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

{"sheet":"Orçamento familiar","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"ORÇAMENTO DA FAMÍLIA MARTINS"]
[null,"ANO:",2013]
[]
[null,"CAIXA DISPONÍVEL","JAN","FEV","MAR","ABR","MAI","JUN","JUL","AGO","SET","OUT","NOV","DEZ","TOTAL NO ANO","TENDÊNCIA"]
[null,"Caixa mensal",{"$f":"tblRenda[[#Totals],[JAN]]-tblDespesas[[#Totals],[JAN]]","v":{"v":1220,"d":"R$ 1,220.00"}},{"$f":"tblRenda[[#Totals],[FEV]]-tblDespesas[[#Totals],[FEV]]","v":{"v":1587,"d":"R$ 1,587.00"}},{"$f":"tblRenda[[#Totals],[MAR]]-tblDespesas[[#Totals],[MAR]]","v":{"v":1174,"d":"R$ 1,174.00"}},{"$f":"tblRenda[[#Totals],[ABR]]-tblDespesas[[#Totals],[ABR]]","v":{"v":1445,"d":"R$ 1,445.00"}},{"$f":"tblRenda[[#Totals],[MAI]]-tblDespesas[[#Totals],[MAI]]","v":{"v":1391,"d":"R$ 1,391.00"}},{"$f":"tblRenda[[#Totals],[JUN]]-tblDespesas[[#Totals],[JUN]]","v":{"v":1434,"d":"R$ 1,434.00"}},{"$f":"tblRenda[[#Totals],[JUL]]-tblDespesas[[#Totals],[JUL]]","v":{"v":1085,"d":"R$ 1,085.00"}},{"$f":"tblRenda[[#Totals],[AGO]]-tblDespesas[[#Totals],[AGO]]","v":{"v":1181,"d":"R$ 1,181.00"}},{"$f":"tblRenda[[#Totals],[SET]]-tblDespesas[[#Totals],[SET]]","v":{"v":1445,"d":"R$ 1,445.00"}},{"$f":"tblRenda[[#Totals],[OUT]]-tblDespesas[[#Totals],[OUT]]","v":{"v":1466,"d":"R$ 1,466.00"}},{"$f":"tblRenda[[#Totals],[NOV]]-tblDespesas[[#Totals],[NOV]]","v":{"v":0,"d":"R$ 0.00"}},{"$f":"tblRenda[[#Totals],[DEZ]]-tblDespesas[[#Totals],[DEZ]]","v":{"v":0,"d":"R$ 0.00"}},{"$f":"tblRenda[[#Totals],[TOTAL NO ANO]]-tblDespesas[[#Totals],[TOTAL NO ANO]]","v":{"v":13428,"d":"R$ 13,428.00"}}]
[]
[null,"TIPO DE RENDA","JAN","FEV","MAR","ABR","MAI","JUN","JUL","AGO","SET","OUT","NOV","DEZ","TOTAL NO ANO","TENDÊNCIA"]
[null,"Renda 1",{"v":4000,"d":"R$ 4,000.00"},{"v":4410,"d":"R$ 4,410.00"},{"v":4019,"d":"R$ 4,019.00"},{"v":4263,"d":"R$ 4,263.00"},{"v":4123,"d":"R$ 4,123.00"},{"v":4308,"d":"R$ 4,308.00"},{"v":4162,"d":"R$ 4,162.00"},{"v":4165,"d":"R$ 4,165.00"},{"v":4248,"d":"R$ 4,248.00"},{"v":4324,"d":"R$ 4,324.00"},null,null,{"$f":"SUM(tblRenda[[#This Row],[JAN]:[DEZ]])","v":{"v":42022,"d":"R$ 42,022.00"}}]
[null,"Renda 2",{"v":275,"d":"R$ 275.00"},{"v":296,"d":"R$ 296.00"},{"v":251,"d":"R$ 251.00"},{"v":269,"d":"R$ 269.00"},{"v":252,"d":"R$ 252.00"},{"v":252,"d":"R$ 252.00"},{"v":262,"d":"R$ 262.00"},{"v":258,"d":"R$ 258.00"},{"v":296,"d":"R$ 296.00"},{"v":270,"d":"R$ 270.00"},null,null,{"$f":"SUM(tblRenda[[#This Row],[JAN]:[DEZ]])","v":{"v":2681,"d":"R$ 2,681.00"}}]
[null,"Outros",{"v":500,"d":"R$ 500.00"},{"v":507,"d":"R$ 507.00"},{"v":551,"d":"R$ 551.00"},{"v":556,"d":"R$ 556.00"},{"v":588,"d":"R$ 588.00"},{"v":534,"d":"R$ 534.00"},{"v":533,"d":"R$ 533.00"},{"v":585,"d":"R$ 585.00"},{"v":560,"d":"R$ 560.00"},{"v":520,"d":"R$ 520.00"},null,null,{"$f":"SUM(tblRenda[[#This Row],[JAN]:[DEZ]])","v":{"v":5434,"d":"R$ 5,434.00"}}]
[null,"RENDA TOTAIS",{"$f":"SUBTOTAL(109,tblRenda[JAN])","v":{"v":4775,"d":"R$ 4,775.00"}},{"$f":"SUBTOTAL(109,tblRenda[FEV])","v":{"v":5213,"d":"R$ 5,213.00"}},{"$f":"SUBTOTAL(109,tblRenda[MAR])","v":{"v":4821,"d":"R$ 4,821.00"}},{"$f":"SUBTOTAL(109,tblRenda[ABR])","v":{"v":5088,"d":"R$ 5,088.00"}},{"$f":"SUBTOTAL(109,tblRenda[MAI])","v":{"v":4963,"d":"R$ 4,963.00"}},{"$f":"SUBTOTAL(109,tblRenda[JUN])","v":{"v":5094,"d":"R$ 5,094.00"}},{"$f":"SUBTOTAL(109,tblRenda[JUL])","v":{"v":4957,"d":"R$ 4,957.00"}},{"$f":"SUBTOTAL(109,tblRenda[AGO])","v":{"v":5008,"d":"R$ 5,008.00"}},{"$f":"SUBTOTAL(109,tblRenda[SET])","v":{"v":5104,"d":"R$ 5,104.00"}},{"$f":"SUBTOTAL(109,tblRenda[OUT])","v":{"v":5114,"d":"R$ 5,114.00"}},{"$f":"SUBTOTAL(109,tblRenda[NOV])","v":{"v":0,"d":"R$ 0.00"}},{"$f":"SUBTOTAL(109,tblRenda[DEZ])","v":{"v":0,"d":"R$ 0.00"}},{"$f":"SUBTOTAL(109,tblRenda[TOTAL NO ANO])","v":{"v":50137,"d":"R$ 50,137.00"}}]
[]
[null,"DESPESAS","JAN","FEV","MAR","ABR","MAI","JUN","JUL","AGO","SET","OUT","NOV","DEZ","TOTAL NO ANO","TENDÊNCIA"]
[null,"Moradia",{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":15000,"d":"R$ 15,000.00"}}]
[null,"Mantimentos",{"v":250,"d":"R$ 250.00"},{"v":331,"d":"R$ 331.00"},{"v":299,"d":"R$ 299.00"},{"v":333,"d":"R$ 333.00"},{"v":324,"d":"R$ 324.00"},{"v":313,"d":"R$ 313.00"},{"v":338,"d":"R$ 338.00"},{"v":225,"d":"R$ 225.00"},{"v":258,"d":"R$ 258.00"},{"v":322,"d":"R$ 322.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":2993,"d":"R$ 2,993.00"}}]
[null,"Parcela do carro",{"v":345,"d":"R$ 345.00"},{"v":345,"d":"R$ 345.00"},{"v":345,"d":"R$ 345.00"},{"v":345,"d":"R$ 345.00"},{"v":345,"d":"R$ 345.00"},{"v":345,"d":"R$ 345.00"},{"v":345,"d":"R$ 345.00"},{"v":345,"d":"R$ 345.00"},{"v":345,"d":"R$ 345.00"},{"v":345,"d":"R$ 345.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":3450,"d":"R$ 3,450.00"}}]
[null,"Seguro",{"v":120,"d":"R$ 120.00"},{"v":120,"d":"R$ 120.00"},{"v":120,"d":"R$ 120.00"},{"v":120,"d":"R$ 120.00"},{"v":120,"d":"R$ 120.00"},{"v":120,"d":"R$ 120.00"},{"v":120,"d":"R$ 120.00"},{"v":120,"d":"R$ 120.00"},{"v":120,"d":"R$ 120.00"},{"v":120,"d":"R$ 120.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":1200,"d":"R$ 1,200.00"}}]
[null,"Telefone residencial",{"v":50,"d":"R$ 50.00"},{"v":50,"d":"R$ 50.00"},{"v":50,"d":"R$ 50.00"},{"v":50,"d":"R$ 50.00"},{"v":50,"d":"R$ 50.00"},{"v":50,"d":"R$ 50.00"},{"v":50,"d":"R$ 50.00"},{"v":50,"d":"R$ 50.00"},{"v":50,"d":"R$ 50.00"},{"v":50,"d":"R$ 50.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":500,"d":"R$ 500.00"}}]
[null,"Celular",{"v":72,"d":"R$ 72.00"},{"v":70,"d":"R$ 70.00"},{"v":80,"d":"R$ 80.00"},{"v":70,"d":"R$ 70.00"},{"v":75,"d":"R$ 75.00"},{"v":80,"d":"R$ 80.00"},{"v":90,"d":"R$ 90.00"},{"v":73,"d":"R$ 73.00"},{"v":75,"d":"R$ 75.00"},{"v":70,"d":"R$ 70.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":755,"d":"R$ 755.00"}}]
[null,"TV a cabo",{"v":60,"d":"R$ 60.00"},{"v":63,"d":"R$ 63.00"},{"v":65,"d":"R$ 65.00"},{"v":60,"d":"R$ 60.00"},{"v":65,"d":"R$ 65.00"},{"v":60,"d":"R$ 60.00"},{"v":63,"d":"R$ 63.00"},{"v":60,"d":"R$ 60.00"},{"v":63,"d":"R$ 63.00"},{"v":60,"d":"R$ 60.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":619,"d":"R$ 619.00"}}]
[null,"Internet",{"v":45,"d":"R$ 45.00"},{"v":45,"d":"R$ 45.00"},{"v":45,"d":"R$ 45.00"},{"v":45,"d":"R$ 45.00"},{"v":45,"d":"R$ 45.00"},{"v":45,"d":"R$ 45.00"},{"v":45,"d":"R$ 45.00"},{"v":45,"d":"R$ 45.00"},{"v":45,"d":"R$ 45.00"},{"v":45,"d":"R$ 45.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":450,"d":"R$ 450.00"}}]
[null,"Luz",{"v":155,"d":"R$ 155.00"},{"v":155,"d":"R$ 155.00"},{"v":158,"d":"R$ 158.00"},{"v":160,"d":"R$ 160.00"},{"v":165,"d":"R$ 165.00"},{"v":200,"d":"R$ 200.00"},{"v":340,"d":"R$ 340.00"},{"v":350,"d":"R$ 350.00"},{"v":240,"d":"R$ 240.00"},{"v":180,"d":"R$ 180.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":2103,"d":"R$ 2,103.00"}}]
[null,"Água",{"v":35,"d":"R$ 35.00"},{"v":35,"d":"R$ 35.00"},{"v":37,"d":"R$ 37.00"},{"v":39,"d":"R$ 39.00"},{"v":45,"d":"R$ 45.00"},{"v":42,"d":"R$ 42.00"},{"v":42,"d":"R$ 42.00"},{"v":36,"d":"R$ 36.00"},{"v":38,"d":"R$ 38.00"},{"v":40,"d":"R$ 40.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":389,"d":"R$ 389.00"}}]
[null,"Combustível",{"v":50,"d":"R$ 50.00"},{"v":45,"d":"R$ 45.00"},{"v":40,"d":"R$ 40.00"},{"v":40,"d":"R$ 40.00"},{"v":42,"d":"R$ 42.00"},{"v":50,"d":"R$ 50.00"},{"v":55,"d":"R$ 55.00"},{"v":40,"d":"R$ 40.00"},{"v":43,"d":"R$ 43.00"},{"v":30,"d":"R$ 30.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":435,"d":"R$ 435.00"}}]
[null,"Entretenimento",{"v":123,"d":"R$ 123.00"},{"v":92,"d":"R$ 92.00"},{"v":58,"d":"R$ 58.00"},{"v":131,"d":"R$ 131.00"},{"v":46,"d":"R$ 46.00"},{"v":105,"d":"R$ 105.00"},{"v":84,"d":"R$ 84.00"},{"v":108,"d":"R$ 108.00"},{"v":132,"d":"R$ 132.00"},{"v":136,"d":"R$ 136.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":1015,"d":"R$ 1,015.00"}}]
[null,"Mensalidade",{"v":550,"d":"R$ 550.00"},{"v":550,"d":"R$ 550.00"},{"v":550,"d":"R$ 550.00"},{"v":550,"d":"R$ 550.00"},{"v":550,"d":"R$ 550.00"},{"v":550,"d":"R$ 550.00"},{"v":550,"d":"R$ 550.00"},{"v":550,"d":"R$ 550.00"},{"v":550,"d":"R$ 550.00"},{"v":550,"d":"R$ 550.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":5500,"d":"R$ 5,500.00"}}]
[null,"Poupança",{"v":200,"d":"R$ 200.00"},{"v":225,"d":"R$ 225.00"},{"v":300,"d":"R$ 300.00"},{"v":200,"d":"R$ 200.00"},{"v":200,"d":"R$ 200.00"},{"v":200,"d":"R$ 200.00"},{"v":250,"d":"R$ 250.00"},{"v":325,"d":"R$ 325.00"},{"v":200,"d":"R$ 200.00"},{"v":200,"d":"R$ 200.00"},null,null,{"$f":"SUM(tblDespesas[[#This Row],[JAN]:[DEZ]])","v":{"v":2300,"d":"R$ 2,300.00"}}]
[null,"DESPESAS TOTAIS",{"$f":"SUBTOTAL(109,tblDespesas[JAN])","v":{"v":3555,"d":"R$ 3,555.00"}},{"$f":"SUBTOTAL(109,tblDespesas[FEV])","v":{"v":3626,"d":"R$ 3,626.00"}},{"$f":"SUBTOTAL(109,tblDespesas[MAR])","v":{"v":3647,"d":"R$ 3,647.00"}},{"$f":"SUBTOTAL(109,tblDespesas[ABR])","v":{"v":3643,"d":"R$ 3,643.00"}},{"$f":"SUBTOTAL(109,tblDespesas[MAI])","v":{"v":3572,"d":"R$ 3,572.00"}},{"$f":"SUBTOTAL(109,tblDespesas[JUN])","v":{"v":3660,"d":"R$ 3,660.00"}},{"$f":"SUBTOTAL(109,tblDespesas[JUL])","v":{"v":3872,"d":"R$ 3,872.00"}},{"$f":"SUBTOTAL(109,tblDespesas[AGO])","v":{"v":3827,"d":"R$ 3,827.00"}},{"$f":"SUBTOTAL(109,tblDespesas[SET])","v":{"v":3659,"d":"R$ 3,659.00"}},{"$f":"SUBTOTAL(109,tblDespesas[OUT])","v":{"v":3648,"d":"R$ 3,648.00"}},{"$f":"SUBTOTAL(109,tblDespesas[NOV])","v":{"v":0,"d":"R$ 0.00"}},{"$f":"SUBTOTAL(109,tblDespesas[DEZ])","v":{"v":0,"d":"R$ 0.00"}},{"$f":"SUBTOTAL(109,tblDespesas[TOTAL NO ANO])","v":{"v":36709,"d":"R$ 36,709.00"}}]