Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CEUTEC DE UNITEC
LICENCIADA: YENNY
ANDRADE
INTENGRANTES:
ALEJANDRA ALVARADO
31541467
DALLIS MICHELL PEREZ
309111103
KIMBERLY ABIGAIL CASTILLO
11911095 FRANKLIN
ESAU VALLE 31521517
BESSY
ZUNIGA
RSITARIO
COMPARATIVO DE DECISIONES DECISION 1
1,000,000.00
1%
100,000.00
104.30
DECISION 6 DECISION 7
PERIODO 1 PERIODO 2 PERIODO 3 PERIODO 4 PERIODO 5
(MANUAL) 1ERA DECISION 2DA DECISION 3ERA DECISION 4TA DECISION
$35.67 $61.42
GRAFICA
precio de accion
$70.00
$60.00
$50.00
$40.00
$30.00
$20.00
$10.00
$0.00
(MANUAL) 1ERA DECISION
PERIODO 6 PERIODO 7 PERIODO 8
5ta DECISION 6ta DECISION 7ma DECISION
Cuentas
COBRANZA
MES
ANTERIOR
OTROS INGRESOS: VALORES NEGOCIABLES
INGRESO TOTAL
COMPRA MAT.PRIMA MES ACTUAL
COMPRA MAT.PRIMA MES ANTERIOR
M.O. DIRECT
GASTOS ALMACEN
OTROS GASTS INDIRECTOS
GASTOS DE ADMINISTRACION Y VENTAS
Pago de prestamo corto plazo
Pago de prestamo mediano plazo
Pago de prestamo Largo plazo
Bonos
COSTO REDENCION BONOS
ITEMS EXTTRAORDIN.
IMPUESTO SOBRE LA RENTA
DIVIDENDOS ACCS.PREFEREN.
DIVIDENDOS ACCNS.COMUN
DESEMBOLSO TOTAL
11,048,499.00
3,682,833.00
7,365,666.00
41,216.00
11,089,715.00
1,404,000.00
156,000.00
3,150,000.00
36,408.00
200,000.00
1,558,005.00
0.00
83,031.00
0.00
3,360.00
0.00
0.00
822,488.00
0.00
0.00
1,000,000.00
8,413,292.00
2676423
8188893.8
10,865,316.80
PERIODO 5 PERIODO 6 PERIODO 7 PERIODO 8
4TA DECISION PRO FORMA 5TA DECISION PRO FORMA 6TA DECISION PRO FORMA 7MA DECISION
PERIODO 1 PERIODO 2 PERIODO 3
Cuentas
(MANUAL) PRO FORMA 1ERA DECISION PRO FORMA 2DA DECISION
ACTIVO
ACTIVOS CORRIENTES
CAJA Y BANCOS 120,547.00 2,796,429.50 5,074,865.00 8,188,893.80
VALORES NEGOCIABLES 200,000.00 2,200,000.00 2,200,000.00 3,200,000.00
CTAS.POR COBRAR 6,524,661.00 4,371,963.90 1,374,380.00 1,471,007.60
INVENTARIOS 879,512.28 380,362.60 941,062.00 660,762.60
Unidades 12,426.00 5,426.00 13,349.00 9,426.00
Precio Unitario 70.78 70.10 70.49 70.10
TOTAL ACTIVOS CORRTS 7,724,720.28 9,748,756.00 9,590,307.00 13,520,664.00
ACTIVOS FIJOS(NETO DE DEPREC. )
MAQUINARIA Y EQUIPO 2,008,125.00 1,530,000.00 1,530,000.00 1,051,875.00
EDIFICIO 7,165,250.00 5,865,250.00 5,865,250.00 4,565,250.00
TOTAL ACTIVO FIJO 9,173,375.00 7,395,250.00 7,395,250.00 5,617,125.00
TOT. ACTIVOS 16,898,095.28 17,144,006.00 16,985,560.00 19,137,789.00
PASIVOS Y CAPITAL ACCIONARIO
PASIVOS CORRIENTES
CTAS. POR PAGAR 520,000.00 520,000.00 520,000.00 526,000.00
PTMOS.CRTO.PLZO.P.PAGAR 0.00 0.00 0.00 0.00
PTMOS.CRTO.PZO. MULTA 0.00 0.00 0.00 0.00
PARTE CTE. DEUDA A MEDIANO PLZO 1,850,000.00 1,850,000.00 1,550,000.00 1,850,000.00
PARTE CTE. BONOS 1,200,000.00 1,200,000.00 1,200,000.00 1,200,000.00
TOTAL PASIVOS CORRIENTES 3,570,000.00 3,570,000.00 3,270,000.00 3,576,000.00
PASIVOS A LARGO PLAZO
PTMOS MDNO PLAZO 2 ANOS 937,500.00 937,500.00 625,000.00 937,500.00
PTMOS 3ANS 0.00 0.00 0.00 0.00
BONOS 1,200,000.00 1,200,000.00 900,000.00 1,200,000.00
TOTAL PASIVOS A LARGO PLAZO 2,137,500.00 2,137,500.00 1,525,000.00 2,137,500.00
TOTAL PASIVOS 5,707,500.00 5,707,500.00 4,795,000.00 5,713,500.00
CAPITAL ACCIONARIO
ACCIONES PREFER( 0. ACCNS.) 0.00 0.00 0.00 0.00
ACCNS COMUNS ( 1000000. ACCNS.) 8,000,000.00 8,000,000.00 8,000,000.00 8,000,000.00
UTILIS.RETENIDAS 3,190,576.00 4,428,778.00 4,190,557.00 5,424,289.00
TOTAL CAPITAL 11,190,576.00 12,428,778.00 12,190,560.00 13,424,289.00
TOTAL PASIVO Y CAPITAL 16,898,076.00 18,136,278.00 16,985,560.00 19,137,789.00
Estado de Resultados