Caja Ruba

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

FLUJO DE FONDOS

FECHA DE INICIO: 5/31/2023 MES 1 MES 2


PREVISTO REALIZADO PREVISTO
SALDO INICIAL 0 $0.00 $0.00 $10,000.00
ENTRADAS 1
Ventas al por menor 0 $10,000.00 $0.00 $0.00
Recibimiento a plazo $0.00 $0.00 $0.00
TOTAL DE ENTRADAS $10,000.00 $0.00 $0.00

SALIDAS
Proveedores $0.00 $0.00 $0.00
Personal $0.00 $0.00 $0.00
Cargas Sociales $0.00 $0.00 $0.00
Materiales $0.00 $0.00 $0.00
TOTAL SALIDAS $0.00 $0.00 $0.00

SALDO ACTUAL $10,000.00 $0.00 $10,000.00


SALDO ANTERIOR $0.00
SALDO OPERATIVO $10,000.00 $0.00 $0.00
MES 2 MES 3 MES 4 MES 5
REALIZADO PREVISTO REALIZADO PREVISTO REALIZADO PREVISTO
$0.00 $10,000.00 $0.00 $10,000.00 $0.00 $10,000.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00


$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00


$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $10,000.00 $0.00 $10,000.00 $0.00 $10,000.00


$0.00 $10,000.00 $0.00 $10,000.00 $0.00 $10,000.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
MES 5 MES 6 MES 7 MES 8
REALIZADO PREVISTO REALIZADO PREVISTO REALIZADO PREVISTO
$0.00 $10,000.00 $0.00 $10,000.00 $0.00 $10,000.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00


$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00


$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $10,000.00 $0.00 $10,000.00 $0.00 $10,000.00


$0.00 $10,000.00 $0.00 $10,000.00 $0.00 $10,000.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
MES 8 MES 9 MES 10 MES 11
REALIZADO PREVISTO REALIZADO PREVISTO REALIZADO PREVISTO
$0.00 $10,000.00 $0.00 $10,000.00 $0.00 $10,000.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00


$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00


$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $10,000.00 $0.00 $10,000.00 $0.00 $10,000.00


$0.00 $10,000.00 $0.00 $10,000.00 $0.00 $10,000.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
MES 11 MES 12
REALIZADO PREVISTO REALIZADO
$0.00 $10,000.00 $0.00

$0.00 $0.00 $0.00


$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $0.00 $0.00


$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $10,000.00 $0.00


$0.00 $10,000.00 $0.00
$0.00 $0.00 $0.00

You might also like