c

FLUJO DE CAJA

c
cc  c
cc c  cc
 c

c

cc
cc
cc
 cc cc c
c



cc

cc c
c
ccc 
ccc
 
ccc


c
 
c
ccc


cc



cc

cc c
c
c cc 
c cc

c cc



c cc
 
c cc

c cc

cc  cc
cc

 c  cc

c

cc

c

cc c
c
ccc

c
c
c
c
c  
c c

c

c
c 
cc

c

cc
 
c
 c

c

c
c 
cc

c

c

c  c
c
 cc
c cc!

 
c
c
cc  c
 c
cc

c

cc
cc c c"  #ccc
c

c
cc c c
c
c
cc 
c c
c
cc  c
cc   cc cc

c
 c

c
c

 c  c
c
cc  c
cc
c
ccc
c
cc
c
c

cccc$cccc c
c ccccc c
  %c 
c 
c

c

c&c

c $c
c cc ' c

c
c
c

c c
c cc
c
cc 
c

 cc

c
c
c
cc 
c c
c cc
c

c c
c

c
c
c

c  c
c c
c  cccc
c
ccc
   cccc   c

c
c
cc(ccc
 cc  cc
cc

c
c c c   c

c
c
c
c  c
c

cc
c  c c
c c
c
%c
c

El Flujo de Caja Proyectado

)  c
 cc
cc  c

c cc
c  %c
c

c

cc


cc cc  c
 c
c
c
 c  %c
c
cc
c
 
 cc  
c
 c

)c c
c
 cc
cc  c) c ccc
)

cc c  c
c
c
 
c

c
cc

c 
c


cc

cc cc
 $c
c
c  ccccc
 c

 c  cc
 cc
cc  c) c

cc
ccc
&c

c  
c c 
c cc
 cc ccc
ccc
c
c c
c
%cc
 c   c c

c 
 
c c
c
%
 c  c

 c
ccc
cc
c

c
 
ccc
c
cccc
c

* 
c c %cc
c


cc%c
 cc
cc  c) &c

+ c
c   c cc

c

c 
&c

c 
cc
&c&c,-...c &c,,...c &c/....c 
&c/0...c

c 
cc
c cc

&c&c12...c &c-3...c &c
-....c 
&c-0...c

c

c
c
c1.4c
c cc5.4c c6.c'
c

c

c
c
c
 c
c c

c
ccc
 c
c cc1....c
c
c
cc  cc
cc
-...c


c

c

c

cc 
 %cc
c
c
c0.4cc

c
cc
c

c 
c
c cc

&c&c6.,.c &c023.c &c605.c 
&c
0,2.c

c
 cc
 c
 
c
c

cc
cc c
cc cc
c

cc

c
cc
c c
c
c
ccc
c
 c
cc
c cc
1.4c
c
ccc
c
 cc
c5.4c
c
c
cc
c
 cc
cc  c
c c
c c
c
 c
c cc
c
c cc

c
c
c
&c

Presupuesto de cuentas por cobrar

cc c c  c 
c

*
c
c c1.4c 61...c 6-0..c 65...c 65,..c
*
c
cc c6.c'
5.4ccc -3...c -0,..c -1...c
787 c 61...c ,50..c ,,,..c /.,..c
c

Flujo de Caja Proyectado (Presupuesto de efectivo)

cc c c  c 
c

9:;! <8c= c  79*8c cc cc cc cc

cc c 61...c ,50..c ,,,..c /.,..c
)
 
c 1....ccc cc cc
787 c9:;! <8c :c  79*8c 21...c ,50..c ,,,..c /.,..c
cc cc cc cc cc
;! <8c= c  79*8c cc cc cc cc

cc  c 12...c -3...c -....c -0...c
;

cc ccc
c 32...c 325..c 3,...c 3,1..c
) cc

cc 6.,.c 023.c 605.c 0,2.c
787 c ;! <8c :c  79*8c 52.,.c 2363.c 2305.c 2602.c
cc cc cc cc cc
+>8c: 78c 8:?@98c 5/0.c 31,/.c 32-1.c 32-6.c
<cc
c c -...c -...c -...c -...c
+>8c: 78c9: :9 !8c 3/0.c /,/.c 30-1.c 30-6.c
c

c


) 
&c3c0c

3c Causación y movimiento físico de dineroc

0c La organización del flujo de cajac
6c c
1c Presupuesto de necesidades totales de dineroc
-c El flujo de caja y los financiadoresc
5c La relación flujo de caja ± utilidadesc
2c Otros usos del flujo de cajac

+c
cc  c
c
c
 %c
cc cc 
c  c

c'
c  c

c cc  c

c'
cc 
cc c c c cc

c '
 cc

cc  
c
c
cc  c

c  cc'c
c

 ccc
9

ccc
c
ccc
cccc'c c c
 cc c
 c
cc$c c cc c

c
cc
c &cc

8c
cc c

 c
cc c c(cc  cc
c
c
cc
c
 c  c ccc

ccc   
cc

c c+>8c= c > cc 

c

cc
c A
c

cc
 
c
  c

cc
c  c c
 
c

c9

cc 

cccc 
c 

cc
B
cc 
c
c

cc

c
c  c c cc


c 
c
cc
cCc+>8c= c > cCc
c

 c
c$

c

ccc



c
c ccc
c 
cc

c+>8c= c > c<88c8:79 : c@8*9@9 :78<c= c=9: !8c  cc

 c
c :c  79*8c! ;9<7! =8<c :c c) !98=8c :cD+ c< c)! * cD+ c
8+!! :c9<9 @ :7 c

cc
c(
cc8<78ccc
c cc
cC= %Ccc
c
cc
c

 
%ccc '
ccc

c c
cc
cc c ccc
cc  c ccc

c
c
C 
Ccc
 c 
cc

c
 
cc

 
c  c

c
c
 cc
c

c9

c
c

c$c
c
 c
c
cc c

cc

c
cc
c
c
 cc
c
 cc

 
cc
cC 
Ccc
c'cc
c

c
cc c
c ccCCc
c  c c
c c  c
c c c
ccc

c
cc
c  c cc
c cc6.c5.cc
c'
c
c cc

c
cc
cc cc 
' c  c
c  c
c
 cc
c
 cc


 
cc
cC 
Ccc
cccc
c
c c c ccc

c


cc
c  c
ccc cc
c
c  c c
c  c  
ccc
6.c5.cc
c'
c
c c

)c
c cc
c+>8c= c > cc

c c
c <7 =8c= c
! <+7 =8<c
c  c
c
cc
c cc
cccc  c
c
c
 cc '
 c
c ccc

9
c

c  cc
c+>8c= c > c
c
cc
c cc
cc
ccc

c
c
c
c
 c c '
 c
c c c
ccc

 c  %c
c
cc  c

+ c
c
 c  
cc c
c '
ccc
c&c

3c9 :7 <c
 
cc

c
cc
c
cc

0c)!8* =8! <c= c@ 7 !9 )!9@ cc


cc

cc%c

6c7! E > =8! <cc%F 

c

1c)!8* =8! <c= c< !*998<c 

 
cc c
ccc

c
   
c 
 
cc

-c)!8* =8! <c= c 79*8<c9>8<cGcc

cc

ccc
cc
c
 c
c
cc
c

cc


cc

5c= @ := :7 <c= c=9: !8cc %cc


cc

2c
c <7 =8c cc
c  c


cc

,c<898<cc

ccc 
cc c

cc c
 
cc

/c9:<797+98: <c9: :9 ! <c8 ! :7 <c

cccE 
cc
c
 
c  
cc
c
 c
 c
cccc
ccc ccc



ccc

c

cc

=c


cc9

cccc c


c

c c 
c

c c+>8c= c > c

c
c  c&c
 c

c

c
ccc
 
c

cc A
cc  c

cc
cc
 c
ccccc
c

 cc
c

c 

c

c
cc

c

cc9

cc

cc
c
c
 c
 
cc
 ccccc<c

c/c
 
c $
c

  ccc)
 cc 
c
c cccc  ccc

c
cc
 c

cc

c '

cccc cc
 
cc

c cc
c
c c ccc cc

 c
 c
c
c +>8c= c > cc
c c c %cc

 c

c9:;! <8<ccc

cC ;! <8<Ccccc
c< =8cc'cc

cc

 c:c3c

 c;
c
c
cc  c c

c c
c

ccc 
 
cc
 
c  c
 c

c
9:;! <8<cc ;! <8<c
cc
c< =8cc! <+7 =8cc
c cc
c
 cc  ccc9
%cc 
cc

c 
cc
c$ cc

c c c cc
c< =8c

cc c

cc
c %cc
  ccc'cc
c 
cc
cc


c  
c



cc

c c
c
cc 

cc

c
 
cc
c$ c c
c  cc 79*9= = <c= c8) ! 9?:cc

c c
c c %c

 c
c+>8c= c > c 
 cc
 c
ccc 
c
 c 
cc c
 c 
cc8 ! :7 <c= c
=9: !8c

 c:c0c

cc  c 
 F
 cc  
cc

=c
c
c
 cc

c

 cc

c

cc
c
c

c

cc
c %cc c

 c
c
c  c
c

c
ccHc0-.cHc1..cHc-5.ccHc1/.c


c
cc

c
ccc

c c 
cc

cc
c cHc3-..c


c
cc c
c
c

 c
ccccc
cc
 c  ccHc30-.c



c c

c$
c'
c
c

c
c
c
c
cHc1..cHc-5.ccHc1/.c



c
c c


cc
c c  cc cc 
cc

=

cc  c
c %c c

c 
cc  c

c cc

cc
c
ccc&cGcHc363...cHc0,.cHc6/0ccHc6-.c


c


c

c

c  cHc-..c


cc 
c
cc
c cc
c


 c c
ccc
c c cHc,3.c


cHc363.cGcHc-..c



c
c

 cc  ccc

c

c
c
c
c
c
c
c

c

cc
c c  cc

c
c
c

c
c 
cc  cccc c
cc
c ' c
cc
c
cc

)c3cGcHc,3.c



c

)c0cGcHc-6.c



c
)c6cGcHc36,c


c

)c1cHc03.c



c

Ê


 







c
c  %cc c
c
cc  c c

c$ccc$c
c

 c  c cc c
c
c

ccc

c

c cc
c c
c
c c

c
c 
c
c@ c c  c= @ := !c
cc


cE 
c

c 
c 
cc

c 

cc
c
c  '

c

c
cc c
 c
c

c 
c  

cc
cc
cc
c
c
c

 c
c
c c
$cc %c
cc c c c

c$
c 
c
8 ! :7 <c

c

<c c
c
c
c
%c
 c
c
cc  cc
cc $&cc

 c:c6c

!

 c
c
cc  c c  ccc c

c 
cc
cc


c
' c

c 
cc
 ' c
c ccc
cc
cc
c  c  c

 c
c

c 
cc


ccc
c
 

cc  c
c
c
cc
c c:c0c
c
c

  c  c c
c

 cc

c
cc  c
c c

c
cc
c cccc
ccc
c  c
c

c


cc


ccc

ccc
c
c c  c

c  
cc
ccccc  cc

 c ccc
cE Ic

J cc
 cc
c8 ! :7 c cc
ccc
 cc
cc
 
c c
cc
c
c04c

c
c
c
cc
c
c ccc
c c


cc  cc
c
c  c
c

ccc

cE 
cc
c 
c
cc c

c

ccc

c
 cc
cc
c
cE c
 cHc3........cc*
ccc 
cc
 

c

c

c

cc
c
c04c

cc
 cHc0......cc

c
 c
 c

cHc/,......c


cc*
cccc

c8 ! :7 c
c
ccc

cc
 c
c  cc

c

c  c

cc c
 cc  cc

c


cc cc  c cc
c  c cc
ccAc cc

 c  c

c

c

)  c

cc

c c

c
cc
c8 ! :7 c
c
 c
c
c
Ac
c

cc  c
c 
cc c cc (
cc
c
 c
c c

c


c


c
 cc
c
c
cc
 
cc
c c c

<cc
c
c
ccHc3........c


c
c c
c
 %cc  cc
c

c ' c
c&c

 c:c1c


cc  c
 c
c %cc
c   F8 ! :7 c

'c
cc  c
cc

c 
cc8 ! :7 <c
 c
c$c $c

 c  c
c
c
 cc

c
c
c
c 
c
c'c1c
c
c
c
cc
 c
c8 ! :7 c
@
c c
c c c c
 c
cc  cc
cc cc

c$

c cc= @ := :7 c
 c c
c

c  c

c

cE c@
c c
c
cc  c

c

cc

c8 ! :7 cccc
c

 c c
c
cc
 c cc 
c

+ :78c< c:  <97 c

+ :=8c< c:  <97 c

+ :=8c< c)+ = c= *8* !c

c
c cc
c+>8c= c > c)!8K 7 =8c

8@8c< c8:<7!+K c c+>8c= c > c


c 
cc
c
 cc
c c:c0c
c

ccc c
c


cc

c 
cGc(
 
cc

 
cGcc
cc  c  c  c 
c

c

c
c
 cc
c:c0c
cc
c
c c
cc

c%
cc

c 
c
ccc
$c
cc
ccLc(
 
cLc
cc
c(
 cc
c

%c c
c  c
cccc
cC
  cc
c  cc

8<c+ =!8<c M)9 79*8<c


c cPRESUPUESTOSc  c  ccc

c'
cc
cc

cc

cc  
cc
 c
c
c

c c:c-cc
c ca continuaciónc
 cc
c
 c

c
)! <+)+ <78<cc
c+>8c= c > cc
cc
cc
c

 c
c

 cc
cc
c
 c)! <+)+ <78c= c:  <9= = <c= c=9: !8cccc

cc8<c<898<c8c 98:9<7 <cc
c! =978ccccc

c

c8 ! :7 <c
c

cccc


c 
c

cc

c


c
c

cc
c

 c
c+>8c= c > c
 c
c
c

c 
c:c0cc1c

 c:-c

 cc

c 
cc
c+>8c= c > c

@
cc
Nc

cc
c c

c


c&c

3c9

cc

cc  
cc
c

9

cc
c

<c
 
c
$cc$c
c
ccc  cccc=c
c
PRESUPUESTO DE VENTAS,cc
c cc'c

c)! <+)+ <78c= c* :7 <c <c c8!9; :c= c=8:= c< c) !7 c) ! c c

! 9O 98:c= c+>8c= c > c

c cc
c
c
 
c cc c
c
 cc
ccc

c
cc
 c
cc
cPRESUPUESTO DE INGRESOS POR RECAUDO DE VENTASc
=c
c)! 98ccc

c)8979 <c= c! =978c
ccc$ c%c

c c
c c$c ccccccc
c c
cc
c
c
c
c
 
cc
c

cc
c
c

 c
c
cc  c
c
 
c
'&cc

MMc4cc

c
c
ccc c
ccc
ccc
c cc
c
c

ccc  %cc
c
c  cc
c
cc  cc
cc

KKc4cc

c
c c

c c'
c

cc
  c
c  cc
c ' c
c

cc

OO4cc

c
c c

cEEc'
c

cc
  c
c  cc
c ' c
c
c



cc*
c


c c

c 
cc cc

cc
cc 
c 

c
c
c c cc
cc c
c c
 c 
c c

c


cc


c:c c$c
c  c  cc

ccc

c

c 
c
c c
c  cc
c
c
c
c  cc
ccolumna
c
 c c
cc

c

c
c cc
c
c  c c cc
c
%c
cc
c c

 c
c cc
c  c c
%ccC Cc c
c
c  c
  c c
c

c

c
c  c c
cc
c ccc
c

 
c

cc
c cc

c
cc
c c
c  c
cPRESUPUESTO DE EGRESOS POR VENTAS.c

0c9

cc

cc  
cc %cc%cc6c  
cc c

 c

9

c

:c
c
cc

c  
c



c

<c c
c)! <+)+ <78c= c* :7 <cc

c ccPRESUPUESTO DE
PRODUCCIONccc
=cc c
c  c cc

c '

cc c

c

c
c cc
)! <+)+ <78c= c8@)! <c= c@ 7 !9 <c)!9@ <c c9:<+@8<c! +!<8<c
J+@ :8<cKc< !*998<c= c)!8=+9?:c@ :7 :9@9 :78cKc
=@9:9<7! 79*8<cc<

cc

cc

c 
 cc

c

cc
ccccc c
c
c

c 
cc


c
c)! <+)+ <78c
= c ;! <8<c)8!c8@)! <c= c@ 7 !9 <c)!9@ <c c9:<+@8<c! +!<8<c
J+@ :8<cKc< !*998<c= c)!8=+9?:cKc =@9:9<7! 79*8<c

cc
cc
c
c
c%c c
c$c
cc
c c
cc


c
cc 
c
c cc

ccc
c

c

c  c
c
%cc %c&c

MMc4cc

c
cc c
ccc
cccc
cc
  cc
 c

KKc4cc

c
c c

c c'
c

cc c
c ' cc
c
cc
c
 c
Nc
c cc
cc

OO4cc

c
c c

cEEc'
c

cc
  c
c  cc
c ' cc
c
c

1c 
%cc 
c

<c
c


c
 
cc
c
c c
c %cc 
cc
c
 c
c cc
c
c&c  
c '

cc

c@ cc
 cc
c   %c c

<c  cc 
c  c
c%cc %cc
c
c

c
cc
%c
c

cc
cc

cc 
 %c

<c
 ccPRESUPUESTO DE ADQUISICION DE ACTIVOS FIJOS,cc c

$c
c
 c
cc
c
c 
 c

c


cc)%ccc
c
c
 
c$c cc c

c 
c '

c
c
 
c
c
c
PRESUPUESTO DE EGRESOS POR ADQUISICION DE ACTIVOS FIJOSc

-c8 
cc
c
 c

7
c

c 
cc cc cc $
c

c
 
cc
ccc


c

cc
c 
cc

cc cc 
c
c
 c&c9
cc
c

c  cc
c c
c
c  c c
cc9
cc c9 cc
E$ccc


c 
c cc



cccPRESUPUESTO DE PAGOS AL ESTADO.c@c

c
cc c

c
c
c
 ccc
%cc


ccc


c


ccc
c
cc
=

ccc
c

ccc

 
cc cc

c 
c  ccc
 %c
c

c
 c cc
 c
c
cc cc

cc
cc c
c
c c

c

cccc

c

c

 $cc
c ccc
c
 cc
c ccc
c $c

^








 






<c
 
cc
cc
 c
c

c

cc

cccc
c
 c
 c

c
 
c
c

cc
c 
cc

c 
cc

ccc 
ccc

c ccc 
c c
c
c
c


 cc c
cPRESUPUESTO DE INGRESOS POR APORTE DE
SOCIOS.c

c 
c

cc
c
c
c

c
c
cc)! <+)+ <78c= c
9:;! <8<cKc ;! <8<c= c<898<cc
c

cc
 c
ccc
 
c
c

c

ccc8 ! :7 <c
cE 

c 
c 
c
cc


c

c
c c
cPRESUPUESTO DE INGRESOS Y EGRESOS DE DINERO DE
CREDITOc
c
c
cc
c
cc cc  c

c

cccc c
c
c
cc
 cc

cc

8 
cc
%c

:c
c c
cc
c c:0c c
c
 cc 

c c
c

9

c

)c(
c=
c  
cc

c
cc
c
cc
 
c 
c c

c
cc

c cc
c
 cc 
c
)
 
c c
cccc c
c  c 
%cc'

cc  
cc


cc

c
ccc
c c:c0c' c

c

c
c
cc
c
ccc
c
 c ccc c%c
c(cc  c
c
c
 c  c

c
c
 c
cE cc

?



 


  


c
cc
c
cc  c
ccc

c 
c  

c  c


c7 c
c
c
c
c
 cc

 
c
cE
cc
c
 cc 
cc
c
 %c
  cc

c 
c
ccc
c
 cc

c
cc

c
c  c

c


c

c

 cc

)cIc)c
c
cc  c c
c

 c
cE c$cc
c
c
cc

c

cc

cc
c cc
c %ccc c c


c

cc
cc
c
 cc
ccc  
c

c

 
cc
c
c  c

c
cc  c
cc
c$
c  c cc
c  cE cc
cc
c

c
 
c
c
cc
c  cc  %c
cc
c  
cc
c



c



ccc
cc

c
 
cc  

c  
c

ccc

c
cc
c
cc  c
cc cc

c   
c
cc

cc

c

'
cccccCcc  Cc  c cc 
c
cc
c

c c

c

c
c cc
c  c

ccc
c  cc
c
 
c
c  ccc
c
c
c

c 
cc cc

c


cc
c cc

c 
c
c
  cc
c
 cc
c

Ê

 



 




+ c
cccc

c
cc  cLc
 cc

c
c  
cLcc
 c
 c ccc

)c
c c c

cc
 c c
 
cc 
cccc
cc cccc cc

c
c  
cc

)cIc

)c c
cc cc
 ccc' c
 cc
 cc

c

c c
c
 c

c  c  c c ccc
 c
cE c<c
 c

c
 
cccc
c  cc
ccc cc
c
c

ccc
c
ccc
cc

cc

)c
c ccccc c

cc cccc
c c
  c
 cccc
c cc c cc

c
 
cc
cc
c  cc
ccc cc
c
c
ccc
c
c
cc
cc 
cc

<c c
cc

c
c
cc c
c
c c
cc
c 
c
c

c c
 cc

c
c
cc c
c
 
c:c
c 
c c

 %c cc

c
cc  ccc

c 
c
cc c

 
cc


c
 
c
c  c

cc
c
 cc
cc  
cc
cc

c

c 
cc
cccc c
c  c 
c
cLc

c
 A
cGc
c
cc  c c
c
c
cc
cc
cc
$ c
 cc c
 
cc

Y






 


c 
c
c

cc  cc
c 
c
ccc

c
c

cc c
cc
c
 ccccc

c c cc
c
c   c
c  

c  c
 
c
c
c$

c  c
 c
c
 c   cccc
 c
c c
cccccc c

c&c
c*
c
c:c*):cc
c7
c9 cc!cc79!c
cc
c
ccc
c
cc