Scribd Logo
Upload

Welcome to Scribd!

  • 17 views

    Planeador de Presupuesto Familiar: Enero FEB MAR

    Uploaded by

    Lòpez Alberto
    This document contains a monthly budget plan with income, expenses, and savings totals in both pesos and USD. It shows income of 680,000 pesos and expenses of 694,495 pesos for a shortfall of 14,495 pesos. A goal of saving 20,000 pesos is listed with current savings short of that goal by 17,416 pesos. The largest expenses are for mortgage/rent, remittances, food and education.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Planeador de Presupuesto Familiar: Enero FEB MAR

    Uploaded by

    Lòpez Alberto
    17 views12 pages
    This document contains a monthly budget plan with income, expenses, and savings totals in both pesos and USD. It shows income of 680,000 pesos and expenses of 694,495 pesos for a shortfall of 14,495 pesos. A goal of saving 20,000 pesos is listed with current savings short of that goal by 17,416 pesos. The largest expenses are for mortgage/rent, remittances, food and education.

    Original Description:

    Original Title

    PRESUPUESTO

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains a monthly budget plan with income, expenses, and savings totals in both pesos and USD. It shows income of 680,000 pesos and expenses of 694,495 pesos for a shortfall of 14,495 pesos. A goal of saving 20,000 pesos is listed with current savings short of that goal by 17,416 pesos. The largest expenses are for mortgage/rent, remittances, food and education.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    17 views12 pages

    Planeador de Presupuesto Familiar: Enero FEB MAR

    Uploaded by

    Lòpez Alberto
    This document contains a monthly budget plan with income, expenses, and savings totals in both pesos and USD. It shows income of 680,000 pesos and expenses of 694,495 pesos for a shortfall of 14,495 pesos. A goal of saving 20,000 pesos is listed with current savings short of that goal by 17,416 pesos. The largest expenses are for mortgage/rent, remittances, food and education.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 12

    DÓLAR /PESO

    Planeador de presupuesto familiar (OBSERVADO)

    ENERO FEB MAR


    Saldo inicial 0.00
    Total ingresos 0.00 139,177.00
    Total gastos 0.00 80,000.00
    Consolidado Ahorros
    Ingreso NETO 0.00 59,177.00
    Saldo final proyectado 0.00 59,177.00
    Saldo final proyectado 0.00 0.00 65.75

    INGRESO

    Salarios 139,177.00
    Otros Ingresos

    TOTAL 0.00 0.00 139,177.00

    AHORROS

    Fondo de emergencia (cash) 180,000.00


    Transferencia a ahorros 59,177.00
    Inversiones
    ahorro moneda ext 900 2,070,000.00

    TOTAL 0.00 0.00 2,309,177.00


    TOTAL 0.00 0.00 2,565.75

    GASTOS
    HOGAR
    Hioteca/Renta (Global)
    Remesas Venezuela
    0.00 0.00 0.00
    TRANSPORTE
    Transporte público
    Mantenimiento
    0.00 0.00 0.00
    GASTOS DIARIOS
    Alimentos 80,000.00
    Cenas en restaurantes
    Ropa
    Limpieza
    Salón/Peluquería
    0.00 0.00 80,000.00
    ENTRETENIMIENTO
    Recreación
    0.00
    SALUD
    Seguro médico
    Membresia gimnasio
    Visitas al doctor/odontólogo
    Medicinas/Prescripciones
    Seguro de vida
    0.00 0.00 0.00
    EDUCACIÓN
    Clases Italki
    Cursos
    Compra materiales
    Conferencias
    Clases regulares
    Otros
    0.00 0.00 0.00
    VACACIONES/FESTIVOS
    Tarifa aérea
    Alojamiento
    Alimentación
    Souvenirs
    Embarque de mascota
    Alquiler de auto
    0.00 0.00 0.00
    TOTAL 0.00 0.00 80,000.00
    TOTAL 0.00 0.00 88.89
    900.00
    0.50
    99.00
    ABR MAY JUN JUL AGO SEPT OCT
    59,177.00
    695,000.00 600,000.00 600,000.00 0.00 0.00 0.00 0.00
    378,000.00 160,000.00 0.00 0.00 0.00 0.00 0.00
    377,088.50 440,000.00 600,000.00 0.00 0.00 0.00 0.00
    376,177.00 440,000.00 600,000.00 0.00 0.00 0.00 0.00
    -911.50 440,000.00 600,000.00 0.00 0.00 0.00 0.00
    -1.01 488.89 666.67 0.00 0.00 0.00 0.00

    695,000.00

    695,000.00 0.00 0.00 0.00 0.00 0.00 0.00

    50.00%

    37,708.85
    440,000.00 600,000.00 0.00 0.00 0.00 0.00
    75,417.70
    263,961.95

    377,088.50 440,000.00 600,000.00 0.00 0.00 0.00 0.00


    418.99 488.89 666.67 0.00 0.00 0.00 0.00

    50.12%

    160,000.00 160,000.00
    100,000.00
    260,000.00 160,000.00 0.00 0.00 0.00 0.00 0.00

    10,000.00
    10,000.00
    20,000.00 0.00 0.00 0.00 0.00 0.00 0.00
    60,000.00

    20,000.00
    10,000.00
    8,000.00
    98,000.00 0.00 0.00 0.00 0.00 0.00 0.00

    15,000.00

    0.00 0.00 0.00 0.00 0.00 0.00 0.00

    20,000.00

    20,000.00 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


    378,000.00 160,000.00 0.00 0.00 0.00 0.00 0.00
    420.00 177.78 0.00 0.00 0.00 0.00 0.00
    NOV DIC

    0.00 0.00
    0.00 0.00
    0.00 0.00
    0.00 0.00
    0.00 0.00
    0.00 0.00

    A
    834,177.00 926.86 N
    0.00 0.00 U
    0.00 0.00 A
    L
    0.00 0.00
    0.00 0.00 834,177.00 926.86

    217,708.85 241.90 A
    0.00 0.00 1,099,177.00 1,221.31 N
    U
    75,417.70 83.80 A
    2,333,961.95 2,593.29 L

    0.00 0.00 3,726,265.50 4,140.30


    0.00 0.00 4,140.30 0.00

    A
    320,000.00 355.56 N
    U
    100,000.00 111.11 A
    0.00 0.00 420,000.00 466.67 L

    10,000.00 11.11
    10,000.00 11.11
    0.00 0.00
    140,000.00 155.56
    0.00 0.00 A
    20,000.00 22.22 N
    U
    10,000.00 11.11 A
    8,000.00 8.89 L
    0.00 0.00

    15,000.00 16.67

    0.00 0.00
    0.00 0.00 A
    0.00 0.00 N
    U
    0.00 0.00 A
    0.00 0.00 L
    0.00 0.00

    20,000.00 22.22
    0.00 0.00
    A
    0.00 0.00 N
    0.00 0.00 U
    0.00 0.00 A
    L
    0.00 0.00
    0.00 0.00

    0.00 0.00
    0.00 0.00
    A
    0.00 0.00 N
    0.00 0.00 U
    0.00 0.00 A
    L
    0.00 0.00
    0.00 0.00
    0.00 0.00
    0.00 0.00
    PRESUPUESTADO 31-May
    160,000.00 Hipoteca/Renta (Global) 0.00
    100,000.00 Remesas Venezuela 0.00
    30,000.00 Transporte Publico
    80,000.00 Alimentos,limpieza y cuidado personal y
    celular 0.00
    20,000.00 Ropa
    15,000.00 Recreaciòn
    10,000.00 Salud
    50,000.00 Educaciòn 2,484.00
    Compra divisas

    RESUMEN
    CONCEPTO PESOS USD
    INGRESOS 680,000.00 755.56
    OTROS INGRESOS 0.00
    GASTOS 694,495.00 771.66
    COMPRA DE DIVISAS 0.00 0.00
    RESTO -14,495.00 -16.11

    META 20,000.00
    COCHINO AHORRO FALTANTE
    2,600.00 -16.11 17,416.11
    1-Jun 2-Jun 3-Jun 4-Jun 5-Jun 6-Jun 7-Jun
    0.00 0.00 180,714.00 0.00 1,040.00 0.00 0.00
    0.00 160,000.00

    3,000.00 20,277.00 5,740.00 1,240.00

    300,000.00

    TASA (PESO/USD) 900


    8-Jun 9-Jun 10-Jun 11-Jun 12-Jun 13-Jun 14-Jun
    0.00 0.00 0.00 0.00 0.00 0.00 0.00

    10,000.00

    10,000.00
    15-Jun 16-Jun 17-Jun 18-Jun 19-Jun 20-Jun 21-Jun
    0.00 0.00 0.00 0.00 0.00 0.00 0.00
    22-Jun 23-Jun 24-Jun 25-Jun 26-Jun 27-Jun 28-Jun
    0.00 0.00 0.00 0.00 0.00 0.00 0.00
    29-Jun 30-Jun TOTALES
    0.00 0.00 181,754.00
    160,000.00
    0.00

    40,257.00
    0.00
    10,000.00
    0.00
    302,484.00
    0.00
    TOTAL DE GASTOS 694,495.00

    You might also like