Académique Documents
Professionnel Documents
Culture Documents
Les Réponses Etude de Cas - Copie
Les Réponses Etude de Cas - Copie
MOIS D’EXPLOITATION
Démar 1 2 3 4 5 6 7 8 9 10 11 12 Tot
rage
al
ENCAISSEMENTS
Solde au début 2M 2M 2M 2M 2M 2M 2M 2M 2M 2M 2M 2M 2M 24M
du mois
Epargne de 1M 1M 1M 1M 1M 1M 1M 1M 1M 1M 1M 1M 1M 12M
Jamila
Prêt familial 500 50 50 50 50 50 50 50 50 50 50 50 50 600
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Prêt bancaire 550 55 55 55 55 55 55 55 55 55 55 55 55 660
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Ventes au 600 60 60 60 60 60 60 60 60 60 60 60 60 720
comptant 000 0 0 0 0 0 0 0 0 0 0 0 0 0
00 00 00 00 00 00 00 00 00 00 00 00 000
0 0 0 0 0 0 0 0 0 0 0 0
Total 3610 36 36 36 36 36 36 36 36 36 36 36 36 433
encaissements 500 10 10 10 10 10 10 10 10 10 10 10 10 260
50 00 00 00 00 00 00 00 00 00 00 00 000
0 0 0 0 0 0 0 0 0 0 0 0
DECAISSEMENT
S
Stocks 300 30 30 30 30 30 30 30 30 30 30 30 30 360
000 0 0 0 0 0 0 0 0 0 0 0 0 0
00 00 00 00 00 00 00 00 00 00 00 00 000
0 0 0 0 0 0 0 0 0 0 0 0
Main-d’oeuvre 100 10 10 10 10 10 10 10 10 10 10 10 10 120
000 0 0 0 0 0 0 0 0 0 0 0 0 0
00 00 00 00 00 00 00 00 00 00 00 00 000
0 0 0 0 0 0 0 0 0 0 0 0
Dépenses 50 50 50 50 50 50 50 50 50 50 50 50 50 600
préopérationnelles 000 00 00 00 00 00 00 00 00 00 00 00 00 000
0 0 0 0 0 0 0 0 0 0 0 0
Dépenses 6550 65 65 65 66 65 65 65 65 65 65 65 65 786
d’exploitation 0 50 50 50 50 50 50 50 50 50 50 50 50 0
0 0 0 0 0 0 0 0 0 0 0 0 000
Camionnette 550 55 55 55 55 55 55 55 55 55 55 55 55 660
000 00 00 00 00 00 00 00 00 00 00 00 00 0
00 00 00 00 00 00 00 00 00 00 00 00 000
Equipement de 250 25 25 25 25 25 25 25 25 25 25 25 25 300
stockage 000 0 0 0 0 0 0 0 0 0 0 0 0 0
00 00 00 00 00 00 00 00 00 00 00 00 000
0 0 0 0 0 0 0 0 0 0 0 0
Cuisinières 300 30 30 30 30 30 30 30 30 30 30 30 30 360
000 0 0 0 0 0 0 0 0 0 0 0 0 0
00 00 00 00 00 00 00 00 00 00 00 000
0 0 0 0 0 0 0 0 0 0 0
Vaisselle 410 41 41 41 41 41 41 41 41 41 41 41 41 492
Mobilier 000 0 0 0 0 0 0 0 0 0 0 0 0 0
00 00 00 00 00 00 00 00 00 00 00 00 000
0 0 0 0 0 0 0 0 0 0 0 0
Intérêts sur 450 45 45 45 45 45 45 45 45 45 45 45 45 540
emprunt 0 00 00 00 00 00 00 00 00 00 00 00 00 0
000
Taxes sur les 30 30 30 30 30 30 30 30 30 30 30 30 30 360
ventes 000 00 00 00 00 00 00 00 00 00 00 00 00 000
0 0 0 0 0 0 0 0 0 0 0 0
Total 2505 25 25 25 25 25 25 25 25 25 25 25 25 300
décaissements .5 05. 05. 05. 05. 05. 05. 05. 05. 05. 05. 05. 05. 660
000 5 5 5 5 5 5 5 5 5 5 5 5 00
00 00 00 00 00 00 00 00 00 00 00 00
0 0 0 0 0 0 0 0 0 0 0 0
3589 35 35 35 35 35 35 35 35 35 35 35 35 403
Solde à la fin 94.5 89 89 89 89 89 89 89 89 89 89 89 89 194
du mois 94. 94. 94. 94. 94. 94. 94. 94. 94. 94. 94. 94. 000
5 5 5 5 5 5 5 5 5 5 5 5
ACTIF
Actif immobilisés
Camionnette : 550000
Equipement de stockage :250000
Vaisselle :180000
Cuisinières :300000
Mobilier :230000
Total actif immobilisé :1560000
Actif circulant
Caisse :140000
Stocks :300000
Total actif circulant :440000
Total actif :2000000