Buscar

Prévia do material em texto

Planilha1
			Janeiro	Fevereiro	Março	Abril	Maio	Junho	Julho	Agosto	Setembro	Outubro	Novembro	Dezembro		Orçamento Anual
	Receita	Salário	R$ 5,000.00	R$ 3,000.00	R$ 3,000.00	R$ 3,000.00	R$ 3,000.00	R$ 3,000.00	R$ 3,000.00	R$ 3,000.00	R$ 3,000.00	R$ 3,000.00	R$ 3,000.00	R$ 3,000.00		R$ 38,000.00
		Aplicações	R$ 300.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00		R$ 11,300.00
		Rendimento de aluguel	R$ 300.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ 1,000.00	R$ - 0	R$ - 0	R$ - 0	R$ - 0		R$ 7,300.00
		Outros	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00		R$ 3,600.00
		Total	R$ 5,900.00	R$ 5,300.00	R$ 5,300.00	R$ 5,300.00	R$ 5,300.00	R$ 5,300.00	R$ 5,300.00	R$ 5,300.00	R$ 4,300.00	R$ 4,300.00	R$ 4,300.00	R$ 4,300.00		R$ 60,200.00
	Despesa 
Fixa	Aluguel	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00	R$ 2,000.00		R$ 24,000.00
		Condomínio	R$ 700.00	R$ 700.00	R$ 700.00	R$ 700.00	R$ 700.00	R$ 700.00	R$ 700.00	R$ 700.00	R$ 700.00	R$ 700.00	R$ 700.00	R$ 700.00		R$ 8,400.00
		Serviços de telefonia	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00		R$ 1,200.00
		Consignados	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00		R$ 1,200.00
		Enpréstimos	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00		R$ 1,200.00
		Educação	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00		R$ 1,200.00
		Outros	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00	R$ 100.00		R$ 1,200.00
		Total	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00	R$ 3,200.00		R$ 38,400.00
	Despesa Variável	 Luz	R$ 150.00	R$ 150.00	R$ 150.00	R$ 150.00	R$ 150.00	R$ 150.00	R$ 150.00	R$ 150.00	R$ 150.00	R$ 150.00	R$ 150.00	R$ 150.00		R$ 1,800.00
		Água	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00		R$ 3,600.00
		Gás	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00		R$ 3,600.00
		Alimentação	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00		R$ 3,600.00
		Lazer	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00		R$ 3,600.00
		Outros	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00	R$ 300.00		R$ 3,600.00
		Total	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00	R$ 1,650.00		R$ 19,800.00
	Saldo Final		R$ 1,050.00	R$ 450.00	R$ 450.00	R$ 450.00	R$ 450.00	R$ 450.00	R$ 450.00	R$ 450.00	-R$ 550.00	-R$ 550.00	-R$ 550.00	-R$ 550.00		R$ 2,000.00
	Saldo Acumulado		R$ 1,050.00	R$ 1,500.00	R$ 1,950.00	R$ 2,400.00	R$ 2,850.00	R$ 3,300.00	R$ 3,750.00	R$ 4,200.00	R$ 3,650.00	R$ 3,100.00	R$ 2,550.00	R$ 2,000.00

Mais conteúdos dessa disciplina