Compañeros Stormfall KIM

Rango NOMBRE EN EL JUEGO Secundarias Offensiva Defensa

1 Mariscal Nex NEX 8,200,000 22,000,000
2 Capitan Sandoval Sandoval 2,000,000 50,000,000
3 Capitan Maack Maack 13,200,000 46,100,000
4 Capitan El avismo El avismo 3,200,000 43,300,000
5 Capitan Alto paramos Alto paramos 28,300,000 41,700,000
6 Capitan Houp Houp 4,500,000 36,200,000
7 Capitan Temistocless Temistocless 15,800,000 33,000,000
8 Capitan Drac de foc Drac 31,600,000 14,000,000
9 Capitan Legionario Legionario Nacho 1,900,000 11,100,000
10 Capitan Elis Lyriel Elis 4,500,000 6,400,000
11 Comandante One vision One Vision 14,300,000 26,500,000
12 Comandante Lord wyvern KIM Lord wyvern KIM 4,400,000 13,500,000
13 Comandante R.O Romeo Romeo 5,300,000 11,100,000
14 Comandante Passicot Passicot 3,200,000 8,000,000
15 Comandante Booniek 3,400,000 7,500,000
16 Comandante Cristalc Cristalc 9,600,000 2,800,000
17 Comandante Efelion Efelion 2,400,000 11,200,000
18 Luchador Enchi te aniabu Ari 1,200,000 3,600,000
19 Luchador Arsenio 19,400,000 34,900,000
20 Luchador Rcastillo (VZLA) Claudio 26,300,000 29,600,000
21 Luchador Nico Nico 1,800,000 27,800,000
22 Luchador Rastan Rastan/wyvern 6,100,000 20,800,000
23 Luchador Osmar0528 Osmar0528 19,100,000 18,900,000
24 Luchador Guadian D Guadian D 7,000,000 17,700,000
25 Luchador RUSSO 21,300,000 15,500,000
26 Luchador Del Castillo 18,500,000 14,400,000
27 Luchador Raknar Locbrook Raknar Locbrook 9,100,000 14,300,000
28 Luchador hijo del rigor hijo del rigor 3,700,000 14,100,000
29 Luchador Diferaeche 2,100,000 13,000,000
30 Luchador Leon de mar Leon de mar 6,300,000 12,500,000
31 Luchador Dragos 007 Dragos 6,400,000 12,400,000
32 Luchador Lord I A N 5,100,000 11,800,000
33 Luchador Fiure Fiure 6,500,000 6,400,000
34 Luchador Zeromega 10,700,000 9,900,000
35 Luchador nachito nachito 2,900,000 1,600,000
36 Luchador Xsilex Xsilex 7,500,000 8,300,000
37 Luchador ******** ******** 489,500 7,400,000
38 Luchador Castengcoop 13,400,000 6,800,000
39 Luchador Blackthunder Blackthunder 10,100,000 6,700,000
40 Luchador Zion Zion 6,600,000 6,200,000
| Luchador Riggon Riggon 3,000,000 6,100,000
42 Luchador IsMadrid 3,700,000 5,800,000
43 Luchador Dracaj Dracaj 6,000,000 5,600,000
44 Luchador Likanthropo Likanthropo 6,200,000 5,100,000
45 Luchador Rey angel 6,600,000 4,700,000
46 Luchador Muñeco 65,000 4,400,000
47 Luchador Aguila Arpia 7,000,000 4,400,000
48 Luchador Lord Vladdi 1,900,000 3,900,000
49 Luchador Botacura 6,300,000 3,900,000
50 Luchador Sirhugo 1,050,000 3,700,000
51 Luchador Mia Mia 3,000,000 3,000,000
52 Luchador Cumbaya Cumbaya 2,200,000 3,000,000
53 Luchador Pana00 Pana 2,000,000 2,500,000
54 Luchador Raziel 2,300,000 1,800,000
55 Luchador Oppelt 4,600,000 1,700,000
56 Luchador vladdi 7,300,000 1,700,000
57 Luchador Xulla 1,000,010 1,400,000
58 Luchador 3spartaco espartaco 569,300 945,000
59 Luchador Goloso Rabioso Goloso Rabioso 91,500 895,500
60 Luchador Lord lokillo 922,400 296,700
61 Luchador Ikki fenix 7,200,000 187,700
62 Luchador Nilxo Nilxo 3,600,000 7,300,000
63 Luchador Sclipy 1 Sclipy 1 3,100,000 14,400,000
64 Luchador STEEL 18,300,000 9,500,000
65 Luchador Stef3.2 7,500,000 4,900,000
66 Luchador Javi91 17,500,000 4,100,000
67 Caballero Lord Cerverus 4,700,000 8,200,000
68 Caballero Silver pawn 3 6,500,000 10,600,000
69 Luchador Craso Craso 32,500,000 11,100,000
70 Comandante Esteban 2 Esteban 306,700 26,500,000
71 Guardian Zeus NEX 362,500 15,500,000
72 Guardian Xzsilezx 2,400,000 2,800,000
73 Guardian Kim Campeador Nico 3,100,000 30,700,000
74 Guardian Chupacabras Nico 1,300,000 19,400,000
75 Guardian Geminis Nico 1,800,000 9,600,000
76 Guardian Infernal1 (VZLA) Claudio 18,600,000 26,900,000
77 Guardian Inferno1 (VZLA) Claudio 17,100,000 21,400,000
78 Guardian SDB Chriswor Rastan/wyvern 9,800,000 20,000,000
79 Guardian Drac Laraa drac 6,900,000 9,100,000
80 Guardian Drac Negre drac 11,300,000 7,700,000
81 Guardian Kim TXIKY Efelion 2,600,000 2,300,000
82 Ranger Lupitag Lupita/esparta 486,900 1,200,000
83 Guardian Tesso NEX 7,200,000 8,000,000
84 Guardian Doglover NEX 4,300,000 27,800,000
85 Guardian Rey luis14 NEX 3,500,000 4,500,000
86 Guardian Egipcio II NEX 1,500,000 4,200,000
87 Guardian Santiago City NEX 3,200,000 32,200,000
88 Guardian Mercury NEX 3,400,000 29,800,000
89 Guardian Pto Plata NEX 1,300,000 27,700,000
90 Guardian Howard´s castle NEX 2,500,000 26,200,000
91 Guardian Nexus NEX 2,400,000 24,500,000
92 Guardian Faroles NEX 2,900,000 24,500,000
93 Guardian Rubenvzla Elis 3,700,000 1,800,000
94 Guardian Renacer NEX 3,400,000 23,600,000
 95 Guardian Egipcio NEX 1,500,000 11,200,000
96 Guardian Little Nex KIM NEX 4,400,000 9,400,000
97 Guardian Ocelot* NEX 3,700,000 6,100,000
98 Guardian Manaut NEX 4,200,000 4,800,000
99 Guardian El Demonio Kim NEX 892,800 24,800,000
100 Guardian Black Wyvern Lord wyvern KIM 2,200,000 23,000,000
101 Guardian $Rey Luis$ NEX 8,900,000 22,900,000
102 Guardian Andres m Alto paramos 9,300,000 15,700,000
103 Guardian Sclipy 2 Sclipy 1 1,300,000 12,900,000
104 Guardian Sclipy 3 Sclipy 1 541,600 6,300,000
105 Guardian Passicot2 Passicot 2,200,000 8,400,000
106 Guardian Corazon frio 666 Passicot 3,600,000 8,000,000
107 Guardian Imperial Zion 6,300,000 5,400,000
108 Guardian TYT Elis 569,000 3,000,000
109 Guardian Caballero Zion 1,400,000 2,800,000
110 Neofitos Percy Cristalc 2,400,000 453,600
111 Guardian Rip Dragon Drac 7,400,000 6,200,000
112 Ranger El Sicario 4,200,000
113 Guardian Deadpool155 NEX 1,900,000
114 Guardian Midgard Elrhon Sandoval 15,400,000
115 Guardian Siroscar sirhugo 3,500,000
116 Soldado houp.. Houp 7,200,000
117 Soldado Vergonia vergonia 4,400,000
118 Recluta Ros negra espartaco 1,200,000
119 Recluta Bulnes Sandoval 26,300,000
120 Recluta RONNIN Houp 3,600,000
121 Recluta Vilariño City 2,700,000
122 Recluta Red Wyvern Lord wyvern KIM 1,800,000
123 Recluta Dani1276 1,400,000
124 Recluta Lio-san 1,400,000
125 Recluta RO SPAWNWARLOCK 627,300
126 Neofitos Midgard Elm Sandoval 16,000,000
127 1,300,000
- 17,300,000
Fortaleza
12,000,000 Mariscal
63,669,615 Capitan
46,654,640 Comandante
40,668,118 Luchador
36,425,496 Embajador
36,059,227 Caballero
30,109,733 Ranger
Guardian Cuentas secundarias
12,047,443 Soldado
6,325,570 Recluta
8,673,947
12,318,548
9,517,534
5,790,868

1,559,856
10,243,833

16,877,065
17,671,785
6,665,560
17,476,421

14,918,408

12,929,365
8,817,742

385,824
2,268,010
5,869,873

2,418,021
5,794,258
5,541,677

pendiente
2,760,961
 747,932
1,634,277

748,973

6,500,000

12,157,758
26,035,009
14,585,351

13,312,242
13,122,227
11,146,788

15,121,917

2,037,462
502,083
6,580,312
26,800,281
3,754,702
3,320,016
29,221,804
26,138,633
27,862,354
23,841,746
22,874,009
22,772,861
1,502,271
22,603,557
10,959,714
7,656,386
5,984,274
3,968,269
24,249,000
18,496,143
20,671,281
8,702,408

4,349,758
4,251,781
4,928,120
2,000,000
2,823,541

1,299,495

6,829,123

26,574,956

1,604,100

-
 Compañeros Stormfall KIM
Rango NOMBRE EN Secundarias Defensa Fortaleza
11 Luchador Enchi te ania Ari 3,600,000
13 Guardian Drac Laraa drac 9,100,000
16 Guardian Drac Negre drac 7,700,000
22 Comandante Efelion Efelion 11,200,000 10,243,833
28 Guardian Kim TXIKY Efelion 2,300,000 2,037,462
33 Recluta Ros negra espartaco 1,200,000
| Luchador Fiure Fiure 6,400,000
43 Guardian Lupitag Lupita/espart 1,200,000 502,083
44 Luchador nachito nachito 1,600,000 385,824
45 Guardian Tesso NEX 8,000,000 6,580,312
48 Guardian Doglover NEX 27,800,000 26,800,281
52 Guardian Rey luis14 NEX 4,500,000 3,754,702
58 Guardian Egipcio II NEX 4,200,000 3,320,016
60 Guardian Santiago CityNEX 32,200,000 29,221,804
63 Guardian Mercury NEX 29,800,000 26,138,633
64 Guardian Pto Plata NEX 27,700,000 27,862,354
68 Guardian Howard´s casNEX 26,200,000 23,841,746
69 Guardian Nexus NEX 24,500,000 22,874,009
74 Guardian Faroles NEX 24,500,000 22,772,861
79 Guardian Renacer NEX 23,600,000 22,603,557
88 Guardian Egipcio NEX 11,200,000 10,959,714
89 Guardian Little Nex KI NEX 9,400,000 7,656,386
90 Guardian Ocelot* NEX 6,100,000 5,984,274
91 Guardian Manaut NEX 4,800,000 3,968,269
93 Luchador Kim CampeadNico 30,700,000 13,312,242
94 Luchador Chupacabras Nico 19,400,000 13,122,227
95 Luchador Geminis Nico 9,600,000 11,146,788
99 Luchador Sclipy 1 Sclipy 1 14,400,000
100 Guardian Sclipy 2 Sclipy 1 12,900,000
101 Guardian Sclipy 3 Sclipy 1 6,300,000
104 Luchador Silver pawn 3 10,600,000
105 Luchador STEEL 9,500,000
107 Luchador Stef3.2 4,900,000
114 Luchador Javi91 4,100,000
123 Guardian Siroscar sirhugo 3,500,000
126 Recluta Lio-san 1,400,000
 Compañeros Stormfall KIM
Rango NOMBRE EN EL JUEGO Secundarias Defensa Fortaleza
1 Mariscal Nex NEX 1,600,000 1,600,000
2 Capitan Drac de foc Drac 14,000,000
3 Capitan El avismo El avismo 43,300,000 40,668,118
4 Capitan Elis Lyriel Elis 6,400,000 6,325,570
5 Capitan Houp Houp 36,200,000 36,059,227
6 Capitan Legionario Legionario Nacho 11,100,000 12,047,443
7 Capitan Maack Maack 46,100,000 46,654,640
8 Capitan Tesso NEX 8,000,000 6,580,312
9 Capitan SDB Chriswor Rastan/wyvern 20,000,000 15,121,917
10 Capitan Sandoval Sandoval 50,000,000 62,909,999
11 Capitan Temistocless Temistocless 33,000,000 30,109,733
12 Capitan Alto paramos 41,700,000
13 Comandante Cristalc Cristalc 2,800,000 1,559,856
14 Comandante Efelion Efelion 11,200,000 10,243,833
15 Comandante Lord wyvern KIM Lord wyvern KIM 13,500,000 12,318,548
16 Comandante One vision One Vision 26,500,000 8,673,947
17 Comandante Passicot Passicot 8,000,000 5,790,868
18 Comandante R.O Romeo Romeo 11,100,000 9,517,534
19 Comandante Booniek 7,500,000
20 Luchador ******** ******** 7,400,000 5,869,873
21 Luchador Blackthunder Blackthunder 6,700,000 2,418,021
22 Luchador Rcastillo (VZLA) Claudio 29,600,000 25,000,000
23 Luchador Cumbaya Cumbaya 3,000,000 747,932
24 Luchador Drac Laraa Drac 9,100,000
25 Luchador Drac Negre Drac 7,700,000
26 Luchador Dracaj Dracaj 5,600,000 pendiente
27 Luchador Dragos 007 Dragos 12,400,000 8,817,742
28 Luchador Goloso Rabioso Goloso Rabioso 895,500 748,973
29 Luchador Guadian D Guadian D 17,700,000 17,476,421
30 Luchador Leon de mar Leon de mar 12,500,000 12,929,365
31 Luchador Likanthropo Likanthropo 5,100,000 2,760,961
32 Luchador nachito nachito 1,600,000 385,824
33 Luchador Nico Nico 27,800,000 16,877,065
34 Luchador Osmar0528 Osmar0528 18,900,000 6,665,560
35 Luchador Pana00 Pana 2,500,000 1,634,277
36 Luchador Passicot2 Passicot 8,400,000 4,349,758
37 Luchador Corazon frio 666 Passicot 8,000,000 4,251,781
38 Luchador Raknar Locbrook Raknar Locbrook 14,300,000 14,918,408
39 Luchador Rastan Rastan/wyvern 20,800,000 17,671,785
40 Luchador Riggon Riggon 6,100,000 5,541,677
| Luchador Sclipy 1 Sclipy 14,400,000
42 Luchador Xsilex Xsilex 8,300,000 2,268,010
43 Luchador Zion Zion 6,200,000 5,794,258
44 Luchador Arsenio 34,900,000
45 Luchador Andres m 15,700,000
46 Luchador RUSSO 15,500,000
47 Luchador Del Castillo 14,400,000
48 Luchador hijo del rigor 14,100,000
49 Luchador Diferaeche 13,000,000
50 Luchador Lord I A N 11,800,000
51 Luchador Silver pawn 3 10,600,000
52 Luchador Zeromega 9,900,000
53 Luchador STEEL 9,500,000
54 Luchador Lord Cerverus 8,200,000
55 Luchador Castengcoop 6,800,000
56 Luchador Fiure 6,400,000
57 Luchador IsMadrid 5,800,000
58 Luchador Stef3.2 4,900,000
59 Luchador Rey angel 4,700,000
60 Luchador Muñeco 4,400,000
61 Luchador Aguila Arpia 4,400,000
62 Luchador Javi91 4,100,000
63 Luchador Lord Vladdi 3,900,000
64 Luchador Botacura 3,900,000
65 Luchador Sirhugo 3,700,000
66 Luchador Enchi te aniabu 3,600,000 3,000,000
67 Luchador Siroscar 3,500,000
68 Luchador Mia 3,000,000
69 Luchador Xzsilezx 2,800,000
70 Luchador Raziel 1,800,000
71 Luchador Oppelt 1,700,000
72 Luchador vladdi 1,700,000
73 Luchador Xulla 1,400,000
74 Luchador 3spartaco 945,000
75 Luchador Percy 453,600
76 Luchador Lord lokillo 296,700
77 Luchador Ikki fenix 187,700
78 Caballero Craso Craso 11,100,000 12,157,758
79 Caballero Nilxo Nilxo 7,300,000 6,500,000
80 Caballero Rip Dragon 6,200,000
81 Ranger Esteban 2 Esteban 26,500,000 26,035,009
82 Guardian Infernal1 (VZLA) Claudio 26,900,000 25,000,000
83 Guardian Infierno1 (VZLA) Claudio 21,400,000 20,000,000
84 Guardian Kim TXIKY Efelion 2,300,000 2,037,462
85 Guardian TYT Elis 3,000,000 2,000,000
86 Guardian Rubenvzla Elis 1,800,000 1,502,271
87 Guardian houp.. Houp 7,200,000 6,829,123
88 Guardian RONNIN Houp 3,600,000
89 Guardian Black Wyvern Lord wyvern KIM 23,000,000 18,496,143
90 Guardian Red Wyvern Lord wyvern KIM 1,800,000 1,604,100
91 Guardian Lupitag Lupita/esparta 1,200,000 502,083
92 Guardian Santiago City NEX 32,200,000 29,221,804
93 Guardian Mercury NEX 29,800,000 26,138,633
94 Guardian Doglover NEX 27,800,000 26,800,281
 95 Guardian Pto Plata NEX 27,700,000 27,862,354
96 Guardian Howard´s castle NEX 26,200,000 23,841,746
97 Guardian El Demonio Kim NEX 24,800,000 24,249,000
98 Guardian Nexus NEX 24,500,000 22,874,009
99 Guardian Faroles NEX 24,500,000 22,772,861
100 Guardian Renacer NEX 23,600,000 22,603,557
101 Guardian $Rey Luis$ NEX 22,900,000 20,671,281
102 Guardian Zeus NEX 15,500,000 14,585,351
103 Guardian Egipcio NEX 11,200,000 10,959,714
104 Guardian Little Nex KIM NEX 9,400,000 7,656,386
105 Guardian Ocelot* NEX 6,100,000 5,984,274
106 Guardian Manaut NEX 4,800,000 3,968,269
107 Guardian Rey luis14 NEX 4,500,000 3,754,702
108 Guardian Egipcio II NEX 4,200,000 3,320,016
109 Guardian Deadpool155 NEX 1,900,000 1,299,495
110 Guardian Kim Campeador Nico 30,700,000 13,312,242
111 Guardian Chupacabras Nico 19,400,000 13,122,227
112 Guardian Geminis Nico 9,600,000 11,146,788
113 Guardian Sclipy 2 Sclipy 12,900,000
114 Guardian Sclipy 3 Sclipy 6,300,000
115 Guardian Imperial Zion 5,400,000 4,928,120
116 Guardian Caballero Zion 2,800,000 2,823,541
117 Guardian El Sicario 4,200,000
118 Guardian Christopher XD Elis 1,300,000
119 Soldado Vergonia 4,400,000
120 Recluta Bulnes Sandoval 26,300,000 26,574,956
121 Recluta Vilariño City 2,700,000
122 Recluta Lio-san 1,400,000
123 Recluta Dani1276 1,400,000
124 Recluta Ros negra 1,200,000
125 Recluta RO SPAWNWARLOCK 627,300
126 Neofitos Midgard Elm Sandoval 16,000,000
127 Neofitos Midgard Elrhon Sandoval 15,400,000
959,444,792
Mariscal
Capitan
Comandante
Luchador
Embajador
Caballero
Ranger
Guardian
Soldado
Recluta
A) Cedula de cobranza
Enero Febrero Marzo Trimestre II Trismestre III
$ $ $ $ $
70% de las ventas a credito 56,000 67,200 44,800 179,200 268,800
30% de las ventas a credito 18,000 24,000 28,800 19,200 76,800
74,000 91,200 73,600 198,400 345,600

Ventas presupuestadas 0 nota es el 30 % de las ventas

Enero 100,000 80,000 56,000 24,000
Feb 120,000 96,000 67,200 28,800
Marzo 80,000 64,000 44,800 19,200

B) Cedula entradas de efectivo

Entradas normales Enero Febrero Marzo Trimestre II Trimestre III

$ $ $
Ventas al contado 20,000 24,000 16,000 64,000 96,000
Cobro a clientes 74,000 91,200 73,600 198,400 345,600
Total 94,000 115,200 89,600 262,400 441,600

Entradas Anormales
Otros ingresos 1,000 800 3,000 1,500 3,000
Prestamo 50,000
Aportaciones nuevas 20,000
Total 1,000 800 53,000 1,500 23,000
Total de entradas 95,000 116,000 142,600 263,900 464,600

C) Cedula de salidas de efectivo

Enero Febrero Marzo Trimestre II Trimestre III

Salidas normales $ $ $ $ $
Pago de nomina 10,000 12,000 12,000 30,000 32,000
Pago a proveedores 20,000 40,000 30,000 60,000 220,000
Impuestos sobre la renta 15,000
Total 30,000 52,000 57,000 90,000 252,000

Salidas anormales
Otros Gastos 500 300 1,000 1,000 2,000
Compra maquinaria 100,000 200,000
total 500 100,300 1,000 201,000 2,000
 salidas normales y anorma 30,500 152,300 58,000 291,000 254,000

D) presupuesto de efectivo

Enero Febrero Marzo Trimestre II Trimestre III

$ $ $ $ $
saldo inicial 5,000 5,000 5,000 5,000 5,000
entradas 95,000 116,000 142,000 263,900 464,600
disponibles 100,000 121,000 147,000 268,900 469,600
salidas 30,500 152,300 58,000 291,000 254,000
saldo 69,500 - 31,300 89,000 - 22,100 215,600
menos saldo inicial desea 5,000 5,000 5,000 5,000 5,000
sobrante (o faltante) 64,500 - 36,300 84,000 - 27,100 210,600
 Trimestre IV
$
224,000
115,200
339,200

es el 30 % de las ventas

Trimestre IV

80,000
339,200
419,200

1,000

1,000
420,200

Trismestre IV
$
36,000
300,000

336,000

1,000

1,000
 337,000
<

Trismestre IV
$
5,000
420,200
425,200
337,000
88,200
5,000
83,200