Professional Documents
Culture Documents
Realizacin Actividad Semana 2. Una vez, ledo y asimilado el material correspondiente, lea c
cooperativo para sus asociados A continuacin se presentan los estados financieros clasificados cor
los 2 ltimos aos, con base a los cuales se pide calcular los indicadores de liquidez y endeudamiento
ACTIVO CORRIENTE
DISPONIBLE
Caja
2010
66,439,256
4,246,146
Bancos
Fondo de liquidez
INVERSIONES
Para mantener hasta el vencimiento
62,193,110
100,000,000
100,000,000
14
309,587,943
16
3,073,518
313,021,287
(1,567,880)
(4,938,982)
17,472,668
12
Convenios
Anticipos
Crditos a empleados
Deudores patronales
Ingreso por cobrar (intereses)
Ingreso por cobrar (Cta soste-cxc-exasoc)
345,600
4,250,000
2,103,000
2,462,314
5,222,679
199,836
4,310,506
550,707
-1,971,974
493,499,867
14
Anticipos de Impuestos
Otras cuentas por cobrar
Provisiones para proteccin de cxc
TOTAL ACTIVO CORRIENTE
ACTIVO NO CORRIENTE
CARTERA DE CRDITO PORCIN NO CTE
17
6,531,226
665,170,236
13,482,008
671,701,462
18
19
21
24
26
27
28
31
32
33
3,530,000
11,484,000
(1,531,992)
7,261,920
7,261,920
21,270,070
10,845,166
17,374,840
(6,949,936)
713,715,460
1,207,215,327
12,397,258
7,553,694
1,074,043
678,805
3,067,718
22,998
12,397,258
223,389,629
92,603,607
79,184,022
8,347,132
31,437,693
11,817,175
2,851,786
2,533,317
318,469
238,638,673
2010
666,344,443
665,003,459
1,340,984
120,338,556
117,729,546
1,565,406
1,043,604
15,235,791
34
35
36
1,530,805
3,101,827
521,802
9,447,341
634,016
38,614,418
785,330
37,829,088
128,043,446
968,576,654
1,207,215,327
24,723,767
128,043,446
s de liquidez y endeudamiento.
ANDO JUNTOS
2010
2009
66,439,256
4,246,146
61,196,406
15,233,539
62,193,110
100,000,000
100,000,000
42,315,953
3,646,914
450,000,000
450,000,000
309,587,943
204,192,457
3,073,518
313,021,287
(1,567,880)
(4,938,982)
17,472,668
246,448,534
(38,214,530)
(4,041,547)
9,213,840
345,600
4,250,000
2,103,000
2,462,314
5,222,679
199,836
10,018,021
2,300,000
2,054,881
107,115
2,865,197
199,836
Pasivo Corriente
Pasivo Corriente
4,310,506
550,707
-1,971,974
493,499,867
4,310,506
-12,641,716
724,602,703
671,701,462
523,703,136
6,531,226
665,170,236
13,482,008
523,703,136
-
3,530,000
11,484,000
(1,531,992)
7,261,920
7,261,920
21,270,070
10,845,166
17,374,840
(6,949,936)
713,715,460
1,207,215,327
FINANCIAMIENTO)
2010
12,397,258
7,553,694
1,074,043
678,805
3,067,718
22,998
12,397,258
223,389,629
92,603,607
79,184,022
8,347,132
31,437,693
11,817,175
2,851,786
2,533,317
318,469
238,638,673
2010
666,344,443
665,003,459
1,340,984
120,338,556
117,729,546
1,565,406
1,043,604
15,235,791
8,535,000
13,175,000
(21,710,000)
628,200
628,200
28,220,006
10,845,166
17,374,840
552,551,342
1,277,154,045
2009
91,147,296
13,990,509
77,156,787
58,153,338
2,287,067
394,677
617,392
54,854,202
149,300,634
129,660,218
47,191,501
72,334,370
10,134,347
3,410,079
3,048,876
361,203
26,000,000
26,000,000
308,370,931
2009
548,427,288
547,086,305
1,340,983
2,609,010
1,565,406
1,043,604
13,704,986
1,530,805
3,101,827
521,802
9,447,341
634,016
38,614,418
785,330
37,829,088
128,043,446
968,576,654
1,207,215,327
VO ACUMULADO
2010
3,101,827
521,802
9,447,341
634,016
38,614,418
350,000
38,264,418
482,532,290
(117,104,878)
968,783,114
1,277,154,045
2009
3,811,512
205,869,077
850,000
210,530,589
210,530,589
717,327
6,382,406
86,269,590
93,369,323
581,786
92,787,537
40,209,005
48,013,011
14,886,201
1,171,280
1,531,992
1,399,421
107,210,910
103,319,679
29,604,440
35,654,015
5,142,323
26,773,934
97,174,712
-4,387,175
22,826,502
8,000,000
1,539,405
32,365,907
14,622,415
336,809
491,916,788
173,087
13,812,230
520,861,329
3,559,115
2,225,977
66,064
1,790,984
7,642,140
78,228
5,040,295
998,540
24,253,800
3,571,001
33,941,864
24,723,767
128,043,446
486,919,465
482,532,290
su parte, es la utilizacin de recursos de terceros para financiar una actividad y aumentar la capacidad operativa de una
peso o intensidad de la utilizacin de recursos ajenos en una empresa, indican el monto del dinero de terceros que se
n importancia pues esas deudas comprometen a la empresa en el transcurso del tiempo.
Pasivo Corriente
12,397,258
Pasivo Corriente
12,397,258
RAZN CORRIENTE
39.80717889
Pasivo Corriente
149,300,634
Pasivo Corriente
149,300,634
RAZN CORRIENTE
4.853312967
RAZN DE ENDEUDAMIENTO
0.197676974 X 100
=
20%
RAZN DE ENDEUDAMIENTO
0.241451634 X 100
=
24%
DAMIENTO 2010
/
Activo Total
1,207,215,327
DAMIENTO 2009
/
Activo Total
1,277,154,045
NTRACIN 2010
/
Pasivo Total
238,638,673
RAZN DE CONCENTRACIN
0.051949912 X 100
=
5%
RAZN DE CONCENTRACIN
0.484159235 X 100
=
48%
RAZN DE AUTONOMIA
0.802323026 X 100
80%
RAZN DE AUTONOMIA
0.758548366 X 100
76%
NTRACIN 2009
/
Pasivo Total
308,370,931
OMIA 2010
/
Activo Total
1,207,215,327
OMIA 2009
/
Activo Total
1,277,154,045