NUMERO DE QUINCENAS AL AÑO TOMANDO EN CUENTA QUE E
EGRESOS                                 1          2          3          4          5          6         7          8
LUZ                             $150.00     $150.00   $150.00     $150.00    $150.00    $150.00   $150.00    $150.00
AGUA                              $22.50     $22.50     $22.50     $22.50     $22.50     $22.50     $22.50    $22.50
TELEFONO                        $200.00     $200.00   $200.00     $200.00    $200.00    $200.00   $200.00    $200.00
COMIDA                         $1,500.00  $1,500.00  $1,500.00  $1,500.00  $1,500.00  $1,500.00  $1,500.00 $1,500.00
DESPENSA                        $100.00     $100.00   $100.00     $100.00    $100.00    $100.00   $100.00    $100.00
GASOLINA                        $750.00     $750.00   $750.00     $750.00    $750.00    $750.00   $750.00    $750.00
TAREAS                          $250.00     $250.00   $250.00     $250.00    $250.00    $250.00   $250.00    $250.00
MANTENIMIENTO DEL CARRO         $250.00     $250.00   $250.00     $250.00    $250.00    $250.00   $250.00    $250.00
GASTOS DE ESCUELA               $250.00     $250.00   $250.00     $250.00    $250.00    $250.00   $250.00    $250.00
INPREVISTOS                     $527.50     $527.50   $527.50     $527.50    $527.50    $527.50   $527.50    $527.50
TOTAL DE GASTOS POR QUINCENA   $3,736.25  $3,736.25  $3,736.25  $3,736.25  $3,736.25  $3,736.25  $3,736.25 $3,736.25
SE AHORRA POR QUINCENA          $263.75     $263.75   $263.75     $263.75    $263.75    $263.75   $263.75    $263.75
MENSUALIDADES:               PRIMERA MENSUALIDADSEGUNDA MENSUALIDADTERCERA MENSUALIDAD CUARTA MENSUALIDAD
AÑO TOMANDO EN CUENTA QUE EL SALARIO MENSUAL ES DE $ 8000 PESOS Y QUINCENAL ES DE $4000 PESOS
                  9         10         11         12         13         14         15         16         17         18         19
           $150.00    $150.00    $150.00   $150.00     $150.00   $150.00     $150.00   $150.00     $150.00    $150.00    $150.00
             $22.50    $22.50     $22.50     $22.50     $22.50     $22.50     $22.50     $22.50     $22.50     $22.50     $22.50
           $200.00    $200.00    $200.00   $200.00     $200.00   $200.00     $200.00   $200.00     $200.00    $200.00    $200.00
          $1,500.00 $1,500.00  $1,500.00  $1,500.00  $1,500.00  $1,500.00  $1,500.00  $1,500.00  $1,500.00  $1,500.00  $1,500.00
           $100.00    $100.00    $100.00   $100.00     $100.00   $100.00     $100.00   $100.00     $100.00    $100.00    $100.00
           $750.00    $750.00    $750.00   $750.00     $750.00   $750.00     $750.00   $750.00     $750.00    $750.00    $750.00
           $250.00    $250.00    $250.00   $250.00     $250.00   $250.00     $250.00   $250.00     $250.00    $250.00    $250.00
           $250.00    $250.00    $250.00   $250.00     $250.00   $250.00     $250.00   $250.00     $250.00    $250.00    $250.00
           $250.00    $250.00    $250.00   $250.00     $250.00   $250.00     $250.00   $250.00     $250.00    $250.00    $250.00
           $527.50    $527.50    $527.50   $527.50     $527.50   $527.50     $527.50   $527.50     $527.50    $527.50    $527.50
          $3,736.25 $3,736.25  $3,736.25  $3,736.25  $3,736.25  $3,736.25  $3,736.25  $3,736.25  $3,736.25  $3,736.25  $3,736.25
           $263.75    $263.75    $263.75   $263.75     $263.75   $263.75     $263.75   $263.75     $263.75    $263.75    $263.75
        QUINTA MENSUALIDAD SEXTA MENSUALIDAD SEPTIMA MENSUALIDAD OCTAVA MENSUALIDAD NOVENA MENSUALIDAD DECIMA MENSUALIDAD
20         21         22         23         24 GASTOS ANUALMENTE
            $150.00    $150.00    $150.00   $150.00     $150.00             $3,600.00
              $22.50    $22.50     $22.50     $22.50     $22.50               $540.00
            $200.00    $200.00    $200.00   $200.00     $200.00             $4,800.00
           $1,500.00 $1,500.00  $1,500.00  $1,500.00  $1,500.00            $36,000.00
            $100.00    $100.00    $100.00   $100.00     $100.00             $2,400.00
            $750.00    $750.00    $750.00   $750.00     $750.00            $18,000.00
            $250.00    $250.00    $250.00   $250.00     $250.00             $6,000.00
            $250.00    $250.00    $250.00   $250.00     $250.00             $6,000.00
            $250.00    $250.00    $250.00   $250.00     $250.00             $6,000.00
            $527.50    $527.50    $527.50   $527.50     $527.50            $12,660.00
           $3,736.25 $3,736.25  $3,736.25  $3,736.25  $3,736.25            $89,670.00
            $263.75    $263.75    $263.75   $263.75     $263.75             $6,330.00
DECIMA MENSUALIDAD ONCEAVA MENSUALIDADDOCEAVA MENSUALIDAD                 $192,000.00

Tabla de Presupuesto

  • 1.
    NUMERO DE QUINCENASAL AÑO TOMANDO EN CUENTA QUE E EGRESOS 1 2 3 4 5 6 7 8 LUZ $150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00 AGUA $22.50 $22.50 $22.50 $22.50 $22.50 $22.50 $22.50 $22.50 TELEFONO $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 COMIDA $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 DESPENSA $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 GASOLINA $750.00 $750.00 $750.00 $750.00 $750.00 $750.00 $750.00 $750.00 TAREAS $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 MANTENIMIENTO DEL CARRO $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 GASTOS DE ESCUELA $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 INPREVISTOS $527.50 $527.50 $527.50 $527.50 $527.50 $527.50 $527.50 $527.50 TOTAL DE GASTOS POR QUINCENA $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 SE AHORRA POR QUINCENA $263.75 $263.75 $263.75 $263.75 $263.75 $263.75 $263.75 $263.75 MENSUALIDADES: PRIMERA MENSUALIDADSEGUNDA MENSUALIDADTERCERA MENSUALIDAD CUARTA MENSUALIDAD
  • 2.
    AÑO TOMANDO ENCUENTA QUE EL SALARIO MENSUAL ES DE $ 8000 PESOS Y QUINCENAL ES DE $4000 PESOS 9 10 11 12 13 14 15 16 17 18 19 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $22.50 $22.50 $22.50 $22.50 $22.50 $22.50 $22.50 $22.50 $22.50 $22.50 $22.50 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $750.00 $750.00 $750.00 $750.00 $750.00 $750.00 $750.00 $750.00 $750.00 $750.00 $750.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $527.50 $527.50 $527.50 $527.50 $527.50 $527.50 $527.50 $527.50 $527.50 $527.50 $527.50 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $263.75 $263.75 $263.75 $263.75 $263.75 $263.75 $263.75 $263.75 $263.75 $263.75 $263.75 QUINTA MENSUALIDAD SEXTA MENSUALIDAD SEPTIMA MENSUALIDAD OCTAVA MENSUALIDAD NOVENA MENSUALIDAD DECIMA MENSUALIDAD
  • 3.
    20 21 22 23 24 GASTOS ANUALMENTE $150.00 $150.00 $150.00 $150.00 $150.00 $3,600.00 $22.50 $22.50 $22.50 $22.50 $22.50 $540.00 $200.00 $200.00 $200.00 $200.00 $200.00 $4,800.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $36,000.00 $100.00 $100.00 $100.00 $100.00 $100.00 $2,400.00 $750.00 $750.00 $750.00 $750.00 $750.00 $18,000.00 $250.00 $250.00 $250.00 $250.00 $250.00 $6,000.00 $250.00 $250.00 $250.00 $250.00 $250.00 $6,000.00 $250.00 $250.00 $250.00 $250.00 $250.00 $6,000.00 $527.50 $527.50 $527.50 $527.50 $527.50 $12,660.00 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $3,736.25 $89,670.00 $263.75 $263.75 $263.75 $263.75 $263.75 $6,330.00 DECIMA MENSUALIDAD ONCEAVA MENSUALIDADDOCEAVA MENSUALIDAD $192,000.00