Beruflich Dokumente
Kultur Dokumente
ORAMENTO DOMSTICO
MESES DO ANO
Receitas Fixas
Salrio NGELO
Salrio DEISIANE
Depsito Douglas
Depsito Paulo
Contribuio Naianne P.Sade
Contribuio Silvy Emprstimo
Jan-15
Feb-15
Receitas Variveis
Emprstimo Tio Joo (03/2015: 6.400,00)
Symbol Painho (03/2015: 13.800,00)
Emprstimo Painho (03/2015: 1.620,00)
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Sep-15
Oct-15
Nov-15
Dec-15
4,750.00
7,950.00
800.00
200.00
250.00
4,750.00
7,950.00
800.00
200.00
250.00
4,750.00
7,950.00
800.00
200.00
150.00
4,750.00
7,950.00
800.00
200.00
150.00
4,750.00
7,950.00
800.00
200.00
150.00
###
###
###
300.00
###
###
4,750.00
7,950.00
800.00
300.00
200.00
150.00
4,750.00
7,950.00
800.00
300.00
200.00
150.00
###
###
###
###
###
###
4,750.00
7,950.00
800.00
300.00
200.00
-
13,950.00
13,950.00
13,850.00
13,850.00
13,850.00
14,150.00
14,150.00
14,150.00
14,150.00
14,000.00
600.00
600.00
180.00
600.00
600.00
180.00
600.00
600.00
180.00
600.00
600.00
180.00
600.00
600.00
180.00
###
###
###
600.00
600.00
180.00
600.00
600.00
180.00
###
###
###
600.00
600.00
-
1,380.00
1,380.00
1,380.00
1,380.00
1,380.00
1,380.00
1,380.00
1,380.00
1,380.00
1,200.00
15,330.00
15,330.00
15,230.00
15,230.00
15,230.00
15,530.00
15,530.00
15,530.00
15,530.00
15,200.00
3,291.98
3,305.00
3,305.00
3,360.00
3,250.00
3,305.00
3,305.00
3,360.00
3,305.00
3,360.00
279.97
52.08
29.58
28.00
83.00
1,403.58
210.00
160.77
1,045.00
200.00
100.00
59.00
195.00
90.00
83.00
1,293.00
200.00
150.00
935.00
200.00
100.00
59.00
195.00
90.00
83.00
1,293.00
200.00
150.00
935.00
200.00
100.00
59.00
195.00
90.00
83.00
1,293.00
200.00
150.00
990.00
200.00
100.00
59.00
195.00
90.00
83.00
1,293.00
200.00
150.00
880.00
###
###
###
###
###
###
###
###
###
###
935.00
200.00
100.00
59.00
195.00
90.00
83.00
1,293.00
200.00
150.00
935.00
200.00
100.00
59.00
195.00
90.00
83.00
1,293.00
200.00
150.00
990.00
###
###
###
###
###
###
###
###
###
935.00
200.00
100.00
59.00
195.00
90.00
83.00
1,293.00
200.00
150.00
990.00
120.00
120.00
70.00
120.00
70.00
120.00
70.00
120.00
70.00
120.00
###
###
###
120.00
70.00
120.00
70.00
120.00
###
120.00
70.00
Despesas Fixas
HABITAO
Aluguel / Prestao
Condomnio
IPTU + Taxas Municipais
Conta de energia
Conta de gua
Conta de gs
Telefone fixo
Telefones celulares
Internet
TV por assinatura
Supermercado
Feira
Padaria
Empregados
Lavanderia
Outros
SADE
Plano de Sade
Mdicos e terapeutas
Dentista
70.00
ORAMENTO DOMSTICO
MESES DO ANO
Medicamentos
Outros
Jan-15
Feb-15
Mar-15
50.00
Apr-15
50.00
-
May-15
50.00
-
Jun-15
50.00
-
Jul-15
50.00
-
Aug-15
###
###
Sep-15
50.00
-
Oct-15
50.00
-
Nov-15
###
-
Dec-15
50.00
-
ORAMENTO DOMSTICO
MESES DO ANO
TRANSPORTE
Prestao
IPVA + Seguro Obrigatrio
Seguro
Combustvel
Estacionamentos
Lavagens
Mecnico
Multas
Outros
Jan-15
-
Feb-15
-
Mar-15
640.00
Apr-15
640.00
May-15
640.00
Jun-15
840.00
Jul-15
840.00
Aug-15
840.00
Sep-15
1,060.00
Oct-15
1,060.00
Nov-15
1,060.00
Dec-15
1,060.00
600.00
40.00
-
600.00
40.00
-
600.00
40.00
-
600.00
40.00
200.00
600.00
40.00
200.00
###
###
###
###
###
420.00
600.00
40.00
-
420.00
600.00
40.00
-
###
###
###
-
420.00
600.00
40.00
-
DESPESAS PESSOAIS
Higiene Pessoal (unha, depilao etc.)
Cosmticos
Cabeleireiro
Vesturio
Academia
Esportes
Cartes de Crdito (anuidades)
Mesadas
Outros
562.00
160.00
40.00
220.00
42.00
100.00
-
642.00
160.00
80.00
40.00
220.00
42.00
100.00
-
562.00
160.00
40.00
220.00
42.00
100.00
-
642.00
160.00
80.00
40.00
220.00
42.00
100.00
-
562.00
160.00
40.00
220.00
42.00
100.00
-
642.00
###
80.00
###
###
###
###
###
###
###
562.00
160.00
40.00
220.00
42.00
100.00
-
642.00
160.00
80.00
40.00
220.00
42.00
100.00
-
562.00
###
###
###
###
###
-
642.00
160.00
80.00
40.00
220.00
42.00
100.00
-
EDUCAO
Escola / Faculdade
Concursos
Material escolar
Uniformes
Outros
1,237.15
927.15
310.00
1,017.15
927.15
90.00
1,017.15
927.15
90.00
1,017.15
927.15
90.00
1,017.15
927.15
90.00
1,017.15
###
###
1,017.15
927.15
90.00
1,017.15
927.15
90.00
1,017.15
###
###
1,017.15
927.15
90.00
LAZER
Restaurantes
Cafs, bares e boates
Livraria, jornais e revistas
Games
Midias e acessrios
Passagens
Hospedagens
Passeios
Outros
484.50
484.50
400.00
400.00
400.00
400.00
400.00
400.00
400.00
400.00
400.00
###
400.00
400.00
400.00
400.00
400.00
###
400.00
400.00
OUTROS
Tarifas Bancrias
Gorjetas / caixinhas
Doaes e dzimos
Consrcio Carro
Consrcio Casa
Prestao Casa
Emprstimo Asseville
Ajuda Joo
Extras dirios
4,749.71
120.00
30.00
250.00
581.61
549.10
846.00
677.00
1,500.00
196.00
4,553.71
120.00
30.00
250.00
581.61
549.10
846.00
677.00
1,500.00
4,553.71
120.00
30.00
250.00
581.61
549.10
846.00
677.00
1,500.00
4,553.71
120.00
30.00
250.00
581.61
549.10
846.00
677.00
1,500.00
4,553.71
120.00
30.00
250.00
581.61
549.10
846.00
677.00
1,500.00
4,553.71
###
###
###
###
###
###
###
###
4,553.71
120.00
30.00
250.00
581.61
549.10
846.00
677.00
1,500.00
4,553.71
120.00
30.00
250.00
581.61
549.10
846.00
677.00
1,500.00
4,553.71
###
###
###
###
###
###
###
###
4,553.71
120.00
30.00
250.00
581.61
549.10
846.00
677.00
1,500.00
ORAMENTO DOMSTICO
MESES DO ANO
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Sep-15
Oct-15
Nov-15
Dec-15
ORAMENTO DOMSTICO
MESES DO ANO
Despesas Fixas INSS
ICMS
ISS
PIS
Mensalidade Contador
Despesas Gerais Mdias
IR
CSLL
Total Despesas Fixas
INFLAO FAMILIAR NO ANO
Alquota
Jan-15
-
Feb-15
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Mar-15
-
11,085.34
0.00%
Apr-15
-
May-15
-
10,677.86
10,597.86
-3.68%
-0.75%
Jun-15
-
10,932.86
3.16%
Jul-15
-
10,742.86
-1.74%
Aug-15
-
10,877.86
1.26%
Sep-15
-
11,017.86
1.29%
Oct-15
-
11,152.86
1.23%
Nov-15
-
11,017.86
-1.21%
Dec-15
-
11,152.86
1.23%
220.00
200.00
200.00
200.00
200.00
###
200.00
200.00
###
200.00
100.00
100.00
100.00
100.00
100.00
###
100.00
100.00
###
100.00
320.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
Total Despesas
11,405.34
10,977.86
10,897.86
11,232.86
11,042.86
11,177.86
11,317.86
11,452.86
11,317.86
11,452.86
Saldo Disponvel no ms
Sobra do ms anterior (saldo em conta)
Fluxo de Caixa Livre para aplicar
Aplicaes feitas dentro do ms
Investimento A
Investimento B
Investimento C
Investimento D
3,924.66
(430.61)
3,494.05
4,352.14
3,494.05
7,846.19
4,332.14
7,846.19
12,178.33
3,997.14
12,178.33
16,175.47
4,187.14
16,175.47
20,362.61
4,352.14
20,362.61
24,714.75
4,212.14
24,714.75
28,926.89
4,077.14
28,926.89
33,004.03
4,212.14
33,004.03
37,216.17
3,747.14
37,216.17
40,963.31
Aplicao Total no Ms
(430.61)
3,494.05
7,846.19
12,178.33
16,175.47
20,362.61
24,714.75
28,926.89
33,004.03
37,216.17
40,963.31
ORAMENTO DOMSTICO
MESES DO ANO
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Sep-15
Oct-15
Nov-15
Dec-15
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
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%
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%
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%
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%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ORAMENTO DOMSTICO
MESES DO ANO
Receitas Fixas
Salrio NGELO
Salrio DEISIANE
Depsito Douglas
Depsito Paulo
Contribuio Naianne P.Sade
Contribuio Silvy Emprstimo
TOTAL
ANO
47,500.00
79,500.00
8,000.00
1,500.00
2,000.00
1,550.00
140,050.00
6,000.00
6,000.00
1,620.00
13,620.00
153,670.00
Despesas Fixas
HABITAO
Aluguel / Prestao
Condomnio
IPTU + Taxas Municipais
Conta de energia
Conta de gua
Conta de gs
Telefone fixo
Telefones celulares
Internet
TV por assinatura
Supermercado
Feira
Padaria
Empregados
Lavanderia
Outros
SADE
Plano de Sade
Mdicos e terapeutas
Dentista
33,146.98
2,079.97
952.08
531.00
1,784.58
838.00
830.00
13,040.58
2,010.00
1,510.77
9,570.00
1,200.00
700.00
ORAMENTO DOMSTICO
MESES DO ANO
Medicamentos
Outros
TOTAL
ANO
500.00
-
ORAMENTO DOMSTICO
MESES DO ANO
TRANSPORTE
Prestao
IPVA + Seguro Obrigatrio
Seguro
Combustvel
Estacionamentos
Lavagens
Mecnico
Multas
Outros
DESPESAS PESSOAIS
Higiene Pessoal (unha, depilao etc.)
Cosmticos
Cabeleireiro
Vesturio
Academia
Esportes
Cartes de Crdito (anuidades)
Mesadas
Outros
EDUCAO
Escola / Faculdade
Concursos
Material escolar
Uniformes
Outros
LAZER
Restaurantes
Cafs, bares e boates
Livraria, jornais e revistas
Games
Midias e acessrios
Passagens
Hospedagens
Passeios
Outros
OUTROS
Tarifas Bancrias
Gorjetas / caixinhas
Doaes e dzimos
Consrcio Carro
Consrcio Casa
Prestao Casa
Emprstimo Asseville
Ajuda Joo
Extras dirios
TOTAL
ANO
8,680.00
1,680.00
6,000.00
400.00
600.00
6,020.00
1,600.00
400.00
400.00
2,200.00
420.00
1,000.00
10,391.50
9,271.50
1,120.00
4,084.50
4,084.50
45,733.10
1,200.00
300.00
2,500.00
5,816.10
5,491.00
8,460.00
6,770.00
15,000.00
196.00
ORAMENTO DOMSTICO
MESES DO ANO
TOTAL
ANO
-
ORAMENTO DOMSTICO
MESES DO ANO
Despesas Fixas INSS
ICMS
ISS
PIS
Mensalidade Contador
Despesas Gerais Mdias
IR
CSLL
Total Despesas Fixas
INFLAO FAMILIAR NO ANO
Despesas Temporrias / Variveis
Curso de Idiomas
Manuteno e reparos
Mdicos e terapeutas espordicos
Dedetizao
Fundo para Viagens / Gastos de frias
Correio
Presentes do Ms
Utilidades domsticas e decorao
Manuteno Veculo
Prestaes
TOTAL
ANO
109,256.08
0.61%
2,020.00
1,000.00
3,020.00
112,276.08
ORAMENTO DOMSTICO
MESES DO ANO
TOTAL
ANO
0.00%
0.00%
0.00%
0.00%
0.00%
R$
R$
Mar-15
Apr-15
May-15
Jun-15
Jul-15
(784.30) R$
(744.32) R$ (744.32) R$ (744.32) R$ (744.32)
(1,887.07) R$ (1,577.02) R$ (1,478.59) R$ (1,460.67) R$ (1,460.67)
R$
R$
Mar-15
Apr-15
May-15
(2,510.31) R$ (3,947.80) R$ (441.22) R$
(3,291.48) R$ (2,140.54) R$ (1,009.95) R$
Jun-15
(421.54) R$
(646.82) R$
Jul-15
(421.54)
(621.13)
R$
R$
R$
Mar-15
Apr-15
May-15
Jun-15
Jul-15
(3,719.21) R$ (3,132.94) R$ (2,087.75) R$ (2,048.79) R$ (2,048.79)
(2,474.45) R$ (3,292.76) R$
R$
R$
(34.77) R$
(82.61) R$
R$
R$
-
TOTAIS GERAIS
Mar-15
Apr-15
May-15
Jun-15
Jul-15
R$ (14,701.59) R$ (14,917.99) R$ (5,761.83) R$ (5,322.14) R$ (5,296.45)
Naianne
Dinda
Ind. Transporte
Vov (mainha e cel)
R$
R$
R$
R$
Saldo Final
R$
3,300.00
2,148.69
1,700.00
1,030.00
R$
R$
R$
R$
3,300.00
1,028.87
1,400.00
1,030.00
R$ 1,484.73
R$
562.87
###
R$
430.00
R$
R$
R$
562.87 R$
562.87
R$ 1,400.00 R$ 1,400.00
R$
30.00 R$
30.00
CARTES DE CRDITO
R$
R$
Aug-15
(553.47) R$
(897.80) R$
Sep-15
(553.47) R$
(897.80) R$
Oct-15
(553.47) R$
(897.80) R$
Nov-15
(553.47) R$
(897.80) R$
Dec-15
Jan-16
Feb-16
### R$
(897.80) R$
R$
-
R$
R$
Aug-15
(377.77) R$
(522.13) R$
Sep-15
(377.77) R$
(448.78) R$
Oct-15
(377.77) R$
(448.78) R$
Nov-15
(377.77) R$
(448.78) R$
Dec-15
Jan-16
Feb-16 Mar-16
(377.77) R$
R$
###
(48.75) R$ (48.75) R$ (48.75) R$ -
Aug-15
R$ (1,883.67) R$
R$
R$
-
Sep-15
(943.70) R$
### R$
### R$
Oct-15
(351.04) R$
R$
R$
Nov-15
(351.04)
-
Dec-15
Jan-16
Feb-16
R$
R$
### R$
R$
### R$
R$
-
Mar-16
###
###
Mar-16
###
###
###
Aug-15
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16 Mar-16
R$ (4,234.84) R$ (3,221.52) R$ (2,628.86) R$ (2,628.86) R$ (1,324.32) R$ (48.75) R$ (48.75) R$ R$
R$
R$
R$
1,400.00
30.00
###
###
###
###
R$
R$
R$
R$
30.00
R$
R$
R$
R$
30.00
###
###
###
###
R$
R$
R$
R$
R$
R$
R$
R$
###
###
###
###
TOTAL
R$ (5,975.46)
R$ (12,353.02)
TOTAL
R$ (9,631.26)
R$ (9,724.64)
TOTAL
R$ (16,566.93)
R$ (5,767.21)
R$
(117.38)
TOTAL
R$ (60,135.90)
R$ 8,084.73
R$ 4,866.17
R$ 10,100.00
R$ 2,700.00
R$ (34,385.00)