ORAMENTO DA FAMLIA

Recebimentos:
Salrio Bruto Marido
Salrio Famlia
Frias / 13 Salrio
(-) INSS
Salrio Bruto Esposa
Frias / 13 Salrio
(-) INSS
Outros
total receb.
Pagamentos:
Habitao
Alimentao
Transporte
Assist.Sade
Vesturio
Educao
Diversas
Recreao Cultura
Higiene Pessoal
Fumo
total pag.
Resultado do ms
Poupana acumulada

Sep-08
Padro
750.00
15.00
7.70%

(57.75)
550.00

750.00
15.00
250.00
(57.75)
550.00

7.70%

(42.35)

(42.35)

100.00%
35.50%
20.80%
18.40%
6.50%
5.70%
4.10%
3.80%
2.40%
2.20%
0.70%
100.00%

1,214.90
(431.29)
(252.70)
(223.54)
(78.97)
(69.25)
(49.81)
(46.17)
(29.16)
(26.73)
(8.50)
615.00
-

1,464.90

Oct-08
750.00
15.00

(42.35)

(86.63)
550.00

1,186.03

(520.04)
(421.04)
(304.70)
(246.69)
(269.54)
(218.23)
(95.22)
(77.09)
(83.50)
(67.60)
(60.06)
(48.63)
(55.67)
(45.07)
(35.16)
(28.46)
(32.23)
(26.09)
(10.25)
(8.30)
599.00
615.00
216.00 216.00
216.00

Nov-08
750.00
15.00
375.00
(86.63)
550.00
275.00
(63.53)
1,814.85
(644.27)
(377.49)
(333.93)
(117.97)
(103.45)
(74.41)
(68.96)
(43.56)
(39.93)
(12.70)
690.00
225.00
441.00

Dec-08
750.00
15.00
375.00
(57.75)
550.00
275.00
(63.53)
1,843.73
(654.52)
(383.49)
(339.25)
(119.84)
(105.09)
(75.59)
(70.06)
(44.25)
(40.56)
(12.91)
740.00
175.00
616.00

Jan-09

Feb-09

750.00
15.00

750.00
15.00

(57.75)
550.00
183.33
(56.47)

(57.75)
550.00

1,384.12

(42.35)
1,214.90

(491.36)
(431.29)
(287.90)
(252.70)
(254.68)
(223.54)
(89.97)
(78.97)
(78.89)
(69.25)
(56.75)
(49.81)
(52.60)
(46.17)
(33.22)
(29.16)
(30.45)
(26.73)
(9.69)
(8.50)
765.00
615.00
(150.00) 466.00
466.00

OBS:
Altere apenas as clulas no coloridas