Documentos de Académico
Documentos de Profesional
Documentos de Cultura
- - - - - -
$ -
CXC
DIAS 120.00 120.00 120.00 120.00 120.00
VENTAS $ 202.00 $ 208.10 $ 214.39 $ 220.86 $ 227.53
ANUAL 365 365 365 365 365
$ 66.41 $ 68.42 $ 70.48 $ 72.61 $ 74.80
CXP
DIAS 45.00 45.00 45.00 45.00 45.00
COSTO $ 101.00 $ 104.05 $ 107.19 $ 110.43 $ 113.76
ANUAL 365 365 365 365 365
$ 12.45 $ 12.83 $ 13.22 $ 13.61 $ 14.03
INVENTARIO
DIAS 45.00 45.00 45.00 45.00 45.00
COSTO $ 101.00 $ 104.05 $ 107.19 $ 110.43 $ 113.76
ANUAL 365 365 365 365 365
$ 12.45 $ 12.83 $ 13.22 $ 13.61 $ 14.03
- - -
120.00 120.00 120.00
$ 234.40 $ 241.48 $ 248.77
365 365 365
$ 77.06 $ 79.39 $ 81.79
ESTADO DE RESULTADO
PERIODO DEL 2006 AL 2011
Cash Flow
Depreciación $ 15.00 $ 17.50 $ 20.00 $ 21.25
Gastos de Interes $ 12.00 $ 10.36 $ 8.60 $ 6.69
Captial de trabajo Neto 3.69 - 2.01 - 2.07 - 2.13
Flujo neto de Operación 54.77 50.65 52.10 53.34
Pago de Dividendo
Efectivo Inicial 40.00 42.33 40.53 50.19
5 6
4.63 2.40
27.81 30.04
30.1 0.00
$ 32.44 $ 32.44
4.63 2.40 - -
27.81 30.04 - -
- 32.44 - 32.44 - -
2,030.0
Estado de Resultados
2006A
Unid. Vendidas 20.0
Precio promedio de venta $10.0
Ingreso $200.0
IR 21.0
Utilidad Neta d. IR $49.0
Crecimiento Unidades
Crecimiento Precio ventas
Costos / Vtas
Gst / Vtas
CxP $9.9
Deuda actual 100.0
Nueva deuda 0.0
Nuevos documentos por pagar 0.0
Nueva Deuda Mezzanine 0.0
Patrimonio de accionistas 83.0 #REF!
Total Capital $192.9 #REF!
$0.00 #REF!
Días CxC
Días CxP
Recuerde la condición sobre el uso de efectivo que tiene el préstamo de apalancamiento de la compra
2030
240.0
(75.0)
20.0
(17.5)
20.0
(15.0)
10.0
(6.3)
10.0
(5.0)
10.0
(3.8)
10.0
(2.5)
10.0
(1.3)
10.0
213.8
2030
(2.5)
(2.5)
(1.3)
(1.3)
(1.3)
(1.3)
(1.3)
(11.3)
0.0
2007 2008 2009 2010 2011
Interest income 2% 10
$0.0 $0.0 $0.0 $0.0 $0.0
esp. De Trans
2007 2008 2009 2010 2011
- - - - -
- - - - -
- - - - -
- - - - -
0 0 0 0
0.2 minimun
Monto : $150.00
Intereses: 8%
Plazo: 60
Año $12.12
Mes $1.01
Mes Amortización Intereses Cuota nivelada
0
1 1.01 1.00 0.01
2 1.01 1.00 0.01
3 1.01 1.00 0.01
4 1.01 1.00 0.01
5 1.01 1.00 0.01
6 1.01 1.00 0.01
7 1.01 1.00 0.01
8 1.01 1.00 0.01
9 1.01 1.00 0.01
10 1.01 1.00 0.01
11 1.01 1.00 0.01
12 1.01 1.00 0.01
13 1.01 1.00 0.01
14 1.01 1.00 0.01
15 1.01 1.00 0.01
16 1.01 1.00 0.01
17 1.01 1.00 0.01
18 1.01 1.00 0.01
19 1.01 1.00 0.01
20 1.01 1.00 0.01
21 1.01 1.00 0.01
22 1.01 1.00 0.01
23 1.01 1.00 0.01
24 1.01 1.00 0.01
25 1.01 1.00 0.01
26 1.01 1.00 0.01
27 1.01 1.00 0.01
28 1.01 1.00 0.01
29 1.01 1.00 0.01
30 1.01 1.00 0.01
31 1.01 1.00 0.01
32 1.01 1.00 0.01
33 1.01 1.00 0.01
34 1.01 1.00 0.01
35 1.01 1.00 0.01
36 1.01 1.00 0.01
37 1.01 1.00 0.01
38 1.01 1.00 0.01
39 1.01 1.00 0.01
40 1.01 1.00 0.01
41 1.01 1.00 0.01
42 1.01 1.00 0.01
43 1.01 1.00 0.01
44 1.01 1.00 0.01
45 1.01 1.00 0.01
46 1.01 1.00 0.01
47 1.01 1.00 0.01
48 1.01 1.00 0.01
49 1.01 1.00 0.01
50 1.01 1.00 0.01
51 1.01 1.00 0.01
52 1.01 1.00 0.01
53 1.01 1.00 0.01
54 1.01 1.00 0.01
55 1.01 1.00 0.01
56 1.01 1.00 0.01
57 1.01 1.00 0.01
58 1.01 1.00 0.01
59 1.01 1.00 0.01
60 1.01 1.00 0.01
TOTAL 60.51 59.89 0.62
TABLA No.2/E
Saldo
150.00
149.99
149.98
149.97
149.97
149.96
149.95
149.94
149.93
149.92
149.91
149.90
149.90
149.89
149.88
149.87
149.86
149.85
149.84
149.83
149.82
149.81
149.80
149.79
149.78
149.77
149.76
149.75
149.74
149.73
149.72
149.71
149.70
149.69
149.68
149.67
149.66
149.65
149.64
149.63
149.61
149.60
149.59
149.58
149.57
149.56
149.55
149.54
149.52
149.51
149.50
149.49
149.48
149.47
149.45
149.44
149.43
149.42
149.41
149.39
149.38
8,982.33
Principales Indicadores 2006 2007 2008 2009 2010 2011
Costos/Ventas 60% 50% 50% 50% 50% 50%
Gastos/Ventas 28% 33% 33% 33% 33% 25%
Dias CxC 28 Err:509 Err:509 Err:509 Err:509 Err:509
Dias Inventario - - - - - -
Dias CxP 47 Err:509 Err:509 Err:509 Err:509 Err:509
Rotación de Activos 54% Err:509 Err:509 Err:509 Err:509 Err:509
Endeudamiento D/A 4% Err:509 Err:509 Err:509 Err:509 Err:509
Relación Deuda/Capital 0% Err:509 Err:509 Err:509 Err:509 Err:509
Razón Corriente 10.08 Err:509 Err:509 Err:509 Err:509 Err:509
Días de Efectivo/Ventas - 0.09 Err:509 Err:509 Err:509 Err:509 Err:509
EBIT/Ventas 20% 30% 30% 30% 30% 30%
Margen Neto 9% 12% 12% 12% 12% 18%
ROA 5% Err:509 Err:509 Err:509 Err:509 Err:509
ROC 5% Err:508 Err:508 Err:508 Err:508 Err:508
ROE 5% Err:509 Err:509 Err:509 Err:509 Err:509