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

{"sheet":"Orçamento Familiar Mensal","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 Familiar Mensal"]
[]
[null,"Custo Total Projectado","Custo Total Real","Total Diferença",null,"Rendimento Mensal Projectado"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"€1,195.00"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"€1,236.00"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"(-€41.00)"}},null,"Rendimento 1",{"v":4000,"d":"€4,000.00"}]
[{"$nulls":5},"Rendimento 2",{"v":1300,"d":"€1,300.00"}]
[null,"Custo Projectado","Custo Real","Diferença",null,"Rendimento extraordinário",{"v":300,"d":"€300.00"}]
["Habitação",{"$nulls":4},"Rendimento mensal total",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"€5,600.00"}}]
["Hipoteca ou renda",{"v":1000,"d":"€1,000.00"},{"v":1000,"d":"€1,000.00"},{"$f":"B8-C8","v":{"v":0,"d":"€0.00"}}]
["Segunda hipoteca ou renda",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"},null,"Rendimento Mensal Real"]
["Telefone",{"v":54,"d":"€54.00"},{"v":100,"d":"€100.00"},{"v":-46,"d":"(-€46.00)"},null,"Rendimento 1",{"v":4000,"d":"€4,000.00"}]
["Electricidade",{"v":44,"d":"€44.00"},{"v":56,"d":"€56.00"},{"v":-12,"d":"(-€12.00)"},null,"Rendimento 2",{"v":1300,"d":"€1,300.00"}]
["Gás",{"v":22,"d":"€22.00"},{"v":28,"d":"€28.00"},{"v":-6,"d":"(-€6.00)"},null,"Rendimento extraordinário",{"v":300,"d":"€300.00"}]
["Água e esgotos",{"v":8,"d":"€8.00"},{"v":8,"d":"€8.00"},{"v":0,"d":"€0.00"},null,"Rendimento mensal total",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"€5,600.00"}}]
["Televisão por cabo",{"v":34,"d":"€34.00"},{"v":34,"d":"€34.00"},{"v":0,"d":"€0.00"}]
["Remoção de desperdícios",{"v":10,"d":"€10.00"},{"v":10,"d":"€10.00"},{"v":0,"d":"€0.00"},null,"Saldo Projectado\n(Rendimento projectado menos despesas)",{"$f":"G7-B4","v":{"v":4405,"d":"€4,405.00"}}]
["Manutenção ou reparações",{"v":23,"d":"€23.00"},{"v":0,"d":"€0.00"},{"v":23,"d":"€23.00"}]
["Suprimentos",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"},null,"Saldo real\n(Rendimento real menos despesas)",{"$f":"G13-C4","v":{"v":4364,"d":"€4,364.00"}}]
["Outros",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Subtotais",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"€1,195.00"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"€1,236.00"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"(-€41.00)"}},null,"Diferença (Real menos projectado)",{"$f":"G17-G15","v":{"v":-41,"d":"(-€41.00)"}}]
["Transportes"]
["Pagamento do automóvel 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"€0.00"}}]
["Pagamento do automóvel 2",null,null,{"v":0,"d":"€0.00"}]
["Autocarro/Táxi",null,null,{"v":0,"d":"€0.00"}]
["Seguros",null,null,{"v":0,"d":"€0.00"}]
["Licenças",null,null,{"v":0,"d":"€0.00"}]
["Combustível",null,null,{"v":0,"d":"€0.00"},null,null,"Custo Projectado","Custo Real","Diferença"]
["Manutenção",null,null,{"v":0,"d":"€0.00"}]
["Outros",null,null,{"v":0,"d":"€0.00"},null,"Entretenimento"]
["Subtotais",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"€0.00"}},null,"Vídeo/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"€0.00"}}]
["Seguros",{"$nulls":4},"CDs",null,null,{"v":0,"d":"€0.00"}]
["Casa",null,null,{"$f":"B31-C31","v":{"v":0,"d":"€0.00"}},null,"Filmes",null,null,{"v":0,"d":"€0.00"}]
["Saúde",null,null,{"$f":"B32-C32","v":{"v":0,"d":"€0.00"}},null,"Concertos",null,null,{"v":0,"d":"€0.00"}]
["Vida",null,null,{"$f":"B33-C33","v":{"v":0,"d":"€0.00"}},null,"Eventos desportivos",null,null,{"v":0,"d":"€0.00"}]
["Outros",null,null,{"$f":"B34-C34","v":{"v":0,"d":"€0.00"}},null,"Teatro",null,null,{"v":0,"d":"€0.00"}]
["Subtotais",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"€0.00"}},null,"Outros",null,null,{"v":0,"d":"€0.00"}]
["Alimentação",{"$nulls":4},"Subtotais",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"€0.00"}}]
["Mercearia",null,null,{"$f":"B37-C37","v":{"v":0,"d":"€0.00"}},null,"Empréstimos"]
["Jantar fora",null,null,{"$f":"B38-C38","v":{"v":0,"d":"€0.00"}},null,"Pessoal",null,null,{"$f":"G38-H38","v":{"v":0,"d":"€0.00"}}]
["Outros",null,null,{"$f":"B39-C39","v":{"v":0,"d":"€0.00"}},null,"Estudante",null,null,{"v":0,"d":"€0.00"}]
["Subtotais",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"€0.00"}},null,"Cartão de crédito",null,null,{"v":0,"d":"€0.00"}]
["Crianças",{"$nulls":4},"Cartão de crédito",null,null,{"v":0,"d":"€0.00"}]
["Despesas médicas",null,null,{"$f":"B42-C42","v":{"v":0,"d":"€0.00"}},null,"Cartão de crédito",null,null,{"v":0,"d":"€0.00"}]
["Vestuário",null,null,{"v":0,"d":"€0.00"},null,"Outros",null,null,{"v":0,"d":"€0.00"}]
["Taxas escolares",null,null,{"v":0,"d":"€0.00"},null,"Subtotais",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"€0.00"}}]
["Material escolar",null,null,{"v":0,"d":"€0.00"},null,"Impostos"]
["Taxas de organizações",null,null,{"v":0,"d":"€0.00"},null,"Regionais",null,null,{"$f":"G46-H46","v":{"v":0,"d":"€0.00"}}]
["Dinheiro para almoço",null,null,{"v":0,"d":"€0.00"},null,"Estatais",null,null,{"$f":"G47-H47","v":{"v":0,"d":"€0.00"}}]
["Cuidados infantis",null,null,{"v":0,"d":"€0.00"},null,"Locais",null,null,{"$f":"G48-H48","v":{"v":0,"d":"€0.00"}}]
["Brinquedos/jogos",null,null,{"v":0,"d":"€0.00"},null,"Outros",null,null,{"$f":"G49-H49","v":{"v":0,"d":"€0.00"}}]
["Outros",null,null,{"v":0,"d":"€0.00"},null,"Subtotais",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"€0.00"}}]
["Subtotais",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"€0.00"}},null,"Poupanças ou investimentos"]
["Animais de estimação",{"$nulls":4},"Conta poupança-reforma",null,null,{"$f":"G52-H52","v":{"v":0,"d":"€0.00"}}]
["Alimentação",null,null,{"$f":"B53-C53","v":{"v":0,"d":"€0.00"}},null,"Conta de investimento",null,null,{"$f":"G53-H53","v":{"v":0,"d":"€0.00"}}]
["Despesas médicas",null,null,{"$f":"B54-C54","v":{"v":0,"d":"€0.00"}},null,"Colégio",null,null,{"$f":"G54-H54","v":{"v":0,"d":"€0.00"}}]
["Embelezamento",null,null,{"$f":"B55-C55","v":{"v":0,"d":"€0.00"}},null,"Outros",null,null,{"$f":"G55-H55","v":{"v":0,"d":"€0.00"}}]
["Brinquedos",null,null,{"$f":"B56-C56","v":{"v":0,"d":"€0.00"}},null,"Subtotais",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"€0.00"}}]
["Outros",null,null,{"$f":"B57-C57","v":{"v":0,"d":"€0.00"}},null,"Presentes e Donativos"]
["Subtotais",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"€0.00"}},null,"Caridade 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"€0.00"}}]
["Cuidados Pessoais",{"$nulls":4},"Caridade 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"€0.00"}}]
["Despesas médicas",null,null,{"$f":"B60-C60","v":{"v":0,"d":"€0.00"}},null,"Caridade 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"€0.00"}}]
["Cabeleireiro/manicura",null,null,{"v":0,"d":"€0.00"},null,"Subtotais",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"€0.00"}}]
["Vestuário",null,null,{"v":0,"d":"€0.00"},null,"Despesas jurídicas"]
["Limpeza a seco",null,null,{"v":0,"d":"€0.00"},null,"Advogado",null,null,{"$f":"G63-H63","v":{"v":0,"d":"€0.00"}}]
["Health club",null,null,{"v":0,"d":"€0.00"},null,"Pensão de alimentos",null,null,{"$f":"G64-H64","v":{"v":0,"d":"€0.00"}}]
["Taxas de organizações",null,null,{"v":0,"d":"€0.00"},null,"Pagamentos de execuções ou julgamento",null,null,{"$f":"G65-H65","v":{"v":0,"d":"€0.00"}}]
["Outros",null,null,{"v":0,"d":"€0.00"},null,"Outros",null,null,{"$f":"G66-H66","v":{"v":0,"d":"€0.00"}}]
["Subtotais",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"€0.00"}},null,"Subtotais",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"€0.00"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"€0.00"}}]