| INGRESOS 2006 |
|
EGRESOS 2006 |
| INGRESOS MENSUALES |
|
|
|
|
|
|
| SALARIO MARTHA |
|
|
|
$1,600,000.00 |
|
CUOTA BANCARIA |
|
|
$800,000.00 |
|
| SALARIO ESPOSO DE MARTHA |
|
|
|
$1,800,000.00 |
|
TARJETA DE CREDITO |
|
|
$350,000.00 |
|
| |
|
|
|
|
|
ALIMENTACIÓN |
|
|
$600,000.00 |
|
| RENTA HABITACÓN |
|
|
|
$230,000.00 |
|
SERVICIOS |
|
|
$250,000.00 |
|
| INGRESO MENSUAL |
|
|
|
$3,630,000.00 |
|
PARABOLICA |
|
|
$35,000.00 |
|
| INGRESO ANUAL |
|
|
|
$43,560,000.00 |
|
CELULAR |
|
|
$150,000.00 |
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
TOTAL EGRESOS MENSUALES |
|
|
$2,185,000.00 |
|
| OTROS INGRESOS |
|
|
|
|
|
|
| PRIMA QUE CORRESPONDE AL 25% DEL SALARIO EN JUNIO |
|
|
|
|
|
EGRESO ANUAL X GASTO MENSUAL |
|
|
$26,220,000.00 |
|
| Y DICIEMBRE |
|
|
|
$1,700,000.00 |
|
|
|
|
|
|
| |
|
|
|
|
|
EGRESOS BIMENSUALES |
| MARTHA |
|
|
|
$400,000.00 |
|
|
|
|
|
|
| ESPOSO DE MARTHA |
|
|
|
$450,000.00 |
|
INTERNET |
|
|
$30,000.00 |
|
| |
|
|
|
|
|
GIMNASIO |
|
|
$120,000.00 |
|
| TOTAL JUNIO |
|
|
|
$850,000.00 |
|
|
|
|
|
|
| TOTAL DICIEMBRE |
|
|
|
$850,000.00 |
|
TOTAL EGRESOS BIMENSUALES |
|
|
$150,000.00 |
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
EGRESO ANUAL X GASTO BIMENSUAL |
|
|
$900,000.00 |
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
OTROS EGRESOS |
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
SE COMPRA LAVADORA A C`REDITO CON UNA CUOTA |
|
|
|
|
| |
|
|
|
|
|
DE $ 150.000 MENSUAL POR SEIS MESES |
|
|
$900,000.00 |
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| TOTAL INGRESOS DEL AÑO 2006 |
|
|
|
$45,260,000.00 |
|
TOTAL EGRESOS DEL AÑO 2006 |
|
|
$28,020,000.00 |
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
TOTAL EXCEDENTE DEL AÑO 2006 |
|
|
|
| |
|
|
|
$17,240,000.00 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| DINERO DISPONIBLE PARA EL VIAJE |
|
| $17,240,000.00 |
|
| ACTIVIDAD |
CADA UNO |
LOS DOS |
|
| PASAJE POR PERSONA ID Y VUELTA |
$1,000,000.00 |
$2,000,000.00 |
|
| SEGUROS DE VIAJES |
$200,000.00 |
$400,000.00 |
|
| REGALOS |
$800,000.00 |
$800,000.00 |
|
| GASTO FIJO VIAJE |
$3,200,000.00 |
|
| |
|
|
|
| |
|
|
|
| DINERO DISPONIBLE PARA LA ESTADIA POR DI |
$14,040,000.00 |
|
| |
|
|
|
| GASTOS DIARIOS |
|
|
| HABITACIÓN DOBLE/NOCHE |
$150,000.00 |
$150,000.00 |
|
| COMIDA Y VIAJES DIARIOS |
$200,000.00 |
$400,000.00 |
|
| GASTOS DIARIOS |
$550,000.00 |
|
| |
|
|
|
| TOTAL DÍAS EN EL VIAJE |
25.53 |
|
| |
|
|
|
|