{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Orçamento Doméstico"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Orçamento Doméstico","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["Despesas"]
["Categoria","Orçamento","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Tendências"]
["Hipoteca",{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"},{"v":1100,"d":"R$1,100"}]
["Serviços Públicos",{"v":300,"d":"R$300"},{"v":300,"d":"R$300"},{"v":298,"d":"R$298"},{"v":276,"d":"R$276"},{"v":258,"d":"R$258"},{"v":220,"d":"R$220"},{"v":200,"d":"R$200"},{"v":300,"d":"R$300"},{"v":298,"d":"R$298"},{"v":276,"d":"R$276"},{"v":258,"d":"R$258"},{"v":220,"d":"R$220"},{"v":200,"d":"R$200"}]
["Cabo e Internet",{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"},{"v":90,"d":"R$90"}]
["Mercearia",{"v":350,"d":"R$350"},{"v":389,"d":"R$389"},{"v":350,"d":"R$350"},{"v":330,"d":"R$330"},{"v":376,"d":"R$376"},{"v":444,"d":"R$444"},{"v":435,"d":"R$435"},{"v":462,"d":"R$462"},{"v":350,"d":"R$350"},{"v":330,"d":"R$330"},{"v":378,"d":"R$378"},{"v":444,"d":"R$444"},{"v":435,"d":"R$435"}]
["Telefone",{"v":100,"d":"R$100"},{"v":140,"d":"R$140"},{"v":50.93,"d":"R$51"},{"v":120,"d":"R$120"},{"v":88,"d":"R$88"},{"v":89,"d":"R$89"},{"v":103,"d":"R$103"},{"v":140,"d":"R$140"},{"v":50.93,"d":"R$51"},{"v":76,"d":"R$76"},{"v":88,"d":"R$88"},{"v":89,"d":"R$89"},{"v":103,"d":"R$103"}]
["Pagamento de carro",{"v":450,"d":"R$450"},{"v":450,"d":"R$450"},{"v":450,"d":"R$450"},{"v":450,"d":"R$450"},{"v":450,"d":"R$450"},{"v":450,"d":"R$450"},{"v":450,"d":"R$450"},{"v":450,"d":"R$450"},{"v":1000,"d":"R$1,000"},{"v":450,"d":"R$450"},{"v":450,"d":"R$450"},{"v":450,"d":"R$450"},{"v":450,"d":"R$450"}]
["Total",{"$f":"SUBTOTAL(109,Tabela1[Orçamento])","v":{"v":2390,"d":"R$2,390"}},{"$f":"SUBTOTAL(109,Tabela1[Jan])","v":{"v":2469,"d":"R$2,469"}},{"$f":"SUBTOTAL(109,Tabela1[Fev])","v":{"v":2338.9300000000003,"d":"R$2,339"}},{"$f":"SUBTOTAL(109,Tabela1[Mar])","v":{"v":2366,"d":"R$2,366"}},{"$f":"SUBTOTAL(109,Tabela1[Abr])","v":{"v":2362,"d":"R$2,362"}},{"$f":"SUBTOTAL(109,Tabela1[Mai])","v":{"v":2393,"d":"R$2,393"}},{"$f":"SUBTOTAL(109,Tabela1[Jun])","v":{"v":2378,"d":"R$2,378"}},{"$f":"SUBTOTAL(109,Tabela1[Jul])","v":{"v":2542,"d":"R$2,542"}},{"$f":"SUBTOTAL(109,Tabela1[Ago])","v":{"v":2888.9300000000003,"d":"R$2,889"}},{"$f":"SUBTOTAL(109,Tabela1[Set])","v":{"v":2322,"d":"R$2,322"}},{"$f":"SUBTOTAL(109,Tabela1[Out])","v":{"v":2364,"d":"R$2,364"}},{"$f":"SUBTOTAL(109,Tabela1[Nov])","v":{"v":2393,"d":"R$2,393"}},{"$f":"SUBTOTAL(109,Tabela1[Dez])","v":{"v":2378,"d":"R$2,378"}}]
[null,"Abaixo/(Acima)",{"$f":"SUM($B$9-C9)","v":{"v":-79,"d":"R$(79)"}},{"v":51.06999999999971,"d":"R$51"},{"v":24,"d":"R$24"},{"v":28,"d":"R$28"},{"v":-3,"d":"R$(3)"},{"v":12,"d":"R$12"},{"v":-152,"d":"R$(152)"},{"v":-498.9300000000003,"d":"R$(499)"},{"v":68,"d":"R$68"},{"v":26,"d":"R$26"},{"v":-3,"d":"R$(3)"},{"v":12,"d":"R$12"}]
["Economias"]
["Categoria","Meta","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Total Real"]
["Aposentadoria",{"v":6000,"d":"R$6,000"},{"v":800,"d":"R$800"},{"v":500,"d":"R$500"},{"v":120,"d":"R$120"},{"v":600,"d":"R$600"},{"v":550,"d":"R$550"},{"v":240,"d":"R$240"},{"v":800,"d":"R$800"},{"v":500,"d":"R$500"},{"v":120,"d":"R$120"},{"v":600,"d":"R$600"},0,{"v":240,"d":"R$240"},{"$f":"SUM(Tabela2[[#This Row],[Jan]:[Dez]])","v":{"v":5070,"d":"R$5,070"}}]
["Faculdade",{"v":3000,"d":"R$3,000"},{"v":200,"d":"R$200"},{"v":250,"d":"R$250"},{"v":120,"d":"R$120"},{"v":300,"d":"R$300"},{"v":250,"d":"R$250"},{"v":150,"d":"R$150"},{"v":200,"d":"R$200"},{"v":250,"d":"R$250"},{"v":120,"d":"R$120"},{"v":300,"d":"R$300"},{"v":250,"d":"R$250"},{"v":150,"d":"R$150"},{"$f":"SUM(Tabela2[[#This Row],[Jan]:[Dez]])","v":{"v":2540,"d":"R$2,540"}}]
["Férias",{"v":1500,"d":"R$1,500"},{"v":100,"d":"R$100"},{"v":150,"d":"R$150"},{"v":200,"d":"R$200"},{"v":100,"d":"R$100"},{"v":100,"d":"R$100"},{"v":50,"d":"R$50"},{"v":100,"d":"R$100"},{"v":150,"d":"R$150"},{"v":200,"d":"R$200"},{"v":100,"d":"R$100"},{"v":100,"d":"R$100"},{"v":50,"d":"R$50"},{"$f":"SUM(Tabela2[[#This Row],[Jan]:[Dez]])","v":{"v":1400,"d":"R$1,400"}}]