Ahoro quincenal

TOTAL INICIO
Meses $10 $38,500
PERIODO AÑO AHORRO APP CETES Total quincenal
JUN 15-31 2023 $300 $500 $800
JUL 1-15 2023 $500 $500 $1,000
JUL 15-30 2023 $0 $500 $500
AGO 1-15 2023 $500 $500 $1,000
AGO 15-31 2023 $500 $1,000 $1,500
SEP 01-15 2023 $0 $1,000 $1,000
SEP 15-30 2023 $500 $2,000 $2,500
OCT 01-15 2023 $1,000 $1,000 $2,000
OCT 15-31 2023 $1,000 $1,000 $2,000
NOV 01-15 2023 $1,000 $2,000 $3,000
NOV 15-30 2023 -$3,500 $1,000 -$2,500
DIC 01-15 2023 $1,600 $1,500 $3,100
DIC 15-31 2023 $4,000 $3,500 $7,500
ENE 1-15 2024 $1,000 $1,000 $2,000
ENE 15-31 2024 $1,000 $2,000 $3,000
FEB 1-15 2024 $1,000 $1,000 $2,000
FEB 15-29 2024 $1,300 $1,000 $2,300
MZO 1-15 2024 $0 $2,500 $2,500
MZO 15-30 2024 $0 $1,650 $1,650
ABR 01-15 2024 $0 $1,650 $1,650

AFORE MOVIL Monto retorno afore VOL. TOTAL

uber 500 10 111
uber 300 6
uber 500 10
uber 150 3
uber 150 3
uber 500 10
Cinepolis 110 16.5
Cinepolis 110 16.5
uber 500 10
ubereats 400 8
uber 300 6
uber 300 6
uber 300 6
cenal $8,000

$6,000
$50,348.71
AH FLUJO CETES CETES TOTAL
$11,700 $26,800 $38,648.71 $4,000
$2,50
1 a 15 MAY 38,648.710 36,148.710 38,648.71 $
$1,500
15 a 30 MAY 39,825.850 1,177.140 39648.71 $2,000
$800$1,000 $1,000 $1,000
$500
1 a 15 JUN 41,008.385 1,182.535 40648.71
15 a 30 JUN 42,196.340 1,187.955 41648.71 $0
1 a 15 JUL 43,389.740 1,193.400 42648.71
15 a 30 JUL 44,588.610 1,198.870 43648.71 -$2,000
1 a 15 AGO 45,792.974 1,204.364 44648.71
15 a 30 AGO 47,002.859 1,209.884 45648.71 -$4,000
1 a 15 SEP 48,218.288 1,215.430 46648.71
15 a 30 SEP 49,439.289 1,221.000 47648.71
1 a 15 OCT 50,665.886 1,226.597 48648.71 AHORR
15 a 30 OCT 51,898.104 1,232.219 49648.71
$4,000
1 a 15 NOV 53,135.971 1,237.866 50648.71
15 a 30 NOV 54,379.510 1,243.540 51648.71 $3,000

1 a 15 DIC 55,628.750 1,249.239 52648.71 $2,000

15 a 30 DIC 56,883.715 1,254.965 53648.71
$1,000
1 a 15 ENE 58,144.432 1,260.717 54648.71
$0
15 a 30 ENE 59,410.927 1,266.495 55648.71 1 5 0 5 1 5 0
-3 -1 -3 -1 -3 -1 -3
1 a 15 FEB 60,683.227 1,272.300 56648.71 -$1,00015 L 1 15 O 1 15 01 15 01
N JU UL G O P P T
15 a 30 FEB 61,961.359 1,278.131 57648.71 JU J A AG SE SE OC O
-$2,000
1 a 15 MAY 63,245.348 1,283.990 58648.71
-$3,000
15 a 30 MAY 64,535.223 1,289.875 59648.71
1 a 15 JUN 65,831.009 1,295.786 60648.71 -$4,000
15 a 30 JUN 67,132.735 1,301.725 61648.71
1 a 15 JUL 68,440.427 1,307.692 62648.71
15 a 30 JUL 69,754.112 1,313.685 63648.71 CE
1 a 15 AGO 71,073.818 1,319.706 64648.71 $3,500
15 a 30 AGO 72,399.573 1,325.755 65648.71
$3,000
1 a 15 SEP 73,731.405 1,331.831 66648.71
$2,500
15 a 30 SEP 75,069.340 1,337.936 67648.71
$2,000
1 a 15 OCT 76,413.408 1,344.068 68648.71
15 a 30 OCT 77,763.636 1,350.228 69648.71 $1,500

1 a 15 NOV 79,120.053 1,356.417 70648.71 $1,000

15 a 30 NOV 80,482.686 1,362.634 71648.71 $500
1 a 15 DIC 81,851.565 1,368.879 72648.71 $0
15 a 30 DIC 83,226.718 1,375.153 73648.71 1 5 0 5 1 5 0
-3 -1 -3 -1 -3 -1 -3
15 L 1 15 O 1 15 01 15 01
1 a 15 ENE 84,608.174 1,381.456 74648.71 N JU UL G O P P T
JU J A AG SE SE OC O
15 a 30 ENE 85,995.962 1,387.787 75648.71
1 a 15 FEB 87,390.110 1,394.148 76648.71
15 a 30 FEB 88,790.648 1,400.538 77648.71
1 a 15 MAY 90,197.605 1,406.957 78648.71
15 a 30 MAY 91,611.011 1,413.406 79648.71
1 a 15 JUN 93,030.894 1,419.884 80648.71
15 a 30 JUN 94,457.286 1,426.392 81648.71
1 a 15 JUL 95,890.215 1,432.929 82648.71
15 a 30 JUL 97,329.712 1,439.497 83648.71
1 a 15 AGO 98,775.806 1,446.095 84648.71
15 a 30 AGO 100,228.529 1,452.722 85648.71
1 a 15 SEP 101,687.910 1,459.381 86648.71
15 a 30 SEP 103,153.979 1,466.070 87648.71
1 a 15 OCT 104,626.768 1,472.789 88648.71
15 a 30 OCT 106,106.308 1,479.539 89648.71
1 a 15 NOV 107,592.628 1,486.321 90648.71
15 a 30 NOV 109,085.761 1,493.133 91648.71
1 a 15 DIC 110,585.738 1,499.976 92648.71
15 a 30 DIC 112,092.589 1,506.851 93648.71
1 a 15 ENE 113,606.347 1,513.758 94648.71
15 a 30 ENE 115,127.042 1,520.696 95648.71
1 a 15 FEB 116,654.708 1,527.666 96648.71
15 a 30 FEB 118,189.375 1,534.667 97648.71
1 a 15 MAY 119,731.077 1,541.701 98648.71
15 a 30 MAY 121,279.844 1,548.767 99648.71
1 a 15 JUN 122,835.710 1,555.866 100648.71
15 a 30 JUN 124,398.707 1,562.997 101648.71
1 a 15 JUL 125,968.868 1,570.161 102648.71
15 a 30 JUL 127,546.225 1,577.357 103648.71
1 a 15 AGO 129,130.812 1,584.587 104648.71
15 a 30 AGO 130,722.662 1,591.850 105648.71
1 a 15 SEP 132,321.807 1,599.146 106648.71
15 a 30 SEP 133,928.282 1,606.475 107648.71
1 a 15 OCT 135,542.120 1,613.838 108648.71
15 a 30 OCT 137,163.355 1,621.235 109648.71
1 a 15 NOV 138,792.020 1,628.665 110648.71
15 a 30 NOV 140,428.150 1,636.130 111648.71
1 a 15 DIC 142,071.779 1,643.629 112648.71
15 a 30 DIC 143,722.941 1,651.162 113648.71
1 a 15 ENE 145,381.672 1,658.730 114648.71
15 a 30 ENE 147,048.004 1,666.333 115648.71
1 a 15 FEB 148,721.974 1,673.970 116648.71
15 a 30 FEB 150,403.617 1,681.642 117648.71
1 a 15 MAY 152,092.967 1,689.350 118648.71
15 a 30 MAY 153,790.059 1,697.093 119648.71
1 a 15 JUN 155,494.930 1,704.871 120648.71
15 a 30 JUN 157,207.616 1,712.685 121648.71
1 a 15 JUL 158,928.150 1,720.535 122648.71
15 a 30 JUL 160,656.571 1,728.421 123648.71
1 a 15 AGO 162,392.914 1,736.343 124648.71
15 a 30 AGO 164,137.215 1,744.301 125648.71
1 a 15 SEP 165,889.510 1,752.296 126648.71
15 a 30 SEP 167,649.837 1,760.327 127648.71
1 a 15 OCT 169,418.232 1,768.395 128648.71
15 a 30 OCT 171,194.732 1,776.500 129648.71
1 a 15 NOV 172,979.375 1,784.643 130648.71
15 a 30 NOV 174,772.197 1,792.822 131648.71
1 a 15 DIC 176,573.236 1,801.039 132648.71
15 a 30 DIC 178,382.530 1,809.294 133648.71
1 a 15 ENE 180,200.117 1,817.587 134648.71
15 a 30 ENE 182,026.034 1,825.917 135648.71
1 a 15 FEB 183,860.320 1,834.286 136648.71
15 a 30 FEB 185,703.013 1,842.693 137648.71
1 a 15 MAY 187,554.152 1,851.139 138648.71
15 a 30 MAY 189,413.775 1,859.623 139648.71
1 a 15 JUN 191,281.922 1,868.146 140648.71
15 a 30 JUN 193,158.631 1,876.709 141648.71
1 a 15 JUL 195,043.941 1,885.310 142648.71
15 a 30 JUL 196,937.892 1,893.951 143648.71
1 a 15 AGO 198,840.524 1,902.632 144648.71
15 a 30 AGO 200,751.877 1,911.352 145648.71
1 a 15 SEP 202,671.990 1,920.113 146648.71
15 a 30 SEP 204,600.903 1,928.913 147648.71
1 a 15 OCT 206,538.657 1,937.754 148648.71
15 a 30 OCT 208,485.292 1,946.636 149648.71
1 a 15 NOV 210,440.850 1,955.558 150648.71
15 a 30 NOV 212,405.371 1,964.521 151648.71
1 a 15 DIC 214,378.895 1,973.525 152648.71
15 a 30 DIC 216,361.465 1,982.570 153648.71
1 a 15 ENE 218,353.122 1,991.657 154648.71
15 a 30 ENE 220,353.907 2,000.785 155648.71
1 a 15 FEB 222,363.862 2,009.955 156648.71
15 a 30 FEB 224,383.030 2,019.168 157648.71
1 a 15 MAY 226,411.452 2,028.422 158648.71
15 a 30 MAY 228,449.171 2,037.719 159648.71
1 a 15 JUN 230,496.230 2,047.059 160648.71
15 a 30 JUN 232,552.671 2,056.441 161648.71
1 a 15 JUL 234,618.538 2,065.866 162648.71
15 a 30 JUL 236,693.873 2,075.335 163648.71
1 a 15 AGO 238,778.720 2,084.847 164648.71
15 a 30 AGO 240,873.122 2,094.402 165648.71
1 a 15 SEP 242,977.124 2,104.002 166648.71
15 a 30 SEP 245,090.769 2,113.645 167648.71
1 a 15 OCT 247,214.102 2,123.333 168648.71
15 a 30 OCT 249,347.166 2,133.065 169648.71
1 a 15 NOV 251,490.007 2,142.841 170648.71
15 a 30 NOV 253,642.670 2,152.663 171648.71
1 a 15 DIC 255,805.199 2,162.529 172648.71
15 a 30 DIC 257,977.639 2,172.440 173648.71
1 a 15 ENE 260,160.037 2,182.398 174648.71
15 a 30 ENE 262,352.437 2,192.400 175648.71
1 a 15 FEB 264,554.886 2,202.449 176648.71
15 a 30 FEB 266,767.429 2,212.543 177648.71
1 a 15 MAY 268,990.113 2,222.684 178648.71
15 a 30 MAY 271,222.984 2,232.871 179648.71
1 a 15 JUN 273,466.090 2,243.105 180648.71
15 a 30 JUN 275,719.476 2,253.386 181648.71
1 a 15 JUL 277,983.190 2,263.714 182648.71
15 a 30 JUL 280,257.280 2,274.090 183648.71
1 a 15 AGO 282,541.792 2,284.513 184648.71
15 a 30 AGO 284,836.776 2,294.983 185648.71
1 a 15 SEP 287,142.277 2,305.502 186648.71
15 a 30 SEP 289,458.346 2,316.069 187648.71
1 a 15 OCT 291,785.030 2,326.684 188648.71
15 a 30 OCT 294,122.378 2,337.348 189648.71
1 a 15 NOV 296,470.439 2,348.061 190648.71
15 a 30 NOV 298,829.262 2,358.823 191648.71
1 a 15 DIC 301,198.896 2,369.634 192648.71
15 a 30 DIC 303,579.391 2,380.495 193648.71
1 a 15 ENE 305,970.797 2,391.406 194648.71
15 a 30 ENE 308,373.163 2,402.366 195648.71
1 a 15 FEB 310,786.540 2,413.377 196648.71
15 a 30 FEB 313,210.978 2,424.438 197648.71
1 a 15 MAY 315,646.529 2,435.550 198648.71
15 a 30 MAY 318,093.242 2,446.713 199648.71
1 a 15 JUN 320,551.169 2,457.927 200648.71
15 a 30 JUN 323,020.362 2,469.193 201648.71
1 a 15 JUL 325,500.872 2,480.510 202648.71
15 a 30 JUL 327,992.751 2,491.879 203648.71
1 a 15 AGO 330,496.051 2,503.300 204648.71
15 a 30 AGO 333,010.825 2,514.774 205648.71
1 a 15 SEP 335,537.124 2,526.300 206648.71
15 a 30 SEP 338,075.003 2,537.878 207648.71
1 a 15 OCT 340,624.513 2,549.510 208648.71
15 a 30 OCT 343,185.709 2,561.196 209648.71
1 a 15 NOV 345,758.643 2,572.934 210648.71
15 a 30 NOV 348,343.370 2,584.727 211648.71
1 a 15 DIC 350,939.944 2,596.574 212648.71
15 a 30 DIC 353,548.419 2,608.475 213648.71
1 a 15 ENE 356,168.849 2,620.430 214648.71
15 a 30 ENE 358,801.290 2,632.441 215648.71
1 a 15 FEB 361,445.796 2,644.506 216648.71
15 a 30 FEB 364,102.422 2,656.627 217648.71
1 a 15 MAY 366,771.225 2,668.803 218648.71
15 a 30 MAY 369,452.260 2,681.035 219648.71
1 a 15 JUN 372,145.583 2,693.323 220648.71
15 a 30 JUN 374,851.250 2,705.667 221648.71
1 a 15 JUL 377,569.318 2,718.068 222648.71
15 a 30 JUL 380,299.844 2,730.526 223648.71
1 a 15 AGO 383,042.885 2,743.041 224648.71
15 a 30 AGO 385,798.498 2,755.613 225648.71
1 a 15 SEP 388,566.742 2,768.243 226648.71
15 a 30 SEP 391,347.672 2,780.931 227648.71
1 a 15 OCT 394,141.349 2,793.677 228648.71
15 a 30 OCT 396,947.830 2,806.481 229648.71
1 a 15 NOV 399,767.175 2,819.344 230648.71
15 a 30 NOV 402,599.441 2,832.266 231648.71
1 a 15 DIC 405,444.688 2,845.247 232648.71
15 a 30 DIC 408,302.976 2,858.288 233648.71
1 a 15 ENE 411,174.365 2,871.389 234648.71
15 a 30 ENE 414,058.914 2,884.549 235648.71
1 a 15 FEB 416,956.684 2,897.770 236648.71
15 a 30 FEB 419,867.736 2,911.051 237648.71
1 a 15 MAY 422,792.130 2,924.394 238648.71
15 a 30 MAY 425,729.927 2,937.797 239648.71
1 a 15 JUN 428,681.189 2,951.262 240648.71
15 a 30 JUN 431,645.978 2,964.789 241648.71
1 a 15 JUL 434,624.355 2,978.377 242648.71
15 a 30 JUL 437,616.383 2,992.028 243648.71
1 a 15 AGO 440,622.125 3,005.742 244648.71
15 a 30 AGO 443,641.643 3,019.518 245648.71
1 a 15 SEP 446,675.001 3,033.358 246648.71
15 a 30 SEP 449,722.261 3,047.260 247648.71
1 a 15 OCT 452,783.488 3,061.227 248648.71
15 a 30 OCT 455,858.746 3,075.258 249648.71
1 a 15 NOV 458,948.099 3,089.353 250648.71
15 a 30 NOV 462,051.611 3,103.512 251648.71
1 a 15 DIC 465,169.347 3,117.737 252648.71
15 a 30 DIC 468,301.373 3,132.026 253648.71
1 a 15 ENE 471,447.755 3,146.381 254648.71
15 a 30 ENE 474,608.557 3,160.802 255648.71
1 a 15 FEB 477,783.846 3,175.289 256648.71
15 a 30 FEB 480,973.689 3,189.843 257648.71
1 a 15 MAY 484,178.151 3,204.463 258648.71
15 a 30 MAY 487,397.301 3,219.150 259648.71
1 a 15 JUN 490,631.206 3,233.904 260648.71
15 a 30 JUN 493,879.932 3,248.726 261648.71
1 a 15 JUL 497,143.548 3,263.616 262648.71
15 a 30 JUL 500,422.123 3,278.575 263648.71
1 a 15 AGO 503,715.724 3,293.601 264648.71
15 a 30 AGO 507,024.421 3,308.697 265648.71
1 a 15 SEP 510,348.283 3,323.862 266648.71
15 a 30 SEP 513,687.380 3,339.096 267648.71
1 a 15 OCT 517,041.780 3,354.400 268648.71
15 a 30 OCT 520,411.555 3,369.775 269648.71
1 a 15 NOV 523,796.775 3,385.220 270648.71
15 a 30 NOV 527,197.510 3,400.735 271648.71
1 a 15 DIC 530,613.832 3,416.322 272648.71
15 a 30 DIC 534,045.812 3,431.980 273648.71
 $7,500

$3,000 $3,100 $3,000

$2,500
$2,000
$2,000 $2,000 $2,000
$1,500
00$1,000 $1,000 $1,000
$500

-$2,500

AHORRO APP

15 30 15 31 15 30 15 31 15 30 15 31 15 31 15
1- 15- 1- 15- 01- 15- 01- 15- 01- 15- 01- 15- 1- 15- 1-
L L O O P P T T V V IC IC NE E EB
G
JU A AG SE SE OC OC NO NO D D E EN F

CETES

15 30 15 31 15 30 15 31 15 30 15 31 15 31 15
1- 15- 1- 15- 01- 15- 01- 15- 01- 15- 01- 15- 1- 15- 1-
L L O O P P T T V V IC IC NE E EB
G
JU A AG SE SE OC OC NO NO D D E EN F
GASTO 2024

Porcentaje de ingresos gastados Resumen

TOTAL DE INGRESOS ANUALES

$19,850.40
TOTAL DE GASTOS ANUALES

$49,784.07
ENERO
POR MES TOTAL DE AHORROS ANUALES
Hogar $0.00
$ 2,800.0 $7,000.00 $56,784.07 Concierto Viaje
Cabello
$0.00
$0.00
Escolares/Curso $0.00
Familiares $890.00
POR QUINCENA PROMEDIO GASTO MENSUAL ENERO
Evento $2,995.50

$ 11,063.1 $33,189.38
Tranporte público $407.50
Comidas $3,857.99
Uber transporte $2,321.03
Plan At&t $603.14

Ingresos mensuales Gastos mensuales Totay play $579.00

Despensa $2,006.99
ARTÍCULO Columna1 ARTÍCULO ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE $0.00 $1,000.00 $2,000.00 $3,000.00 $4,000.00 $5,000.00

Nomina $18,476.00 Despensa $2,006.99 $2,366.51 $2,571.76 $1,223.00

Ingreso 2 $1,374.40 Totay play $579.00 $579.00 $579.00 $0.00

Otro $0.00 Plan At&t $603.14 $553.00 $605.26 $919.15

Uber transporte $2,321.03 $1,678.13 $1,867.11 $1,336.08

Comidas $3,857.99 $3,970.00 $4,051.50 $1,688.50

Tranporte público $407.50 $218.14 $486.00 $60.00

Evento $2,995.50 $750.40 $0.00 $0.00

Familiares $890.00 $2,083.96 $2,944.20 $3,250.00

Escolares/Curso $0.00 $0.00 $0.00 $1,200.00

Cabello $0.00 $0.00 $0.00 $0.00

Concierto Viaje $0.00 $0.00 $0.00 $0.00

Hogar $0.00 $1,142.22 $0.00 $0.00

Total $13,661.15 $13,341.36 $13,104.83 $9,676.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$13,661.15 $13,341.36 $13,104.83 $9,676.73

GATOS MENSUALES PROMEDIO 2023

PROMEDIO MAX PROMEDIO
ARTÍCULO MIN MENSUAL
MENSUAL MENSUAL ALTERNO

Despensa $2,019.09 $2,222.01 $1,870.00 $2,046.01

Totay play $579.00 $579.00 $579.00 $579.00

Plan At&t $555.07 $556.62 $553.14 $554.88

Uber transporte $2,332.48 $2,733.06 $1,660.73 $2,196.90

Comidas $4,835.59 $5,862.20 $3,937.80 $4,900.00

Tranporte público $341.00 $633.49 $218.00 $425.75

Evento $428.67 $1,022.00 $0.00 $511.00

Familiares $1,472.07 $2,496.40 $594.00 $1,545.20

Escolares/Curso $122.17 $348.00 $0.00 $174.00

Cabello $301.75 $1,600.50 $0.00 $800.25

Concierto Viaje $1,085.63 $5,071.76 $0.00 $2,535.88

Hogar $0.00 $0.00 $0.00 $0.00

Total $14,072.51 $23,125.04 $9,412.67 $16,268.86

Page 9 of 17
Presupuesto personal

$14,000.00 Resumen
TOTAL DE INGRESOS MENSUALES
$12,000.00

$10,000.00
$12,455.13
$8,000.00 TOTAL DE GASTOS MENSUALES

$6,000.00
$9,676.73
$4,000.00
TOTAL DE AHORROS MENSUALES
$2,000.00

$0.00
$1,650.00
POR DIA SALDO EN EFECTIVO
Ingresos Gastos

376.13 $1,128.40
Ingresos mensuales Gastos mensuales Ahorro mensual
ARTÍCULO Columna1 ARTÍCULO FECHA DE VENCIMIENTO MONTO FECHA MONTO

Nomina $9,677.00 Despensa [Fecha] $1,223.00 [Fecha] $0.00

Ingreso 2 $2,778.130 Totay play [Fecha] $0.00 [Fecha] $1,650.00

Otro $0.00 Plan At&t [Fecha] $919.15 [Fecha] $0.00

Uber transporte [Fecha] $1,336.08

Comidas [Fecha] $1,688.50

Tranporte público [Fecha] $60.00

Evento [Fecha] $0.00

Familiares [Fecha] $3,250.00

Escolares/curso [Fecha] $1,200.00

Cabello [Fecha] $0.00

Concierto Viaje [Fecha] $0.00

Hogar [Fecha] $0.00

Otros $0.00

$0.00

$0.00

Distribución Estimada

Gastos mensuales
ARTÍCULO FECHA DE VENCIMIENTO MONTO Columna1

Despensa [Fecha] $1,223.00 $0.00

Totay play [Fecha] $0.00 $0.00

Plan At&t [Fecha] $919.15 $0.00

Uber transporte [Fecha] $1,526.13 $190.05 uber afore movil 300

£63.35

Comidas [Fecha] $2,256.00 $567.50 600.00 £0.00 300 300 0 0 0 0

Tranporte público [Fecha] $180.85 $120.85

Evento [Fecha] $0.00 $0.00

Familiares [Fecha] $3,250.00 $0.00

Escolares/curso [Fecha] $1,200.00 $0.00

Cabello [Fecha] $0.00 $0.00

Concierto Viaje [Fecha] $0.00 $0.00

Hogar [Fecha] $0.00 $0.00

Otros [Fecha] $0.00

$0.00

$10,555.13 $878.40
Gastos

Gatos recreativo £9,332.13

Ahorro £1,650.00

Total= £12,205.13

£250.00

Page 10 of 17
Presupuesto personal

$12,000.00 Resumen
TOTAL DE INGRESOS MENSUALES
$10,000.00
$9,748.44
$8,000.00
TOTAL DE GASTOS MENSUALES
$6,000.00

$4,000.00
$5,351.60
TOTAL DE AHORROS MENSUALES
$2,000.00

$0.00
$1,650.00
POR DIA SALDO EN EFECTIVO
Ingresos Gastos

915.61 $2,746.84
Ingresos mensuales Gastos mensuales Ahorro mensual
ARTÍCULO Columna1 ARTÍCULO FECHA DE VENCIMIENTO MONTO FECHA MONTO

Nomina $9,427.00 Despensa [Fecha] $1,275.01 [Fecha] $0.00

Ingreso 2 $321.440 Totay play [Fecha] $579.00 [Fecha] $1,650.00

Otro $0.00 Plan At&t [Fecha] $0.00 [Fecha] $0.00

Uber transporte [Fecha] $703.58

Comidas [Fecha] $1,699.0

Tranporte público [Fecha] $100.00

Evento [Fecha] $0.00

Familiares [Fecha] $995.01

Escolares/curso [Fecha] $0.00

Cabello [Fecha] $0.00

Concierto Viaje [Fecha] $0.00

Hogar [Fecha] $0.00

Otros $0.00

$0.00

$0.00

Distribución Estimada

Gastos mensuales
ARTÍCULO FECHA DE VENCIMIENTO MONTO Columna1

Despensa [Fecha] $1,275.01 $0.00

Totay play [Fecha] $579.00 $0.00

Plan At&t [Fecha] $0.00 $0.00

Uber transporte [Fecha] $1,056.44 $352.86 uber afore movil 800

£44.11

Comidas [Fecha] $2,150.00 $451.00 450.00 £0.00 0 350 100 0 0 0

Tranporte público [Fecha] $200.00 $100.00

Evento [Fecha] $0.00 $0.00

Familiares [Fecha] $1,174.99 $179.98

Escolares/curso [Fecha] $0.00 $0.00

Cabello [Fecha] $0.00 $0.00

Concierto Viaje [Fecha] $0.00 $0.00

Hogar [Fecha] $0.00 $0.00

Otros [Fecha] $0.00

$0.00

$6,435.44 $1,083.84
Gastos

Gatos recreativo £4,581.43

Ahorro £1,650.00

Total= £8,085.44

Page 11 of 17
Presupuesto personal

$12,000.00 Resumen
TOTAL DE INGRESOS MENSUALES
$10,000.00
$10,574.67
$8,000.00
TOTAL DE GASTOS MENSUALES
$6,000.00

$4,000.00
$7,753.23
TOTAL DE AHORROS MENSUALES
$2,000.00

$0.00
$2,500.00
POR DIA SALDO EN EFECTIVO
Ingresos Gastos

160.72 $321.44
Ingresos mensuales Gastos mensuales Ahorro mensual
ARTÍCULO Columna1 ARTÍCULO FECHA DE VENCIMIENTO MONTO FECHA MONTO

Nomina $9,779.22 Despensa [Fecha] $1,296.75 [Fecha] $0.00

Ingreso 2 $795.450 Totay play [Fecha] $0.00 [Fecha] $2,500.00

Otro $0.00 Plan At&t [Fecha] $605.26 [Fecha] $0.00

Uber transporte [Fecha] $1,163.53

Comidas [Fecha] $2,352.50

Tranporte público [Fecha] $386.00

Evento [Fecha] $0.00

Familiares [Fecha] $1,949.19

Escolares/curso [Fecha] $0.00

Cabello [Fecha] $0.00

Concierto Viaje [Fecha] $0.00

Hogar [Fecha] $0.00

Otros $0.00

$0.00

$0.00

Distribución Estimada

Gastos mensuales
ARTÍCULO FECHA DE VENCIMIENTO MONTO Columna1

Despensa [Fecha] $1,296.75 $0.00

Totay play [Fecha] $0.00 $0.00

Plan At&t [Fecha] $605.26 $0.00

Uber transporte [Fecha] $1,166.87 $3.34 uber afore movil 500

£0.42

Comidas [Fecha] $2,568.47 $215.97 210.87 £210.87 0 0 0 0 0 0

Tranporte público [Fecha] $409.00 $23.00

Evento [Fecha] $0.00 $0.00

Familiares [Fecha] $2,028.32 $79.13

Escolares/curso [Fecha] $0.00 $0.00

Cabello [Fecha] $0.00 $0.00

Concierto Viaje [Fecha] $0.00 $0.00

Hogar [Fecha] $0.00 $0.00

Otros [Fecha] $0.00

$0.00

$8,074.67 $321.44
Gastos

Gatos recreativo £6,777.92

Ahorro £2,500.00

Total= £10,574.67

Page 12 of 17
Presupuesto personal

$10,000.00 Resumen
$9,000.00 TOTAL DE INGRESOS MENSUALES

$8,000.00
$9,462.52
$7,000.00

$6,000.00
TOTAL DE GASTOS MENSUALES
$5,000.00

$4,000.00 $6,367.07
$3,000.00
TOTAL DE AHORROS MENSUALES
$2,000.00

$1,000.00

$0.00
$2,300.00
POR DIA SALDO EN EFECTIVO
Ingresos Gastos

265.15 $795.45
Ingresos mensuales Gastos mensuales Ahorro mensual
ARTÍCULO Columna1 ARTÍCULO FECHA DE VENCIMIENTO MONTO FECHA MONTO

Nomina $9,414.00 Despensa [Fecha] $1,166.01 [Fecha] $1,300.00

Ingreso 2 $1,048.520 Totay play [Fecha] $579.00 [Fecha] $1,000.00

Otro -$1,000.00 Plan At&t [Fecha] $0.00 [Fecha] $0.00

Uber transporte [Fecha] $930.99

Comidas [Fecha] $1,195.45

Tranporte público [Fecha] $64.00

Evento [Fecha] $750.40

Familiares [Fecha] $539.0

Escolares/curso [Fecha] $0.00

Cabello [Fecha] $0.00

Concierto Viaje [Fecha] $0.00

Hogar [Fecha] $1,142.22

Otros

Distribución Estimada

Gastos mensuales
ARTÍCULO FECHA DE VENCIMIENTO MONTO Columna1

Despensa [Fecha] $1,166.01 $0.00

Totay play [Fecha] $579.00 $0.00

Plan At&t [Fecha] $0.00 $0.00

Uber transporte [Fecha] $930.99 $0.00 uber afore movil 800

£0.00

Comidas [Fecha] $1,820.46 $625.01 700.00 £400.00 0 300 0 0

Tranporte público [Fecha] $200.00 $136.00

Evento [Fecha] $750.40 $0.00

Familiares [Fecha] $539.00 $0.00

Escolares/curso [Fecha] $0.00 $0.00

Cabello [Fecha] $0.00 $0.00

Concierto Viaje [Fecha] $0.00 $0.00

Hogar [Fecha] $1,176.66 $34.44

Otros [Fecha] $0.00

$0.00

$7,162.52 $795.45
Gastos

Gatos recreativo £5,417.51

Ahorro £2,300.00

Total= £9,462.52

Page 13 of 17
Presupuesto personal

$12,000.00 Resumen
TOTAL DE INGRESOS MENSUALES
$10,000.00
$10,022.81
$8,000.00
TOTAL DE GASTOS MENSUALES
$6,000.00

$4,000.00
$6,974.29
TOTAL DE AHORROS MENSUALES
$2,000.00

$0.00
$2,000.00
POR DIA SALDO EN EFECTIVO
Ingresos Gastos

524.26 $1,048.52
Ingresos mensuales Gastos mensuales Ahorro mensual
ARTÍCULO Columna1 ARTÍCULO FECHA DE VENCIMIENTO MONTO FECHA MONTO

Nomina $8,363.00 Despensa [Fecha] $1,200.50 [Fecha] $1,000.00

Ingreso 2 $1,659.810 Totay play [Fecha] $0.00 [Fecha] $1,000.00

Otro $0.00 Plan At&t [Fecha] $553.00 [Fecha] $0.00

Uber transporte [Fecha] $747.14

Comidas [Fecha] $2,774.55

Tranporte público [Fecha] $154.14

Evento [Fecha] $0.00

Familiares [Fecha] $1,544.96

Escolares/curso [Fecha] $0.00

Cabello [Fecha] $0.00

Concierto Viaje [Fecha] $0.00

Hogar [Fecha] $0.00

Otros

Distribución Estimada

Gastos mensuales
ARTÍCULO FECHA DE VENCIMIENTO MONTO Columna1

Despensa [Fecha] $1,200.50 $0.00

Totay play [Fecha] $0.00 $0.00

Plan At&t [Fecha] $553.00 $0.00

Uber transporte [Fecha] $1,000.00 $252.86 uber afore movil 800

£25.29

Comidas [Fecha] $2,400.00 -$374.55

-£62.43

Tranporte público [Fecha] $317.31 $163.17

Evento [Fecha] $0.00 $0.00

Familiares [Fecha] $1,552.00 $7.04

Escolares/curso [Fecha] $0.00 $0.00

Cabello [Fecha] $0.00 $0.00

Concierto Viaje [Fecha] $0.00 $0.00

Hogar [Fecha] $0.00 $0.00

Otros [Fecha] $0.00

$0.00

$7,022.81 $48.52
Gastos

Gatos recreativo £5,822.31

Ahorro £2,000.00

Total= £9,022.81

Page 14 of 17
Presupuesto personal

$12,000.00 Resumen
TOTAL DE INGRESOS MENSUALES
$10,000.00
$10,736.45
$8,000.00
TOTAL DE GASTOS MENSUALES
$6,000.00

$4,000.00
$7,170.65
TOTAL DE AHORROS MENSUALES
$2,000.00

$0.00
$3,000.00
POR DIA SALDO EN EFECTIVO
Ingresos Gastos

565.80 $565.80
Ingresos mensuales Gastos mensuales Ahorro mensual
ARTÍCULO Columna1 ARTÍCULO FECHA DE VENCIMIENTO MONTO FECHA MONTO

Nomina $10,113.00 Despensa [Fecha] $871.50 [Fecha] $1,000.00

Ingreso 2 $623.450 Totay play [Fecha] $579.00 [Fecha] $2,000.00

Otro $0.00 Plan At&t [Fecha] $0.00 [Fecha] $0.00

Uber transporte [Fecha] $1,663.05

Comidas [Fecha] $2,105.60

Tranporte público [Fecha] $235.00

Evento [Fecha] $1,526.50

Familiares [Fecha] $190.00

Escolares/curso [Fecha] $0.00

Cabello [Fecha] $0.00

Concierto Viaje [Fecha] $0.00

Hogar [Fecha] $0.00

Otros

Distribución Estimada

Gastos mensuales
ARTÍCULO FECHA DE VENCIMIENTO MONTO Columna1

Despensa [Fecha] $871.50 $0.00

Totay play [Fecha] $579.00 $0.00

Plan At&t [Fecha] $0.00 $0.00

Uber transporte [Fecha] $1,750.00 $86.95

£86.95

Comidas [Fecha] $2,569.45 $463.85

£463.85

Tranporte público [Fecha] $250.00 $15.00

Evento [Fecha] $1,526.50 $0.00

Familiares [Fecha] $190.00 $0.00

Escolares/curso [Fecha] $0.00 $0.00

Cabello [Fecha] $0.00 $0.00

Concierto Viaje [Fecha] $0.00 $0.00

Hogar [Fecha] $0.00 $0.00

Otros [Fecha] $0.00

$0.00

$7,736.45 $565.80
Gastos

Gatos recreativo £6,285.95

Ahorro £3,000.00

Total= £10,736.45

Page 15 of 17
Presupuesto personal

$10,000.00 Resumen
$9,000.00 TOTAL DE INGRESOS MENSUALES

$8,000.00
$9,113.95
$7,000.00

$6,000.00
TOTAL DE GASTOS MENSUALES
$5,000.00

$4,000.00 $6,490.50
$3,000.00
TOTAL DE AHORROS MENSUALES
$2,000.00

$1,000.00

$0.00
$2,000.00
POR DIA SALDO EN EFECTIVO
Ingresos Gastos

207.82 $623.45
Ingresos mensuales Gastos mensuales Ahorro mensual
ARTÍCULO Columna1 ARTÍCULO FECHA DE VENCIMIENTO MONTO FECHA MONTO

Nomina $8,363.00 Despensa [Fecha] $1,135.49 [Fecha] $1,000.00

Ingreso 2 $750.950 Totay play [Fecha] $0.00 [Fecha] $1,000.00

Otro $0.00 Plan At&t [Fecha] $603.14 [Fecha] $0.00

Uber transporte [Fecha] $657.98

Comidas [Fecha] $1,752.39

Tranporte público [Fecha] $172.50

Evento [Fecha] $1,469.00

Familiares [Fecha] $700.00

Escolares/curso [Fecha] $0.00

Cabello [Fecha] $0.00

Concierto Viaje [Fecha] $0.00

Hogar [Fecha] $0.00

Otros

Distribución Estimada

Gastos mensuales
ARTÍCULO FECHA DE VENCIMIENTO MONTO Columna1

Despensa [Fecha] $1,135.49 $0.00

Totay play [Fecha] $0.00 $0.00

Plan At&t [Fecha] $603.14 $0.00

Uber transporte [Fecha] $850.00 $192.02

£24.00

Comidas [Fecha] $2,106.32 $353.93

£58.99

Tranporte público [Fecha] $250.00 $77.50

Evento [Fecha] $1,469.00 $0.00

Familiares [Fecha] $700.00 $0.00

Escolares/curso [Fecha] $0.00 $0.00

Cabello [Fecha] $0.00 $0.00

Concierto Viaje [Fecha] $0.00 $0.00

Hogar [Fecha] $0.00 $0.00

Otros [Fecha] $0.00

$0.00

$7,113.95 $623.45
Gastos

Gatos recreativo £5,978.46

Ahorro £2,000.00

Total= £9,113.95

Page 16 of 17
Presupuesto personal

Porcentaje de ingresos gastados Resumen

TOTAL DE INGRESOS ANUALES Gasto mensual desglosado
$130,849.54 DICIEMBRE NOVIEMBRE OCTUBRE SEPTIEMBRE AGOSTO JULIO JUNIO

TOTAL DE GASTOS ANUALES $-

$91,296.21
$0.00
$0.00
Hogar $0.00
$0.00
POR MES TOTAL DE AHORROS ANUALES $0.00
$0.00
$ 3,600.0 $23,400.00 $127,396.21 $5,071.76
$0.00
$600.00
POR QUINCENA PROMEDIO GASTO MENSUAL
Concierto Viaje $842.00
$0.00
$ 936.4 $14,045.57 $0.00
$0.00

$1,600.50
Ingresos mensuales Gastos mensuales $0.00
$0.00
ARTÍCULO Columna1 ARTÍCULO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE Cabello $0.00
$70.00
Nomina $109,530.00 Despensa $1,199.50 $2,016.51 $1,972.51 $2,110.00 $1,923.52 $1,870.00 $2,222.01
$140.00
$0.00
BONO $21,551.78 Totay play $549.00 $579.00 $579.00 $579.00 $579.00 $579.00 $ 579.00
$185.00
Otro -$232.24 Plan At&t $0.00 $555.46 $556.62 $554.30 $553.14 $555.46 $ 555.46 $348.00
$200.00
Uber transporte $902.50 $2,407.89 $2,281.01 $2,733.06 $2,533.34 $2,378.87 $ 1,660.73 Escolares/Curso $0.00
$0.00
$0.00
Comidas $3,001.15 $4,490.65 $5,862.20 $5,493.00 $4,234.84 $4,995.02 $ 3,937.80
$0.00

Tranporte público $164.00 $277.00 $633.49 $269.00 $270.00 $218.00 $ 378.50 $2,496.40
$1,906.01
Evento $0.00 $1,022.00 $0.00 $350.00 $600.00 $600.00 $ - $1,223.00
Familiares $1,087.00
Familiares $1,045.00 $594.00 $1,526.00 $1,087.00 $1,223.00 $1,906.01 $ 2,496.40 $1,526.00
$594.00
$1,045.00
Escolares/Curso $0.00 $0.00 $0.00 $0.00 $200.00 $348.00 $ 185.00
$-
Cabello $0.00 $140.00 $70.00 $0.00 $0.00 $0.00 $ 1,600.50 $600.00
$600.00
Concierto Viaje $0.00 $0.00 $0.00 $842.00 $600.00 $0.00 $ 5,071.76 Evento $350.00
$0.00
Hogar $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $ - $1,022.00
$0.00
Total $6,861.15 $12,082.51 $13,480.83 $14,017.36 $12,716.84 $13,450.36 $18,687.16
$378.50
$218.00
$6,861.15 $12,082.51 $13,480.83 $14,017.36 $12,716.84 $13,450.36 $18,687.16 $270.00
Tranporte público $269.00
$633.49
$277.00
$164.00

$3,937.80
$4,995.02
$4,234.84
Comidas $5,493.00
$5,862.20
GATOS MENSUALES PROMEDIO $4,490.65
$3,001.15
PROMEDIO PROMEDIO
ARTÍCULO MAX MENSUAL MIN MENSUAL
MENSUAL ALTERNO
$1,660.73
Despensa $2,019.09 $2,222.01 $1,870.00 $2,046.01 $2,378.87
$2,533.34
Uber transporte $2,733.06
Totay play $579.00 $579.00 $579.00 $579.00
$2,281.01
$2,407.89
Plan At&t $555.07 $556.62 $553.14 $554.88 $902.50

Uber transporte $2,332.48 $2,733.06 $1,660.73 $2,196.90 $555.46

$555.46
Comidas $4,835.59 $5,862.20 $3,937.80 $4,900.00 $553.14
Plan At&t $554.30
Tranporte público $341.00 $633.49 $218.00 $425.75 $556.62
$555.46
$0.00
Evento $428.67 $1,022.00 $0.00 $511.00
$579.00
Familiares $1,472.07 $2,496.40 $594.00 $1,545.20 $579.00
$579.00
Escolares/Curso $122.17 $348.00 $0.00 $174.00 Totay play $579.00
$579.00
Cabello $301.75 $1,600.50 $0.00 $800.25 $579.00
$549.00

Concierto Viaje $1,085.63 $5,071.76 $0.00 $2,535.88

$2,222.01
$1,870.00
Hogar $0.00 $0.00 $0.00 $0.00 $1,923.52
Despensa $2,110.00
$1,972.51
$2,016.51
$1,199.50

Page 17 of 17