Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Corrida Financiera Grupo Morelense
Corrida Financiera Grupo Morelense
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
LOTES DE MERCANCIA
DETERGENTES PARA LIMPIEZA
PAGO DE TELEFONO
TOTAL DE CAPITAL DE TRABAJO
JORNAL
SERVICIO
SERVICIO
LOTE
LOTE
SERVICIO
TOTAL DE INVERSIONES
1
1
1
1
600
12
12
48
12
12
COSTO
UNITARIO
$25,000.00
$35,000.00
$180,000.00
$18,000.00
$1,500.00
$1,000.00
$1,000.00
$100.00
$200.00
$100.00
$8,000.00
$200.00
$400.00
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
$18,000.00
$180,000.00
$240,000.00
$18,000.00
$1,500.00
$1,000.00
$1,000.00
$20,500.00
$1,500.00
$1,000.00
$1,000.00
$3,500.00
$60,000.00
$2,400.00
$1,200.00
$384,000.00
$2,400.00
$4,800.00
$454,800.00
$60,000.00
$2,400.00
$1,200.00
$384,000.00
$2,400.00
$4,800.00
$454,800.00
$0.00
$0.00
$454,800.00
$715,300.00
$518,300.00
$198,000.00
$0.00
$716,300.00
$18,000.00
$18,000.00
$1,500.00
$0.00
$21,500.00
$60,000.00
$2,400.00
$1,200.00
CONCEPTO
GRUPO MORELENSE
COSTOS
EQUIPO Y MOBILIARIO SOLICITADO
MANO DE OBRA
PAGO DE RECIBO DE LUZ
PAGO DE AGUA
LOTES DE MERCANCIA
DETERGENTES PARA LIMPIEZA
PAGO DE TELEFONO
PRODUCCIN
LOTE DE MEDICINA DE PATENTE
LOTE DE MENDICINA GENERICA
LOTE DE PERFUMERIA
LOTE DE REGALOS
SERVICIOS DE TELEFONIA
INGRESO TOTAL
FLUJO DE EFECTIVO
FLUJO DE EFECTIVO ACUMULADO
UNIDAD
COSTO U.
PZA
JORNAL
SERVICIO
SERVICIO
LOTE
LOTE
SERVICIO
$ 180,000.00
$
100.00
$
200.00
$
100.00
$
8,000.00
$
200.00
$
400.00
LOTE
LOTE
LOTE
LOTE
SERVICIO
$
$
$
$
$
5,500.00
4,200.00
3,200.00
2,200.00
1,000.00
MES / COSTO
CANTIDAD
1
600
12
12
48
12
12
48
48
48
48
48
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-$
-$
217,900.0
180,000.0
5,000.0
200.0
100.0
32,000.0
200.0
400.0
10
11
37,900.0
37,900.0
37,900.0
37,900.0
37,900.0
37,900.0
37,900.0
37,900.0
37,900.0
37,900.0
37,900.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$
$
$
$
$
$
5,000.0
200.0
100.0
32,000.0
200.0
400.0
$ 22,000.00
$ 16,800.00
$ 12,800.00
$ 8,800.00
$ 4,000.00
$ 64,400.0
$ 26,500.0
$ 32,000.0
$
$
$
$
$
$
$
$
22,000.00
16,800.00
12,800.00
8,800.00
4,000.00
64,400.0
26,500.0
58,500.0
$
$
$
$
$
$
$
$
22,000.00
16,800.00
12,800.00
8,800.00
4,000.00
64,400.0
26,500.0
85,000.0
$
$
$
$
$
$
$
$
22,000.00
16,800.00
12,800.00
8,800.00
4,000.00
64,400.0
26,500.0
111,500.0
$
$
$
$
$
$
$
$
22,000.00
16,800.00
12,800.00
8,800.00
4,000.00
64,400.0
26,500.0
138,000.0
22,000.00 $
16,800.00 $
12,800.00 $
8,800.00 $
4,000.00 $
64,400.0 $
153,500.0 $
153,500.0 -$
22,000.00 $
16,800.00 $
12,800.00 $
8,800.00 $
4,000.00 $
64,400.0 $
26,500.0 $
127,000.0 -$
$ 22,000.00
$ 16,800.00
$ 12,800.00
$ 8,800.00
$ 4,000.00
$ 64,400.0
$ 26,500.0
$
5,500.0
TOTAL
12
634,800.0
772,800.0
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
LOTE DE MEDICINA DE PATENTE
PIEZA
48
$5,500.00
$264,000.00
$264,000.00
$271,920.00
$280,077.60
$288,479.93
$297,134.33
PIEZA
PLATO
48
48
$4,200.00
$3,200.00
$201,600.00
$153,600.00
$201,600.00
$153,600.00
$207,648.00
$158,208.00
$213,877.44
$162,954.24
$220,293.76
$167,842.87
$226,902.58
$172,878.15
LOTE DE REGALOS
SERVICIOS DE TELEFONIA
TOTAL INGRESOS
PIEZA
PIEZA
48
48
$2,200.00
$1,000.00
$105,600.00
$48,000.00
$772,800.00
$105,600.00
$48,000.00
$772,800.00
$108,768.00
$49,440.00
$795,984.00
$112,031.04
$50,923.20
$819,863.52
$115,391.97
$52,450.90
$844,459.43
$118,853.73
$54,024.42
$869,793.21
JORNAL
SERVICIO
SERVICIO
LOTE
LOTE
SERVICIO
600
12
12
48
12
12
$100.00
$200.00
$100.00
$8,000.00
$200.00
$400.00
$60,000.00
$2,400.00
$1,200.00
$384,000.00
$2,400.00
$4,800.00
$60,000.00
$2,400.00
$1,200.00
$384,000.00
$2,400.00
$4,800.00
$454,800.00
$61,800.00
$2,472.00
$1,236.00
$395,520.00
$2,472.00
$4,944.00
$468,444.00
$63,654.00
$2,546.16
$1,273.08
$407,385.60
$2,546.16
$5,092.32
$482,497.32
$65,563.62
$2,622.54
$1,311.27
$419,607.17
$2,622.54
$5,245.09
$496,972.24
$67,530.53
$2,701.22
$1,350.61
$432,195.38
$2,701.22
$5,402.44
$511,881.41
$180,000.00
$180,000.00
$180,000.00
$180,000.00
$0.00
$0.00
$0.00
$0.00
$634,800.00
$468,444.00
$482,497.32
$496,972.24
$511,881.41
UTILIDAD BRUTA
$138,000.00
$327,540.00
$337,366.20
$347,487.19
$357,911.80
PUNTO DE EQUILIBRIO
$437,433.96
$0.00
$0.00
$0.00
$0.00
COSTOS DE OPERACIN
Costos variables
MANO DE OBRA
PAGO DE RECIBO DE LUZ
PAGO DE AGUA
LOTES DE MERCANCIA
DETERGENTES PARA LIMPIEZA
PAGO DE TELEFONO
Subtotal costos variables
Costos fijos
EQUIPO Y MOBILIARIO SOLICITADO
Subtotal costos fijos
PZA
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
GRUPO MORELENSE
$60,000.00
25.00%
$3,500.00
16.28%
$454,800.00
100.00%
$518,300.00
72.36%
FAPPA
$180,000.00
75.00%
$18,000.00
83.72%
$0.00
0.00%
$198,000.00
27.64%
OTROS
$0.00
0.00%
$0.00
0.00%
$0.00
0.00%
$0.00
0.00%
$240,000.00
100.00%
$21,500.00
100.00%
$454,800.00
100.00%
$716,300.00
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
772,800.0
795,984.0
819,863.5
844,459.4
869,793.2
4,102,900.15
634,800.0
468,444.0
482,497.3
496,972.2
511,881.4
2,594,594.97
138,000.0
327,540.0
337,366.2
347,487.2
357,911.8
1,508,305.19
UTILIDAD BRUTA
(-) Gastos de administracin
UTILIDAD DE OPERACIN
3,000.0
3,000.0
135,000.0
324,540.0
138,000.0
-
$
$
327,540.0
-
337,366.2
347,487.2
357,911.8
1,508,305.19
6,000.0
6,000.0
6,000.0
18,000.00
3,000.0
3,000.0
3,000.0
15,000.00
328,366.2
338,487.2
348,911.8
1,475,305.19
(-) PTU
$
$
135,000.0
-
135,000.0
COSTOS Y GASTOS
634,800.0
ISR y PTU
$
$
324,540.0
-
324,540.0
468,444.0
(-) ISR
$
$
328,366.2
-
328,366.2
488,497.3
$
$
338,487.2
-
338,487.2
502,972.2
$
$
348,911.8
-
348,911.8
517,881.4
$
$
1,475,305.19
-
1,475,305.19
2,612,594.97
XI. RENTABILIDAD
Flujo neto de efectivo
AO
INGRESOS
COSTOS Y
INV. FIJAS Y
CAPITAL DE
DEPRECIACIONES Y
RECUPERACIN
GASTOS
DIFERIDAS
TRABAJO
AMORTIZACIONES
DE CIRCULANTE
261,500.0
ISR y PTU
VALOR RESIDUAL
454,800.0
FLUJO NETO DE
EFECTIVO
-$
716,300.0
772,800.0
634,800.0
3,000.0
135,000.0
795,984.0
468,444.0
3,000.0
324,540.0
819,863.5
488,497.3
3,000.0
328,366.2
844,459.4
502,972.2
3,000.0
338,487.2
869,793.2
517,881.4
3,000.0
261,500.0
610,411.8
TOTALES
4,102,900.2
2,612,595.0
15,000.0
261,500.0
1,020,505.2
261,500.0
454,800.0
AO
FACTOR
0
1
2
3
4
1.0000
0.9091
0.8264
0.7513
0.6830
0.6209
INGRESOS
$
$
$
$
$
$
772,800.0
795,984.0
819,863.5
844,459.4
869,793.2
TOTAL
10.00%
INGRESO ACTUAL
$
$
$
$
$
$
702,545.5
657,838.0
615,975.6
576,777.2
540,073.1
3,093,209.4
EGRESOS
EGRESO ACTUAL
$
$
$
$
$
716,300.0
634,800.0
468,444.0
488,497.3
502,972.2
517,881.4
716,300.00
577,090.91
387,143.80
367,015.27
343,536.81
321,563.61
$
2,712,650.4
1.14
380,558.98
1.0000
FLUJO NETO
ACTUALIZADO
716,300.00 -
1
2
$
$
135,000.0
324,540.0
0.9091
0.8264
122,727.27 268,214.88 -
593,572.73
325,357.85
TIR =
31%
3
4
5
$
$
$
328,366.2
338,487.2
610,411.8
0.7513
0.6830
0.6209
246,706.39 231,191.30
379,017.70
78,651.47
152,539.84
531,557.54
VAN =
531,557.54
AO
0
FLUJO NETO DE
EFECTIVO
-$
716,300.0
FACTOR
FLUJO NETO
ACUMULADO
716,300.00
VAN=
531,557.54
TIR=
31%
1.14
3.0327248218
INDICE DE DESEABILIDAD=
2.0327248218
TREMA=
10.00%