Documentos de Académico
Documentos de Profesional
Documentos de Cultura
FLUJO DE EFECTIVO
EMPRESA:
PRODUCTOS:
PRODUCTOS
P1
P2
P3
P4
COBROS:
S1
24,200
14,500
41,300
30,200
PR
S2
ENE
27,800
16,700
47,500
34,800
CONTADO
1 MES
2 MESES
FEB
30
42
64
24
MAR
30
42
64
24
ABR
15
21
32
12
15
21
32
12
70%
20%
10%
CALCULO DE VENTAS
PRECIOS
PRODUCTOS
S1
P1
P2
P3
P4
TOTAL
24,200
14,500
41,300
30,200
PR
S2
27,800
16,700
47,500
34,800
ENE
FEB
MAR
ABR
726,000
609,000
2,643,200
724,800
726,000
609,000
2,643,200
724,800
363,000
304,500
1,321,600
362,400
363,000
304,500
1,321,600
362,400
4,703,000
4,703,000
2,351,500
2,351,500
ENE
3,292,100
940,600
FEB
1,646,050
940,600
470,300
MAR
1,646,050
470,300
470,300
ABR
1,646,050
470,300
235,150
TOTAL
4,232,700
3,056,950
2,586,650
2,351,500
3,292,100
MAY
15
21
32
12
MAY
30
42
64
24
AGO
30
42
64
24
SEP
15
21
32
12
AGO
OC
15
21
32
12
SEP
NOV
15
21
32
12
OC
45
63
96
36
NOV
363,000
304,500
1,321,600
362,400
726,000
609,000
2,643,200
724,800
834,000
701,400
3,040,000
835,200
417,000
350,700
1,520,000
417,600
417,000
350,700
1,520,000
417,600
417,000
350,700
1,520,000
417,600
1,251,000
1,052,100
4,560,000
1,252,800
2,351,500
4,703,000
5,410,600
2,705,300
2,705,300
2,705,300
8,115,900
MAY
3,292,100
470,300
235,150
JUN
3,787,420
940,600
235,150
JUL
1,893,710
1,082,120
470,300
AGO
1,893,710
541,060
541,060
SEP
1,893,710
541,060
270,530
OC
5,681,130
541,060
270,530
NOV
5,681,130
1,623,180
270,530
3,997,550
4,963,170
3,446,130
2,975,830
2,705,300
6,492,720
7,574,840
DIC
45
63
96
36
DIC
1,251,000
1,052,100
4,560,000
1,252,800
8,115,900
DIC
1,623,180
811,590
2,434,770
EJERCICIO 2.
EMPRESA:
MADERAS DEL ARIARI S.A.
PRODUCTOS: P1,P2,P3,P4
INSUMOS
PRODUCTOS
INICIALES
P1
P2
P3
P4
COSTO
OPERARIO:
FINALES
18
20
30
12
940
16
24
36
16
HORAS
OPERARIO
6.2
3.7
10.7
7.9
$/HORA
PRECIOS
PRODUCTOS
S1
S2
P1
P2
P3
P4
24,200
14,500
41,300
30,200
II + P - V = IF
P1
INVENTARIO INICIAL
(+) PRODUCCIONP = IF + V - II
ENE
27,800
16,700
47,500
34,800
30
42
64
24
ENE
II + P - V = IF
P2
INVENTARIO INICIAL
40%
MAR
###
###
###
###
FEB
18
24
30
12
(-) VENTAS
INVENTARIO F
FEB
ENE
15
21
32
12
MAR
12
24
30
6
FEB
20
ABR
ABR
MAR
17
MAY
15
21
32
12
6
15
15
6
15
21
32
12
MAY
6
15
15
6
ABR
8
JUN
6
21
15
12
MAY
8
30
42
64
24
12
30
30
12
JUN
8
17
(+) PRODUCCIONP
= IF + V - II
39
42
17
(-) VENTAS
40%
INVENTARIO FINA
II + P - V = IF
P3
ENE
(+) PRODUCCIONP
= IF + V - II
(-) VENTAS
40%
INVENTARIO FINA
II + P - V = IF
P4
ENE
(+) PRODUCCIONP
= IF + V - II
(-) VENTAS
40%
INVENTARIO FINA
PRODUCTOS
P1
P2
P3
P4
HORAS POR
UNIDAD
6.2
3.7
10.7
7.9
MAR
ABR
10
19
24
5
21
21
8
29
21
17
MAY
13
32
32
13
5
12
12
5
42
42
17
JUN
13
45
32
26
MAY
5
12
12
5
26
64
64
26
JUN
5
17
12
10
10
24
24
10
PRODUCCION
ENE
P1
P2
P3
P4
PRODUCTOS
ABR
26
51
64
13
MAR
13
32
32
13
FEB
12
22
24
10
INVENTARIO INICIAL
21
21
8
FEB
30
60
64
26
INVENTARIO INICIAL
34
42
8
FEB
24
39
60
22
ENE
MAR
24
34
51
19
FEB
149
144
638
171
149
124
548
152
ABR
15
21
32
12
MAR
93
78
342
95
MAY
15
21
32
12
ABR
93
78
342
95
JUN
21
29
45
17
MAY
130
109
479
133
30
42
64
24
HORAS DE OPERARIOS
JUN
186
155
685
190
TOTAL HORAS
1,101
973
608
608
851
1,216
DE VENTAS MENSUALES
JUL
AGO
30
42
64
24
JUL
SEP
15
21
32
12
AGO
12
24
30
6
JUL
###
###
###
###
SEP
6
15
15
6
AGO
17
OC
15
21
32
12
OC
6
15
15
6
SEP
8
NOV
45
63
96
36
NOV
6
27
15
18
OC
8
DIC
DIC
18
45
45
18
NOV
8
###
###
###
###
18
43
45
16
DIC
25
25
34
42
8
JUL
21
21
8
AGO
26
51
64
13
JUL
SEP
13
32
32
13
AGO
10
19
24
5
RODUCCION
JUL
24
34
51
19
149
124
548
152
OC
SEP
15
21
32
12
93
78
342
95
NOV
OC
15
21
32
12
93
78
342
95
DIC
NOV
27
38
58
22
DIC
14
38
36
16
DIC
45
63
96
36
NOV
167
140
616
171
38
94
96
36
14
36
36
14
NOV
OC
62
63
24
38
96
96
38
5
22
12
14
OC
SEP
63
63
25
13
58
32
38
5
12
12
5
SEP
AGO
38
21
25
13
32
32
13
5
12
12
5
AGO
DE OPERARIOS
JUL
21
21
8
279
233
1,027
284
43
62
94
38
DIC
267
229
1,002
297
973
608
608
1,094
1,824
1,794
EJERCICIO 3
EMPRESA:
PRODUCTOS
P1
P2
P3
P4
TELA
1.80
1.10
2.50
1.90
m2
m2
m2
m2
1.3 m2
0.75 m2
1.1 m2
0.8 m2
PRODUCTOS
PROD
ENE
P1
P2
P3
P4
FEB
24
39
60
22
MATERIALES
II + C - CONS = IF
MADERA
INVENTARIO INICIAL
(+) COMPRAS
(-) CONSUMO EN PRODUCCION
INVENTARIO FINAL
MAR
24
34
51
19
ENE
C = IF + CONS - II
40%
90
284
276
98
ABR
15
21
32
12
FEB
98
208
245
61
15
21
32
12
MAR
61
153
153
61
II + C - CONS = IF
TELA P1, P2
INVENTARIO INICIAL
(+) COMPRAS
(-) CONSUMO EN PRODUCCION
INVENTARIO FINAL
ENE
FEB
20
63
60
23
C = IF + CONS - II
40%
MAR
23
48
56
14
14
35
35
14
II + C - CONS = IF
TELA P3, P4
INVENTARIO INICIAL
(+) COMPRAS
(-) CONSUMO EN PRODUCCION
INVENTARIO FINAL
ENE
29
61
72
18
18
45
45
18
40%
3
4,176
3,075
1,103
FEB
1,103
2,345
2,758
690
MAR
690
1,724
1,724
690
40%
ENE
290
1,109
1,031
367
FEB
367
781
918
230
MAR
230
574
574
230
ENE
FEB
MAR
C = IF + CONS - II
40%
ENE
C = IF + CONS - II
II + C - CONS = IF
RESORTES
INVENTARIO INICIAL
(+) COMPRAS
(-) CONSUMO EN PRODUCCION
INVENTARIO FINAL
C = IF + CONS - II
II + C - CONS = IF
CUERO
INVENTARIO INICIAL
(+) COMPRAS
(-) CONSUMO EN PRODUCCION
INVENTARIO FINAL
MAR
22
90
83
29
II + C - CONS = IF
PEGANTES
INVENTARIO INICIAL
(+) COMPRAS
(-) CONSUMO EN PRODUCCION
INVENTARIO FINAL
FEB
C = IF + CONS - II
40%
32
131
121
42
42
89
105
26
26
66
66
26
PRECIO
ENE
1,300
3,600
1,200
3,000
50
5,000
TOTAL (USD)
FEB
368,909
226,296
107,414
27,592
55,428
656,320
270,327
172,584
73,114
15,493
39,032
446,080
198,770
126,900
53,760
11,392
28,700
328,000
1,441,959
1,016,630
747,522
ENE
800,287
FEB
564,230
PAGOS
CONTADO
DESCUENTO
1 MES
2 MESES
MAR
60%
7.5%
30%
10%
432,588
TOTAL
800,287
FLUJO DE EFECTIVO
996,817
ENE
FEB
COBROS (EJERCICIO 1)
(+) CUENTAS POR COBRAR
(+) RENDIMIENTO TITULO BANCO CENTRAL
(+) REDENCIO DE TITULO B.CENTRAL
(+) RENDIMIENTOS POR EXCEDENTES
(+) PRESTAMO 1
(+) PRESTAMO 2
(+) PRESTAMO 3
3,292,100
960,000
550,000
4,232,700
4,938,397
(-) PAGOS
550,000
136,297
800,287
4,782,700
-
996,817
(-)
(-)
(-)
(-)
(-)
(-)
(-)
(-)
(-)
(-)
(-)
(-)
- 1,120,000
420,000
- 1,659,200
- 1,120,000
1,101
-
973
2,840
801,166
- 2,339,187
- 4,579,050
2,599,210
203,650
1,258,348
1,461,998
661,151
2,599,210
1,258,348
1,340,862
- 1,340,862
800,847
1,258,348
1,258,348
RESORTES
8 unidades
6 unidades
8 unidades
6 unidades
PRODUCCION
JUN
MAY
21
29
45
17
ABR
61
177
153
86
CUERO
JUL
AGO
30
42
64
24
24
34
51
19
86
251
214
122
JUN
122
281
306
98
MAY
1.6 m2
1.2 m2
SEP
OC
15
21
32
12
JUL
15
21
32
12
AGO
98
208
245
61
61
153
153
61
NOV
DIC
27
38
58
22
45
63
96
36
43
62
94
38
61
202
153
110
OC
110
349
275
183
NOV
183
456
459
180
SEP
ABR
MAY
14
41
35
20
ABR
JUN
20
58
49
28
MAY
JUL
28
65
71
23
JUN
AGO
23
48
56
14
JUL
SEP
14
35
35
14
AGO
14
47
35
25
SEP
18
52
45
25
25
73
63
36
36
82
90
29
29
61
72
18
18
45
45
18
ABR
690
2,000
1,724
965
MAY
965
2,827
2,414
1,379
JUN
1,379
3,172
3,448
1,103
JUL
1,103
2,345
2,758
690
AGO
690
1,724
1,724
690
SEP
ABR
230
666
574
321
MAY
321
941
804
459
JUN
459
1,056
1,148
367
JUL
AGO
230
574
574
230
SEP
ABR
MAY
JUN
JUL
AGO
SEP
26
76
66
37
37
108
92
52
52
121
131
42
367
781
918
230
42
89
105
26
OC
26
66
66
26
NOV
25
80
63
42
OC
42
104
106
41
NOV
18
59
45
32
32
102
81
54
54
134
134
53
690
2,276
1,724
1,241
OC
1,241
3,931
3,103
2,069
NOV
2,069
5,128
5,172
2,025
OC
413
1,309
1,033
689
NOV
689
1,709
1,722
676
OC
NOV
230
758
574
413
26
87
66
47
47
150
118
79
79
196
197
78
ABR
MAY
JUN
JUL
AGO
SEP
OC
NOV
230,573
147,204
62,362
13,215
33,292
380,480
325,983
208,116
88,166
18,683
47,068
537,920
365,737
233,496
98,918
20,961
52,808
603,520
270,327
172,584
73,114
15,493
39,032
446,080
198,770
126,900
53,760
11,392
28,700
328,000
262,376
167,508
70,963
15,038
37,884
432,960
453,196
289,332
122,573
25,974
65,436
747,840
592,212
375,660
160,627
33,889
85,444
980,160
867,126
1,225,936
1,375,441
1,016,630
747,522
986,729
1,704,350
2,227,992
MAR
414,875
ABR
481,255
MAY
680,395
JUN
763,370
JUL
564,230
AGO
414,875
SEP
547,635
OC
945,914
304,989
144,196
224,257
101,663
260,138
74,752
367,781
86,713
412,632
122,594
304,989
137,544
224,257
101,663
296,019
74,752
864,060
807,174
1,015,284
1,217,863
1,099,455
857,408
873,554
1,316,685
MAR
ABR
MAY
JUN
JUL
AGO
3,056,950
2,586,650
2,351,500
3,997,550
550,000
550,000
550,000
8,012
8,012
8,012
550,000
25,000,000
8,012
8,012
8,012
8,012
8,012
4,806,668
2,909,512
29,555,562
5,521,182
4,004,142
3,533,842
3,263,312
807,174
- 1,015,284
873,554
- 1,316,685
4,963,170
3,446,130
###
550,000
SEP
OC
2,975,830
2,705,300
###
550,000
329,297
1,662,006
3,944,259
-
864,060
1,217,863
1,099,455
857,408
- 1,120,000
608
2,840
- 1,659,200
- 1,120,000
608
2,840
6,860
34,074
851
2,130
6,860
34,625
1,216
2,130
6,860
34,625
82,324
- 32,000,000
973
2,130
5,145
34,625
34,074
-
- 1,986,291
- 3,629,541
- 1,058,049
1,957,967
661,151
2,619,118
1,195,255
1,177,127
1,195,255
2,372,383
338,144
762,712
838,983
1,659,200
608
1,420
5,145
25,969
###
608
1,420
5,145
25,969
82,324
415,502
2,548,534
987,805
1,094
1,420
3,430
25,969
34,074
415,502
1,342,587
- 33,589,959
- 3,455,186
1,851,463
338,144
2,189,608
405,549
28,212,975
405,549
28,618,524
11,032,828
- 28,068,777
11,032,828
- 17,035,949
838,667
1,455,608
838,667
2,294,275
290,982
2,546,037
290,982
2,837,019
991,597
191,874
991,597
799,723
614,897
1,445,914
17,180,148
- 28,907,444
1,164,626
1,554,440
806,771
DIC
180
350
451
80
DIC
41
86
102
25
DIC
53
108
133
28
DIC
2,025
3,043
5,063
5
DIC
676
1,314
1,689
300
DIC
78
153
195
36
DIC
455,640
310,860
129,389
20,107
65,676
764,640
1,746,312
NOV
1,236,536
DIC
969,203
ENE
FEB
511,305
98,673
668,398
170,435
523,894
222,799
174,631
1,846,514
1,808,036
746,693
174,631
NOV
DIC
6,492,720
7,574,840
550,000
550,000
8,012
8,012
7,050,732
8,132,852
- 1,846,514
- 1,808,036
1,824
710
3,430
17,313
1,794
710
3,430
17,313
82,324
- 1,866,143
- 1,910,019
5,184,589
614,897
5,799,486
602,081
6,222,833
602,081
6,824,914
1,280,000
4,582,508
4,942,833
710
1,715
17,313
34,074
415,502
1,715
8,656
1,715
8,656
82,324
8,656
415,502