Está en la página 1de 2

UNITARIO

CAE $130,000 1 $357,000


PRESTAMO $360,000 2 $357,000
DENT $25,000 3 $357,000
TELEFONO $15,000 4 $357,000
PERSONAL $100,000 5 $357,000
TRANSPORTE $30,000 6 $357,000
REMEDIOS MOMO $40,000 7 $357,000
IMPREVISTOS $110,000 8 $357,000
SUELDO $1,150,000 9 $357,000
EXTRAS APROX T $670,000 10 $357,000
EXTRA NATURO $90,000 11 $357,000
12 $357,000
DEUDA $12,800,000
GASTO MENSUAL -$810,000
SALDO $1,100,000

AHORRO PRES $800,000


FINAL $300,000
SUMATORIO AHORRO U AHORRO S INDIVIDUAL
$357,000 $800,000 $800,000 $10,000
$714,000 $800,000 $1,600,000 $10,000
$1,071,000 $800,000 $2,400,000 $10,000
$1,428,000 $800,000 $3,200,000 $10,000
$1,785,000 $800,000 $4,000,000 $10,000
$2,142,000 $800,000 $4,800,000 $10,000
$2,499,000 $800,000 $5,600,000 $10,000
$2,856,000 $800,000 $6,400,000 $10,000
$3,213,000 $800,000 $7,200,000
$3,570,000 $800,000 $8,000,000
$3,927,000
$4,284,000 3400
$8,516,000 3400
3400
3400
3400
3400