
Costo
Unitario
CONCEPTO
1
1
dependiente de mostrador
Encargado de la Limpieza
TOTAL JORNAL
67.77
Importe semestrales
5
10
220,000.00
2
3
Productos (s)
220,000.00
220,000.00
10
1.00
220,000.00
220,000.00
220,000.00
220,000.00
220,000.00
220,000.00
220,000.00
GARRAFONES
12
276,000.00
276,000.00
276,000.00
276,000.00
276,000.00
276,000.00
276,000.00
276,000.00
276,000.00
VENTA EN AUTOSERVICIO
GARRAFONES
8
TOTAL
BASE DE DATOS
Encargado de la administracion
Precio
Unitario
GARRAFONES
SUELDO
SUELDO
DIARIO
/MENSUAL
67.77
67.77
67.77
67.77
67.77
276,000.00
Total
ANUAL
EMPLEADOS
Unidad de
Medida
2,033.10
24,397.20
2,033.10
24,397.20
2,033.10
24,397.20
2,033.10
24,397.20
2,033.10
24,397.20
10,165.50
121,986.00
88,000.00
88,000.00
88,000.00
88,000.00
88,000.00
88,000.00
88,000.00
88,000.00
88,000.00
88,000.00
584,000
584,000
584,000
584,000
584,000
584,000
584,000
584,000
584,000
584,000
GARRAFON ROSCA
GARRAFON RENSA ASA
TAPAS CRISTAL
TAPAS ELECTRO
LAINER NO. 58
SELLOS
ETIQUETAS
MATERIAL DE SEGURIDAD Y LIMPIEZA
QUIMICOS
Unidad de
Cantidad
medida
Producto (s)
PZA
PZA
PZA
PZA
PZA
PZA
PZA
LOTE
LOTE
800
250
3000
1501
4000
4000
9066
1
1
Costo
Unitario
$
45.00
$
55.00
$
0.29
$
0.28
$
0.10
$
0.12
$
0.80
$ 1,596.48
$ 6,915.00
TOTAL
Costo Total
36,000.00
13,750.00
870.00
420.28
400.00
480.00
7,252.80
1,596.48
6,915.00
67,684.56
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
MENSUAL
PROVEEDORES
2.3 Identificacion de la oferta
Producto
Calidad
PROVEEDORES
Precio de Venta Unitario
Servicios
PROVEEDORES
2.3 Identificacion de la oferta
Producto
Calidad
RES
Precio de Venta Unitario
DEPRECIACIONES
0
Concepto
Instalacin Planta de agua
Equipo de purificacion de agua
Motocarros3 para la venta de agua purif
Total
Importe total
% depreciacin
DEPRECIACION
TOTAL
RECUPERACION
24,565.94
20.00
5.00
1,228.30
1,228.30
1,228.30
1,228.30
1,228.30
6,141.49
18,424.46
138,998.00
5.00
20.00
27,799.60
27,799.60
27,799.60
27,799.60
27,799.60
138,998.00
0.00
96,000.00
5.00
20.00
19,200.00
19,200.00
19,200.00
19,200.00
19,200.00
96,000.00
0.00
48,227.90
48,227.90
48,227.90
48,227.90
48,227.90
241,139.49
18,424.46
259,563.94
0
G.S. Planta purificacora de agua Hoctn Ha
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
403,143.60
5,000.00
398,143.60
0.00
0.00
0.00
0.00
1
584,000.00
0.00
0.00
0.00
0.00
584,000.00
0.00
Aos
2
3
584,001.00
584,002.00
0.00
0.00
1.00
2.00
0.00
0.00
0.00
0.00
584,000.00
584,000.00
0.00
0.00
4
584,003.00
0.00
3.00
0.00
0.00
584,000.00
0.00
5
584,004.00
0.00
4.00
0.00
0.00
584,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
406,107.36
0.00
67,173.00
0.00
0.00
38,751.87
11,071.96
0.00
0.00
0.00
0.00
0.00
406,107.36
0.00
67,173.00
0.00
0.00
38,751.87
11,071.96
0.00
0.00
0.00
0.00
0.00
406,107.36
0.00
67,173.00
0.00
0.00
38,751.87
11,071.96
0.00
0.00
0.00
0.00
0.00
406,107.36
0.00
67,173.00
0.00
0.00
38,751.87
11,071.96
0.00
0.00
0.00
0.00
0.00
406,107.36
0.00
67,173.00
0.00
0.00
38,751.87
11,071.96
0.00
0.00
403,143.60
523,104.20
523,104.20
523,104.20
523,104.20
523,104.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18,424.46
67,684.40
-403,143.60
60,895.80
60,896.80
60,897.80
60,898.80
147,008.66
Estado de resultados
Conceptos
Aos
1
584,000.00
406,107.36
584,000.00
406,107.36
584,000.00
406,107.36
584,000.00
406,107.36
584,000.00
406,107.36
177,892.64
177,892.64
177,892.64
177,892.64
177,892.64
0.00
67,173.00
48,227.90
0.00
67,173.00
48,227.90
0.00
67,173.00
48,227.90
0.00
67,173.00
48,227.90
0.00
67,173.00
48,227.90
62,491.74
62,491.74
62,491.74
62,491.74
62,491.74
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
62,491.74
62,491.74
62,491.74
62,491.74
62,491.74
ISR (35%)
PTU (10%)
38,751.87
11,071.96
38,751.87
11,071.96
38,751.87
11,071.96
38,751.87
11,071.96
38,751.87
11,071.96
Utilidad Neta
12,667.91
12,667.91
12,667.91
12,667.91
12,667.91
Utilidades brutas
Gastos de admon
gastos de ventas
Depreciacion y amortizacion
Utilidades de operacin