7

Ingreso por salario L18,000.00 L16,000.00 L18,320.00 L18,383.00

Deducciones L500.00 L500.00 L500.00 L500.00
Ahorros L1,000.00 L1,000.00 L1,000.00 L1,000.00
Ingreso por salario L16,500.00 L14,500.00 L16,820.00 L16,883.00

Distribucion Tipo de Gasto Enero Febrero Marzo Abril

30.00% Gastos Educacion 11550 10150 11774 11818.1
70.00% Mensualidad/ matricula 8085 7105 8241.8 8272.67
20.00% Cuadernos 2310 2030 2354.8 2363.62
5.00% Folletos estudio 577.5 507.5 588.7 590.905
5.00% boligrafos 577.5 507.5 588.7 590.905
20.00% Servicios 13200 11600 13456 13506.4
40.00% Agua 5280 4640 5382.4 5402.56
40.00% Internet 5280 4640 5382.4 5402.56
20.00% Telefonia movil 2640 2320 2691.2 2701.28
10.00% Transporte 14850 13050 15138 15194.7
25.00% Bus publico 3712.5 3262.5 3784.5 3798.675
50.00% Uber 7425 6525 7569 7597.35
25.00% automovil 3712.5 3262.5 3784.5 3798.675
30.00% Alimento 11550 10150 11774 11818.1
30.00% Mercado 3465 3045 3532.2 3545.43
50.00% Salidas a comer 5775 5075 5887 5909.05
20.00% Comida a Domicilio 2310 2030 2354.8 2363.62
10.00% Financiero 14850 13050 15138 15194.7
10.00% Prestamo 1485 1305 1513.8 1519.47
L20,000.00 L19,973.00 L18,443.00 L17,000.00 L18,000.00 L19,978.00 L18,436.00
L500.00 L500.00 L500.00 L500.00 L500.00 L500.00 L500.00
L1,000.00 L1,000.00 L1,000.00 L1,000.00 L1,000.00 L1,000.00 L1,000.00
L18,500.00 L18,473.00 L16,943.00 L15,500.00 L16,500.00 L18,478.00 L16,936.00

Mayo Junio Julio Agosto Septiembre Octubre Noviembre

12950 12931.1 11860.1 10850 11550 12934.6 11855.2
9065 9051.77 8302.07 7595 8085 9054.22 8298.64
2590 2586.22 2372.02 2170 2310 2586.92 2371.04
647.5 646.555 593.005 542.5 577.5 646.73 592.76
647.5 646.555 593.005 542.5 577.5 646.73 592.76
14800 14778.4 13554.4 12400 13200 14782.4 13548.8
5920 5911.36 5421.76 4960 5280 5912.96 5419.52
5920 5911.36 5421.76 4960 5280 5912.96 5419.52
2960 2955.68 2710.88 2480 2640 2956.48 2709.76
16650 16625.7 15248.7 13950 14850 16630.2 15242.4
4162.5 4156.425 3812.175 3487.5 3712.5 4157.55 3810.6
8325 8312.85 7624.35 6975 7425 8315.1 7621.2
4162.5 4156.425 3812.175 3487.5 3712.5 4157.55 3810.6
12950 12931.1 11860.1 10850 11550 12934.6 11855.2
3885 3879.33 3558.03 3255 3465 3880.38 3556.56
6475 6465.55 5930.05 5425 5775 6467.3 5927.6
2590 2586.22 2372.02 2170 2310 2586.92 2371.04
16650 16625.7 15248.7 13950 14850 16630.2 15242.4
1665 1662.57 1524.87 1395 1485 1663.02 1524.24
L20,000.00
L500.00
L1,000.00
L18,500.00

Diciembre Total gastos

12950 143173.1
9065 100221.17
2590 28634.62
647.5 7158.655
647.5 7158.655
14800 163626.4
5920 65450.56
5920 65450.56
2960 32725.28
16650 184079.7
4162.5 46019.925
8325 92039.85
4162.5 46019.925
12950 143173.1
3885 42951.93
6475 71586.55
2590 28634.62
16650 184079.7
1665 18407.97
 Ingreso por salario 18514 18137 18320 18383 19189
Deducciones 500 500 500 500 500
Ahorros 1000 1000 1000 1000 1000
Ingreso por salario 17014 16637 16820 16883 17689

Distribucion Total Gasto Enero Febrero Marzo Abril Mayo

30.00% Gastos Educacion 11909.8 11645.9 11774 11818.1 12382.3
70.00% Mensualidad/ matricula 8336.86 8152.13 8241.8 8272.67 8667.61
20.00% Cuadernos 2381.96 2329.18 2354.8 2363.62 2476.46
5.00% Folletos estudio 595.49 582.295 588.7 590.905 619.115
5.00% boligrafos 595.49 582.295 588.7 590.905 619.115
20.00% Servicios 13611.2 13309.6 13456 13506.4 14151.2
40.00% Agua 5444.48 5323.84 5382.4 5402.56 5660.48
40.00% Internet 5444.48 5323.84 5382.4 5402.56 5660.48
20.00% Telefonia movil 2722.24 2661.92 2691.2 2701.28 2830.24
10.00% Transporte 15312.6 14973.3 15138 15194.7 15920.1
25.00% Bus publico 3828.15 3743.325 3784.5 3798.675 3980.025
50.00% Uber 7656.3 7486.65 7569 7597.35 7960.05
25.00% automovil 3828.15 3743.325 3784.5 3798.675 3980.025
30.00% Alimento 11909.8 11645.9 11774 11818.1 12382.3
30.00% Mercado 3572.94 3493.77 3532.2 3545.43 3714.69
50.00% Salidas a comer 5954.9 5822.95 5887 5909.05 6191.15
20.00% Comida a Domicilio 2381.96 2329.18 2354.8 2363.62 2476.46
10.00% Financiero 15312.6 14973.3 15138 15194.7 15920.1
10.00% Prestamo 1531.26 1497.33 1513.8 1519.47 1592.01
 19973 18443 18499 18363 19978 18436 18247
500 500 500 500 500 500 500
1000 1000 1000 1000 1000 1000 1000
18473 16943 16999 16863 18478 16936 16747

Junio Julio Agosto Septiembre Octubre Noviembre Diciembre Total gastos

12931.1 11860.1 11899.3 11804.1 12934.6 11855.2 11722.9 144537.4
9051.77 8302.07 8329.51 8262.87 9054.22 8298.64 8206.03 101176.18
2586.22 2372.02 2379.86 2360.82 2586.92 2371.04 2344.58 28907.48
646.555 593.005 594.965 590.205 646.73 592.76 586.145 7226.87
646.555 593.005 594.965 590.205 646.73 592.76 586.145 7226.87
14778.4 13554.4 13599.2 13490.4 14782.4 13548.8 13397.6 165185.6
5911.36 5421.76 5439.68 5396.16 5912.96 5419.52 5359.04 66074.24
5911.36 5421.76 5439.68 5396.16 5912.96 5419.52 5359.04 66074.24
2955.68 2710.88 2719.84 2698.08 2956.48 2709.76 2679.52 33037.12
16625.7 15248.7 15299.1 15176.7 16630.2 15242.4 15072.3 185833.8
4156.425 3812.175 3824.775 3794.175 4157.55 3810.6 3768.075 46458.45
8312.85 7624.35 7649.55 7588.35 8315.1 7621.2 7536.15 92916.9
4156.425 3812.175 3824.775 3794.175 4157.55 3810.6 3768.075 46458.45
12931.1 11860.1 11899.3 11804.1 12934.6 11855.2 11722.9 144537.4
3879.33 3558.03 3569.79 3541.23 3880.38 3556.56 3516.87 43361.22
6465.55 5930.05 5949.65 5902.05 6467.3 5927.6 5861.45 72268.7
2586.22 2372.02 2379.86 2360.82 2586.92 2371.04 2344.58 28907.48
16625.7 15248.7 15299.1 15176.7 16630.2 15242.4 15072.3 185833.8
1662.57 1524.87 1529.91 1517.67 1663.02 1524.24 1507.23 18583.38