Concepto 1-Jan-20 29-Feb-20 31-Mar-20 30-Apr-20

salario $ 4,500,000 $ 4,500,000 $ 4,500,000 $ 4,500,000

arriendo $ 1,350,000 $ 1,350,000 $ 1,350,000 $ 1,350,000
ingresos $ 5,850,000 $ 5,850,000 $ 5,850,000 $ 5,850,000
cuota banco $ 730,000 $ 730,000 $ 730,000 $ 730,000
tarjeta credito $ 550,000 $ 550,000 $ 550,000 $ 550,000
mercado $ 1,000,000 $ 1,000,000 $ 1,200,000 $ 1,000,000
gasolina $ 400,000 $ 420,000 $ 400,000 $ 420,000
otros $ 486,884 $ 818,517 $ 405,449 $ 868,807
egresos $ 3,166,884 $ 3,518,517 $ 3,285,449 $ 3,568,807
total $ 2,683,116 $ 2,331,483 $ 2,564,551 $ 2,281,193
total acum $ 2,683,116 $ 5,014,599 $ 7,579,150 $ 9,860,343

ok suma $ 3,166,884
ok si.error $ 1,583,442 2
ok resta $ 3,166,884
ok multiplicacion $ 5,366,232
ok division $ 2,683,116
ok porcentaje 54.13%
ok promedio $ 2,471,911 $ 2,471,911
ok maximo $ 2,762,653
ok si Este no Este no Este no Este no
ok contar 144
ok contara 156
ok aleatorio.entre 631,094
ok dias -365
ok dias laborales 262
ahora 5/5/2020 0:13
hipervinculo bancolombia
transponer Concepto
reemplazar
concatenar
espacios
extrae
buscar v
buscar h
izquierda
derecha
celda
redondear 55.00%
 31-May-20 30-Jun-20 31-Jul-20 31-Aug-20 30-Sep-20 31-Oct-20

$ 4,500,000 $ 4,500,000 $ 4,500,000 $ 4,500,000 $ 4,500,000 $ 4,500,000

$ 1,350,000 $ 1,350,000 $ 1,350,000 $ 1,350,000 $ 1,350,000 $ 1,350,000
$ 5,850,000 $ 5,850,000 $ 5,850,000 $ 5,850,000 $ 5,850,000 $ 5,850,000
$ 730,000 $ 730,000 $ 730,000 $ 730,000 $ 730,000 $ 730,000
$ 550,000 $ 550,000 $ 550,000 $ 550,000 $ 550,000 $ 550,000
$ 1,000,000 $ 1,000,000 $ 1,000,000 $ 1,000,000 $ 1,000,000 $ 1,000,000
$ 400,000 $ 420,000 $ 400,000 $ 420,000 $ 400,000 $ 420,000
$ 476,921 $ 905,801 $ 407,347 $ 579,524 $ 829,589 $ 949,014
$ 3,156,921 $ 3,605,801 $ 3,087,347 $ 3,279,524 $ 3,509,589 $ 3,649,014
$ 2,693,079 $ 2,244,199 $ 2,762,653 $ 2,570,476 $ 2,340,411 $ 2,200,986
$ 12,553,422 $ 14,797,621 $ 17,560,274 $ 20,130,750 $ 22,471,161 $ 24,672,147

Este no Este no 31-Jul-20 Este no Este no Este no

 12% incremento de egresos
6% incremento de ingresos

30-Nov-20 31-Dec-20 31-Jan-21 28-Feb-21 31-Mar-21 30-Apr-21

$ 4,500,000 $ 4,500,000 $ 4,770,000 $ 4,770,000 $ 4,770,000 $ 4,770,000

$ 1,350,000 $ 1,350,000 $ 1,431,000 $ 1,431,000 $ 1,431,000 $ 1,431,000
$ 5,850,000 $ 5,850,000 $ 6,201,000 $ 6,201,000 $ 6,201,000 $ 6,201,000
$ 730,000 $ 730,000 $ 817,600 $ 817,600 $ 817,600 $ 817,600
$ 550,000 $ 550,000 $ 616,000 $ 616,000 $ 616,000 $ 616,000
$ 1,000,000 $ 1,000,000 $ 1,120,000 $ 1,120,000 $ 1,120,000 $ 1,120,000
$ 400,000 $ 420,000 $ 470,400 $ 470,400 $ 470,400 $ 470,400
$ 501,573 $ 827,645 $ 926,962 $ 926,962 $ 926,962 $ 926,962
$ 3,181,573 $ 3,527,645 $ 3,950,962 $ 3,950,962 $ 3,950,962 $ 3,950,962
$ 2,668,427 $ 2,322,355 $ 2,250,038 $ 2,250,038 $ 2,250,038 $ 2,250,038
$ 27,340,574 $ 29,662,929 $ 31,912,967 $ 34,163,004 $ 36,413,042 $ 38,663,079

Este no Este no
 31-May-21 30-Jun-21 31-Jul-21

$ 4,770,000 $ 4,770,000 $ 4,770,000

$ 1,431,000 $ 1,431,000 $ 1,431,000
$ 6,201,000 $ 6,201,000 $ 6,201,000
$ 817,600 $ 817,600 $ 817,600
$ 616,000 $ 616,000 $ 616,000
$ 1,120,000 $ 1,120,000 $ 1,120,000
$ 470,400 $ 470,400 $ 470,400
$ 926,962 $ 926,962 $ 926,962
$ 3,950,962 $ 3,950,962 $ 3,950,962
$ 2,250,038 $ 2,250,038 $ 2,250,038
$ 40,913,117 $ 43,163,155 $ 45,413,192