Professional Documents
Culture Documents
INICIAL
COMPRAS
DISPONIBLE
USADA EN
PRODUCCIN
INVENTARIO
FINAL
INVENTARIO
INICIAL
PRODUCCIN
DISPONIBLE
VENTAS
COSTO DE
VENTAS
INVENTARIO
FINAL
EVALUACIN FINANCIERA DE PROYECTO DE INVERSIN MADERA SINTETICA
INVERSIONES
Maquinaria
Gastos preoperativos
Estudio de Mercado
Capital de Trabajo
FINANCIACIN
% financiacin del proyecto
Plazo en aos
MERCADO
Poblacin Objetivo
Mercado Objetivo Porcentaje %
GASTOS DE ADMINISTRACIN
1)INVERSIONES
INVERSIN MAQUINARIA
GASTOS PREOPERATIVOS
ESTUDIO DE MERCADO
CAPITAL DE TRABAJO
TOTAL INVERSIN
% financiacin del proyecto
FINANCIACIN DEL PROYECTO
2) MERCADEO
Poblacin Objetivo
Ciudad
Mercado Total
Mercado Objetivo Porcentaje %
Mercado Objetivo Numero de Unidades
Poltica de Ventas
PRECIO
3) INGENIERA DEL PROYECTO
3.1 Materias Primas
4) Gastos de Administracin
Gtos de Amortizacin (publicidad inicial, inv mercado)
5) ENTORNO
Inflacin
Participacion en el mercado
PRODUCCIN
VENTAS
POLTICA DE INVENTARIOS
INVENTARIO DE PET
# Unidades
Costo Unitario
Costo Total
# Unidades
Costo Unitario
Costo Total
# Unidades
Costo Unitario
Costo Total
# Unidades
Costo Unitario
Costo Total
# Unidades
Costo Unitario
Costo Total
COSTO DE CONVERSIN
MANO DE OBRA DIRECTA POR UNIDAD
GASTOS DE FABRICACIN POR AO
GASTOS DEPRECIACIN POR AO
COSTO DE CONVERSIN UNITARIO
# Unidades
Costo Unitario
Costo Total
# Unidades
Costo Materia Prima por Unidad
Costo Unitario de Conversin
Costo Total por Unidad
Costo Total
# Unidades
Costo Unitario
Costo Total
# Unidades
Costo Unitario
Costo Total
# Unidades
Costo Unitario
Costo Total
TASA DE INTERS
BALANCE GENERAL
Efectivo
Cuentas por Cobrar
Inventario materia prima
Inventario Producto Terminado
Total Activo Corriente
Edificios
Depreciacin Acumulada
Maquinaria
Depreciacin Acumulada
Muebles y Enseres
Depreciacin Acumulada
Terreno
Total Activo Fijo
Activos Diferidos
Amortizacin Diferidos
Total Activo Diferido
TOTAL ACTIVO
Obligaciones Bancarias
Prestaciones sociales y seguridad social
Parafiscales
intereses
Total Otros Pasivos
TOTAL PASIVO
Capital
Utilidades Retenidas
Utilidades del Ejercicio
TOTAL PATRIMONIO
VENTAS
Inventario Inicial Productos Terminados
Inventario Inicial de Materia Prima
Compras
Inventario Final de Materia Prima
Materia Prima Utilizada
Salarios mano de Obra Directa
Gastos de Fabricacin
Depreciacin Maquinaria
Depreciacin Edificio
Total Costo de Fabricacin
Inventario Final de Productos Terminados
COSTO DE VENTAS
UTILIDAD BRUTA
Margen Bruto
Depreciacin Muebles
Gastos de Administracin
Gastos de Amortizacin Activos Diferidos
UTILIDAD OPERATIVA
EBITDA
Margen EBITDA
Intereses
UTILIDAD ANTES DE IMPUESTOS
Impuestos
UTILIDAD NETA
margen neto
FLUJO DE TESORERA
SALDO INICIAL DE CAJA
Ingresos por Ventas
Ingresos Ventas Meses anteriores
Ingresos por Aportes de Socios
Ingresos por prestamos
TOTAL INGRESOS
Prueba
TASA DE INTERS DE LA FINANCIACIN (Kd)
TASA DE OPORTUNIDAD DEL PROYECTO (KE)
%PORCENTAJE DE PASIVOS
%PORCENTAJE PATRIMONIO
TASA DE DESCUENTO WACC
FACTOR
FACTOR DE DESCUENTO
VALOR PRESENTE NETO A PESOS CORRIENTES
tir
$ 379,800,000.00
$ 13,500,000.00
$ 1,500,000.00
$ 94,950,000.00
70%
5
4,099,000.00 Familias
0.05%
$ 800,000.00
192
0.5 (igual a media hora)
$2,500,000
$ 500,400,000
ENTORNO
AO 1 AO 2
3.80% 3.65%
10% 10%
3% 3%
10% 10%
1 1.1
33% 33%
14.18% 14.02%
10.00% 10.70%
$ 379,800,000.00
$ 13,500,000.00
$ 1,500,000.00
$ 94,950,000.00
$ 489,750,000.00
70%
$ 342,825,000.00
4,099,000.00
Bogota
Promedio Precio 70,000.00
4,099,000.00
0.35%
14,346.50
45 das
AO1
72,660.00
$ 800,000.00
$ 636,571.00
$ 1,436,571.00
$ 768.00
$ 1,870.54
0.5 horas
$ 935.27
$2,500,000
AO 1
75,960,000.00
AO 0 AO 1
$ 500,400,000 519,415,200.00
$ 15,000,000 3,000,000.00
AO 1
3.80%
0.35%
AO 1
14,633.43
14,346.50
2%
AO 0 AO 1
-
-
-
842,225.00
363.30
305,980,342.27
842,225.00
363.30
305,980,342.27
825,710.78
363.30
299,980,727.72
16,514.22
363.30
5,999,614.55
AO 1
970.81
2,595,000.00
75,960,000.00
6,339.00
AO 0 AO 1
-
-
-
14,633.43
20,499.69
6,339.00
26,838.68
392,741,974.91
14,633.43
26,838.68
392,741,974.91
14,346.50
26,838.68
385,041,151.88
286.93
26,838.68
7,700,823.04
AO 0 AO 1
$ 94,950,000 $ 126,116,888
$ - $ 130,302,086
$ - $ 5,999,615
$ - $ 7,700,823
$ 94,950,000 $ 270,119,412
$ 379,800,000 $ 379,800,000
-$ 75,960,000
$ 379,800,000 $ 303,840,000
$ 15,000,000 $ 15,000,000
-$ 3,000,000
$ 15,000,000 $ 12,000,000
$ 489,750,000 $ 585,959,412
$ - $ 50,996,724
$ 342,825,000 $ 292,853,895
$ - $ 28,494,759
$ 342,825,000 $ 372,345,377
$ 7,529,540.00
$ 1,306,500.00
$ - $ 8,836,040.00
$ 342,825,000 $ 381,181,417
$ 146,925,000 $ 146,925,000
$ -
$ 57,852,995
$ 146,925,000 $ 204,777,995
$ 489,750,000 $ 585,959,412
$ - $ -
AO 0 AO 1
$ 1,042,416,690.00
$ -
$ -
$ 305,980,342.27
$ 5,999,614.55
$ 299,980,727.72
$ 14,206,247.20
$ 2,595,000.00
$ 75,960,000.00
$ -
$ 392,741,974.91
$ 7,700,823.04
$ 385,041,151.88
$ 657,375,538.12
63.06%
$ -
$ 519,415,200.00
$ 3,000,000.00
$ 134,960,338.12
$ - $ 213,920,338.12
20.52%
$ 48,612,585.00
$ 86,347,753.12
$ 28,494,758.53
$ 57,852,994.59
5.55%
AO 0 AO 1
$ - $ 94,950,000.00
$ - $ 912,114,603.75
$ - $ -
$ 146,925,000.00 $ -
$ 342,825,000.00
$ 489,750,000.00 $ 912,114,603.75
$ - $ 14,206,247.20
-$ 8,836,040.00
$ - $ 254,983,618.56
$ - $ -
$ - $ -
$ - $ 519,415,200.00
$ - $ 2,595,000.00
$ - $ -
$ 379,800,000.00
$ 13,500,000.00
$ 1,500,000.00
$98,583,690.11
$ 394,800,000.00 $ 880,947,715.86
$ 94,950,000.00 $ 126,116,887.89
$ 94,950,000.00 $ 31,166,887.89
AO 0 AO 1
$ 94,950,000.00 $ 31,166,887.89
-$ 146,925,000.00
-$ 342,825,000.00
$49,971,105.11
$ 48,612,585.00
$ -
$ -
-$ 394,800,000.00 $ 129,750,577.99
AO 0 AO 1
-$ 342,825,000.00
$49,971,105.11
$ 48,612,585.00
$ -
-$ 342,825,000.00 $98,583,690.11
$ 94,950,000.00 $ 31,166,887.89
-$ 146,925,000.00
-$ 51,975,000.00 $ 31,166,887.89
-394,800,000.00 129,750,577.99
- -
14.18%
10.00%
65.05%
34.95%
9.68%
0.9117837574
0.9117837574
3,626,646,056.97 $ 3,626,646,056.97
96%
GASTOS PREOPERATIVOS
OTROS GASTOS $4,000,000
CONSTITUCION DE LA SOCIEDAD $2,000,000
ADECUACIONES DE PLANTA $7,500,000
TOTAL $13,500,000
Valor Unitario
$ 350
AO 3 AO 4
3.55% 3.55%
9% 8%
3% 3%
12% 13%
1 0.9
33% 33%
12.87% 11.83%
12.00% 12.00%
UNIDADES
UNIDADES
Poltica de Compras 60
AO2 AO3
75,312.09 77,985.67
AO 2 AO 3
538,373,854.80 557,486,126.65
3,000,000.00 3,000,000.00
AO 2 AO 3
3.65% 3.55%
15.00% 15.00%
AO 2 AO 3
16,541.51 19,309.67
16,498.48 18,973.25
2% 2%
AO 2 AO 3
16,514.22 18,667.54
363.30 376.33
5,999,614.55 7,025,163.37
935,530.32 1,092,697.89
376.56 389.93
352,283,717.51 426,073,880.68
952,044.53 1,111,365.43
376.33 389.70
358,283,332.06 433,099,044.06
933,376.99 1,089,573.95
376.33 389.70
351,258,168.69 424,606,905.94
18,667.54 21,791.48
376.33 389.70
7,025,163.37 8,492,138.12
AO 2 AO 3
1,006.24 1,041.96
2,689,717.50 2,785,202.47
75,960,000.00 75,960,000.00
5,760.93 5,119.98
AO 2 AO 3
286.93 329.97
26,838.68 26,993.19
7,700,823.04 8,906,930.97
16,541.51 19,309.67
21,234.95 21,989.34
5,760.93 5,119.98
26,995.87 27,109.32
446,552,656.61 523,472,087.82
16,828.44 19,639.64
26,993.19 27,107.37
454,253,479.65 532,379,018.80
16,498.48 18,973.25
26,993.19 27,107.37
445,346,548.67 514,314,805.04
329.97 666.39
26,993.19 27,107.37
8,906,930.97 18,064,213.76
INTERESES CUOTA
$ 48,612,585.00 $98,583,690.11
$ 41,043,473.37 $98,583,690.11
$ 30,283,693.81 $98,583,690.11
$ 19,764,399.11 $98,583,690.11
$ 10,389,299.24 $98,583,690.11
AO 2 AO 3
$ 314,606,015 $ 601,309,246
$ 155,316,829 $ 184,955,163
$ 7,025,163 $ 8,492,138
$ 8,906,931 $ 18,064,214
$ 485,854,938 $ 812,820,762
$ 379,800,000 $ 379,800,000
-$ 151,920,000 -$ 227,880,000
$ 227,880,000 $ 151,920,000
$ 15,000,000 $ 15,000,000
-$ 6,000,000 -$ 9,000,000
$ 9,000,000 $ 6,000,000
$ 722,734,938 $ 970,740,762
$ 58,713,953 $ 71,012,313
$ 235,313,678 $ 167,013,682
$ 70,874,350 $ 123,603,704
$ 364,901,981 $ 361,629,700
$ 7,804,368.21 $ 8,081,423.28
$ 1,354,187.25 $ 1,402,260.90
$ 9,158,555.46 $ 9,483,684.18
$ 374,060,536 $ 371,113,384
$ 146,925,000 $ 146,925,000
$ 57,852,995 $ 201,749,402
$ 143,896,407 $ 250,952,976
$ 348,674,402 $ 599,627,378
$ 722,734,938 $ 970,740,762
$ - $ -
AO 2 AO 3
$ 1,242,534,634.06 $ 1,479,641,305.61
$ 7,700,823.04 $ 8,906,930.97
$ 5,999,614.55 $ 7,025,163.37
$ 352,283,717.51 $ 426,073,880.68
$ 7,025,163.37 $ 8,492,138.12
$ 351,258,168.69 $ 424,606,905.94
$ 16,644,770.42 $ 20,119,979.41
$ 2,689,717.50 $ 2,785,202.47
$ 75,960,000.00 $ 75,960,000.00
$ - $ -
$ 446,552,656.61 $ 523,472,087.82
$ 8,906,930.97 $ 18,064,213.76
$ 445,346,548.67 $ 514,314,805.04
$ 797,188,085.39 $ 965,326,500.57
64.16% 65.24%
$ - $ -
$ 538,373,854.80 $ 557,486,126.65
$ 3,000,000.00 $ 3,000,000.00
$ 255,814,230.59 $ 404,840,373.92
$ 334,774,230.59 $ 483,800,373.92
26.94% 32.70%
$ 41,043,473.37 $ 30,283,693.81
$ 214,770,757.22 $ 374,556,680.11
$ 70,874,349.88 $ 123,603,704.44
$ 143,896,407.34 $ 250,952,975.68
11.58% 16.96%
AO 2 AO 3
$ 126,116,887.89 $ 314,606,014.74
$ 1,087,217,804.80 $ 1,294,686,142.41
$ 130,302,086.25 $ 155,316,829.26
$ 1,217,519,891.05 $ 1,450,002,971.66
$ 16,644,770.42 $ 20,119,979.41
-$ 322,515.46 -$ 325,128.72
$ 293,569,764.59 $ 355,061,567.23
$ 50,996,723.71 $ 58,713,952.92
$ - $ -
$ 538,373,854.80 $ 557,486,126.65
$ 2,689,717.50 $ 2,785,202.47
$ 28,494,758.53 $ 70,874,349.88
$98,583,690.11 $98,583,690.11
$ 1,029,030,764.20 $ 1,163,299,739.96
$ 314,606,014.74 $ 601,309,246.45
$ 188,489,126.86 $ 286,703,231.71
AO 2 AO 3
$ 188,489,126.86 $ 286,703,231.71
$57,540,216.74 $68,299,996.30
$ 41,043,473.37 $ 30,283,693.81
-$ 16,042,153.05 -$ 13,544,346.21
$ - $ -
$ 271,030,663.91 $ 371,742,575.60
AO 2 AO 3
$57,540,216.74 $68,299,996.30
$ 41,043,473.37 $ 30,283,693.81
-$ 16,042,153.05 -$ 13,544,346.21
$82,541,537.06 $85,039,343.90
$ 188,489,126.86 $ 286,703,231.71
$ 188,489,126.86 $ 286,703,231.71
271,030,663.91 371,742,575.60
- -
14.02% 12.87%
10.70% 12.00%
51.76% 38.23%
48.24% 61.77%
10.02% 10.71%
0.9089089708 0.9032704852
0.8287284365 0.748565937
COSTOS DE ADMINISTRACION
RUBRO MENSUAL
ENERGIA $ 2,500,000.00
ARRIENDO $ 25,600,000.00
CAFETERIA Y ASEO $ 300,000.00
COMBUSTIBLES $ 200,000.00
SALARIOS $ 13,000,000.00
COMUNICACIN Y TELEFONO $ 50,000.00
PAPELERIA Y UTILES DE OFICINA $ 50,000.00
TOTAL
AO 5
3.50%
8%
3%
13%
0.9
33%
11.78%
12.00%
das
AO4 AO5
80,754.16 83,580.56
AO 4 AO 5
75,960,000.00 75,960,000.00
AO 4 AO 5
577,276,884.14 597,481,575.09
3,000,000.00 3,000,000.00
AO 4 AO 5
3.55% 3.50%
15.00% 15.00%
AO 4 AO 5
21,919.19 25,494.00
21,819.23 25,092.12
2% 2%
AO 4 AO 5
21,791.48 24,736.39
389.70 403.53
8,492,138.12 9,981,820.88
1,239,764.55 1,442,567.26
403.77 417.90
500,580,726.57 602,852,866.78
1,261,556.03 1,467,303.65
403.53 417.66
509,072,864.69 612,834,687.65
1,236,819.64 1,438,532.99
403.53 417.66
499,091,043.82 600,818,321.23
24,736.39 28,770.66
403.53 417.66
9,981,820.88 12,016,366.42
AO 4 AO 5
1,078.95 1,116.72
2,884,077.16 2,985,019.86
75,960,000.00 75,960,000.00
4,675.99 4,213.33
AO 4 AO 5
666.39 766.35
27,107.37 27,435.60
18,064,213.76 21,025,385.78
21,919.19 25,494.00
22,769.59 23,567.05
4,675.99 4,213.33
27,445.58 27,780.38
601,584,911.32 708,232,923.63
22,585.59 26,260.36
27,435.60 27,770.31
619,649,125.08 729,258,309.41
21,819.23 25,092.12
27,435.60 27,770.31
598,623,739.30 696,815,993.41
766.35 1,168.24
27,435.60 27,770.31
21,025,385.78 32,442,316.00
CUOTA
AO 4 AO 5
$ 1,014,184,641 $ 1,570,613,233
$ 220,249,232 $ 262,151,649
$ 9,981,821 $ 12,016,366
$ 21,025,386 $ 32,442,316
$ 1,265,441,080 $ 1,877,223,564
$ 379,800,000 $ 379,800,000
-$ 303,840,000 -$ 379,800,000
$ 75,960,000 $ -
$ 15,000,000 $ 15,000,000
-$ 12,000,000 -$ 15,000,000
$ 3,000,000 $ -
$ 1,344,401,080 $ 1,877,223,564
$ 83,430,121 $ 100,475,478
$ 88,194,391 $ -
$ 185,898,516 $ 260,543,686
$ 357,523,028 $ 361,019,164
$ 8,368,313.81 $ 8,661,204.79
$ 1,452,041.16 $ 1,502,862.60
$ 9,820,354.97 $ 10,164,067.39
$ 367,343,383 $ 371,183,231
$ 146,925,000 $ 146,925,000
$ 452,702,378 $ 830,132,697
$ 377,430,320 $ 528,982,635
$ 977,057,697 $ 1,506,040,333
$ 1,344,401,080 $ 1,877,223,564
$ - $ -
AO 4 AO 5
$ 1,761,993,857.75 $ 2,097,213,189.19
$ 18,064,213.76 $ 21,025,385.78
$ 8,492,138.12 $ 9,981,820.88
$ 500,580,726.57 $ 602,852,866.78
$ 9,981,820.88 $ 12,016,366.42
$ 499,091,043.82 $ 600,818,321.23
$ 23,649,790.35 $ 28,469,582.55
$ 2,884,077.16 $ 2,985,019.86
$ 75,960,000.00 $ 75,960,000.00
$ - $ -
$ 601,584,911.32 $ 708,232,923.63
$ 21,025,385.78 $ 32,442,316.00
$ 598,623,739.30 $ 696,815,993.41
$ 1,163,370,118.45 $ 1,400,397,195.77
66.03% 66.77%
$ - $ -
$ 577,276,884.14 $ 597,481,575.09
$ 3,000,000.00 $ 3,000,000.00
$ 583,093,234.31 $ 799,915,620.69
$ 662,053,234.31 $ 878,875,620.69
37.57% 41.91%
$ 19,764,399.11 $ 10,389,299.24
$ 563,328,835.20 $ 789,526,321.44
$ 185,898,515.61 $ 260,543,686.08
$ 377,430,319.58 $ 528,982,635.37
21.42% 25.22%
AO 4 AO 5
$ 601,309,246.45 $ 1,014,184,640.86
$ 1,541,744,625.53 $ 1,835,061,540.54
$ 184,955,163.20 $ 220,249,232.22
$ 1,726,699,788.73 $ 2,055,310,772.76
$ 23,649,790.35 $ 28,469,582.55
-$ 336,670.79 -$ 343,712.42
$ 417,150,605.48 $ 502,377,388.98
$ 71,012,313.45 $ 83,430,121.10
$ - $ -
$ 577,276,884.14 $ 597,481,575.09
$ 2,884,077.16 $ 2,985,019.86
$ 123,603,704.44 $ 185,898,515.61
$98,583,690.11 $98,583,690.11
$ 1,313,824,394.33 $ 1,498,882,180.87
$ 1,014,184,640.86 $ 1,570,613,232.75
$ 412,875,394.40 $ 556,428,591.89
AO 4 AO 5
$ 412,875,394.40 $ 556,428,591.89
$78,819,291.00 $88,194,390.86
$ 19,764,399.11 $ 10,389,299.24
-$ 9,993,618.96 -$ 6,522,251.71
$ - $ -
$ 4,394,378,103.44
$ 501,465,465.55 $ 5,042,868,133.73
AO 4 AO 5
$78,819,291.00 $88,194,390.86
$ 19,764,399.11 $ 10,389,299.24
-$ 9,993,618.96 -$ 6,522,251.71
$88,590,071.15 $92,061,438.40
$ 412,875,394.40 $ 556,428,591.89
$ 412,875,394.40 $ 556,428,591.89
501,465,465.55 648,490,030.29
- 4,394,378,103.44
11.83% 11.78%
12.00% 12.00%
27.32% 19.77%
72.68% 80.23%
10.89% 11.19%
0.9018142342 0.8993788909
0.6750674172 0.607141385
N
ANUAL
$ 30,000,000.00
$ 307,200,000.00
$ 3,600,000.00
$ 2,400,000.00
$ 156,000,000.00
$ 600,000.00
$ 600,000.00
$ 500,400,000.00
0.87581
0.76815
0.68057
0.60855
0.54442
3.47750
$ 98,583,690.11
$0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
$ - $ - $ - $ -
$0.00
$0.00 $0.00
$ -
MADERA SINTETICA
Materia prima
Elaborado por:
Caracteristicas:
Dimensiones
COSTOS FIJOS
Arendamiento
sueldos
COSTOS VARIABLES
Mano de obra
Materia prima
precio venta
Q Punto de equilibrio
n
a
h
o
r
a
Plasticos: HDPE, LDPE
Sin mantenimiento
Duradero
No se pudre
Anticorrosivo
Resistente al fuego
Impermeable
Resistente
Inmune
No requiere aceites
Antideslizante y seguro
Fcil instalacin y limpieza.
1,250 mm x 2,500 mm (4' x 8'), gruesos de 15 mm hasta 90 mm.
$ 463,200,000
$ 307,200,000
$ 156,000,000
$ 20,684
$ 935
$ 19,749
$ 70,000
9,393
$ 935
Tiempo
18,8 minutos
1 hora
8 horas
16 horas
24 horas
COSTOS FIJOS
$ 463,200,000
,
$ 657,480,699
$ 657,480,699
MANO DE OBRA Precio venta
$ 935 $ 70,000
$ 2,984 $ 223,300
$ 23,868 $ 1,786,400
$ 47,736 $ 3,572,800
$ 71,604 $ 5,359,200
1 turno 25.52
2 turnos 38.28
3 turnos 51.04
4 turnos 76.56
2,500,000,000.00
2,000,000,000.00
1,500,000,000.00
1,000,000,000.00
VENTAS P
500,000,000.00
COSTO DE VENTAS
UTILIDAD BRUTA
-
AO 1 AO 2 AO 3 AO 4 AO 5
70,000.00
4,099,000.00
0.35%
14,346.50 UNIDADES
Q anual
9187.2
13780.8
18374.4
27561.6
4 turnos
27561.6
VENTAS P
COSTO DE VENTAS
UTILIDAD BRUTA
O5
Proyeccion de las ventas
25,494.00
21,919.19
19,309.67
16,541.51
14,633.43
AO 1 AO 2 AO 3 AO 4 AO 5
Capacidad instalada
27561.6
18374.4
13780.8
9187.2
AO 0 AO 1
Activo corriente $ 94,950,000 $ 270,119,412
Pasivo corriente $ 342,825,000 $ 372,345,377
Razon corriente $ 0.28 $ 0.73
AO 0 AO 1
Activo corriente $ 94,950,000 $ 270,119,412
inventarios $0 $ 7,700,823
Pasivo corriente $ 342,825,000 $ 372,345,377
Prueba acida $ 0.28 $ 0.70
AO 0 AO 1
Activo total $ 489,750,000 $ 585,959,412
Pasivo total $ 342,825,000 $ 381,181,417
Nivel de endeudamiento 70% 65%
45.36%
AO 0 AO 1
Pasivo total $ 342,825,000 $ 381,181,417
Patrimonio $ 146,925,000 $ 204,777,995
leverage 233% 186%
AO 0 AO 1
Total Pasivos Corrientes $ 342,825,000 $ 372,345,377
TOTAL PASIVO $ 342,825,000 $ 381,181,417
100% 98%
AO 0 AO 1
Utilidad neta $0 $ 57,852,995
activos $ 489,750,000 $ 585,959,412
ROA 0.00% 9.87%
AO 0 AO 1
Utilidad neta $0 $ 57,852,995
patrimonio $ 146,925,000 $ 204,777,995
ROE 0.00% 28.25%
AO 1 AO 2
Margen bruto 63.06% 64.16%
AO 1 AO 2
Ebitda $ 213,920,338 $ 334,774,231
Margen ebitda 20.52% 26.94%
$ 900,000,000
$ 800,000,000
$ 700,000,000
$ 600,000,000
$ 500,000,000
$ 400,000,000
$ 300,000,000
$ 200,000,000
$ 100,000,000
$0
A
$ 500,000,000
$ 400,000,000
$ 300,000,000
$ 200,000,000
$ 100,000,000
$0
A
Composicion de Financiacion del proyecto
Capital socios
30.00%
R
$ 6.00
AO 2 AO 3 AO 4 AO 5
$ 5.00
$ 485,854,938 $ 812,820,762 $ 1,265,441,080 $ 1,877,223,564
$ 364,901,981 $ 361,629,700 $ 357,523,028 $ 361,019,164
$ 4.00
$ 1.33 $ 2.25 $ 3.54 $ 5.20
$ 3.00
AO 2 AO 3 AO 4 AO 5 $ 2.00
$ 485,854,938 $ 812,820,762 $ 1,265,441,080 $ 1,877,223,564
$ 8,906,931 $ 18,064,214 $ 21,025,386 $ 32,442,316 $ 1.00
$ 364,901,981 $ 361,629,700 $ 357,523,028 $ 361,019,164
$ 1.31 $ 2.20 $ 3.48 $ 5.11 $ 0.00
AO 0 AO 1 A
AO 2 AO 3 AO 4 AO 5
$ 722,734,938 $ 970,740,762 $ 1,344,401,080 $ 1,877,223,564 $ 6.00
$ 374,060,536 $ 371,113,384 $ 367,343,383 $ 371,183,231
52% 38% 27% 20% $ 5.00
$ 4.00
AO 2 AO 3 AO 4 AO 5
$ 3.00
$ 374,060,536 $ 371,113,384 $ 367,343,383 $ 371,183,231
$ 348,674,402 $ 599,627,378 $ 977,057,697 $ 1,506,040,333
107% 62% 38% 25% $ 2.00
AO 2 AO 3 AO 4 AO 5 $ 1.00
$ 364,901,981 $ 361,629,700 $ 357,523,028 $ 361,019,164
$ 374,060,536 $ 371,113,384 $ 367,343,383 $ 371,183,231 $ 0.00
98% 97% 97% 97% AO 0 AO 1 A
Nivel
80%
70%
AO 2 AO 3 AO 4 AO 5 Nivel
$ 143,896,407 $ 250,952,976 $ 377,430,320 $ 528,982,635 80%
$ 722,734,938 $ 970,740,762 $ 1,344,401,080 $ 1,877,223,564 70%
19.91% 25.85% 28.07% 28.18%
60%
AO 2 AO 3 AO 4 AO 5
50%
$ 143,896,407 $ 250,952,976 $ 377,430,320 $ 528,982,635
$ 348,674,402 $ 599,627,378 $ 977,057,697 $ 1,506,040,333 40%
41.27% 41.85% 38.63% 35.12%
30%
AO 3 AO 4 AO 5
20%
65.24% 66.03% 66.77%
10%
AO 3 AO 4 AO 5
0%
$ 483,800,374 $ 662,053,234 $ 878,875,621 AO 0 AO 1
32.70% 37.57% 41.91%
250%
### ### $ 2,097,213,189
$ 184,955,163 $ 220,249,232 $ 262,151,649
200%
8.00 8.00 8.00
45 45 45
150%
18064213.757327 21025385.77739 32442315.9983534
514314805.03906 598623739.3025 696815993.412696
12.6442344045 12.6442344045 16.7608577728 100%
50%
### ### $ 2,097,213,189
$ 483,800,374 $ 662,053,234 $ 878,875,621
$ 250,952,976 $ 377,430,320 $ 528,982,635 0%
AO 0 AO 1
64.1
63.06%
AO 1
A
AO 5
AO 4
AO 3
AO 2
AO 1
0.00% 10.00% 2
$ 2,500,000,000
$ 2,000,000,000
$ 1,500,000,000
$ 1,000,000,000
$ 500,000,000
$0
AO 1
Razon corriente
6.00
5.00
4.00
3.00
2.00
1.00
0.00
AO 0 AO 1 AO 2 AO 3 AO 4 AO 5
Prueba acida
6.00
5.00
4.00
3.00
2.00
1.00
0.00
AO 0 AO 1 AO 2 AO 3 AO 4 AO 5
Nivel de endeudamiento
0%
0%
Nivel de endeudamiento
0%
0%
0%
0%
0%
0%
0%
0%
0%
AO 0 AO 1 AO 2 AO 3 AO 4 AO 5
Leverage
50%
00%
50%
00%
50%
0%
AO 0 AO 1 AO 2 AO 3 AO 4 AO 5
Rentabilidad
45.00%
40.00%
Axis Title
35.00%
30.00%
25.00% RO
20.00% A
15.00%
10.00%
5.00%
0.00%
AO 1 AO 2 AO 3 AO 4 AO 5
Margen bruto
66.77%
66.03%
Margen bruto
66.77%
66.03%
65.24%
64.16%
63.06%
AO 1
AO 2
AO 3
AO 4
AO 5
Margen ebitda
AO 5
AO 4
AO 3 Margen ebitda
AO 2
AO 1
2,500,000,000
2,000,000,000
1,500,000,000 ventas
ebitda
1,000,000,000 utlidad neta
$ 500,000,000
$0
AO 1 AO 2 AO 3 AO 4 AO 5