Professional Documents
Culture Documents
F. NACIMIENTO
No. A. PATERNO A. MATERNO NOMBRE (S) EDAD SEXO C. ELECTOR
DIA MES AO
TOTAL
LOCALIDAD: RANCHERIA MIAHUATLAN 2DA
GRUPO: CIBER-PAPELERIA MIAHUATLAN
PROYECTO: ESTABLECIMIENTO DE UNA PAPELERIA E INTERNET
REPRESENTANTE: ELIAS BURELO HERNANDEZ
NO. INTEGRANTES: 6
PSP: ING. JOSE MANUEL SOSA DE LA CRUZ
FECHA DE REGISTRO: 2012
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 16-00.00
1600
NOMBRE ARENDATARIOS
OBSERVACIONES
A. PATERNO A. MATERNO
362309134.xls
A. PROD.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 155,800.00
0.00
0.00
0.00 24200
0.00
0.00
0.00
0.00
1,200.00
1,000.00
1,000.00
0.00
0.00
3,200.00
50.00
2,500.00
1,200.00
0.00
500.00
1,000.00
5,250.00
8,450.00
362309134.xls
CALENDARIO DE EJECUCION
MES 4 MES 5
6,050.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
6,050.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
200.00 200.00
200.00 200.00
0.00 0.00
0.00 0.00
1,200.00 0.00
0.00 0.00
0.00 500.00
250.00 0.00
362309134.xls
1,450.00 500.00
7,700.00 700.00
362309134.xls
DEPRECIACION Y AMORTIZACION
DESCRIPCION V. UTIL T. FISCAL V. ORIG. C. ANUAL RECUP.
DEPRECIACIONES A COSTEAR EN 7 AOS
INFRAESTRUCTURA 10.00 0.10 24,200.00 2,420.00 24,200.00
MOBILIARIO PARA EL ESTABLECIMIENTO 10.00 0.10 18,000.00 1,800.00 18,000.00
EQUIPOS DE TRABAJO 10.00 0.10 94,100.00 9,410.00 94,100.00
HERRAMIENTAS DE TRABAJO 10.00 0.10 43,700.00 4,370.00 43,700.00
SUB-TOTAL: 180,000.00 18,000.00 180,000.00
AMORTIZACIONES
INSTALACION DE RED P/INTERNET 10.00 0.10 1,200.00 120.00 240.00
ASISTENCIA TECNICA 10.00 0.10 18,000.00 1,800.00 3,600.00
0.00 10.00 0.10 0.00 0.000 0.00
MANTENIMIENO DE EQUIPOS 10.00 0.10 1,000.00 100.000 200.00
SUB-TOTAL: 20,200.00 2,020.00 4,040.00
T O T A L: 200,200.00 20,020.00 184,040.00
Amortizacin Anual 2,020.00 2,020.00 2,020.00 2,020.00 2,020.00 2,020.00 2,020.00 2,020.00
Amortizacin Acumulada 2,020.00 4,040.00 6,060.00 8,080.00 10,100.00 12,120.00 14,140.00 16,160.00
DEPRECIACIONES ANUALES
DESCRIPCION AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 AO 8
INFRAESTRUCTURA 2,420.00 2,420.00 2,420.00 2,420.00 2,420.00 2,420.00 2,420.00 2,420.00
MOBILIARIO PARA EL ESTABLECIMIENTO 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00
EQUIPOS DE TRABAJO 9,410.00 9,410.00 9,410.00 9,410.00 9,410.00 9,410.00 9,410.00 9,410.00
HERRAMIENTAS DE TRABAJO 4,370.00 4,370.00 4,370.00 4,370.00 4,370.00 4,370.00 4,370.00 4,370.00
T O T A L: 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00
362309134.xls
DESARROLLO DE AMORTIZACION
MONTO TOTAL INVERSION FIJA 206,450.00 PROMEDIO ANUAL DE REVOLVENCIA GRUPO 22,500.00
APORTACION GRUPO 8,450.00 APORTACION GRUPO % 4.09%
APORTACION FAPPA 180,000.00 APORTACION FAPPA 87.19%
PLAZO DE REVOLVENCIA (AOS) 8 CANTIDAD DE REVOLVENCIA POR SOCIO 30,000.00
NUMERO DE SOCIOS 6
No. CAPITAL AMORTIZACION MOVIMIENTO DEL CAPITAL TOTAL
P. E. = 31,938.26
P. E. = 6.36%
20.- Flujo Neto de Caja Acumulado 438,455.00 873,310.00 1,243,365.00 1,645,820.00 2,042,875.00 2,436,330.00 2,824,385.00
RAZONES FINANCIERAS
TOTAL UTILIDAD GRUPO DES/INTERES Y REINTEGRO 102,412.27 14,493.31 49,435.29 38,483.67 54,912.71 86,485.29 127,252.39
AO 8
501,875.00
49,000.00
452,875.00
4,600.00
4,200.00
184,040.00
628,115.00
3,530,190.00
5.620
3,530,190.00
14,312,690.00
6.45
AO 8
501,875.00
49,000.00
452,875.00
4,600.00
4,200.00
18,000.00
2,020.00
184,040.00
608,095.00
0.00
608,095.00
0.00
0.00
608,095.00
0.00
0.00
36,000.00
572,095.00
362309134.xls
3,396,480.00
AO 8
501,875.00
49,000.00
452,875.00
4,600.00
4,200.00
18,000.00
184,040.00
610,115.00
0.00
0.00
610,115.00
0.00
0.00
610,115.00
AO 8
572,095.00
0.00
0.00
0.00
572,095.00
24,200.00
18,000.00
94,100.00
43,700.00
180,000.00
144,000.00
36,000.00
0.00
0.00
0.00
0.00
0.00
16,160.00
-16,160.00
591,935.00
0.00
0.00
0.00
0.00
0.00
36,000.00
0.00
36,000.00
36,000.00
185,250.00
36,000.00
2,976,465.00
610,115.00
3,807,830.00
3,843,830.00
362309134.xls
-3,251,895.00
0.01
EXCELENTE
0.06
BUENA
1.21
BUENA
7 8
424,055.00 608,095.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0.00% 0.00%
0.00 0.00
0.00% 0.00%
210,743.73 212,074.79
49.70% 34.88%
72,000.00 36,000.00
34.88% 20.00%
36,000.00 36,000.00
18.18% 18.18%
32,267.13 63,870.76
7.61% 10.50%
8,450.00 8,450.00
10.50% 19.01%
5,377.85 10,645.13
16.67% 16.67%
80,450.00 44,450.00
177,311.27 360,020.21
41.81% 59.20%
29,551.88 60,003.37