{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Orçamento mensal da família"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Orçamento mensal da família","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Orçamento mensal da família"]
[]
[null,"Total do custo projetado","Total do custo atual","Total da diferença",null,"Renda mensal projetada"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"R$1,195"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"R$1,236"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"(R$41)"}},null,"Renda 1",{"v":4000,"d":"R$4,000"}]
[{"$nulls":5},"Renda 2",{"v":1300,"d":"R$1,300"}]
[null,"Custo projetado","Custo atual","Diferença",null,"Renda extra",{"v":300,"d":"R$300"}]
["Moradia",{"$nulls":4},"Total da renda mensal",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"R$5,600"}}]
["Hipoteca ou aluguel",{"v":1000,"d":"R$1,000"},{"v":1000,"d":"R$1,000"},{"$f":"B8-C8","v":{"v":0,"d":"R$0"}}]
["Segunda hipoteca ou aluguel",{"v":0,"d":"R$0"},{"v":0,"d":"R$0"},{"v":0,"d":"R$0"},null,"Renda mensal atual"]
["Telefone",{"v":54,"d":"R$54"},{"v":100,"d":"R$100"},{"v":-46,"d":"(R$46)"},null,"Renda 1",4000]
["Energia",{"v":44,"d":"R$44"},{"v":56,"d":"R$56"},{"v":-12,"d":"(R$12)"},null,"Renda 2",1300]
["Gás",{"v":22,"d":"R$22"},{"v":28,"d":"R$28"},{"v":-6,"d":"(R$6)"},null,"Renda extra",300]
["Água e esgoto",{"v":8,"d":"R$8"},{"v":8,"d":"R$8"},{"v":0,"d":"R$0"},null,"Total da renda mensal",{"$f":"SUM(G10:G12)","v":5600}]
["Internet e TV a cabo",{"v":34,"d":"R$34"},{"v":34,"d":"R$34"},{"v":0,"d":"R$0"}]
["Remoção de lixo",{"v":10,"d":"R$10"},{"v":10,"d":"R$10"},{"v":0,"d":"R$0"},null,"Saldo projetado\n(Renda projetada menos despesas)",{"$f":"G7-B4","v":{"v":4405,"d":"R$4,405"}}]
["Manutenção ou reparos",{"v":23,"d":"R$23"},{"v":0,"d":"R$0"},{"v":23,"d":"R$23"}]
["Suprimentos",{"v":0,"d":"R$0"},{"v":0,"d":"R$0"},{"v":0,"d":"R$0"},null,"Saldo atual\n(Renda atual menos despesas)",{"$f":"G13-C4","v":{"v":4364,"d":"R$4,364"}}]
["Outros",{"v":0,"d":"R$0"},{"v":0,"d":"R$0"},{"v":0,"d":"R$0"}]
["Subtotais",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"R$1,195"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"R$1,236"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"(R$41)"}},null,"Diferença (Atual menos projetado)",{"$f":"G17-G15","v":{"v":-41,"d":"(R$41)"}}]
["Transporte"]
["Pagamento do automóvel 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"R$0"}}]
["Pagamento do automóvel 2",null,null,{"v":0,"d":"R$0"}]
["Tarifa de ônibus/táxi",null,null,{"v":0,"d":"R$0"}]
["Seguro",null,null,{"v":0,"d":"R$0"}]
["Licenciamento",null,null,{"v":0,"d":"R$0"}]
["Combustível",null,null,{"v":0,"d":"R$0"},null,null,"Custo projetado","Custo atual","Diferença"]
["Manutenção",null,null,{"v":0,"d":"R$0"}]
["Outros",null,null,{"v":0,"d":"R$0"},null,"Lazer"]
["Subtotais",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"R$0"}},null,"Vídeo/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"R$0"}}]
["Seguro",{"$nulls":4},"CDs",null,null,{"v":0,"d":"R$0"}]
["Residencial",null,null,{"$f":"B31-C31","v":{"v":0,"d":"R$0"}},null,"Cinema",null,null,{"v":0,"d":"R$0"}]
["Saúde",null,null,{"$f":"B32-C32","v":{"v":0,"d":"R$0"}},null,"Shows",null,null,{"v":0,"d":"R$0"}]
["Vida",null,null,{"$f":"B33-C33","v":{"v":0,"d":"R$0"}},null,"Eventos esportivos",null,null,{"v":0,"d":"R$0"}]
["Outros",null,null,{"$f":"B34-C34","v":{"v":0,"d":"R$0"}},null,"Teatro",null,null,{"v":0,"d":"R$0"}]
["Subtotais",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"R$0"}},null,"Outros",null,null,{"v":0,"d":"R$0"}]
["Alimentação",{"$nulls":4},"Subtotais",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"R$0"}}]
["Supermercado",null,null,{"$f":"B37-C37","v":{"v":0,"d":"R$0"}},null,"Financiamentos"]
["Restaurantes",null,null,{"$f":"B38-C38","v":{"v":0,"d":"R$0"}},null,"Pessoais",null,null,{"$f":"G38-H38","v":{"v":0,"d":"R$0"}}]
["Outros",null,null,{"$f":"B39-C39","v":{"v":0,"d":"R$0"}},null,"Educação",null,null,{"v":0,"d":"R$0"}]
["Subtotais",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"R$0"}},null,"Cartão de crédito",null,null,{"v":0,"d":"R$0"}]
["Filhos",{"$nulls":4},"Cartão de crédito",null,null,{"v":0,"d":"R$0"}]
["Médico",null,null,{"$f":"B42-C42","v":{"v":0,"d":"R$0"}},null,"Cartão de crédito",null,null,{"v":0,"d":"R$0"}]
["Vestuário",null,null,{"v":0,"d":"R$0"},null,"Outros",null,null,{"v":0,"d":"R$0"}]
["Escola",null,null,{"v":0,"d":"R$0"},null,"Subtotais",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"R$0"}}]
["Material escolar",null,null,{"v":0,"d":"R$0"},null,"Impostos"]
["Taxas escolares",null,null,{"v":0,"d":"R$0"},null,"Federais",null,null,{"$f":"G46-H46","v":{"v":0,"d":"R$0"}}]
["Dinheiro para almoço",null,null,{"v":0,"d":"R$0"},null,"Estaduais",null,null,{"$f":"G47-H47","v":{"v":0,"d":"R$0"}}]
["Creche/baby-sitter",null,null,{"v":0,"d":"R$0"},null,"Municipais",null,null,{"$f":"G48-H48","v":{"v":0,"d":"R$0"}}]
["Jogos/brinquedos",null,null,{"v":0,"d":"R$0"},null,"Outros",null,null,{"$f":"G49-H49","v":{"v":0,"d":"R$0"}}]
["Outros",null,null,{"v":0,"d":"R$0"},null,"Subtotais",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"R$0"}}]
["Subtotais",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"R$0"}},null,"Poupança ou investimentos"]
["Animais de estimação",{"$nulls":4},"Aposentadoria",null,null,{"$f":"G52-H52","v":{"v":0,"d":"R$0"}}]
["Alimentação",null,null,{"$f":"B53-C53","v":{"v":0,"d":"R$0"}},null,"Investimentos",null,null,{"$f":"G53-H53","v":{"v":0,"d":"R$0"}}]
["Veterinário",null,null,{"$f":"B54-C54","v":{"v":0,"d":"R$0"}},null,"Universidade",null,null,{"$f":"G54-H54","v":{"v":0,"d":"R$0"}}]
["Banho/tosa",null,null,{"$f":"B55-C55","v":{"v":0,"d":"R$0"}},null,"Outros",null,null,{"$f":"G55-H55","v":{"v":0,"d":"R$0"}}]
["Brinquedos",null,null,{"$f":"B56-C56","v":{"v":0,"d":"R$0"}},null,"Subtotais",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"R$0"}}]
["Outros",null,null,{"$f":"B57-C57","v":{"v":0,"d":"R$0"}},null,"Presentes e donativos"]
["Subtotais",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"R$0"}},null,"Doação 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"R$0"}}]
["Cuidados pessoais",{"$nulls":4},"Doação 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"R$0"}}]
["Médico",null,null,{"$f":"B60-C60","v":{"v":0,"d":"R$0"}},null,"Doação 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"R$0"}}]
["Cabelo/unhas",null,null,{"v":0,"d":"R$0"},null,"Subtotais",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"R$0"}}]
["Vestuário",null,null,{"v":0,"d":"R$0"},null,"Questões legais"]
["Lavanderia",null,null,{"v":0,"d":"R$0"},null,"Advogado",null,null,{"$f":"G63-H63","v":{"v":0,"d":"R$0"}}]
["Academia de ginástica",null,null,{"v":0,"d":"R$0"},null,"Pensão alimentícia",null,null,{"$f":"G64-H64","v":{"v":0,"d":"R$0"}}]
["Taxas e gorjetas",null,null,{"v":0,"d":"R$0"},null,"Pagamentos de penhora ou causas judiciais",null,null,{"$f":"G65-H65","v":{"v":0,"d":"R$0"}}]
["Outros",null,null,{"v":0,"d":"R$0"},null,"Outros",null,null,{"$f":"G66-H66","v":{"v":0,"d":"R$0"}}]
["Subtotais",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"R$0"}},null,"Subtotais",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"R$0"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"R$0"}}]