Mi Presupuesto según la regla 50/30/

(Esta planilla te ayuda a crear tu p

ENERO FEBRERO
INGRESOS
Fuentes de Ingresos (por mes, después de Impuestos $)
Trabajo IN3 Ingenieria SPA $0.00 $600,000.00
Transferencias Mamá $0.00 $0.00
Transferencias Papá $0.00 $0.00
Otros $0.00 $0.00
Subtotal Ingresos $0.00 $600,000.00

TOTAL INGRESOS MENSUALES $0.00 $600,000.00

EGRESOS
Gastos Esenciales - 50% del Ingreso $0.00 $300,000.00
Gastos de Vivienda
Alquiler $0.00 $0.00
Seguro de Alquiler $0.00 $0.00
Mantenimiento $0.00 $0.00
Electricidad $0.00 $0.00
Calefacción/ Aire Acondicionado $0.00 $0.00
Gas $0.00 $0.00
Internet/TV (VTR) $0.00 $0.00
Teléfono Celular $10,000.00 $10,281.00
Gastos de Transporte
Pago Automovil UBER $38,282.00 $60,125.00
Impuestos Relacionados con el Automóvil $0.00 $0.00
Mantenimiento $0.00 $0.00
Seguro del Auto $0.00 $0.00
Combustible $0.00 $0.00
Gastos de Estacionamiento $0.00 $0.00
Transporte Público (Bus, Tren) $42,000.00 $42,000.00
Gastos Universitarios / Académicos
Matrícula y Clases (no cubiertas por préstamos) $0.00 $25,000.00
Libros (que no están cubiertos por el préstamo) $0.00 $0.00
Útiles Escolares $0.00 $0.00
Pago del Préstamo Universitario / Cuota Escuela $0.00 $0.00
Gastos Personales
Supermercado - Comida (no cubiertos por el plan de alimentación) $127,380.00 $88,331.00
Vestimenta $262,289.00 $57,220.00
Pago Tarjeta de Crédito Ripley $5,264.00 $75,000.00
Pago tarjeta Banco Chile $0.00 $0.00
Seguro Dental /Visión $0.00 $86,750.00
Transferencias $55,000.00 $20,000.00
Compras SHEIN $0.00
Total Gastos Esenciales $540,215.00 $464,707.00

Gastos No Esenciales - 30% DEL INGRESO $0.00 $180,000.00

Por Diversión
Suscripciones (Netflix, Spotify, Hulu, etc.) $10,000.00 $10,000.00
Hobbies(padel) $15,300.00 $5,300.00
Salidas a Comer $0.00 $16,830.00
Gimnasio $50,000.00 $50,000.00
Viajes
Vacaciones #1 $0.00 $0.00
Vacaciones #2 $0.00 $0.00
Miscelaneos
Regalos (Navidad, cumpleaños) $0.00 $0.00
Vestimenta (adicional a lo esencial) $0.00 $58,000.00
Accessorios $0.00 $0.00
Corte de Cabello $0.00 $0.00
Manicure uñas $0.00 $0.00
Gastos de Mascotas $0.00 $0.00
Gastos de Lavandería $0.00 $0.00
Club $0.00 $0.00
Gastos en efectivo $0.00 $0.00
Total Gastos No Esenciales $75,300.00 $140,130.00

AHORRO E INVERSIONES - 20% DEL INGRESO $0.00 $120,000.00

Ahorros de Retiro $0.00 $0.00
Inversiones $0.00 $0.00
Total Ahorro e Inversiones $0.00 $0.00

TOTAL GASTOS MENSUALES $615,515.00 $604,837.00

Ingresos- Gastos -$615,515.00 -$4,837.00

¿Viviendo dentro de tus posibilidades? No! Vas a No! Vas a

necesitas necesitas
recortar recortar gastos
gastos

Sé parte de nuestra Comunidad:

 regla 50/30/20

planilla te ayuda a crear tu presupuesto usando la regla 50/30/20)

MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE

$600,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,000,000.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$120,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$720,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,000,000.00

$720,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,000,000.00

$360,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $500,000.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42,500.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48,933.00
$9,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $56,402.00

$31,226.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$42,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30,000.00

$170,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$6,990.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $277,849.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $113,095.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$28,700.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$287,916.00 $0.00 $0.00 $0.00 $0.00 $0.00 $568,779.00

$216,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $300,000.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17,500.00
$8,030.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$50,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25,000.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$58,030.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42,500.00

$144,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200,000.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$345,946.00 $0.00 $0.00 $0.00 $0.00 $0.00 $611,279.00

$374,054.00 $0.00 $0.00 $0.00 $0.00 $0.00 $388,721.00

Si! Bravo! Si! Bravo! Si! Bravo! Si! Bravo! Si! Bravo! Si! Bravo! Si! Bravo!
OCTUBRE NOVIEMBRE DICIEMBRE

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

Si! Bravo! Si! Bravo! Si! Bravo!
 BOLETA DE HONORARIOS
VISITA QUEBRADA GUANACO PAGADO A LA PERSONA (KATHY)
PERSONAS PRECIO
Kathy. C $30,000 DEVOLUCIÓN KATHY $122,000
Joyce. C $30,000
Kacic $30,000 DEVOLUCIÓN JOYCE $39,000
Kathy. N $30,000
Felipe $30,000
Nacho $30,000
Carlitos $30,000
Yeiro $30,000
Papá $30,000
SUB - TOTAL $270,000
MATERIAL PRECIO
Bolsas plásticas herméticas $42,000
Selladores y marcadores $9,000
SUB - TOTAL $51,000
TRANSPORTE PRECIO
Bencina Gabriel (Visita 1) $25,000
Bencina Nacho (Visita 2) $25,000
SUB - TOTAL $50,000

SUB - TOTAL $371,000

 1 DE ABRIL

DEVOLUCION DE IMPUESTOS
MES % IMPUESTO INGRESO TOTAL
SEPTIEMBRE 12.25 $300,000 $36,750
OCTUBRE 12.25 $300,000 $36,750
NOVIEMBRE 12.25 $300,000 $36,750
DICIEMBRE 12.25 $300,000 $36,750
ENERO 13 $600,000 $78,000
FEBRERO 13 $600,000 $78,000
MARZO 13 $600,000 $78,000
$381,000