Presupuesto personal

Porcentaje de ingresos gastados Resumen

45% TOTAL DE INGRESOS MENSUALES S/.800.00

S/. 712.00 S/.700.00

S/.600.00
TOTAL DE GASTOS MENSUALES

S/. 322.30 S/.500.00

45.27%
S/.400.00

TOTAL DE AHORRO MENSUAL S/.300.00

1; 55%;
54.73% S/. 130.00 S/.200.00

S/.100.00
SALDO EN EFECTIVO

S/. 259.70 S/.-

Ingresos Gastos

Page 1 of 5
Presupuesto personal
APORTE FAMILIA DETALLADO APORTE EXAMENES Y TRABAJOS DETALLADO APORTE OTROS
Ingresos mensuales
ELEMENTO CANTIDAD Fecha Monto Fuente Fecha Monto Fuente Fecha Monto Fuente

Aporte familia S/. 694.00 1/1/2018 S/. 12.00 Madre 1/1/2018 S/. - 1/1/2018 S/. -

Examenes y trabajos S/. 15.00 1/2/2018 S/. 262.00 Madre 1/2/2018 S/. - 1/2/2018 S/. -

Otros S/. 3.00 1/3/2018 S/. 10.00 1/3/2018 S/. - 1/3/2018

1/4/2018 S/. 10.00 1/4/2018 S/. - 1/4/2018

1/5/2018 S/. 10.00 1/5/2018 S/. - 1/5/2018

1/6/2018 S/. 10.00 1/6/2018 S/. - 1/6/2018

1/7/2018 S/. 10.00 1/7/2018 S/. - 1/7/2018

1/8/2018 S/. 10.00 1/8/2018 S/. - 1/8/2018

1/9/2018 S/. 10.00 1/9/2018 S/. - 1/9/2018

1/10/2018 S/. 10.00 1/10/2018 S/. - 1/10/2018

1/11/2018 S/. 10.00 1/11/2018 S/. - 1/11/2018

1/12/2018 S/. 10.00 1/12/2018 S/. - 1/12/2018

1/13/2018 S/. 10.00 1/13/2018 S/. - 1/13/2018

1/14/2018 S/. 10.00 1/14/2018 S/. - 1/14/2018

1/15/2018 S/. 10.00 1/15/2018 S/. - 1/15/2018

1/16/2018 S/. 10.00 1/16/2018 S/. - 1/16/2018

1/17/2018 S/. 10.00 1/17/2018 S/. - 1/17/2018

1/18/2018 S/. 10.00 1/18/2018 S/. - 1/18/2018

1/19/2018 S/. 10.00 1/19/2018 S/. - 1/19/2018

1/20/2018 S/. - 1/20/2018 S/. - 1/20/2018

1/21/2018 S/. 20.00 1/21/2018 S/. - 1/21/2018

1/22/2018 S/. - 1/22/2018 S/. - 1/22/2018

1/23/2018 S/. 25.00 1/23/2018 S/. - 1/23/2018

1/24/2018 S/. 10.00 1/24/2018 S/. - 1/24/2018

1/25/2018 S/. 15.00 1/25/2018 S/. - 1/25/2018

1/26/2018 S/. 60.00 1/26/2018 S/. 15.00 1/26/2018

S/. 3.00
1/27/2018 S/. 100.00 1/27/2018 S/. - 1/27/2018

1/28/2018 S/. - 1/28/2018 S/. - 1/28/2018

1/29/2018 S/. 20.00 1/29/2018 S/. - 1/29/2018

1/30/2018 S/. - 1/30/2018 S/. - 1/30/2018

1/31/2018 S/. - 1/31/2018 S/. - 1/31/2018

Total S/. 694.00 Total S/. 15.00 Total S/. 3.00

Familia S/. 694.00

Examenes y trabajos S/. 15.00

Otros S/. 3.00

Page 2 of 5
Presupuesto personal Presupuesto personal
Gastos fijos detallado
Gastos mensuales
ELEMENTO FECHA DE VENCIMIENTO CANTIDAD Fecha
Gastos fijos Fecha S/. 290.80
Descripcion 1/1/2018 1/2/2018 1/3/2018 1/4/2018 1/5/2018 1/6/2018 1/7/2018 1/8/2018 1/9/2018 1/10/2018 1/11/2018 1/12/2018 1/13/2018 1/14/2018 1/15/2018 1/16/2018 1/17/2018 1/18/2018 1/19/2018 1/20/2018 1/21/2018 1/22/2018 1/23/2018 1/24/2018 1/25/2018 1/26/2018 1/27/2018 1/28/2018 1/29/2018 1/30/2018 1/31/2018 Total
Gastos variables Fecha S/. 7.00
Combustible S/. 5.00 S/. 5.00 S/. 10.00
Gastos superfluos Fecha S/. 24.50
Desayuno y Cena S/. 3.50 S/. 3.50 S/. 3.50 S/. 4.30 S/. 14.80

Cuidado Personal S/. - S/. -

Mant. Motocicleta S/. 5.00 S/. 5.00

Alquiler S/. 250.00 S/. 250.00

Pasajes S/. 11.00 S/. 11.00

Telefono Movil S/. -

S/. 290.80

Gastos variables detallado

Fecha

Descripcion 1/1/2018 1/2/2018 1/3/2018 1/4/2018 1/5/2018 1/6/2018 1/7/2018 1/8/2018 1/9/2018 1/10/2018 1/11/2018 1/12/2018 1/13/2018 1/14/2018 1/15/2018 1/16/2018 1/17/2018 1/18/2018 1/19/2018 1/20/2018 1/21/2018 1/22/2018 1/23/2018 1/24/2018 1/25/2018 1/26/2018 1/27/2018 1/28/2018 1/29/2018 1/30/2018 1/31/2018 Total

Entretenimiento S/. -

Trabajos y copias S/. 7.00 S/. 7.00

Pantalon S/. 100.00

Viaje Enero S/. -

S/. 7.00

Gastos superfluos

Fecha

Descripcion 1/1/2018 1/2/2018 1/3/2018 1/4/2018 1/5/2018 1/6/2018 1/7/2018 1/8/2018 1/9/2018 1/10/2018 1/11/2018 1/12/2018 1/13/2018 1/14/2018 1/15/2018 1/16/2018 1/17/2018 1/18/2018 1/19/2018 1/20/2018 1/21/2018 1/22/2018 1/23/2018 1/24/2018 1/25/2018 1/26/2018 1/27/2018 1/28/2018 1/29/2018 1/30/2018 1/31/2018 Total

Prestamo ahorro Yara S/. 10.00 S/. 10.00 S/. 20.00

Regalo Srta. Daisy S/. 4.50 S/. 4.50

S/. -

S/. 24.50

GASTOS FIJOS S/. 290.80

GASTOS VARIABLES S/. 7.00

GASTOS SUPERFLUOS S/. 24.50

Page 3 of 5
Presupuesto personal
AHORRO DIARIO FREP
Ahorro mensual
FECHA CANTIDAD Fecha Monto Observacion

1/1/2018 S/. 130.00 1/1/2018 S/. 5.00

1/2/2018 S/. 5.00

1/3/2018 S/. 5.00

1/4/2018 S/. 5.00

1/5/2018 S/. 5.00

1/6/2018 S/. 5.00

1/7/2018 S/. 5.00

1/8/2018 S/. 5.00

1/9/2018 S/. 5.00

1/10/2018 S/. 5.00

1/11/2018 S/. 5.00

1/12/2018 S/. 5.00

1/13/2018 S/. 5.00

1/14/2018 S/. 5.00

1/15/2018 S/. 5.00

1/16/2018 S/. 5.00

1/17/2018 S/. 5.00

1/18/2018 S/. 5.00

1/19/2018 S/. -

1/20/2018 S/. 10.00

1/21/2018 S/. 5.00

1/22/2018 S/. 5.00

1/23/2018 S/. 5.00

1/24/2018 S/. 5.00

1/25/2018 S/. 5.00

1/26/2018 S/. 5.00

1/27/2018 S/. -

1/28/2018 S/. -

Page 4 of 5
 AHORRO DIARIO FREP
Ahorro mensual
FECHA CANTIDAD Fecha Monto Observacion

1/29/2018 S/. -

1/30/2018 S/. -

1/31/2018 S/. -

Total S/. 130.00

Page 5 of 5