Académique Documents
Professionnel Documents
Culture Documents
TRABAJO
PITAL DE
VANEX
ACTUAL
S/. 100,000.00
S/. 100,000.00
S/. 200,000.00
S/. 20,000.00
S/. 80,000.00
S/. 50,000.00
S/. 50,000.00
S/. 200,000.00
ACTIVOS CIRCULANTES
ACTIVOS FIJOS
TOTAL ACTIVOS
PASIVOS CIRCULANTES
DEUDA A LARGO PLAZO
CAPITAL COMUN
UTILIDADES RETENIDAS
TOTAL PASIVO Y CAPITAL CONTABLE
S/.
IMPUESTO 40%
UTILIDAD NETA
S/.
S/.
Capital de Trabajo
SITUACION A
S/. 112,400.00
S/. 100,000.00
S/. 212,400.00
S/. 22,000.00
S/. 90,400.00
S/. 50,000.00
S/. 50,000.00
S/. 212,400.00
VANEX
ACTUAL
SITUACION A
30,000.00
###
S/.
-2,000.00
S/.
-10,400.00
S/.
17,600.00
12,000.00 S/.
-7,040.00
18,000.00 S/.
10,560.00
21%
S/.90,400.00
CONCLUSIONES
Consideramos que la empresa que tiene ms riesgo es HANCO debido a su margen de utili
sus pasivos corto plazo son muy altos.
EX
HANCO
SITUACION B
S/. 116,800.00
S/. 100,000.00
S/. 216,800.00
S/. 24,000.00
S/. 92,800.00
S/. 50,000.00
S/. 50,000.00
S/. 216,800.00
ACTUAL
S/. 80,000.00
S/. 120,000.00
S/. 200,000.00
S/. 80,000.00
S/. 20,000.00
S/. 50,000.00
S/. 50,000.00
S/. 200,000.00
SITUACION A
S/. 90,600.00
S/. 120,000.00
S/. 210,600.00
S/. 88,000.00
S/. 22,600.00
S/. 50,000.00
S/. 50,000.00
S/. 210,600.00
HANCO
EX
SITUACION B
S/.
30,000.00
S/.
-4,000.00
S/.
-12,800.00
S/.
13,200.00
S/.
-5,280.00
S/.
7,920.00
16%
S/.92,800.00
ACTUAL
S/.
S/.
SITUACION A
### S/.
30,000.00
S/.
-8,000.00
S/.
-2,600.00
S/.
19,400.00
12,000.00 S/.
-7,760.00
18,000.00 S/.
11,640.00
23%
Capital de Trabajo
S/.2,600.00
a su margen de utilidad sobre el capital invertido (13%) y porque posee poco capital de trabajo de
CO
SITUACION B
S/. 99,200.00
S/. 120,000.00
S/. 219,200.00
S/. 96,000.00
S/. 23,200.00
S/. 50,000.00
S/. 50,000.00
S/. 219,200.00
CO
SITUACION B
S/.
30,000.00
S/.
-16,000.00
S/.
-3,200.00
S/.
10,800.00
S/.
-4,320.00
S/.
6,480.00
13%
U=I-C
S/.3,200.00
CALGARY COMPANY
POLITICA 1
40%
S/. 1,200,000.00
S/.
600,000.00
S/. 1,800,000.00
S/.
900,000.00
0
S/. 900,000.00
S/. 0.00
S/. 1,800,000.00
ACTIVOS CIRCULANTES
ACTIVOS FIJOS
TOTAL ACTIVOS
PASIVOS CIRCULANTES
DEUDA A LARGO PLAZO
CAPITAL COMUN
UTILIDADES RETENIDAS
TOTAL PASIVO Y CAPITAL CONTABLE
VENTAS
COSTO DE VENTA
UTILIDAD BRUTA
GASTOS FINANCIEROS
UTILIDADES ANTES DE IMP
IMPUESTO 40%
UTILIDAD NETA
3,000,000.00
-2,550,000.00
450,000.00
-90,000.00
360,000.00
144,000.00
216,000.00
ROE
24.00%
POLITICA 2
50%
S/. 1,500,000.00
S/.
600,000.00
S/. 2,100,000.00
S/. 1,050,000.00
0
S/. 1,050,000.00
S/. 0.00
S/. 2,100,000.00
###
-2,550,000.00
450,000.00
-105,000.00
345,000.00
138,000.00
207,000.00
19.71%
POLITICA 3
60%
S/. 1,800,000.00
S/.
600,000.00
###
S/. 1,200,000.00
0
S/. 1,200,000.00
S/. 0.00
S/. 2,400,000.00
3,000,000.00
-2,550,000.00
450,000.00
-120,000.00
330,000.00
132,000.00
198,000.00
16.50%
22 das
40 das
30 das
1,500 unid.
6 USD
62 das
b) Brecha
Produccin diaria / USD
Financiamiento de capital de trabajo
32 das
9,000 USD
288,000
c) Pago proveedores
Brecha
Financiamiento de capital de trabajo
35 das
27 das
243,000
d)
Produccion
Ventas
Cobranzas
Ciclo del negocio
Produccion
Costo / batera
Pago proveedores
Brecha
Nuevo Financiamiento
de capital de trabajo
45,000
20 das
40 das
60 das
1,800 unid.
7 USD
30 das
30 das
378,000
ersin de efectivo
PRESTOPINO CORPORATION
PCI
PCCXC
PDCXP
A.- CCE
B.C.- 4 VECES
75 DIAS
38 DIAS
30 DIAS
VENTAS ANUALES
360/83
3,375,000.00
83
DIARIO
PORATION
DIAS
CAPITAL X
CICLO
PROD
9,375.00
###
INVERSION EN
CUENTAS POR
COBRAR
3,112,500.00
Costo diario
Costo produccin
x CCI
x # veces rotacin
BROSKE CORPORATION
A.C.
A.F.
TOTAL ACTIVOS
VENTAS
COSTO PROD
UTIL. NETA
ROA
S/. 150,000.00
S/. 141,000.00
S/. 9,000.00
4.74%
60.00
6
36
40
PCI+PCC-PDP
C.-
2006
Pregunta b
S/. 150,000.00
S/.
40,000.00
###
56.00
VENTAS NETAS
ACTIVO TOTAL
UTILIDAD NETA
ACT. TOTAL
VENTAS NETAS
ACTIVO TOTAL
UTILIDAD NETA
ACT. TOTAL
2006
Pregunta c
S/. 150,000.00
S/.
40,000.00
###
S/. 200,000.00
S/. 188,000.00
S/. 12,000.00
6.32%
45.00
8
37
40
42.00
S/. 150,000.00
S/. 190,000.00
S/.
9,000.00
S/. 190,000.00
S/. 200,000.00
S/. 190,000.00
S/.
12,000.00
S/. 190,000.00
0.7894737 VECES
4.74%
1.0526316 VECES
6.32%