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

{"sheet":"Orçamento de Casamento","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Valor estimado","Real","Acima/abaixo"]
["Total de Despesas",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"R$ 10.00"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"R$ 10.00"}},{"$f":"B3-C3","v":{"v":0,"d":"R$ 0.00"}}]
[]
[]
[null,"Valor estimado","Real","Acima/abaixo"]
["Roupas"]
["Anel de noivado",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"B8-C8","v":{"v":0,"d":"R$ 0.00"}}]
["Alianças de casamento",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"$f":"B9-C9","v":{"v":0,"d":"R$ 0.00"}}]
["Vestido de noiva",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Véu/tiara",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Sapatos",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Joias",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Cinta liga",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Lingerie",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Traje do noivo",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Sapatos do noivo",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Outros_______________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Total de Roupas",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"},null,null,"Valor estimado","Real","Acima/abaixo"]
[{"$nulls":5},"Decorações"]
[{"$nulls":5},"Arranjos para os bancos da igreja/outros assentos",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"G21-H21","v":{"v":0,"d":"R$ 0.00"}}]
[null,"Valor estimado","Real","Acima/abaixo",null,"Centros de mesa (exceto flores)",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"$f":"G22-H22","v":{"v":0,"d":"R$ 0.00"}}]
["Presentes",{"$nulls":4},"Velas",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Participantes",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"B24-C24","v":{"v":0,"d":"R$ 0.00"}},null,"Iluminação",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Noivos",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Balões",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Pais",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Outros________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Leitores/outros participantes",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Total de Decoração",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"}]
["Outros________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Total de Presentes",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"}]
[{"$nulls":6},"Valor estimado","Real","Acima/abaixo"]
[{"$nulls":5},"Flores"]
[null,"Valor estimado","Real","Acima/abaixo",null,"Buquês",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"G32-H32","v":{"v":0,"d":"R$ 0.00"}}]
["Música",{"$nulls":4},"Flores de lapela",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Músicos para a cerimônia",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"B34-C34","v":{"v":0,"d":"R$ 0.00"}},null,"Corsages",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Banda/DJ para a recepção",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"$f":"B35-C35","v":{"v":0,"d":"R$ 0.00"}},null,"Cerimônia",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Outros________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Recepção",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Total de Música",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"},null,"Outros________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
[{"$nulls":5},"Total de Flores",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"}]
[]
[null,"Valor estimado","Real","Acima/abaixo"]
["Recepção (exclui música e decoração)",{"$nulls":5},"Valor estimado","Real","Acima/abaixo"]
["Taxas de salas/salão",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"B42-C42","v":{"v":0,"d":"R$ 0.00"}},null,"Fotografia"]
["Mesas e cadeiras",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"$f":"B43-C43","v":{"v":0,"d":"R$ 0.00"}},null,"Formais",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"G43-H43","v":{"v":0,"d":"R$ 0.00"}}]
["Alimentação",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Instantâneas",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"$f":"G44-H44","v":{"v":0,"d":"R$ 0.00"}}]
["Bebidas",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Impressões adicionais",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"$f":"G45-H45","v":{"v":0,"d":"R$ 0.00"}}]
["Roupa de mesa",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Álbuns de fotos",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Bolo",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Videografia",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Lembranças",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Outros_________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Funcionários e gorjetas",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Total de Fotografia",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"}]
["Outros_________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Total da Recepção",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"}]
[{"$nulls":6},"Valor estimado","Real","Acima/abaixo"]
[{"$nulls":5},"Impressão de Papelaria"]
[null,"Valor estimado","Real","Acima/abaixo",null,"Convites",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"G54-H54","v":{"v":0,"d":"R$ 0.00"}}]
["Outras Despesas",{"$nulls":4},"Comunicados",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Sacerdote",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"B56-C56","v":{"v":0,"d":"R$ 0.00"}},null,"Cartões de agradecimento",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Taxa da igreja/local da cerimônia",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Papel de carta pessoal",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Coordenador de casamento",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Livro de convidados",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Jantar de ensaio",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Programas",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Festa de noivado",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Guardanapos da recepção",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Chás de cozinha",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Cartela de fósforos",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Salão de beleza",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Caligrafia",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Despedidas de solteira/solteiro",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Outros_________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Brunch",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},null,"Total da Impressão de Papelaria",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"}]
["Quartos de hotel",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Outros________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
["Total de Outras Despesas",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"},null,null,"Valor estimado","Real","Acima/abaixo"]
[{"$nulls":5},"Transporte"]
[{"$nulls":5},"Limusines/carrinhos",{"v":1,"d":"R$ 1.00"},{"v":1,"d":"R$ 1.00"},{"$f":"G69-H69","v":{"v":0,"d":"R$ 0.00"}}]
[{"$nulls":5},"Estacionamento",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
[{"$nulls":5},"Táxis",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
[{"$nulls":5},"Outros_________________",{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"},{"v":0,"d":"R$ 0.00"}]
[{"$nulls":5},"Total de Transporte",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"R$ 1.00"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"R$ 1.00"}},{"v":0,"d":"R$ 0.00"}]
[]
[]
[]
[]
[{"$nulls":6},"Categoria","Valor"]
[{"$nulls":6},"Roupas",{"$f":"C19","v":{"v":1,"d":"R$ 1.00"}}]
[{"$nulls":6},"Decorações",{"$f":"H27","v":{"v":1,"d":"R$ 1.00"}}]
[{"$nulls":6},"Presentes",{"$f":"C29","v":{"v":1,"d":"R$ 1.00"}}]
[{"$nulls":6},"Flores",{"$f":"H38","v":{"v":1,"d":"R$ 1.00"}}]
[{"$nulls":6},"Música",{"$f":"C37","v":{"v":1,"d":"R$ 1.00"}}]
[{"$nulls":6},"Fotografia",{"$f":"H49","v":{"v":1,"d":"R$ 1.00"}}]
[{"$nulls":6},"Recepção",{"$f":"C51","v":{"v":1,"d":"R$ 1.00"}}]
[{"$nulls":6},"Papelaria",{"$f":"H64","v":{"v":1,"d":"R$ 1.00"}}]
[{"$nulls":6},"Transporte",{"$f":"H73","v":{"v":1,"d":"R$ 1.00"}}]
[{"$nulls":6},"Outros",{"$f":"C67","v":{"v":1,"d":"R$ 1.00"}}]