Febrero Total: 400.

000
Dia Cuota diaria Ingreso Falta
15,385
8 15,385 15,385
9 30,770 30,770
10 46,155 46,155
11 61,540 61,540
12 76,925 76,925
13 92,310 92,310
14 107,695 107,695
15 123,080 123,080
16 138,465 138,465
17 153,850 54,000 99,850
18 169,235 169,235
19 184,620 184,620
20 200,005 200,005
21 215,390 215,390
22 230,775 230,775
23 246,160 246,160
24 261,545 261,545
25 276,930 276,930
26 292,315 292,315
27 307,700 307,700
28 323,085 323,085
1 338,470 338,470
2 353,855 353,855
3 369,240 369,240
4 384,625 384,625
5 400,010 400,010
TOTAL 54000 346,010
Febrero Total: 80,000
Dia Cuota diaria Ingreso Falta
2,759
8 2,759 2,759
9 5,518 5,518
10 8,277 8,277
11 11,036 11,036
12 13,795 13,795
13 16,554 16,554
14 19,313 19,313
15 22,072 22,072
16 24,831 24,831
17 27,590 27000 590
18 30,349 30,349
19 33,108 33,108
20 35,867 35,867
21 38,626 38,626
22 41,385 41,385
23 44,144 44,144
24 46,903 46,903
25 49,662 49,662
26 52,421 52,421
27 55,180 55,180
28 57,939 57,939
1 60,698 60,698
2 63,457 63,457
3 66,216 66,216
4 68,975 68,975
5 71,734 71,734
6 74,493 74,493
7 77,252 77,252
8 80,011 80,011
TOTAL 27000 53,011
Febrero Total: 210,000
Dia Cuota diaria Ingreso Falta
cuota 7,241
8 7,241 7,241
9 14,482 14,482
10 21,723 21,723
11 28,964 28,964
12 36,205 36,205
13 43,446 43,446
14 50,687 50,687
15 57,928 57,928
16 65,169 65,169
17 72,410 63000 9,410
18 79,651 79,651
19 86,892 86,892
20 94,133 94,133
21 101,374 101,374
22 108,615 108,615
23 115,856 115,856
24 123,097 123,097
25 130,338 130,338
26 137,579 137,579
27 144,820 144,820
28 152,061 152,061
1 159,302 159,302
2 166,543 166,543
3 173,784 173,784
4 181,025 181,025
5 188,266 188,266
6 195,507 195,507
7 202,748 202,748
8 209,989 209,989
TOTAL 63000 146,989
Febrero Total minimo: 1,440,000
Dia Cuota diaria Compra total diaria Ingreso Total Diario
Cuota minima 49,655
8 49,655
9 99,310
10 148,965
11 198,620
12 248,275
13 297,930
14 347,585
15 397,240
16 446,895
17 496,550 131013 148,960
18 546,205
19 595,860
20 645,515
21 695,170
22 744,825
23 794,480
24 844,135
25 893,790
26 943,445
27 993,100
28 1,042,755
1 1,092,410
2 1,142,065
3 1,191,720
4 1,241,375
5 1,291,030
6 1,340,685
7 1,390,340
8 1,439,995
Vuelto en caja Costo Fijo Total caja chica dia
0
0
0
0
0
0
0
0
0
0
22000 -4,053
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0