|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NO
ME OLVIDES SRL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CENTRAL |
|
|
|
|
|
|
ESTADO DE FLUJO PROYECTADO AL 31-12-2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPRESADO EN: BOLIVIANOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GESTION: 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CODIGO |
CUENTAS |
ENE |
FEB |
MAR |
ABR |
MAY |
JUN |
JUL |
AGO |
SEP |
OCT |
NOV |
DIC |
TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENTRADAS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INGRESOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENTRADAS POR VTS DE
PROD |
2.641.391 |
4.271.149 |
9.912.592 |
2.355.374 |
2.601.063 |
2.833.455 |
2.660.477 |
2.657.866 |
2.586.465 |
2.411.229 |
2.521.445 |
6.791.428 |
44.243.935 |
|
|
ENTRADAS POR VTS DE
SERV |
27.128 |
46.771 |
50.108 |
45.807 |
64.891 |
44.003 |
41.701 |
55.540 |
73.649 |
39.908 |
106.459 |
80.798 |
676.763 |
|
|
OTROS INGRESOS |
10.374 |
54.179 |
30.771 |
32.488 |
10.808 |
25.215 |
59.402 |
13.676 |
51.267 |
5.103 |
17.877 |
26.979 |
338.139 |
|
|
ENTRADAS POR PREST.
BANC |
200.000 |
200.000 |
200.000 |
200.000 |
|
200.000 |
200.000 |
|
200.000 |
200.000 |
200.000 |
|
1.800.000 |
|
TOTAL: |
ENTRADAS DE EFECTIVO |
2.878.893 |
4.572.099 |
10.193.471 |
2.633.669 |
2.676.762 |
3.102.673 |
2.961.580 |
2.727.082 |
2.911.381 |
2.656.240 |
2.845.781 |
6.899.205 |
47.058.837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGRESOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGRESOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GASTOS ADMINISTRATIVOS |
162.217 |
163.577 |
160.013 |
164.505 |
200.537 |
162.815 |
184.009 |
187.185 |
173.873 |
167.652 |
189.009 |
453.289 |
2.368.681 |
|
|
GASTOS FINANCIEROS |
46.096 |
45.258 |
49.309 |
36.933 |
48.269 |
91.689 |
39.295 |
49.879 |
41.287 |
19.566 |
67.204 |
35.972 |
570.757 |
|
|
GASTOS IMPOSITIVOS |
61.193 |
53.546 |
135.081 |
90.905 |
99.178 |
125.397 |
52.607 |
71.028 |
91.391 |
73.602 |
198.120 |
265.855 |
1.317.903 |
|
|
MATERIAL DE OFICINA |
12.924 |
8.924 |
19.461 |
5.579 |
8.777 |
7.957 |
9.925 |
9.378 |
7.897 |
10.315 |
12.691 |
34.792 |
148.620 |
|
|
MANTENIMIENTO Y
REPARAC. |
5.015 |
6.704 |
17.377 |
7.270 |
9.748 |
10.921 |
10.695 |
14.612 |
7.855 |
8.024 |
19.898 |
5.770 |
123.889 |
|
|
SERVICIOS BASICOS |
26.049 |
21.399 |
19.332 |
20.456 |
11.913 |
25.438 |
18.655 |
20.392 |
20.997 |
15.178 |
21.285 |
25.240 |
246.334 |
|
|
SERVICIOS GENERALES |
36.077 |
45.728 |
53.998 |
90.434 |
56.109 |
54.741 |
63.192 |
52.205 |
49.124 |
51.777 |
56.567 |
69.577 |
679.529 |
|
|
GASTOS COMERCIALES |
495.056 |
497.126 |
444.169 |
576.867 |
486.918 |
481.074 |
582.100 |
557.793 |
502.551 |
348.752 |
441.625 |
885.949 |
6.299.980 |
|
|
SERVICIO TECNICO |
86.266 |
109.321 |
81.892 |
117.023 |
86.639 |
90.125 |
98.571 |
102.386 |
83.797 |
62.979 |
87.170 |
390.865 |
1.397.034 |
|
|
DEUDAS BANCARIAS |
200.000 |
400.000 |
500.000 |
500.000 |
300.000 |
200.000 |
180.000 |
300.000 |
200.000 |
400.000 |
400.000 |
200.000 |
3.780.000 |
|
|
RETIROS DE SOCIOS |
|
|
800.000 |
500.000 |
400.000 |
400.000 |
400.000 |
|
|
|
|
600.000 |
3.100.000 |
|
|
PAGO PROVEEDORES EXT. |
2.201.690 |
2.941.035 |
7.628.685 |
2.310.263 |
1.387.836 |
1.391.231 |
1.330.681 |
1.374.167 |
1.273.065 |
1.672.100 |
1.452.507 |
3.083.245 |
28.046.505 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
TOTAL: |
SALIDAS DE EFECTIVO |
3.332.583 |
4.292.618 |
9.909.317 |
4.420.235 |
3.095.924 |
3.041.388 |
2.969.730 |
2.739.025 |
2.451.837 |
2.829.945 |
2.946.076 |
6.050.554 |
48.079.232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
FLUO NETO DE CJA. Y
BCO. |
-453.690 |
279.481 |
284.154 |
-1.786.566 |
-419.162 |
61.285 |
-8.150 |
-11.943 |
459.544 |
-173.705 |
-100.295 |
848.651 |
-1.020.395 |
|
SALDO
INCIAL EN CJA. Y BCOS. |
2.289.815 |
1.836.125 |
2.115.606 |
2.399.760 |
613.195 |
194.033 |
255.318 |
247.168 |
235.225 |
694.769 |
521.064 |
420.769 |
1.269.420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALDO
FINAL EN CJA. Y BCOS. |
1.836.125 |
2.115.606 |
2.399.760 |
613.195 |
194.033 |
255.318 |
247.168 |
235.225 |
694.769 |
521.064 |
420.769 |
1.269.420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|