Capital $ 126,000,000.

00 ingresos
porcentaje 25.70% $ 32,382,000.00
mes 1
ganancia $ 32,382,000.00
total $ 158,382,000.00

casa
gastos este mes
queda
egresos
$ 1,000,000.00 15% total mes
$ 31,382,000.00 $ 13,257,300.00 $ 101,639,300.00 1 mayo
$ 13,257,300.00 $ 114,896,600.00 2 junio
$ 13,257,300.00 $ 128,153,900.00 3 julio
$ 13,257,300.00 $ 141,411,200.00 4 agosto
$ 13,257,300.00 $ 154,668,500.00 5 septiembre
$ 158,382,000.00
$180,000,000.00
$ 65,000,000.00
$ 5,000,000.00 $160,000,000.00
$ 88,382,000.00 $140,000,000.00

$120,000,000.00

$100,000,000.00

$80,000,000.00

$60,000,000.00

$40,000,000.00

$20,000,000.00

$-
total mes

Row 5 Row 6 Row 7 Row 8 Row 9

mes