Presupuesto 2015

Gastos FijosFebreroMarzoAbrilMayoJunioJulioAgostoSeptiembreOctubreNoviembreDiciembreArturo$ 201,600.00$ 201,600.00$ 201,600.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00Arriendo$ 50,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00$ 100,000.00Agua$ 5,000.00$ 5,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00Luz$ 5,000.00$ 5,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 15,000.00$ 15,000.00$ 15,000.00Telefono$ 34,709.00$ 34,990.00$ 34,990.00$ 34,990.00$ 34,990.00$ 34,990.00$ 34,990.00$ 34,990.00$ 34,990.00$ 34,990.00$ 34,990.00comida$ 5,000.00$ 5,000.00$ 5,000.00$ 5,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 30,000.00$ 30,000.00$ 30,000.00Transporte$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 25,000.00$ 25,000.00$ 25,000.00anticipo$ 50,000.00Total Fijo$ 85,000.00$ 219,990.00$ 184,990.00$ 284,990.00$ 294,990.00$ 294,990.00$ 294,990.00$ 294,990.00$ 319,990.00$ 319,990.00$ 319,990.00Gastos ExtraArturo$ 504,200.00$ 404,200.00$ 301,600.00$ 30,000.00$ 30,000.00$ 30,000.00Moto$ 50,000.00$ 15,000.00Credito 1$ 141,495.00$ 141,495.00$ 141,495.00$ 141,495.00$ 141,495.00$ 141,495.00$ 141,495.00$ 141,495.00$ 141,495.00Credito 2Ripley$ 52,157.00$ 30,000.00SubsidioCer/tio gabriel$ 50,000.00$ 100,000.00$ 50,000.00$ 100,000.00$ 30,000.00PermisoSOAPGas$ 15,000.00$ 50,000.00$ 50,000.00cristi$ 72,431.00$ 69,431.00$ 69,431.00$ 69,431.00Naty$ 5,000.00$ 5,000.00Extras$ 40,000.00Total Gastos Extra$ 673,788.00$ 573,631.00$ 577,526.00$ 340,926.00$ 241,495.00$ 271,495.00$ 171,495.00$ 171,495.00$ 141,495.00$ 191,495.00$ 141,495.00$ 758,788.00$ 793,621.00$ 762,516.00$ 625,916.00$ 536,485.00$ 566,485.00$ 466,485.00$ 466,485.00$ 461,485.00$ 511,485.00$ 461,485.00Saldo liquido-$ 33,085.00$ 6,379.00$ 37,484.00$ 174,084.00$ 263,515.00$ 233,515.00$ 333,515.00$ 333,515.00$ 338,515.00$ 288,515.00$ 338,515.00Calefonthttp://www.sodimac.cl/sodimac-cl/product/1855204/Calefon-7-litros-Gas-Licuado-Ionizado?color=&passedNavAction=push Espejo Baohttp://www.sodimac.cl/sodimac-cl/product/1974939/Espejo-con-Repisas-70-x-50-cm?color=&passedNavAction=push

http://www.sodimac.cl/sodimac-cl/product/1855204/Calefon-7-litros-Gas-Licuado-Ionizado?color=&passedNavAction=pushhttp://www.sodimac.cl/sodimac-cl/product/1974939/Espejo-con-Repisas-70-x-50-cm?color=&passedNavAction=pushHoja2

Hoja3