Professional Documents
Culture Documents
1998
1997
1996
ACTIVOS
Efectivo
106.30
CxC
544.70
349.70
715.00
Inventario
141.70
50.70
103.40
Gastos prepagados
58.50
87.80
40.30
744.90
488.20
965.00
22.10
65.40
54.90
204.50
210.60
144.00
1.60
1.60
1.60
973.10
765.80
1,165.50
Prstamo bancario
368.60
199.30
286.00
CxP
314.60
235.50
487.20
Inversiones
Activo fijo neto
Otros activos
TOTAL ACTIVOS
PASIVOS
89.10
81.10
113.80
772.30
533.90
887.00
87.10
9.10
4.80
TOTAL PASIVOS
859.4
543
891.8
Acciones preferentes
39.00
39.00
39.00
8.10
8.10
8.10
Ganancias retenidas
66.60
175.70
226.60
TOTAL PATRIMONIO
113.7
222.8
273.7
PASIVO + PATRIMONIO
973.1
765.8
1,165.50
Acciones comunes
1,997.00
1,996.00
2,427.10
1,822.60
1,735.20
Materiales
1,043.00
770.00
522.30
Labor
987.00
759.00
806.90
Depreciacin
24.10
27.60
24.40
32.50
39.00
35.80
2,086.60
1,595.60
1,389.40
Ventas
Costo de bienes vendidos:
Margen bruto
340.50
227.00
345.80
Administracin - compensac
153.40
164.10
134.90
132.00
118.30
105.60
285.40
282.40
240.50
55.10
-55.40
105.30
5.20
164.20
11.10
-109.10
-66.50
110.50
-15.60
26.00
-109.1
-50.9
84.5
0.00%
23.50%
23.50%
0.96
0.91
1.09
0.78
0.82
0.97
-27.40
-45.70
78.00
Das de Cobro
81.91
70.03
150.40
Das de Inventario
24.79
11.60
27.16
55.03
53.87
127.99
Ciclo operativo
106.7
81.63
177.56
Ciclo efectivo
51.67
27.76
49.57
Rotacin de Activos
2.490
2.380
1.490
7.56
2.44
3.26
Deuda/Activo total
88.30%
70.90%
76.50%
76.61%
4.08%
1.75%
8.56
3.44
4.26
-4.50%
-2.79%
4.87%
RATIOS
LIQUIDEZ
Capital de Trabajo
EFICIENCIA
ENDEUDAMIENTO
Deuda/Recursos propios
Activo / Patrimonio
RENTABILIDAD
Margen Neto
Margen Bruto
Margen Operacional
14.03%
12.45%
19.93%
2.27%
-3.04%
6.07%
ROA
-11.21%
-6.65%
7.25%
ROE
-95.95%
-22.85%
30.87%
SICIN CONTRATO VIGENTE AL 31 DE DICIEMBRE, 1998 y FACTURACIN ESPERADA A MARZO 31, 1999
Posicin de contrato a diciembre 31 de 1998
Facturas pasadas (monto facturado a Dic 31 de 1998)
1,788.30
1,022.20
2,810.50
1,243.50
178.8
366
1,788.30
436.6
feb-99
308.5
mar-99
277.3
1,022.40
Monto
% de total de cuenta
dic-98
69.1
22
nov-98
44.5
14
oct-98
201
64
314.6
100
ene-99
252.4
feb-99
137.9
Total
390.4
189
feb-99
104.7
mar-99
Total
96
389.7
31 DE DICIEMBRE
ANALISIS VERTICAL
1995
1994
1993
1998
1997
1996
1995
16.30
2.00
0.00%
0.00%
9.12%
0.00%
314.30
189.20
401.70
55.98%
45.66%
61.35%
63.65%
36.70
25.10
16.90
14.56%
6.62%
8.87%
7.43%
14.30
20.40
6.40
6.01%
11.47%
3.46%
2.90%
365.30
215.00
427.00
76.55%
63.75%
82.80%
73.98%
48.10
35.10
29.50
2.27%
8.54%
4.71%
9.74%
78.70
83.60
77.70
21.02%
27.50%
12.36%
15.94%
1.70
1.60
1.60
0.16%
0.21%
0.14%
0.34%
493.80
371.30
535.80
100.00%
100.00%
100.00%
100.00%
95.60
65.00
97.50
37.88%
26.03%
24.54%
19.36%
148.20
103.90
257.40
32.33%
30.75%
41.80%
30.01%
60.80
59.30
50.70
9.16%
10.59%
9.76%
12.31%
304.60
228.20
405.60
79.36%
69.72%
76.10%
61.68%
7.80
30.30
8.95%
1.19%
0.41%
0.00%
304.6
236
435.9
88.32%
70.91%
76.52%
61.68%
39.00
39.00
39.00
4.01%
5.09%
3.35%
7.90%
8.10
8.10
8.10
0.83%
1.06%
0.69%
1.64%
142.10
88.20
52.80
6.84%
22.94%
19.44%
28.78%
189.2
135.3
99.9
11.68%
29.09%
23.48%
38.32%
493.8
371.3
535.8
100.00%
100.00%
100.00%
100.00%
S AL 31 DE DICIEMBRE
ANALISIS VERTICAL
1,995.00
1,994.00
1,993.00
1998
1997
1996
1995
1,404.40
1,136.90
1,211.00
100.00%
100.00%
100.00%
100.00%
351.00
363.70
492.70
42.97%
42.25%
30.10%
24.99%
666.90
433.20
399.80
40.67%
41.64%
46.50%
47.49%
12.40
13.30
9.80
0.99%
1.51%
1.41%
0.88%
118.30
117.70
78.70
1.34%
2.14%
2.06%
8.42%
1,148.60
927.90
981.00
85.97%
87.55%
80.07%
81.79%
255.80
209.00
230.00
14.03%
12.45%
19.93%
18.21%
102.40
75.00
78.70
6.32%
9.00%
7.77%
7.29%
84.90
88.10
72.80
5.44%
6.49%
6.09%
6.05%
187.30
163.10
151.50
11.76%
15.49%
13.86%
13.34%
68.50
45.90
78.50
2.27%
-3.04%
6.07%
4.88%
1.70
0.40
0.00%
0.00%
0.30%
0.12%
44.90
6.77%
0.61%
0.00%
0.00%
70.20
46.30
33.60
-4.50%
-3.65%
6.37%
5.00%
16.30
10.90
7.80
0.00%
-0.86%
1.50%
1.16%
53.9
35.4
25.8
-4.50%
-2.79%
4.87%
3.84%
23.20%
23.50%
23.20%
1.20
0.94
1.08
0.83
60.70
-13.20
81.69
60.74
11.66
9.87
47.09
40.87
95.77 Se tiene que cubrir obligaciones con proveedores en menos de 30 das, mientras se cobra
93.35
70.62
127.36 Mi inversin se convierte en efectivo en 265 das en 1978 y en 160 en 1979, ya que el inve
46.25
29.75
31.59 Tiene un proceso lento para convertir sus ventas en efectivo, por lo que este ndice muestr
2.840
3.060
2.260
1.61
1.74
61.70%
63.60%
0.00%
5.76%
30.33%
2.61
2.74
5.36
3.84%
3.11%
21.40
6.29 En promedio demora ms de 100 das en rotar su inventario, su inventario rota 3 veces al a
4.36 Por cada dlar de patrmonio tengo 1,25 en pasivos en el ao 1978, al cierre de 1979 como
81.40% Relacin de cuntos de sus activos estaban financiados con pasivos, en 1978 un 55,6% y
2.13% Los indicadores de rentabiblidad han mejorado, pero a pesar de tener mayor rentabilidad n
18.21%
18.38%
18.99%
4.88%
4.04%
6.48%
10.92%
9.53%
4.82%
28.49%
26.16%
25.83%
ERTICAL
ANALISIS HORIZONTAL
1994
1993
1998
1997
1996
4.39%
0.37%
#DIV/0!
-100.00%
#DIV/0!
50.96%
74.97%
55.76%
-51.09%
127.49%
6.76%
3.15%
179.49%
-50.97%
181.74%
5.49%
1.19%
-33.37%
117.87%
181.82%
57.90%
79.69%
52.58%
-49.41%
164.17%
9.45%
5.51%
-66.21%
19.13%
14.14%
22.52%
14.50%
-2.90%
46.25%
82.97%
0.43%
0.30%
0.00%
0.00%
-5.88%
100.00%
100.00%
27.07%
-34.29%
136.03%
17.51%
18.20%
84.95%
-30.31%
199.16%
27.98%
48.04%
33.59%
-51.66%
228.74%
15.97%
9.46%
9.86%
-28.73%
87.17%
61.46%
75.70%
44.65%
-39.81%
191.20%
2.10%
5.66%
857.14%
89.58%
#DIV/0!
63.56%
81.35%
58.27%
-39.11%
192.78%
10.50%
7.28%
0.00%
0.00%
0.00%
2.18%
1.51%
0.00%
0.00%
0.00%
23.75%
9.85%
-62.09%
-22.46%
59.47%
36.44%
18.65%
-48.97%
-18.60%
44.66%
100.00%
100.00%
27.07%
-34.29%
136.03%
1998
1997
1996
ERTICAL
1994
1993
100.00%
100.00%
33.17%
5.04%
23.55%
31.99%
40.69%
35.45%
47.42%
48.80%
38.10%
33.01%
30.04%
-5.94%
20.99%
1.17%
0.81%
-12.68%
13.11%
96.77%
10.35%
6.50%
-16.67%
8.94%
-69.74%
81.62%
81.01%
30.77%
14.84%
20.96%
18.38%
18.99%
50.00%
-34.36%
35.18%
6.60%
6.50%
-6.52%
21.65%
31.74%
7.75%
6.01%
11.58%
12.03%
24.38%
14.35%
12.51%
1.06%
17.42%
28.40%
4.04%
6.48%
-199.46%
-152.61%
53.72%
0.04%
0.00%
#DIV/0!
-100.00%
205.88%
0.00%
3.71%
1379.28%
#DIV/0!
#DIV/0!
4.07%
2.77%
64.06%
-160.18%
57.41%
0.96%
0.64%
-100.00%
-160.00%
59.51%
3.11%
2.13%
114.34%
-160.24%
56.77%
eriodos
ventarios.
ctivo, por lo que este ndice muestra las necesidades de financiamiento para capital de trabajo.
l ao 1978, al cierre de 1979 como paga los crditos mejora su capacidad para nuevo endeudamiento.
con pasivos, en 1978 un 55,6% y en 1979 35,6%, va atado al indicado anterior que revela que tiene mayor capcaidad de endeudamiento.
S HORIZONTAL
1995
1994
-100.00%
715.00%
66.12%
-52.90%
46.22%
48.52%
-29.90%
218.75%
69.91%
-49.65%
37.04%
18.98%
-5.86%
7.59%
6.25%
0.00%
32.99%
-30.70%
47.08%
-33.33%
42.64%
-59.63%
2.53%
16.96%
33.48%
-43.74%
-100.00%
-74.26%
29.07%
-45.86%
0.00%
0.00%
0.00%
0.00%
61.11%
67.05%
39.84%
35.44%
32.99%
-30.70%
1995
1994
23.53%
-6.12%
-3.49%
-26.18%
53.95%
8.35%
-6.77%
35.71%
0.51%
49.56%
23.78%
-5.41%
22.39%
-9.13%
36.53%
-4.70%
-3.63%
21.02%
14.84%
7.66%
49.24%
-41.53%
325.00%
#DIV/0!
#DIV/0!
-100.00%
51.62%
37.80%
49.54%
39.74%
52.26%
37.21%
pcaidad de endeudamiento.
1,788.30
1,022.20
2,810.50
1,243.50
178.80
366.00
1,788.30
436.60
Febrero 1999
308.50
Marzo 1999
277.30
1,022.40
Monto
% de total de cuenta
Diciembre 1998
69.10
22.00
Noviembre 1998
44.50
14.00
Octubre 1998
201.00
64.00
314.60
100.00
252.40
Febrero 1999
137.90
Total
390.40
189.00
Febrero 1999
104.70
Marzo 1999
Total
96.00
389.70
feb-99
mar-99
abr-99
may-99
jun-99
jul-99
329.4
392.94
456.45
286.17
147.16
134.35
131.23
TOTAL INGRESOS
329.4
392.94
456.45
286.17
147.16
134.35
131.23
Materiales
201
44.5
69.1
155.4
181.03
43.13
43.13
Labor
189
104.7
96
43.13
43.13
43.13
43.13
13.65
9.1
8.78
13.37
8.24
12.5
6.83
19.5
22.43
18.85
17.06
18.2
16.77
16.77
TOTAL EGRESOS
423.15
180.73
192.73
228.95
250.6
115.52
109.85
FLUJO NETO
-93.75
212.22
263.73
57.22
-103.44
18.83
21.39
-93.75
118.47
382.19
439.41
335.97
354.8
-93.75
118.47
382.2
439.41
335.97
354.8
376.19
EGRESOS
En base a esta proyeccion vemos que necesitara financiamiento de 94M en enero, con el saldo de caja acumulado puede cubrir los flujos n
diciembre. Por eso las necesidades de financiamiento serian solo de 93.75M.
Con financiamiento:
FLUJO DE CAJA PROYECTADO
EN MILES DE DOLARES
Ene-99
Feb-99
Mar-99
Abr-99
May-99
Jun-99
Jul-99
329.4
392.94
456.45
286.17
147.16
134.35
131.23
TOTAL INGRESOS
329.4
392.94
456.45
286.17
147.16
134.35
131.23
EGRESOS
Materiales
201
44.5
69.1
155.4
181.03
43.13
43.13
Labor
189
104.7
96
43.13
43.13
43.13
43.13
13.65
9.1
8.78
13.37
8.24
12.5
6.83
19.5
22.43
18.85
17.06
18.2
16.77
16.77
TOTAL EGRESOS
423.15
180.73
192.73
228.95
250.59
115.52
109.85
FLUJO OP
-93.75
212.22
263.73
57.22
-103.43
18.83
21.39
INGRESOS NO OP
NUEVO CREDITO
APORTE SOCIOS
100.00
-
TOTAL INGRESOS NO OP
100.00 -
92.15 -
EGRESOS NO OP
PAGO K CRED ORIGINAL (TRIM)
92.15 -
100.00
2.15
1.98
1.80
1.63
1.45
1.27
1.09
0.58
TOTAL EGRESOS NO OP
2.15
102.56
93.95
1.63
1.45
93.42
1.09
FLUJO NO OP
97.85
-102.56
-93.95
-1.63
-1.45
-93.42
-1.09
FLUJO NETO
4.10
109.66
169.77
55.59
-104.88
-74.59
20.29
4.10
113.75
283.53
339.12
234.24
159.65
113.75
283.53
339.12
234.24
159.65
179.94
4.1
En este escenario se ha puesto en el flujo los pagos del financiamiento del credito de 368.6 de forma trimestral con intereses mensuales y d
Prime de 7% anual
K = CAPITAL
I = INTERS
ago-99
sep-99
oct-99
nov-99
dic-99
TOTAL
115
115
115
115
115
2,452.70
115
115
115
115
115
2,452.70
43.13
43.13
43.13
43.13
43.13
952.94
43.13
43.13
43.13
43.13
43.13
777.87
6.83
6.83
6.26
6.26
11.66
110.31
21.89
16.5
17.06
18.2
19.9
223.13
114.97
109.57
109.57
110.71
117.81
2,064.16
0.03
5.43
5.44
4.29
-2.81
388.58
376.19
376.22
381.65
387.09
391.38
368.6
376.22
381.65
387.09
391.38
388.57
757.18
lado puede cubrir los flujos netos deficitarios de 103.43M en mayo y 2.82M en
Ago-99
Sep-99
Oct-99
Nov-99
Dic-99
TOTAL
115
115
115
115
115
2,452.70
115
115
115
115
115
2,452.70
43.13
43.13
43.13
43.13
43.13
952.9
43.13
43.13
43.13
43.13
43.13
777.83
6.83
6.83
6.26
6.26
11.66
110.29
21.89
16.5
17.06
18.2
19.9
223.12
114.97
109.57
109.57
110.71
117.81
2,064.13
0.03
5.43
5.44
4.29
-2.81
388.58
100.00
-
92.15 -
100.00
92.15
368.60
100.00
0.91
0.73
0.55
0.37
0.18
14.13
0.58
0.91
92.88
0.55
0.37
92.33
483.31
-0.91
-92.88
-0.55
-0.37
-92.33
-383.31
-0.88
-87.45
4.88
3.92
-95.14
5.27
179.94
179.06
91.61
96.49
100.41
179.06
91.61
96.49
100.41
5.27
con intereses mensuales y del nuevo credito de 100M a 30 dias y considerando la tasa
PROYECCIONN
EN MILES USD
Facturacin esperada (Datos para ventas del
PYG proyectado)
oct-98
RECAUDACION
oct-98
nov-98
1,788.30
nov-98
366
436.6
308.5
nov-98
115
115
dic-98
329.4
ene-99
36.6
392.94
feb-99
43.66
277.65
mar-99
249.57
abr-99
103.5
may-99
jun-99
jul-99
ago-99
sep-99
oct-99
nov-99
dic-99
TOTAL
329.4 392.94
456.45 286.17
147.16
PROYECCION DE EGRESOS
En miles de dolares
oct-98 nov-98 dic-98 ene-99 feb-99 mar-99 abr-99 may-99
Materiales (Datos para costo de materiales del
PYG proyectado)
201.0
44.5
69.1
252.4
137.9
43.1
43.1
DESEMBOLSOS REALES
nov-98
dic-98
ene-99
feb-99
oct-98
nov-98
201
44.5
69.1
155.4
mar-99
137.9
abr-99
43.13
may-99
jun-99
jul-99
ago-99
sep-99
oct-99
nov-99
dic-99
TOTAL
oct-98
nov-98
201
44.5
Labor
Gastos generales (manuf)
Gastos adm. y de vtas
155.4
181.03
189
104.7
96
43.13
43.13
13.65
9.1
8.78
13.37
8.24
19.5
22.43
18.85
17.06
18.2
ene-99 feb-99
Gastos generales (manuf)
69.1
13.65
9.1
8.78
13.37
8.24
19.5
22.43
18.85
17.06
18.2
29.92
30.09
30.27
30.44
2.15
1.98
1.8
1.63
1.45
$31.89 $31.89
$31.89
$31.89 $31.89
368.6
368.6
368.6
276.45 276.45
276.45
92.15
I
DIV
CREDITO ORIGINAL $368.6M
PAGOS SEMESTRALES
218.14
K
DIV
PAGOS TRIMESTRALES
278.85 248.58
2.15
2.15
2.15
1.61
1.61
$2.15
$2.15
$94.30
$1.61
$1.61
368.6
368.6
368.6
368.6
368.6
368.6
2.15
2.15
2.15
2.15
2.15
$2.15
$2.15
$2.15
$2.15
$2.15
K
I
DIV
TABLAS DE AMORTIZACION NUEVO CREDITO
Ene-99 Feb-99 Mar-99 Abr-99 May-99
NUEVO CREDITO 100M
SALDO K
PAGOS MENSUALES
PLAZO 11 MESES
I
DIV
100
100
91.17
82.29
73.36
64.37
8.83
8.88
8.93
8.98
0.58
0.53
0.48
0.43
$9.41
$9.41
$9.41
$9.41
$0.00
PAGOS TRIMESTRALES
SALDO K
INTERES MENSUAL
100
100
100
75
75
75
25
0.58
0.58
0.58
0.44
0.44
DIV
0.58
0.58
25.58
0.44
0.44
PAGOS SEMESTRALES
SALDO K
INTERES MENSUAL
100
100
100
100
100
100
0.58
0.58
0.58
0.58
0.58
DIV
0.58
0.58
0.58
0.58
0.58
jun-99
115
jun-99
jul-99
115
jul-99
ago-99 sep-99 oct-99 nov-99 dic-99 ene-00 feb-00 mar-00 abr-00 NOTAS
115
115
115
115
115
LA PROYECCION DE FACTURACION DE
SE ESTABLECE UN PAGO DE 90% AL M
ago-99 sep-99 oct-99 nov-99 dic-99 ene-00 feb-00 mar-00 abr-00 RESTANTE AL CUARTO MES DE LA FAC
PAG 4, QUE FACTURARIA $115,000 POR
PAGO INDICADA
30.85
27.73
11.5
103.5
11.5
103.5
11.5
103.5
11.5
103.5
11.5
103.5
11.5
103.5
11.5
103.5
11.5
103.5
134.35 131.23
jun-99
43.1
jun-99
43.13
jul-99
43.1
jul-99
43.13
115
115
115
115
115
115
11.5
11.5
11.5
11.5
43.1
43.1
43.1
43.1
43.13
43.13
43.13
43.13
43.13
43.13
43.13
43.13
jun-99
43.13
jul-99
43.13
43.13
43.13
43.13
43.13
43.13
43.13
43.13
43.13
43.13
43.13
43.13
12.5
6.83
6.83
6.83
6.26
6.26
11.66
16.77
16.77
21.89
16.5
17.06
18.2
19.9
jun-99
jul-99
43.13
12.5
6.83
6.83
6.83
6.26
6.26
11.66
16.77
16.77
21.89
16.5
17.06
18.2
19.9
94.58
63.23
31.71
30.62
30.8
30.98
31.16
31.34
31.52
31.71
368.6
1.27
1.09
0.91
0.73
0.55
0.37
0.18
14.13
184.3
184.3
92.15
92.15
92.15
92.15 -
92.15
1.61
1.08
$93.76
$1.08
1.08
1.08
0.54
$1.08 $93.23
$0.54
0.54
92.15
368.6
0.54
16.13
$0.54 $92.69
184.3
184.3
184.3
184.3
184.3 -
184.3
184.3
368.6
19.35
2.15
1.08
1.08
1.08
1.08
1.08
1.08
$186.45
$1.08
$1.08
$1.08
$1.08
$1.08
###
46.25
37.11
27.91
18.66
9.36
9.04
9.09
9.14
9.2
9.25
9.3
9.36
100
0.38
0.32
0.27
0.22
0.16
0.11
0.05
3.53
$9.41
$9.41
$9.41
$9.41
$9.41
$9.41
$9.41
43.13
50
50
50
25
25
25
25 -
25
25
100
4.38
0.44
0.29
0.29
0.29
0.15
0.15
0.15
25.44
0.29
0.29
25.29
0.15
0.15
25.15
50
50
50
50
50 -
50
50
100
5.25
0.58
0.29
0.29
0.29
0.29
0.29
0.29
50.58
0.29
0.29
0.29
0.29
0.29
50.29
436.6
308.5
jul-99
ago-99
115
115
115
115
115
252.4
137.9
43.13
43.13
43.13
43.13
43.13
Labor
189
104.7
96 43.13
43.13
43.13
43.13
43.13
Depreciacin
2.01
2.01
2.01
2.01
2.01
2.01
2.01
2.01
9.1
8.78
13.37
8.24
12.5
6.83
6.83
457.06 253.71
106.78
101.62
96.5
100.76
95.08
95.08
Margen bruto
-20.46
54.79
170.52
13.38
18.5
14.24
19.92
19.92
19.5
22.43
18.85
17.06
18.2
16.77
16.77
21.89
19.5
22.43
18.85
17.06
18.2
16.77
16.77
21.89
-39.96
32.37
151.67
-3.68
0.3
-2.53
3.15
-1.97
-39.96
32.37
151.67
-3.68
0.3
-2.53
3.15
-1.97
-39.96
32.37
151.67
-3.68
0.3
-2.53
3.15
-1.97
Ago-99
436.60 308.50
277.30
115.00
115.00
115.00
115.00
115.00
43.13
43.13
43.13
43.13
43.13
43.13
43.13
43.13
43.13
43.13
252.40 137.90
Labor
189.00 104.70
96.00
Depreciacin
Gastos generales (manuf)
Total costos bienes vendidos
Margen bruto
2.01
2.01
2.01
2.01
2.01
2.01
2.01
2.01
13.65
9.10
8.78
13.37
8.24
12.50
6.83
6.83
457.06 253.71
106.78
101.62
96.50
100.76
95.08
95.08
-20.46
54.79
170.52
13.38
18.50
14.24
19.92
19.92
19.50
22.43
18.85
17.06
18.20
16.77
16.77
21.89
2.15
2.56
1.80
1.63
1.45
1.27
1.09
0.91
21.65
24.98
20.65
18.69
19.65
18.04
17.86
22.80
-42.11
29.81
149.86
-5.31
-1.15
-3.80
2.05
-2.89
-42.11
29.81
149.86
-5.31
-1.15
-3.80
2.05
-2.89
-42.11
29.81
149.86
-5.31
-1.15
-3.80
2.05
-2.89
sep-99
TOTAL
115
115
115
115
43.13
43.13
43.13
43.13
778.43
37.80%
43.13
43.13
43.13
43.13
777.83
37.80%
2.01
2.01
2.01
2.01
24.1
1.20%
6.83
6.26
6.26
11.66
110.29
5.40%
95.08
94.52
94.52
99.92
1,690.64
82.20%
19.92
20.48
20.48
15.08
366.77
17.80%
16.5
17.06
18.2
19.9
223.12
10.80%
0.00%
16.5
17.06
18.2
19.9
223.12
10.80%
3.42
3.43
2.28
-4.82
143.65
7.00%
0.00%
0.00%
143.65
7.00%
0.00%
-4.82
143.65
7.00%
TOTAL
3.42
3.42
3.43
3.43
2.28
2.28
-4.82
2,057.40 100.00%
115.00
115.00
115.00
43.13
43.13
43.13
43.13 778.43
37.84%
43.13
43.13
43.13
43.13 777.83
37.81%
2.01
2.01
2.01
2.01
24.10
1.17%
6.83
6.26
6.26
11.66
110.29
5.36%
1,690.64
82.17%
95.08
94.52
94.52
99.92
19.92
20.48
20.48
15.08
16.50
17.06
18.20
19.90 223.12
0.73
0.55
0.37
0.18
17.23
17.61
18.57
20.08
2.69
2.87
1.91
-5.00
366.77 17.83%
14.71
10.84%
0.71%
237.82 11.56%
128.94
6.27%
0.00%
0.00%
2.69
2.87
1.91
-5.00
128.94
6.27%
0.00%
2.69
2.87
1.91
-5.00
128.94
6.27%
NOTAS
ACTIVOS
Efectivo
388.6
CxC
149.4
Inventario
44.7
5.29% DEL SALDO DEL BG 1998 MENOS LOS $97 TOMADOS PARA EL COSTO
Gastos prepagados
58.5
641.2
Inversiones
Activo fijo neto
22.1
180.4
Otros activos
TOTAL ACTIVOS
75.85%
21.34% SE REDUCE DEL BG DEL 98 MENOS LA DEPREC TOTAL DEL 99
1.6
845.3
PASIVOS
Prstamo bancario
368.6
CxP
43.1
89.1
500.8
87.1
TOTAL PASIVOS
587.9
69.55%
Acciones preferentes
39
Acciones comunes
8.1
Ganancias retenidas
210.3
24.87% SE SUMA EL SALDO FINAL DEL 98 MAS LA UTILIDAD DEL PYG AL FINA
TOTAL PATRIMONIO
257.4
30.45%
PASIVO + PATRIMONIO
845.3
100.00%
CON FINANCIAMIENTO
BALANCE GENERAL PROYECTADO
EN MILES DE DOLARES
31/12/1999
ACTIVOS
Efectivo
5.3
1%
CxC
149.4
32%
44.7
10%
Gastos prepagados
58.5
13%
257.9
56%
22.1
5%
180.4
39%
1.6
0%
462.0
100%
Inventario
Inversiones
Activo fijo neto
Otros activos
TOTAL ACTIVOS
PASIVOS
Prstamo bancario
0%
CxP
43.1
9%
89.1
19%
132.2
29%
87.1
19%
219.3
47%
39.0
8%
8.1
2%
Ganancias retenidas
195.5
42%
TOTAL PATRIMONIO
242.6
53%
462.00
100%
TOTAL PASIVOS
Acciones preferentes
Acciones comunes
PASIVO + PATRIMONIO
COMPARATIVO
SIN FINANC
CON FINANC
31/12/1999
31/12/1999
ACTIVOS
DIFERENCIA
ESC 1
Efectivo
388.6
5.3
CxC
149.4
149.4 -
Inventario
44.7
44.7 -
Gastos prepagados
58.5
58.5 -
641.2
Inversiones
Activo fijo neto
Otros activos
TOTAL ACTIVOS
PASIVOS
257.9
22.1
22.1 -
180.4
180.4 -
1.6
1.6 -
845.3
462
-383.3
-383.3
-383.3
Prstamo bancario
CxP
368.6
43.1
89.1
500.8
87.1
TOTAL PASIVOS
587.9
-368.6
43.1 89.1 132.2
-368.6
87.1 219.3
Acciones preferentes
39
39 -
Acciones comunes
8.1
8.1 -
-368.6
Ganancias retenidas
210.3
195.5
-14.7
TOTAL PATRIMONIO
257.4
242.6
-14.7
PASIVO + PATRIMONIO
845.3
462
-383.3
ene-99 feb-99
jul-99
SALDO INICIAL
544.7
651.9
436.6
308.5
329.4 392.94
456.45 286.17
651.9 567.46
388.31 217.14
184.98 165.63
277.3
115
115
115
149.4
INVENTARIO
INICIAL
141.7
97
INVENTARIO NETO
44.7
C x P ACUMULADO
ene-99 feb-99
SALDO INICIAL
314.6
269
NUEVA CXP
155.4
137.9 -
jul-99
362.4
293.3
181
43.1
43.1
43.1
43.1
43.1
43.1
201
44.5
69.1
155.4
181
43.1
43.1
SALDO FINAL
269
362.4
293.3
181
43.1
43.1
43.1
LA REDUCCION EN EFECTIVO ES EVIDENTE EN VISTA DEL IMPACTO DEL PAGO DE CAPITAL DEL CREDITO
149.4
149.4
149.4
149.4
115
115
115
115
115
115
115
115
115
115
149.4
149.4
149.4
149.4
149.4
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1
43.1