7/17/2019 Flujo de Efectivo

http://slidepdf.com/reader/full/flujo-de-efectivo-568eb748b1e89 1/1

Extracto del fujo de eectivo

El año fscal comienza:  JUL AGO SEP OCT NOV#$%$&'%( EST '% '% '% '% '%

E)ec*i+o ,is-oni.le /-0inci-ios ,e mes1 %'2''' %3424'' 5&'24'' E00:('6 E00:('6 E00:('6

!eci.os ,e e)ec*i+o

Ven*as ,e e)ec*i+o 7''2''' 7%'2''' 75'2''' 7%'2''' 7('2''' 7%'2'''

Co.0os ,e c8en*as ,e c09,i*o

P09s*amo$o*0as en*0a,as ,e e)ec*i+o

 To*al E00:('4 E00:('4 E00:('4 E00:('4 E00:('4 E00:('4

 To*al ,e e)ec*i+o ,is-oni.le /an*es ,e 0e*i0a,a ,e e)ec*i+o1 E00:('6 E00:('6 E00:('6 E00:('6 E00:('6 E00:('6

E)ec*i+o as*a,o

Com-0as /me0canc;a1 &&'2''' &7'2''' &5'2''' &3'2''' &7'2''' &#'2'''

Com-0as /es-ecifca01

Com-0as /es-ecifca01

Sala0io .08*o /in0eso e<ac*o1 627'' 627'' 627'' 627'' 627'' 627''

Gas*os ,e n=mina /im-8es*os2 e*c>1

Se0+icios e<*e0nos

S8minis*0os /ofcina ? o-e0aciones1

!e-a0aciones ? man*enimien*o 72&'' &24'' 526'' 52('' 72&'' 72'''

P8.lici,a, 52'''

Coc@e2 en+;os ? ,es-lazamien*os

Con*a.ili,a, %2''' %2''' %2''' %2''' %2''' %2'''

!en*a 72''' 72''' 72''' 72''' 72''' 72'''

 Tel9)ono &2('' &2#'' &23'' &27'' &25'' &27''

Gas*os ,e se0+icios -.licos

Se80o (2(''

Im-8es*os /inmo.ilia0ios2 e*c>1

In*e09s

O*0os as*os /es-ecifca01 (2'''

O*0os /es-ecifca01

O*0os /es-ecifca01

Va0ios

 To*al E00:('4 E00:('4 E00:('4 E00:('4 E00:('4 E00:('4

E)ec*i+o -aa,o /,is*in*o ,e -90,i,as ? anancias1

Pao -0inci-al ,el -09s*amo

A,8isici=n ,e ca-i*al /es-ecifca01

O*0os as*os iniciales

!ese0+a o c8s*o,ia

!e*i0a,a -o0 los -0o-ie*a0ios

 To*al E00:('4 E00:('4 E00:('4 E00:('4 E00:('4 E00:('4

 To*al ,e e)ec*i+o -aa,o E00:('6 E00:('6 E00:('6 E00:('6 E00:('6 E00:('6

Sal,o ,e caa /fnal ,e mes1 E00:('6 E00:('6 E00:('6 E00:('6 E00:('6 E00:('6

,el1inicio