Presupuesto Copiadora

Totales
Ingresos
Gastos
Resultado
Acumulado
2,015
Tipo
Concepto
Unidad
Ingreso
Ingreso
Ingreso
Ingreso
Ingreso
Ingreso
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Fotocopia
Glb
Impresin color Glb
Impresin C/N
Glb
ventas utiles
Quemado CD
Espiralado
Glb
Internet
mes
Copiadora
Und.
Toner copiadora Und.
Toner impresora Und.
Impresora
Und.
Tinta impresora Glb
Alimentos
Glb
Alquiler de puest mes
modulos
Und.
Computadora
Und.
Espiraladoras EspUnd.
engrapadora
Und.
Perforadora
Und.
pepelerias
Glb
utiles de escritoriGlb
Exhibidor
Und.
Luz
mes
Agua
mes
Movilidad para tr Glb
Imprevistos
Glb
Impuestos
Glb
Ene
-
Ene
Feb
Mar
1,144.50
16,417.43
-15,272.93
-15,272.93
Feb
-
Mar
-
360.00
480.00
168.00
75.00
24.00
37.50
100.00
5,600.00
25.00
1,240.00
450.00
2,550.00
470.00
2,500.00
250.00
127.00
85.00
95.00
1,200.00
350.00
690.00
135.00
150.00
400.43
40.00
PRESUPUESTO
Arma tu presupuesto anual
Abr
May
Jun
Jul
Ago
Sep
Oct
1,144.50
2,254.00
2,254.00
2,254.00
2,254.00
2,254.00
2,254.00
1,005.00
2,200.00
2,130.00
2,200.00
2,130.00
2,200.00
2,130.00
139.50
54.00
124.00
54.00
124.00
54.00
124.00
-15,133.43 -15,079.43 -14,955.43 -14,901.43 -14,777.43 -14,723.43 -14,599.43
Abr
May
360.00
480.00
168.00
75.00
24.00
37.50
100.00
50.00
60.00
100.00
450.00
95.00
150.00
40.00
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Jun
Jul
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
Ago
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Sep
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
Oct
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
www.todoexcel.com
Nov
Dic
Total Promedio
2,254.00
2,254.00
20,321.00
1,693.42
2,200.00
2,130.00
34,742.43
2,895.20
54.00
124.00
-14,421.43
-1,201.79
-14,545.43 -14,421.43 -148,409.75 -12,367.48
0
0
Nov
Dic
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Total Promedio
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
5,520.00
8,640.00
4,176.00
1,270.00
240.00
475.00
1,000.00
5,600.00
475.00
540.00
1,240.00
900.00
4,500.00
9,350.00
470.00
2,500.00
250.00
127.00
85.00
950.00
2,550.00
350.00
2,530.00
495.00
430.00
400.43
400.00
-
460.00
720.00
348.00
105.83
20.00
39.58
83.33
466.67
39.58
45.00
103.33
75.00
375.00
779.17
39.17
208.33
20.83
10.58
7.08
79.17
212.50
29.17
210.83
41.25
35.83
33.37
33.33
-
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Totales
Ingresos
Gastos
Resultado
Acumulado
2,015
Tipo
Concepto
Unidad
Ingreso
Ingreso
Ingreso
Ingreso
Ingreso
Ingreso
Fotocopia
Impresin color
Impresin C/N
ventas utiles
Quemado CD
Espiralado
Glb
Glb
Glb
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Internet
mes
Copiadora
Und.
Impresora
Und.
Tinta impresora Glb
Alimentos
Glb
modulos
Und.
Computadora
Und.
engrapadora
Und.
Perforadora
Und.
pepelerias
Glb
Exhibidor
Und.
Luz
mes
Agua
mes
Impuestos
Glb
Glb
Ene
2,254.00
2,240.00
14.00
14.00
Ene
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Feb
2,254.00
2,170.00
84.00
98.00
Feb
Mar
2,254.00
2,240.00
14.00
14.00
Mar
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
PRESUPUESTO
Abr
2,254.00
2,170.00
84.00
98.00
Abr
May
2,254.00
2,240.00
14.00
112.00
May
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Jun
2,254.00
2,170.00
84.00
196.00
Jun
Jul
2,254.00
2,240.00
14.00
210.00
Jul
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
Ago
2,254.00
2,170.00
84.00
294.00
Ago
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Sep
2,254.00
2,240.00
14.00
308.00
Sep
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
Oct
2,254.00
2,170.00
84.00
392.00
Oct
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
www.todoexcel.com
Nov
2,254.00
2,240.00
14.00
406.00
Nov
Dic
2,254.00
2,170.00
84.00
490.00
Dic
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Total
27,048.00
26,460.00
588.00
2,632.00
0
Promedio
2,254.00 3,903.58
2,205.00
###
49.00
219.33
0
Total Promedio
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
7,200.00
11,520.00
5,760.00
1,680.00
288.00
600.00
1,200.00
600.00
720.00
1,200.00
5,400.00
10,200.00
1,140.00
1,800.00
2,760.00
540.00
420.00
480.00
-
600.00
960.00
480.00
140.00
24.00
50.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
35.00
40.00
-
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Totales
Ingresos
Gastos
Resultado
Acumulado
2,015
Tipo
Concepto
Unidad
Ingreso
Ingreso
Ingreso
Ingreso
Ingreso
Ingreso
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Fotocopia
Glb
Impresin color Glb
Impresin C/N
Glb
ventas utiles
Quemado CD
Espiralado
Glb
Internet
mes
Copiadora
Und.
Impresora
Und.
Tinta impresora Glb
Alimentos
Glb
modulos
Und.
Computadora
Und.
engrapadora
Und.
Perforadora
Und.
pepelerias
Glb
Exhibidor
Und.
Luz
mes
Agua
mes
Impuesto
Glb
Ene
3,056.00
2,240.00
816.00
816.00
Ene
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Feb
3,056.00
2,170.00
886.00
1,702.00
Feb
Mar
3,056.00
2,240.00
816.00
2,518.00
Mar
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
PRESUPUESTO
Abr
3,056.00
2,170.00
886.00
3,404.00
Abr
May
3,056.00
2,240.00
816.00
4,220.00
May
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Jun
3,056.00
2,170.00
886.00
5,106.00
Jun
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
Jul
3,056.00
2,240.00
816.00
5,922.00
Jul
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Ago
3,056.00
2,170.00
886.00
6,808.00
Ago
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
Sep
3,056.00
2,240.00
816.00
7,624.00
Sep
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Oct
3,056.00
2,170.00
886.00
8,510.00
Oct
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
www.todoexcel.com
Nov
3,056.00
2,240.00
816.00
9,326.00
Nov
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
70.00
40.00
Dic
3,056.00
2,170.00
886.00
10,212.00
Dic
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
40.00
Total
36,672.00
26,460.00
10,212.00
0
Promedio
3,056.00
2,205.00
851.00
0
Total Promedio
10,080.00
14,400.00
8,640.00
2,400.00
288.00
864.00
1,200.00
600.00
720.00
1,200.00
5,400.00
10,200.00
1,140.00
1,800.00
2,760.00
540.00
420.00
480.00
0
0
840.00
1,200.00
720.00
200.00
24.00
72.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
150.00
230.00
45.00
35.00
40.00
0
0
3,903.58
6,308.43
Totales
Ingresos
Gastos
Resultado
Acumulado
2,015
Tipo
Concepto
Unidad
Ingreso
Ingreso
Ingreso
Ingreso
Ingreso
Ingreso
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Gasto
Fotocopia
Glb
Impresin color Glb
Impresin C/N
Glb
ventas utiles
Quemado CD
Espiralado
Glb
Internet
mes
Copiadora
Und.
Impresora
Und.
Tinta impresora Glb
Alimentos
Glb
modulos
Und.
Computadora
Und.
engrapadora
Und.
Perforadora
Und.
pepelerias
Glb
Exhibidor
Und.
Luz
mes
Agua
mes
Impuesto
Glb
Ene
3,900.00
2,290.00
1,610.00
1,610.00
Ene
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
70.00
40.00
Feb
3,900.00
2,221.00
1,679.00
3,289.00
Feb
Mar
3,900.00
2,292.00
1,608.00
4,897.00
Mar
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
1.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
40.00
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
2.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
70.00
40.00
PRESUPUESTO
Abr
3,900.00
2,223.00
1,677.00
6,574.00
Abr
May
3,900.00
2,294.00
1,606.00
8,180.00
May
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
3.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
40.00
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
4.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
70.00
40.00
Jun
3,900.00
2,225.00
1,675.00
9,855.00
Jun
Jul
3,900.00
2,296.00
1,604.00
11,459.00
Jul
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
5.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
40.00
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
6.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
70.00
40.00
Ago
3,900.00
2,227.00
1,673.00
13,132.00
Ago
Sep
3,900.00
2,298.00
1,602.00
14,734.00
Sep
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
7.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
40.00
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
8.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
70.00
40.00
Oct
3,900.00
2,229.00
1,671.00
16,405.00
Oct
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
9.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
40.00
www.todoexcel.com
Nov
3,900.00
2,300.00
1,600.00
18,005.00
Nov
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
10.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
70.00
40.00
Dic
3,900.00
2,231.00
1,669.00
19,674.00
Dic
Total
46,800.00
27,126.00
19,674.00
0
Promedio
3,900.00
3,903.58
2,260.50 15,770.43
1,639.50
0
Total Promedio
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
11.00
100.00
450.00
850.00
95.00
200.00
230.00
45.00
40.00
14,400.00
17,280.00
10,080.00
2,880.00
432.00
1,728.00
1,200.00
600.00
720.00
66.00
1,200.00
5,400.00
10,200.00
1,140.00
2,400.00
2,760.00
540.00
420.00
480.00
0
0
1,200.00
1,440.00
840.00
240.00
36.00
144.00
100.00
50.00
60.00
5.50
100.00
450.00
850.00
95.00
200.00
230.00
45.00
35.00
40.00
0
0

Presupuesto Copiadora

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Presupuesto Copiadora

Transféré par

Droits d'auteur :

Formats disponibles

Totales

Vous aimerez peut-être aussi