Segunda Entrega Evaluacion de Proyectos
Segunda Entrega Evaluacion de Proyectos
Segunda Entrega Evaluacion de Proyectos
codigo
1611981117
1611981476
1410650304
1611980926
36
EMPRESA DE CALZADO FA
810.250.958 - 2
BALANCE GENER
ACTIVOS
Disponible
Deudores comerciales
Inventarios
Otros Activos Corrientes
Activos Fijos
Otros Fijos No Corrientes
Total Activos
PASIVOS
Obligaciones financieras
Proveedores
Otras cuentas por pagar
Impuestos por pagar
Obligaciones financieras largo plazo
Otros Pasivos largo plazo
Total Pasivos
PATRIMONIO
Capital pagado
Utilidades retenidas
Utilidades del ejercicio
Total Patrimonio
TOTAL PASIVO Y PATRIMONIO
Periodo 0
818,000.00
67,490,000.00
75,182,000.00
Estado de Resultados
Ingresos Operacionales
Periodo 0
Otros Ingresos
Total Ingresos
(-) Costos Operacionales
(=) Utilidad Bruta
(-) Gastos (Administrativos, Comerciales
y
Operacionales)
143,490,000.00
26,000,000.00
26,000,000.00
117,490,000.00
0
0
117,490,000.00
143,490,000.00
Periodo 0
818,000.00
-
143,490,000.00
(143,490,000.00)
Periodo 0
26,000,000.00
Periodo 0
117,490,000.00
26,000,000.00
26,000,000.00
Periodo 1
Periodo 2
Periodo 3
Periodo 4
39,963,983.30
39,225,771.47
39,228,489.71
48,554,506.68
94,500,000.00
75,182,000.00
209,645,983.30
18,583,295.30
###
###
24,278,987.04
###
42,862,282.34
117,490,000.00
0
49,293,700.96
166,783,700.96
209,645,983.30
Periodo 1
94,464,933.78
93,520,588.86
75,182,000.00
208,872,705.25
###
207,931,078.57
9,979,917.85
94,600,000.00
75,182,000.00
218,336,506.68
26,862,919.84
29,845,555.93
33,279,347.21
36,842,837.69
29,845,555.93
33,279,347.21
117,490,000.00
54,539,867.56
172,029,867.56
208,872,705.25
Periodo 2
###
60,595,522.64
178,085,522.64
207,931,078.57
Periodo 3
117,490,000.00
67,567,159.48
185,057,159.48
218,336,506.68
Periodo 4
228,000,000.00
243,960,000.00
261,037,200.00
279,309,804.00
228,000,000.00
243,960,000.00
261,037,200.00
279,309,804.00
89,029,752.00
94,549,596.62
100,128,022.82
105,735,192.10
138,970,248.00
149,410,403.38
160,909,177.18
173,574,611.90
61,237,560.00
65,034,288.72
68,871,311.75
72,728,105.21
77,732,688.00
4,160,000.00
84,376,114.66
2,973,327.25
92,037,865.42
1,596,786.86
100,846,506.68
73,572,688.00
81,402,787.41
90,441,078.57
100,846,506.68
24,278,987.04
49,293,700.96
26,862,919.84
54,539,867.56
29,845,555.93
60,595,522.64
33,279,347.21
67,567,159.48
Periodo 1
Periodo 2
Periodo 3
Periodo 4
39,963,983.30
39,225,771.47
39,228,489.71
48,554,506.68
228,000,000.00
243,960,000.00
261,037,200.00
279,309,804.00
267,963,983.30
283,185,771.47
300,265,689.71 327,864,310.68
31,237,560.00
33,174,288.72
35,131,571.75
37,098,939.77
67,490,000.00
69,919,640.00
72,716,426.00
75,843,232.00
11,539,792.00
11,955,225.00
12,433,433.00
12,968,071.00
39,999,960.00
42,536,662.22
45,046,325.29
47,568,919.51
30,000,000.00
31,860,000.00
33,739,740.00
35,629,165.44
2,639,960.00
2,803,637.52
2,969,052.13
3,135,319.05
7,360,000.00
7,873,024.70
8,337,533.16
8,804,435.02
150,267,312.00
157,585,815.94
165,327,756.05 173,479,162.28
117,696,671.30
Periodo 1
7,416,704.70
4,160,000.00
11,576,704.70
125,599,955.53
Periodo 2
8,603,377.45
2,973,327.25
11,576,704.70
134,937,933.66
Periodo 3
154,385,148.40
Periodo 4
9,979,917.85
1,596,786.86
11,576,704.70
Periodo 1
Periodo 2
Periodo 3
Periodo 4
117,490,000.00
117,490,000.00
117,490,000.00
117,490,000.00
117,696,671.30
125,599,955.53
134,937,933.66 154,385,148.40
11,576,704.70
11,576,704.70
11,576,704.70
49,293,700.96
54,539,867.56
60,595,522.64
67,567,159.48
###
49,500,372.26
62,649,823.09
78,043,456.30 104,462,307.88
Periodo 5
53,669,174.91
99,400,000.00
75,182,000.00
228,251,174.91
36,551,187.72
36,551,187.72
117,490,000.00
74,209,987.19
191,699,987.19
228,251,174.91
Periodo 5
7%
298,861,490.28
298,861,490.28
111,444,892.48
187,416,597.80
76,655,422.89
ao 4
5.60%
110,761,174.91
110,761,174.91
36,551,187.72
74,209,987.19
Periodo 5
53,669,174.91
298,861,490.00
352,530,664.91
39,102,282.52
79,635,393.00
13,616,475.00
50,137,641.16
37,553,140.37
3,304,626.28
9,279,874.51
182,491,791.68
170,038,873.23
TOTAL
26,000,000.00
8,730,114.10
34,730,114.10
Periodo 5
117,490,000.00
170,038,873.23
74,209,987.19
126,758,860.42
ao 5
5.40%
CAPITAL
26,000,000.00
TASA NOMINAL
0.16
N. PERIODOS AO
1.00
i=
0.16
1+i=
1.16
AOS
3.00
MESES
DIAS
TOTAL DIAS
1,080.00
n=
R=
3.00
11,576,704.70
PERIODO
0.00
1.00
2.00
3.00
INTERES
4,160,000.00
2,973,327.25
1,596,786.86
CUOTA
11,576,704.70
11,576,704.70
11,576,704.70
ABONO
7,416,704.70
8,603,377.45
9,979,917.85
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
SALDO
ABONO AO
26,000,000.00
18,583,295.30
9,979,917.85
0.00
INTERES AO
26,000,000.00
8,730,114.10
0.00
0.00
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
0.00
0.00
0.00
0.00
0.00
0.00
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
l credito
Integrantes
JULIO CESAR ALDANA LOPEZ
PTER CAMILO PALACIO GOMEZ
YERSON ALBERTO MEZA DIAZ
MARIA JANEIDY GARCIA VALENCIA
codigo
1611981117
1611981476
1410650304
1611980926
ACTIVOS
Disponible
Deudores comerciales
Inventarios
Otros Activos Corrientes
Activos Fijos
Otros Fijos No Corrientes
Total Activos
PASIVOS
Obligaciones financieras
Proveedores
Otras cuentas por pagar
Impuestos por pagar
Obligaciones financieras largo plazo
Otros Pasivos largo plazo
Total Pasivos
PATRIMONIO
Capital pagado
Utilidades retenidas
Utilidades del ejercicio
Total Patrimonio
TOTAL PASIVO Y PATRIMONIO
Periodo 0
Periodo 1
818,000.00
###
67,490,000.00
72,214,300.00
###
75,182,000.00
###
###
###
Estado de Resultados
Ingresos Operacionales
Periodo 0
Otros Ingresos
Total Ingresos
(-) Costos Operacionales
(=) Utilidad Bruta
26,000,000.00
26,000,000.00
18,583,295.30
###
###
24,278,987.04
###
###
###
117,490,000.00
###
0
0
0 49,293,700.96
###
###
###
###
62,249,683.30
Periodo 1
-
228,000,000.00
###
###
89,029,752.00
###
Periodo 0
(FCL)
(Ingresos - Egresos)
Saldo en caja acumulado
61,237,560.00
###
4,160,000.00
73,572,688.00
24,278,987.04
###
Periodo 1
###
###
###
###
###
61,237,560.00
67,490,000.00
11,539,702.00
###
###
###
Periodo 0
Periodo 1
Periodo 0
Periodo 1
Periodo 2
Periodo 3
2,583,932.80
75,182,000.00
###
9,979,917.85
26,862,919.84
Periodo 4
75,182,000.00
###
Periodo 5
75,182,000.00
###
29,845,555.93
75,182,000.00
33,279,347.21
###
36,551,187.72
###
###
###
###
###
###
### 117,490,000.00
###
94,549,596.62
###
261,037,200.00
###
100,128,022.82
###
279,309,804.00
298,861,490.28
###
###
105,735,192.10 111,444,892.48
###
###
90,441,078.57
76,655,422.89
###
-
100,846,506.68
110,761,174.91
36,551,187.72
###
.
-
7%
proyeccion estimada inflacion
horizontal
ao 1
7.0%
ao 2
6.20%
ao 3
5.90%
ao 4
ao 5
5.60%
5.40%