Escolar Documentos
Profissional Documentos
Cultura Documentos
FLUJO DE CAJA
FLUJO DE EFE
COMERCIAL APOLO
METODO DIRECTO C
(En miles $)
(En miles $)
_ _
| 1
_ ____________________________________
| VENTAS DEL PERIODO
| _
| ____________________________________
| 2
| RECUPERACION DE CARTERA
| _
| ____________________________________
| 3
| _
| ____________________________________
| 4
| PAGOS A PROEVEEDORES
| _
| ____________________________________
$89.600
| 5
| PAGOS DE NOMINA
$252.000
| _
| ____________________________________
$0
| 6
| GASTOS GENERALES
$60.900
| _
| ____________________________________
$161.434
| 7
| PAGO DE IMPUESTOS
| _
| ____________________________________
| 8
| _
| ____________________________________
$120.000
| 9
$1.460
| _
| ____________________________________
| 10
| =
| ================================
| A
$42.000
| =
| ================================
$410.060
| 11
| ACTIVOS FIJOS
| _
| ____________________________________
| 12
INGRESOS
INGRESOS
VENTAS DEL PERIODO (COBRADAS)
RECUPERACION DE CARTERA
OTROS ACTIVOS CTES
$312.000
$215.000
OBLIG. MONEDA EX
$470.960
DEPRECIACION EDIFICIO
INCREMENTO DE CAPITAL
$12.000
$0
DEPRECIACION VEHICULO
DIFERENCIA EN CAMBIO
DIFERENCIA EN UVR
TOTAL DE INGRESOS
$563.934
$40.000
OBLIG. BANCARIAS
OTROS PAS. CTES
$209.066
$2.629.960
GENERACION INTERNA DE EFECTIVO
$773.000
EGRESOS
COMPRAS DEL PERIODO (CANCELADAS)
AUMENTO DE PROVEEDORES
$110.000 Compras
proveedores
OTROS menos
PAS. CTES
OBLIG. BANCARIAS
$215.000
PAGO A PROVEDORES
$620.000
GASTOS GENERALES
$565.000
GASTOS DE INTERES
PAGO OBLIG. MONEDA EXTRANJERA
PAGO DE IMPUESTOS
$44.400
$10.540
INCREMENTO DE CAPITAL
TOTAL DE INGRESOS
$0
$894.460
EGRESOS
AUMENTO DE CUENTAS POR COBRAR
$258.000
$110.000 Compras
proveedores
OTROS menos
PAS. CTES
$215.000
INCREMENTO DE CAPITAL
PAGO A PROVEDORES
$620.000
| =
| ================================
GASTOS GENERALES
$565.000
| A
GASTOS DE INTERES
$42.000
| =
| ================================
| 11
| ACTIVOS FIJOS
| _
| ____________________________________
$258.000
| 12
$80.000
| _
| ____________________________________
| 13
10.000
| _
| ____________________________________
$44.400
| 14
| RENDIMIENTO DE INVERSIONES
$395.060
| =
| ================================
$50.000
| B
| =
| ================================
| C
| =
| ================================
| 15
$57.000
| _
| ____________________________________
$103.000
| 16
| _
| ____________________________________
| 17
| GASTOS DE INTERESES
| 18
| APORTES DE CAPITAL
| _
| ____________________________________
| 19
| PAGO DE DIVIDENDOS
| _
| ____________________________________
| 20
| _
| ____________________________________
| 21
| =
| ================================
| D
| =
| ================================
| E
| =
| ================================
| 21
| OTROS INGRESOS
| _
| ____________________________________
| 22
| OTROS EGRESOS
| =
| F
| =
| ================================
| FLUJO NETO DEL PERIODO (E+ 21-22)
| ================================
$410.060
PAGO DE IMPUESTOS
$44.400
$10.540
OBLIG. HIPOTECARIA
$395.060
REPARTO DE UTILIDADES
$50.000
$50.000
DIFERENCIA EN CAMBIO
TOTAL DE INGRESOS
$2.572.960
$57.000
$0
$894.460
EGRESOS
TOTAL EGRESOS
$1.460
REPARTO DE UTILIDADES
TOTAL EGRESOS
$0
$837.460
$103.000
$160.000
$160.000
| _
| ____________________________________
| 10
| E
| =
| ================================
| 21
| OTROS INGRESOS
| _
| ____________________________________
| 22
| OTROS EGRESOS
|
|
|
|
|
|
|
|
|
|
=
F
=
G
=
| H
= =
================================
FLUJO NETO DEL PERIODO (E+ 21-22)
================================
MAS SALDO INICIAL DE CAJA
================================
= ================================
FLUJO DE EFECTIVO
LUJO DE EFECTIVO
O DIRECTO CLASIFICADO
ERO AL 31 DICIEMBRE AO 2
___________________________________ _ ___________ _
ODO
|
|
1.580.000
___________________________________ |
|
E CARTERA
___________________________________ |
RIAS PRIMAS
312.000
-110.000
___________________________________ |
EDORES
-620.000
___________________________________ |
LES
0
-565.000
___________________________________ |
TOS
___________________________________ |
CORRIENTES
___________________________________ |
|
|
|
|
-44.400
40.000
1.460
|
|
|
|
|
|
|
|
594.060 |
0 |
___________________________________ | ___________ |
_______ | ______________________________________________________________ |
89.600
_______ | ______________________________________________________________ |
5
| DEPRECIACIONES
|
252.000
0 |
_
_
_
|
|
550.666
=============================== | ========= |
|
=============================== | ========= |
MAS
_______ | ______________________________________________________________ |
|
0
___________________________________ |
E OPERACION
|
|
___________________________________ |
PERIODO: ENERO-DIC/ AO 2
_______ | ______________________________________________________________ |
8
120.000
1.460
_______ | ______________________________________________________________ |
9
-258.000
_______ | ______________________________________________________________ |
10
| AUMENTO DE INVENTARIOS
-80.000
_______ | ______________________________________________________________ |
11
| PAGO DE IMPUESTOS
-44.400
_______ | ______________________________________________________________ |
289.726
___________________________________ |
E OPERACION
=============================== | ========= |
594.060 |
=============================== | ========= |
|
0 |
___________________________________ | ___________ |
0 |
___________________________________ | ___________ |
-50.000 |
___________________________________ | ___________ |
NVERSIONES
0 |
=============================== | ========= |
| -
50.000 |
=============================== | ========= |
DE INVERSION ( A + B)
544.060 |
=============================== | ========= |
10
| AUMENTO DE INVENTARIOS
-80.000
_______ | ______________________________________________________________ |
11
| PAGO DE IMPUESTOS
-44.400
_______ | ______________________________________________________________ |
289.726
_______ | ______________________________________________________________ |
13
-10.000
_______ | ______________________________________________________________ |
14
| RENDIMIENTO DE INVERSIONES
|
|
| ========== |
====== | ====================================================== |
-10.000
|
=
___________________________________ | ___________ |
MOS BANCARIOS
XTRANJERA
215.000
___________________________________ | ___________ |
ESES
-42.000
___________
TAL
-50.000
|
|
___________________________________ | ___________ |
OTECARIAS
-395.060
___________________________________ | ___________ |
CARIAS
-$215.000 |
=============================== | ========= |
487.060 |
=============================== | ========= |
|
57.000 |
=============================== |
0 |
DE FINANCIACION (C+D)
___________________________________ | ___________ |
|
60.900
_______ | ______________________________________________________________ |
16
-395.060
_______ | ______________________________________________________________ |
___________________________________ | ___________ |
DOS
15
0 |
=============================== | ========= |
PERIODO (E+ 21-22)
|
$57.000 |
=============================== | ========= |
17
| OBLIG. EN UVR
161.434
_______ | ______________________________________________________________ |
18
|
|
_______ | ______________________________________________________________ |
19
| APORTES DE CAPITAL
| REPARTO DE UTILIDADES
-50.000
_______ | ______________________________________________________________ |
20
| -222.726
_______ | ______________________________________________________________ |
|
|
$57.000
$103.000 |
160.000 |
57.000 |
=============================== |
0 |
DE FINANCIACION (C+D)
___________________________________ | ___________ |
|
0 |
=============================== | ========= |
PERIODO (E+ 21-22)
|
$57.000 |
=============================== | ========= |
AL DE CAJA
|
$103.000 |
=============================== | ========= |
E CAJA ( F+G)
|
160.000 |
=============================== = ========= =
$57.000
$103.000 |
160.000 |