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