Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Corrida Financiera Cafeteria Elegance
Corrida Financiera Cafeteria Elegance
UNIDAD
CANTIDAD
LOCAL
LOTE
PZA
1
1
1
INVERSIN DIFERIDA
ASISTENCIA TECNICA
CONTRATO DE LUZ
CONTRATO TELEFONICO
CONTRATO DE AGUA
TOTAL DE LA INVERSIN DIFERIDA
SERVICIO
SERVICIO
SERVICIO
SERVICIO
CAPITAL DE TRABAJO
MANO DE OBRA
PAGO DE RECIBO DE LUZ
PAGO DE AGUA
MATERIAS PRIMAS
DETERGENTES PARA LIMPIEZA
CONTROL DE ROEDORES Y PLAGAS
PAGO DE TELEFONO
PAGO DE PROPAGANDA Y PUBLICIDAD
COMPRA DE REFRESCOS DE 600 ML
TOTAL DE CAPITAL DE TRABAJO
JORNAL
SERVICIO
SERVICIO
LOTE
LOTE
SERVICIO
SERVICIO
SERVICIO
PZA
TOTAL DE INVERSIONES
1
1
1
1
900
12
12
48
12
2
12
12
6000
COSTO
UNITARIO
$25,000.00
$35,000.00
$180,000.00
$21,600.00
$1,500.00
$1,000.00
$1,000.00
$100.00
$400.00
$200.00
$3,500.00
$350.00
$1,500.00
$500.00
$2,000.00
$7.50
COSTO TOTAL
$25,000.00
$35,000.00
$180,000.00
$240,000.00
GRUPO O
PERSONA FSICA
FAPPA
OTROS
$25,000.00
$35,000.00
$60,000.00
TOTAL
$25,000.00
$180,000.00
$180,000.00
$0.00
$21,600.00
$180,000.00
$240,000.00
$21,600.00
$1,500.00
$1,000.00
$1,000.00
$25,100.00
$1,500.00
$1,000.00
$1,000.00
$3,500.00
$90,000.00
$4,800.00
$2,400.00
$168,000.00
$4,200.00
$3,000.00
$6,000.00
$24,000.00
$45,000.00
$347,400.00
$90,000.00
$4,800.00
$2,400.00
$168,000.00
$4,200.00
$3,000.00
$6,000.00
$24,000.00
$45,000.00
$347,400.00
$0.00
$0.00
$347,400.00
$612,500.00
$410,900.00
$201,600.00
$0.00
$612,500.00
$21,600.00
$18,000.00
$1,500.00
$0.00
$25,100.00
$90,000.00
$4,800.00
$2,400.00
CONCEPTO
CAFETERIA ELEGANCE
COSTOS
EQUIPO Y MOBILIARIO SOLICITADO
MANO DE OBRA
PAGO DE RECIBO DE LUZ
PAGO DE AGUA
MATERIAS PRIMAS
DETERGENTES PARA LIMPIEZA
CONTROL DE ROEDORES Y PLAGAS
PAGO DE TELEFONO
PAGO DE PROPAGANDA Y PUBLICIDAD
COMPRA DE REFRESCOS DE 600 ML
PRODUCCIN
HAMBURGUESAS, SANDWICHES, HOTDOGS Y TORTAS
CAF, LICUADOS, ESQUIMOS, TES Y AGUAS FRESCAS
PAPAS, NACHOS, HELADOS, COCTELES DE FRUT
PASTELES, GELATINAS Y OTRO TIPO DE POSTRES
VENTA DE REFRESCOS DE 600 ML
INGRESO TOTAL
FLUJO DE EFECTIVO
FLUJO DE EFECTIVO ACUMULADO
UNIDAD
COSTO U.
PZA
JORNAL
SERVICIO
SERVICIO
LOTE
LOTE
SERVICIO
SERVICIO
SERVICIO
PZA
$ 180,000.00
$
80.00
$
300.00
$
100.00
$
2,000.00
$
200.00
$
400.00
$
400.00
$
2,000.00
$
7.50
1
700
12
12
48
12
2
12
12
6000
$
$
$
$
$
5,500
5,000
4,500
3,500
6,000
PIEZA
PIEZA
PIEZA
PIEZA
PZA
25.00
20.00
25.00
22.00
15.00
MES / COSTO
CANTIDAD
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-$
-$
LOS PRECIOS DE LOS PRODUCTOS REFLEJADOS EN ESTA CORRIDA FINANCIERA SON PRECIOS PROMEDIOS
199,816.7
180,000.0
4,666.7
300.0
100.0
8,000.0
200.0
400.0
400.0
2,000.0
3,750.0
10
11
19,416.7
19,416.7
19,416.7
19,416.7
19,416.7
19,816.7
19,416.7
19,416.7
19,416.7
19,416.7
19,416.7
$
$
$
$
$
4,666.7
300.0
100.0
8,000.0
200.0
$
$
$
$
$
4,666.7
300.0
100.0
8,000.0
200.0
$
$
$
$
$
4,666.7
300.0
100.0
8,000.0
200.0
$
$
$
$
$
4,666.7
300.0
100.0
8,000.0
200.0
$
$
$
$
$
4,666.7
300.0
100.0
8,000.0
200.0
4,666.7
300.0
100.0
8,000.0
200.0
$
$
$
$
$
4,666.7
300.0
100.0
8,000.0
200.0
$
$
$
$
$
4,666.7
300.0
100.0
8,000.0
200.0
$
$
$
$
$
4,666.7
300.0
100.0
8,000.0
200.0
$
$
$
$
$
4,666.7
300.0
100.0
8,000.0
200.0
400.0
2,000.0
3,750.0
$
$
$
400.0
2,000.0
3,750.0
$
$
$
400.0
2,000.0
3,750.0
$
$
$
400.0
2,000.0
3,750.0
$
$
$
400.0
2,000.0
3,750.0
4,666.7
300.0
100.0
8,000.0
200.0
400.0
400.0
2,000.0
3,750.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
400.0
2,000.0
3,750.0
$
$
$
400.0
2,000.0
3,750.0
$
$
$
400.0
2,000.0
3,750.0
$
$
$
400.0
2,000.0
3,750.0
$
$
$
400.0
2,000.0
3,750.0
$ 11,458.33
$ 8,333.33
$ 9,375.00
$ 6,416.67
$ 7,500.00
$ 43,083.3
$ 23,666.7
$
8,533.3
$
$
$
$
$
$
$
$
11,458.33
8,333.33
9,375.00
6,416.67
7,500.00
43,083.3
23,666.7
32,200.0
$
$
$
$
$
$
$
$
11,458.33
8,333.33
9,375.00
6,416.67
7,500.00
43,083.3
23,666.7
55,866.7
$
$
$
$
$
$
$
$
11,458.33
8,333.33
9,375.00
6,416.67
7,500.00
43,083.3
23,666.7
79,533.3
$
$
$
$
$
$
$
$
11,458.33
8,333.33
9,375.00
6,416.67
7,500.00
43,083.3
23,666.7
103,200.0
TOTAL
12
413,800.0
517,000.0
PROGRAMA DE INVERSIONES
CONCEPTO
INVERSIN FIJA
APROBACION DE PROYECTO
COMPRA DE MOBILIARIO
PUESTA EN MARCHA DEL PROYECTO
MESES
1
10
11
12
X
X
X
CONCEPTO
UNIDAD
CANTIDAD
COSTO
UNITARIO
COSTO TOTAL
HORIZONTE
1
INGRESOS
HAMBURGUESAS, SANDWICHES,
HOTDOGS Y TORTAS
PIEZA
5,500
$25.00
$137,500.00
$137,500.00
$141,625.00
$145,873.75
$150,249.96
PIEZA
5,000
$20.00
$100,000.00
$100,000.00
$103,000.00
$106,090.00
$109,272.70
$112,550.88
PLATO
4,500
$25.00
$112,500.00
$112,500.00
$115,875.00
$119,351.25
$122,931.79
$126,619.74
PIEZA
PIEZA
3,500
6,000
$22.00
$15.00
$77,000.00
$90,000.00
$517,000.00
$77,000.00
$90,000.00
$517,000.00
$79,310.00
$92,700.00
$532,510.00
$81,689.30
$95,481.00
$548,485.30
$84,139.98
$98,345.43
$564,939.86
$86,664.18
$101,295.79
$581,888.05
JORNAL
SERVICIO
SERVICIO
LOTE
LOTE
SERVICIO
SERVICIO
SERVICIO
PZA
700
12
12
48
12
2
12
12
6000
$80.00
$300.00
$100.00
$2,000.00
$200.00
$400.00
$400.00
$2,000.00
$7.50
$56,000.00
$3,600.00
$1,200.00
$96,000.00
$2,400.00
$800.00
$4,800.00
$24,000.00
$45,000.00
$56,000.00
$3,600.00
$1,200.00
$96,000.00
$2,400.00
$800.00
$4,800.00
$24,000.00
$45,000.00
$233,800.00
$57,680.00
$3,708.00
$1,236.00
$98,880.00
$2,472.00
$824.00
$4,944.00
$24,720.00
$46,350.00
$240,814.00
$59,410.40
$3,819.24
$1,273.08
$101,846.40
$2,546.16
$848.72
$5,092.32
$25,461.60
$47,740.50
$248,038.42
$61,192.71
$3,933.82
$1,311.27
$104,901.79
$2,622.54
$874.18
$5,245.09
$26,225.45
$49,172.72
$255,479.57
$63,028.49
$4,051.83
$1,350.61
$108,048.85
$2,701.22
$900.41
$5,402.44
$27,012.21
$50,647.90
$263,143.96
$180,000.00
$180,000.00
$180,000.00
$180,000.00
$0.00
$0.00
$0.00
$0.00
$413,800.00
$240,814.00
$248,038.42
$255,479.57
$263,143.96
UTILIDAD BRUTA
$103,200.00
$291,696.00
$300,446.88
$309,460.29
$318,744.09
PUNTO DE EQUILIBRIO
$328,601.69
$0.00
$0.00
$0.00
$0.00
PZA
$154,757.46
CONCEPTO
LOCAL
MOBILIARIO PROPIEDAD DEL GRUPO
EQUIPO Y MOBILIARIO SOLICITADO
CONCEPTO
COSTO
UNITARIO
DEPRECIACIN
TOTAL
VALOR
RESIDUAL
CANTIDAD
LOCAL
$25,000.00
$25,000.00
5.00%
$1,250.00
$6,250.00
$18,750.00
LOTE
PZA
1
1
$35,000.00
$180,000.00
$35,000.00
$180,000.00
5.00%
5.00%
$1,750.00
$9,000.00
6
7
$10,500.00
$63,000.00
$24,500.00
$117,000.00
COSTO TOTAL
PORCENTAJE DE
LOCAL
$25,000.00
DEPRECIACIN
5.00%
$35,000.00
$180,000.00
$60,000.00
COSTO TOTAL
PORCENTAJE DE DEPRECIACIN
DEPRECIACIN
ANUAL
UNIDAD
DEPRECIACIN
HORIZONTE
ANUAL
$1,250.00
1
$23,750.00
2
$22,500.00
3
$21,250.00
4
$20,000.00
5.00%
$1,750.00
$33,250.00
$31,500.00
$29,750.00
$28,000.00
5
$18,750.00
$26,250.00
5.00%
$9,000.00
$3,000.00
$171,000.00
$162,000.00
$153,000.00
$144,000.00
$135,000.00
REINVERSIONES
VALOR RESIDUAL TOTAL =
$180,000.00
FUENTES DE FINANCIAMIENTO
FUENTE DE FINANCIAMIENTO
INVERSIONES FIJAS
INVERSIONES DIFERIDAS
CAPITAL DE TRABAJO
TOTAL
CAFETERIA ELEGANCE
$60,000.00
25.00%
$3,500.00
13.94%
$347,400.00
100.00%
$410,900.00
67.09%
FAPPA
$180,000.00
75.00%
$21,600.00
86.06%
$0.00
0.00%
$201,600.00
32.91%
OTROS
$0.00
0.00%
$0.00
0.00%
$0.00
0.00%
$0.00
0.00%
$240,000.00
100.00%
$25,100.00
100.00%
$347,400.00
100.00%
$612,500.00
100.00%
GRAN TOTAL
GASTOS FINANCIEROS
CONCEPTO
18,000.00
HORIZONTE
1
CAPITALIZACION
$0.00
$0.00
$6,000.00
$6,000.00
$6,000.00
PAGO TOTAL
$0.00
$0.00
$6,000.00
$6,000.00
$6,000.00
PAGO ACUMULADO
$0.00
$0.00
$6,000.00
$12,000.00
$18,000.00
$18,000.00
$18,000.00
$12,000.00
$6,000.00
$0.00
SALDO
DE ACUERDO A REGLAS DE OPERACIN LA CAPITALIZACION SER DEL 10% COMO MINIMO Y 50% COMO MAXIMO
ESTADO DE RESULTADOS
HORIZONTE
CONCEPTO
TOTAL
(+) INGRESOS
517,000.0
532,510.0
548,485.3
564,939.9
581,888.1
2,744,823.21
413,800.0
240,814.0
248,038.4
255,479.6
263,144.0
1,421,275.95
103,200.0
291,696.0
300,446.9
309,460.3
318,744.1
1,323,547.26
UTILIDAD BRUTA
(-) Gastos de administracin
UTILIDAD DE OPERACIN
3,000.0
3,000.0
100,200.0
288,696.0
103,200.0
-
$
$
291,696.0
-
300,446.9
309,460.3
318,744.1
1,323,547.26
6,000.0
6,000.0
6,000.0
18,000.00
3,000.0
3,000.0
3,000.0
15,000.00
291,446.9
300,460.3
309,744.1
1,290,547.26
(-) PTU
$
$
100,200.0
-
100,200.0
COSTOS Y GASTOS
413,800.0
ISR y PTU
$
$
288,696.0
-
288,696.0
240,814.0
(-) ISR
$
$
291,446.9
-
291,446.9
254,038.4
$
$
300,460.3
-
300,460.3
261,479.6
$
$
309,744.1
-
309,744.1
269,144.0
$
$
1,290,547.26
-
1,290,547.26
1,439,275.95
XI. RENTABILIDAD
Flujo neto de efectivo
AO
INGRESOS
COSTOS Y
INV. FIJAS Y
CAPITAL DE
DEPRECIACIONES Y
RECUPERACIN
GASTOS
DIFERIDAS
TRABAJO
AMORTIZACIONES
DE CIRCULANTE
265,100.0
ISR y PTU
VALOR RESIDUAL
347,400.0
FLUJO NETO DE
EFECTIVO
-$
612,500.0
517,000.0
413,800.0
3,000.0
100,200.0
532,510.0
240,814.0
3,000.0
288,696.0
548,485.3
254,038.4
3,000.0
291,446.9
564,939.9
261,479.6
3,000.0
300,460.3
581,888.1
269,144.0
3,000.0
265,100.0
574,844.1
TOTALES
2,744,823.2
1,439,276.0
15,000.0
265,100.0
943,147.3
265,100.0
347,400.0
AO
FACTOR
0
1
2
3
4
1.0000
0.9091
0.8264
0.7513
0.6830
0.6209
INGRESOS
$
$
$
$
$
$
517,000.0
532,510.0
548,485.3
564,939.9
581,888.1
TOTAL
10.00%
INGRESO ACTUAL
$
$
$
$
$
$
470,000.0
440,090.9
412,085.1
385,861.5
361,306.7
2,069,344.3
EGRESOS
EGRESO ACTUAL
$
$
$
$
$
612,500.0
413,800.0
240,814.0
254,038.4
261,479.6
269,144.0
612,500.00
376,181.82
199,019.83
190,862.82
178,594.07
167,117.22
$
1,724,275.8
1.20
345,068.49
1.0000
FLUJO NETO
ACTUALIZADO
612,500.00 -
1
2
$
$
100,200.0
288,696.0
0.9091
0.8264
91,090.91 238,591.74 -
521,409.09
282,817.36
TIR =
32%
3
4
5
$
$
$
291,446.9
300,460.3
574,844.1
0.7513
0.6830
0.6209
218,968.35 205,218.42
356,932.96
63,849.00
141,369.42
498,302.37
VAN =
498,302.37
AO
0
FLUJO NETO DE
EFECTIVO
-$
612,500.0
FACTOR
FLUJO NETO
ACUMULADO
612,500.00
VAN=
498,302.37
TIR=
32%
1.20
2.8796770037
INDICE DE DESEABILIDAD=
1.8796770037
TREMA=
10.00%