{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["2014 (O)","2014 (R)","OxR","Resumo","Apoio"],"not_rendered":{"charts":10,"images":1,"macros":1,"external_links":0,"defined_names":2,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"2014 (O)","index":0,"n_rows":189,"n_cols":20,"rows_kept":189,"cut":false,"hidden":false,"merged":[[4,0,4,3],[98,2,100,2],[107,2,111,2],[118,2,120,2],[56,2,57,2],[60,2,62,2],[65,2,66,2],[83,2,89,2],[92,2,95,2],[44,2,49,2],[52,2,53,2],[75,2,76,2],[7,1,22,2],[26,1,38,2],[43,1,43,2],[103,2,104,2],[69,2,72,2],[141,2,143,2],[123,2,125,2],[128,2,129,2],[179,1,184,2],[158,1,173,2],[146,2,149,2],[136,2,138,2],[175,1,175,2],[176,1,176,2]]}
[]
[null,null,null,"Ano:"]
[null,"Orçamento Anual",null,2014,"Orçado"]
[]
["Mês",null,null,null,"Janeiro","Fevereiro","Março","Abril","Maio","Junho","Julho","Agosto","Setembro","Outubro","Novembro","Dezembro",null,"Total",null,"Média/mês"]
[]
[]
[null,"Receitas\nInsira aqui todas as receitas que você obteve no mês",null,"(digitar aqui)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:P8)","v":0},{"$f":"IF(OR(R8=0,R8=\"\"),NA(),R8)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P8<0,O8<0,N8<0,M8<0,L8<0,K8<0,J8<0,I8<0,H8<0,G8<0,F8<0,E8<0),(IFERROR((SUMIF(E8:P8,\">0\",E8:P8)/COUNTIF(E8:P8,\">0\")),\"\")),((SUM(E8:P8)/12)))","v":0}]
[null,null,null,"Salário",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},{"$f":"IF(OR(P9<0,O9<0,N9<0,M9<0,L9<0,K9<0,J9<0,I9<0,H9<0,G9<0,F9<0,E9<0),(IFERROR((SUMIF(E9:P9,\">0\",E9:P9)/COUNTIF(E9:P9,\">0\")),\"\")),((SUM(E9:P9)/12)))","v":0}]
[null,null,null,"Receita de aluguéis",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Pensões",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Horas extras",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"13º salário",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Férias",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Total de receitas gerais",{"$f":"SUM(E8:E14)","v":0},{"$f":"SUM(F8:F14)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,null,null,"Receitas de investimentos"]
[null,null,null,"Tesouro direto",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(OR(P17<0,O17<0,N17<0,M17<0,L17<0,K17<0,J17<0,I17<0,H17<0,G17<0,F17<0,E17<0),(IFERROR((SUMIF(E17:P17,\">0\",E17:P17)/COUNTIF(E17:P17,\">0\")),\"\")),((SUM(E17:P17)/12)))","v":0}]
[null,null,null,"Dividendos - ações",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,"Juros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Outros",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[]
[null,null,null,"Total de receitas de investimentos",{"$f":"SUM(E16:E20)","v":0},{"$f":"SUM(F16:F20)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R16:R19)","v":0},null,{"$f":"IF(OR(P22<0,O22<0,N22<0,M22<0,L22<0,K22<0,J22<0,I22<0,H22<0,G22<0,F22<0,E22<0),(IFERROR((SUMIF(E22:P22,\">0\",E22:P22)/COUNTIF(E22:P22,\">0\")),\"\")),((SUM(E22:P22)/12)))","v":0}]
[null,null,null,"Receitas totais",{"$f":"E22+E15","v":0},{"$f":"F22+F15","v":0},0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF(OR(R23=0,R23=\"\"),NA(),R23)","v":{"$error":"#N/A"}},0]
[]
[]
[]
[null,"Investimentos\nInsira aqui o montante mensal que\nvocê destinará aos seus investimentos",null,"Curto Prazo: Conta Corrente",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E27:P27)","v":0},{"$f":"IF(OR(R27=0,R27=\"\"),NA(),R27)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P27<0,O27<0,N27<0,M27<0,L27<0,K27<0,J27<0,I27<0,H27<0,G27<0,F27<0,E27<0),(IFERROR((SUMIF(E27:P27,\">0\",E27:P27)/COUNTIF(E27:P27,\">0\")),\"\")),((SUM(E27:P27)/12)))","v":0}]
[null,null,null,"Curto Prazo: CDB",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:P28)","v":0},{"$error":"#N/A"},0]
[null,null,null,"Curto Prazo: Fundo",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Longo Prazo: Previdência",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Longo Prazo: Ações",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,"Longo Prazo: Tesouro Direto",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Reserva de temporária",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E33:P33)","v":0},{"$error":"#N/A"},0]
[null,null,null,"Reserva fixa",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E34:P34)","v":0},{"$error":"#N/A"},0]
[null,null,null,"Outros",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[]
[null,null,null,"Total",{"$f":"SUM(E27:E35)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R27:R32,R35)","v":0},{"$f":"IF(OR(R37=0,R37=\"\"),NA(),R37)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P37<0,O37<0,N37<0,M37<0,L37<0,K37<0,J37<0,I37<0,H37<0,G37<0,F37<0,E37<0),(IFERROR((SUMIF(E37:P37,\">0\",E37:P37)/COUNTIF(E37:P37,\">0\")),\"\")),((SUM(E37:P37)/12)))","v":0}]
[]
[null,null,null,"% sobre Receita",{"$f":"E37/E23","v":{"$error":"#DIV/0!"}},{"$f":"F37/F23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R37/R23","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Usar a reserva temporária neste mês?","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,"Usar a reserva fixa neste mês?","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,null,{"$f":"IF(E40=\"Sim\",IF(E33>E80,E33-E80,0),E33)","v":0},{"$f":"IF(F40=\"Sim\",IF((E42+F33)>F80,((E42+F33)-F80),0),(E42+F33))","v":0},{"$f":"IF(G40=\"Sim\",IF((F42+G33)>G80,((F42+G33)-G80),0),(F42+G33))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Despesas",null,null,{"$f":"IF(E41=\"Sim\",IF(E34>E133,E34-E133,0),E34)","v":0},{"$f":"IF(F41=\"Sim\",IF((E43+F34)>F133,((E43+F34)-F133),0),(E43+F34))","v":0},{"$f":"IF(G41=\"Sim\",IF((F43+G34)>G133,((F43+G34)-G133),0),(F43+G34))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Categoria",null,"Despesa"]
[null,"Fixas","Habitação","Aluguel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E45:P45)","v":0},{"$f":"IF(OR(R45=0,R45=\"\"),NA(),R45)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P45<0,O45<0,N45<0,M45<0,L45<0,K45<0,J45<0,I45<0,H45<0,G45<0,F45<0,E45<0),(IFERROR((SUMIF(E45:P45,\">0\",E45:P45)/COUNTIF(E45:P45,\">0\")),\"\")),((SUM(E45:P45)/12)))","v":0}]
[null,"Aquelas que têm",null,"Condomínio",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,"o mesmo montante",null,"Prestação do imóvel",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,"mensalmente",null,"Seguro da casa",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Diarista",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Mensalista ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E50:P50)","v":0},{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E45:E50)","v":0},{"$f":"SUM(F45:F50)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R45:R50)","v":0},null,0]
[]
[null,null,"Transporte","Prestação do carro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E53:P53)","v":0},null,{"$f":"IF(OR(P53<0,O53<0,N53<0,M53<0,L53<0,K53<0,J53<0,I53<0,H53<0,G53<0,F53<0,E53<0),(IFERROR((SUMIF(E53:P53,\">0\",E53:P53)/COUNTIF(E53:P53,\">0\")),\"\")),((SUM(E53:P53)/12)))","v":0}]
[null,null,null,"Seguro do carro",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,{"$f":"SUM(E53:E54)","v":0},{"$f":"SUM(F53:F54)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R53:R54)","v":0},null,0]
[]
[null,null,"Saúde","Plano de saúde",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E57:P57)","v":0},{"$f":"IF(OR(R57=0,R57=\"\"),NA(),R57)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P57<0,O57<0,N57<0,M57<0,L57<0,K57<0,J57<0,I57<0,H57<0,G57<0,F57<0,E57<0),(IFERROR((SUMIF(E57:P57,\">0\",E57:P57)/COUNTIF(E57:P57,\">0\")),\"\")),((SUM(E57:P57)/12)))","v":0}]
[null,null,null,"Outros",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E57:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R57:R58)","v":0},null,0]
[]
[null,null,"Educação","Colégio",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E61:P61)","v":0},{"$f":"IF(OR(R61=0,R61=\"\"),NA(),R61)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P61<0,O61<0,N61<0,M61<0,L61<0,K61<0,J61<0,I61<0,H61<0,G61<0,F61<0,E61<0),(IFERROR((SUMIF(E61:P61,\">0\",E61:P61)/COUNTIF(E61:P61,\">0\")),\"\")),((SUM(E61:P61)/12)))","v":0}]
[null,null,null,"Faculdade",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Curso",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E61:E63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R61:R63)","v":0},null,0]
[]
[null,null,"Impostos","IPTU",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(E66:P66))=0,\"\",(SUM(E66:P66)))","v":""},{"$f":"IF(OR(R66=0,R66=\"\"),NA(),R66)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P66<0,O66<0,N66<0,M66<0,L66<0,K66<0,J66<0,I66<0,H66<0,G66<0,F66<0,E66<0),(IFERROR((SUMIF(E66:P66,\">0\",E66:P66)/COUNTIF(E66:P66,\">0\")),\"\")),((SUM(E66:P66)/12)))","v":0}]
[null,null,null,"IPVA",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E66:E67)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R66:R67)","v":0}]
[]
[null,null,"Bancos","Tarifas bancárias",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E70:P70)","v":0},{"$f":"IF(OR(R70=0,R70=\"\"),NA(),R70)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P70<0,O70<0,N70<0,M70<0,L70<0,K70<0,J70<0,I70<0,H70<0,G70<0,F70<0,E70<0),(IFERROR((SUMIF(E70:P70,\">0\",E70:P70)/COUNTIF(E70:P70,\">0\")),\"\")),((SUM(E70:P70)/12)))","v":0}]
[null,null,null,"Anuidade do carttão de crédito",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,"Cheque especial",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,"Outras despesas com Bancos",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E70:E73)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R70:R73)","v":0},null,0]
[]
[null,null,"Outros","Anuidade Conselho",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E76:P76)","v":0},{"$f":"IF(OR(R76=0,R76=\"\"),NA(),R76)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P76<0,O76<0,N76<0,M76<0,L76<0,K76<0,J76<0,I76<0,H76<0,G76<0,F76<0,E76<0),(IFERROR((SUMIF(E76:P76,\">0\",E76:P76)/COUNTIF(E76:P76,\">0\")),\"\")),((SUM(E76:P76)/12)))","v":0}]
[null,null,null,"Seguro de vida",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E76:E77)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P76:P77)","v":0},null,{"$f":"SUM(R76:R77)","v":0},null,0]
[]
[null,null,"Total despesas fixas ",null,{"$f":"E78+E74+E68+E64+E59+E55+E51","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R78+R74+R68+R64+R59+R55+R51","v":0},{"$f":"IF(OR(R80=0,R80=\"\"),NA(),R80)","v":{"$error":"#N/A"}}]
[]
[null,null,"% sobre Receita",null,{"$f":"E80/E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R80/R23","v":{"$error":"#DIV/0!"}}]
[]
[null,"Variáveis","Habitação","Luz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E84:P84)","v":0},{"$f":"IF(OR(R84=0,R84=\"\"),NA(),R84)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P84<0,O84<0,N84<0,M84<0,L84<0,K84<0,J84<0,I84<0,H84<0,G84<0,F84<0,E84<0),(IFERROR((SUMIF(E84:P84,\">0\",E84:P84)/COUNTIF(E84:P84,\">0\")),\"\")),((SUM(E84:P84)/12)))","v":0}]
[null,"Aquelas que aconte-",null,"Água",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(R85=0,R85=\"\"),NA(),R85)","v":{"$error":"#N/A"}},0]
[null,"cem todos os meses,",null,"Telefone",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,"mas podemos tentar",null,"Telefone Celular",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,"reduzir",null,"Gás",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Mensalidade TV a cabo",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Internet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E84:E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R84:R90)","v":0},null,0]
[]
[null,null,"Transporte","Metrô",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E93:P93)","v":0},{"$f":"IF(OR(R93=0,R93=\"\"),NA(),R93)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P93<0,O93<0,N93<0,M93<0,L93<0,K93<0,J93<0,I93<0,H93<0,G93<0,F93<0,E93<0),(IFERROR((SUMIF(E93:P93,\">0\",E93:P93)/COUNTIF(E93:P93,\">0\")),\"\")),((SUM(E93:P93)/12)))","v":0}]
[null,null,null,"Ônibus",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Combustível",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Estacionamento",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E93:E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R93:R96)","v":0},null,0]
[]
[null,null,"Alimentação","Supermercado",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E99:P99)","v":0},{"$f":"IF(OR(R99=0,R99=\"\"),NA(),R99)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P99<0,O99<0,N99<0,M99<0,L99<0,K99<0,J99<0,I99<0,H99<0,G99<0,F99<0,E99<0),(IFERROR((SUMIF(E99:P99,\">0\",E99:P99)/COUNTIF(E99:P99,\">0\")),\"\")),((SUM(E99:P99)/12)))","v":0}]
[null,null,null,"Feira",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Restaurante",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E99:E101)","v":0},{"$f":"SUM(F99:F101)","v":0},{"$f":"SUM(G99:G101)","v":0},{"$f":"SUM(H99:H101)","v":0},{"$f":"SUM(I99:I101)","v":0},{"$f":"SUM(J99:J101)","v":0},{"$f":"SUM(K99:K101)","v":0},{"$f":"SUM(L99:L101)","v":0},{"$f":"SUM(M99:M101)","v":0},{"$f":"SUM(N99:N101)","v":0},{"$f":"SUM(O99:O101)","v":0},{"$f":"SUM(P99:P101)","v":0},null,{"$f":"SUM(R99:R101)","v":0},null,0]
[]
[null,null,"Saúde","Farmácia",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E104:P104)","v":0},{"$f":"IF(OR(R104=0,R104=\"\"),NA(),R104)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P104<0,O104<0,N104<0,M104<0,L104<0,K104<0,J104<0,I104<0,H104<0,G104<0,F104<0,E104<0),(IFERROR((SUMIF(E104:P104,\">0\",E104:P104)/COUNTIF(E104:P104,\">0\")),\"\")),((SUM(E104:P104)/12)))","v":0}]
[null,null,null,"Outros",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,{"$f":"SUM(E104:E105)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R104:R105)","v":0},null,0]
[]
[null,null,"Cuidados pessoais","Cabeleireiro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E108:P108)","v":0},{"$f":"IF(OR(R108=0,R108=\"\"),NA(),R108)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P108<0,O108<0,N108<0,M108<0,L108<0,K108<0,J108<0,I108<0,H108<0,G108<0,F108<0,E108<0),(IFERROR((SUMIF(E108:P108,\">0\",E108:P108)/COUNTIF(E108:P108,\">0\")),\"\")),((SUM(E108:P108)/12)))","v":0}]
[null,null,null,"Manicure",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Esteticista",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Academia",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Outros gastos",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E108:E112)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R108:R112)","v":0},null,0]
[]
[null,null,"Total despesas variáveis",null,{"$f":"E113+E106+E102+E97+E91","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R113+R106+R102+R97+R91","v":0},{"$f":"IF(OR(R115=0,R115=\"\"),NA(),R115)","v":{"$error":"#N/A"}}]
[]
[null,null,"% sobre Receita",null,{"$f":"E115/E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R115/R23","v":{"$error":"#DIV/0!"}}]
[]
[null,"Extras","Saúde","Médico",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(E119:P119))=0,\"\",(SUM(E119:P119)))","v":""},{"$f":"IF(OR(R119=0,R119=\"\"),NA(),R119)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P119<0,O119<0,N119<0,M119<0,L119<0,K119<0,J119<0,I119<0,H119<0,G119<0,F119<0,E119<0),(IFERROR((SUMIF(E119:P119,\">0\",E119:P119)/COUNTIF(E119:P119,\">0\")),\"\")),((SUM(E119:P119)/12)))","v":0}]
[null,"São as despesas extra-",null,"Dentista",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,"ordinárias, para as",null,"Hospital",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,"quais precisamos estar",null,null,{"$f":"SUM(E119:E121)","v":0},{"$f":"SUM(F119:F121)","v":0},{"$f":"SUM(G119:G121)","v":0},{"$f":"SUM(H119:H121)","v":0},{"$f":"SUM(I119:I121)","v":0},{"$f":"SUM(J119:J121)","v":0},{"$f":"SUM(K119:K121)","v":0},{"$f":"SUM(L119:L121)","v":0},{"$f":"SUM(M119:M121)","v":0},{"$f":"SUM(N119:N121)","v":0},{"$f":"SUM(O119:O121)","v":0},{"$f":"SUM(P119:P121)","v":0},null,{"$f":"SUM(R119:R121)","v":0},null,0]
[]
[null,"preparados quando","Manutenção/ prevenção","Carro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(E124:P124))=0,\"\",(SUM(E124:P124)))","v":""},{"$f":"IF(OR(R124=0,R124=\"\"),NA(),R124)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P124<0,O124<0,N124<0,M124<0,L124<0,K124<0,J124<0,I124<0,H124<0,G124<0,F124<0,E124<0),(IFERROR((SUMIF(E124:P124,\">0\",E124:P124)/COUNTIF(E124:P124,\">0\")),\"\")),((SUM(E124:P124)/12)))","v":0}]
[null,"acontecerem",null,"Casa",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E124:E126)","v":0},{"$f":"SUM(F124:F126)","v":0},{"$f":"SUM(G124:G126)","v":0},{"$f":"SUM(H124:H126)","v":0},{"$f":"SUM(I124:I126)","v":0},{"$f":"SUM(J124:J126)","v":0},{"$f":"SUM(K124:K126)","v":0},{"$f":"SUM(L124:L126)","v":0},{"$f":"SUM(M124:M126)","v":0},{"$f":"SUM(N124:N126)","v":0},{"$f":"SUM(O124:O126)","v":0},{"$f":"SUM(P124:P126)","v":0},null,{"$f":"SUM(R124:R126)","v":0},null,0]
[]
[null,null,"Outras","Escreva aqui",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(E129:P129))=0,\"\",(SUM(E129:P129)))","v":""},{"$f":"IF(OR(R129=0,R129=\"\"),NA(),R129)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P129<0,O129<0,N129<0,M129<0,L129<0,K129<0,J129<0,I129<0,H129<0,G129<0,F129<0,E129<0),(IFERROR((SUMIF(E129:P129,\">0\",E129:P129)/COUNTIF(E129:P129,\">0\")),\"\")),((SUM(E129:P129)/12)))","v":0}]
[null,null,null,"Escreva aqui",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E129:E130)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R129:R130)","v":0},null,0]
[]
[null,null,"Total despesas extras",null,{"$f":"E131+E127+E122","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R131+R127+R122","v":0},{"$f":"IF(OR(R133=0,R133=\"\"),NA(),R133)","v":{"$error":"#N/A"}}]
[]
[null,null,"% sobre Receita",null,{"$f":"E133/E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R133/R23","v":{"$error":"#DIV/0!"}}]
[]
[null,"Adicionais","Lazer","Viagens",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E137:P137)","v":0},{"$f":"IF(OR(R137=0,R137=\"\"),NA(),R137)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P137<0,O137<0,N137<0,M137<0,L137<0,K137<0,J137<0,I137<0,H137<0,G137<0,F137<0,E137<0),(IFERROR((SUMIF(E137:P137,\">0\",E137:P137)/COUNTIF(E137:P137,\">0\")),\"\")),((SUM(E137:P137)/12)))","v":0}]
[null,"Aquelas que não",null,"Cinema/teatro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E138:P138)","v":0},{"$error":"#N/A"},0]
[null,"acontecem",null,"Locadora DVD",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E139:P139)","v":0},{"$f":"IF(OR(R139=0,R139=\"\"),NA(),R139)","v":{"$error":"#N/A"}},0]
[null,"todos os meses",null,null,{"$f":"SUM(E137:E139)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R137:R139)","v":0},null,0]
[]
[null,null,"Vestuário","Roupas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E142:P142)","v":0},{"$f":"IF(OR(R142=0,R142=\"\"),NA(),R142)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P142<0,O142<0,N142<0,M142<0,L142<0,K142<0,J142<0,I142<0,H142<0,G142<0,F142<0,E142<0),(IFERROR((SUMIF(E142:P142,\">0\",E142:P142)/COUNTIF(E142:P142,\">0\")),\"\")),((SUM(E142:P142)/12)))","v":0}]
[null,null,null,"Calçados",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Acessórios",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E142:E144)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R142:R144)","v":0},null,0]
[]
[null,null,"Outros: todas as despesas que não se encaixam nas acima","Ex: compra de um tablet",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E147:P147)","v":0},{"$f":"IF(OR(R147=0,R147=\"\"),NA(),R147)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P147<0,O147<0,N147<0,M147<0,L147<0,K147<0,J147<0,I147<0,H147<0,G147<0,F147<0,E147<0),(IFERROR((SUMIF(E147:P147,\">0\",E147:P147)/COUNTIF(E147:P147,\">0\")),\"\")),((SUM(E147:P147)/12)))","v":0}]
[null,null,null,"Outros2",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Outros3",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Outros4",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E147:E150)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R147:R150)","v":0},null,0]
[]
[]
[]
[null,null,"Total despesas extras",null,{"$f":"E151+E145+E140","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R151+R145+R140","v":0},{"$f":"IF(OR(R155=0,R155=\"\"),NA(),R155)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P155<0,O155<0,N155<0,M155<0,L155<0,K155<0,J155<0,I155<0,H155<0,G155<0,F155<0,E155<0),(IFERROR((SUMIF(E155:P155,\">0\",E155:P155)/COUNTIF(E155:P155,\">0\")),\"\")),((SUM(E155:P155)/12)))","v":0}]
[]
[null,null,"% sobre Receita",null,{"$f":"E155/E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R155/R23","v":{"$error":"#DIV/0!"}}]
[]
[null,"Resumo dos seu orçamento mensal",null,"Receita total",{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R23","v":0},{"$f":"IF(OR(R159=0,R159=\"\"),NA(),R159)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P159<0,O159<0,N159<0,M159<0,L159<0,K159<0,J159<0,I159<0,H159<0,G159<0,F159<0,E159<0),(IFERROR((SUMIF(E159:P159,\">0\",E159:P159)/COUNTIF(E159:P159,\">0\")),\"\")),((SUM(E159:P159)/12)))","v":0}]
[null,null,null,"Receitas gerais",{"$f":"E15","v":0},{"$f":"F15","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"R15","v":0},null,0]
[null,null,null,"Receitas de investimentos",{"$f":"E22","v":0},{"$f":"F22","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"R22","v":0},null,0]
[null,null,null,"Destinado a Investimentos",{"$f":"E37","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R37","v":0},{"$error":"#N/A"},0]
[null,null,null,"Despesas fixas",{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R80","v":0},{"$error":"#N/A"},0]
[null,null,null,"Despesas variáveis",{"$f":"E115","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"P115","v":0},null,{"$f":"R115","v":0},{"$error":"#N/A"},0]
[null,null,null,"Despesas extras",{"$f":"E133","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"P133","v":0},null,{"$f":"R133","v":0},{"$error":"#N/A"},0]
[null,null,null,"Despesas adicionais",{"$f":"E155","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R155","v":0},{"$error":"#N/A"},0]
[]
[null,null,null,"Reserva temporária",{"$f":"E42","v":0},{"$f":"F42","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"R33","v":0},null,{"$f":"IF(OR(P168<0,O168<0,N168<0,M168<0,L168<0,K168<0,J168<0,I168<0,H168<0,G168<0,F168<0,E168<0),(IFERROR((SUMIF(E168:P168,\">0\",E168:P168)/COUNTIF(E168:P168,\">0\")),\"\")),((SUM(E168:P168)/12)))","v":0}]
[null,null,null,"Reserva fixa",{"$f":"E43","v":0},{"$f":"F43","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"R34","v":0},null,0]
[]
[null,null,null,"Total de despesas",{"$f":"SUM(E163:E166)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R163:R166)","v":0},{"$error":"#N/A"},{"$f":"IF(OR(P171<0,O171<0,N171<0,M171<0,L171<0,K171<0,J171<0,I171<0,H171<0,G171<0,F171<0,E171<0),(IFERROR((SUMIF(E171:P171,\">0\",E171:P171)/COUNTIF(E171:P171,\">0\")),\"\")),((SUM(E171:P171)/12)))","v":0}]
[null,null,null,"Total destinado a investimento",{"$f":"E162","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R162","v":0},null,0]
[null,null,null,"Total de receitas",{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R15","v":0},{"$f":"IF(OR(R173=0,R173=\"\"),NA(),R173)","v":{"$error":"#N/A"}},0]
[null,null,null,"Saldo",{"$f":"E159-(SUM(E163:E166))-E162","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R173-R172-R171","v":0},{"$error":"#N/A"},0]
[]
[null,"Dinheiro livre no mês",null,"(receitas - despesas)",{"$f":"E173-E171","v":0},{"$f":"F173-F171","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Meta mensal de economia (digite abaixo)",null,"(% do que sobrou)",{"$f":"$C$178*E176","v":0},{"$f":"$C$178*F176","v":0},{"$f":"$C$178*G176","v":0},{"$f":"$C$178*H176","v":0},{"$f":"$C$178*I176","v":0},{"$f":"$C$178*J176","v":0},{"$f":"$C$178*K176","v":0},{"$f":"$C$178*L176","v":0},{"$f":"$C$178*M176","v":0},{"$f":"$C$178*N176","v":0},{"$f":"$C$178*O176","v":0},{"$f":"$C$178*P176","v":0},null,{"$f":"$C$178*R176","v":0}]
[null,null,0.7]
[null,null,null,"Despesas totais",{"$f":"IF(OR(E171=0,E171=\"\"),a,E171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(F171=0,F171=\"\"),a,F171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(G171=0,G171=\"\"),a,G171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(H171=0,H171=\"\"),a,H171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(I171=0,I171=\"\"),a,I171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(J171=0,J171=\"\"),a,J171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(K171=0,K171=\"\"),a,K171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(L171=0,L171=\"\"),a,L171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(M171=0,M171=\"\"),a,M171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(N171=0,N171=\"\"),a,N171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(O171=0,O171=\"\"),a,O171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(P171=0,P171=\"\"),a,P171)","v":{"$error":"#NAME?"}}]
[null,"Acumulado em investimentos",null,"Curto Prazo: CDB",{"$f":"E28","v":0},{"$f":"E180+E28","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"P180","v":0},null,{"$f":"IF(OR(P180<0,O180<0,N180<0,M180<0,L180<0,K180<0,J180<0,I180<0,H180<0,G180<0,F180<0,E180<0),(IFERROR((SUMIF(E180:P180,\">0\",E180:P180)/COUNTIF(E180:P180,\">0\")),\"\")),((SUM(E180:P180)/12)))","v":0}]
[null,null,null,"Curto Prazo: Fundo",{"$f":"E29","v":0},{"$f":"E181+E29","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"P181","v":0},null,0]
[null,null,null,"Longo Prazo: Previdência",{"$f":"E30","v":0},{"$f":"E182+E30","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,null,null,"Longo Prazo: Ações",{"$f":"E31","v":0},{"$f":"E183+E31","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,null,null,"Longo Prazo: Tesouro Direto",{"$f":"E32","v":0},{"$f":"E184+E32","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,null,null,"Total investido",{"$f":"SUM(E180:E184)","v":0},{"$f":"SUM(F180:F184)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[]
[null,null,null,"Reserva temporária",{"$f":"E168","v":0},{"$f":"F168","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"P187","v":0},null,{"$f":"IF(OR(P187<0,O187<0,N187<0,M187<0,L187<0,K187<0,J187<0,I187<0,H187<0,G187<0,F187<0,E187<0),(IFERROR((SUMIF(E187:P187,\">0\",E187:P187)/COUNTIF(E187:P187,\">0\")),\"\")),((SUM(E187:P187)/12)))","v":0}]
[null,"Acumulado nas reservas",null,"Reserva fixa",{"$f":"E169","v":0},{"$f":"F169","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"P188","v":0},null,0]
[null,null,null,"Total na reserva",{"$f":"SUM(E187:E188)","v":0},{"$f":"SUM(F187:F188)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]

{"sheet":"2014 (R)","index":1,"n_rows":187,"n_cols":20,"rows_kept":187,"cut":false,"hidden":false,"merged":[[83,2,89,2],[4,0,4,3],[7,1,22,2],[26,1,38,2],[43,1,43,2],[44,2,49,2],[52,2,53,2],[56,2,57,2],[60,2,62,2],[65,2,66,2],[69,2,72,2],[75,2,76,2],[177,1,182,2],[175,1,175,3],[92,2,95,2],[98,2,100,2],[103,2,104,2],[107,2,111,2],[118,2,120,2],[123,2,125,2],[128,2,129,2],[136,2,138,2],[141,2,143,2],[146,2,149,2],[158,1,173,2]]}
[]
[null,null,null,"Ano:"]
[null,"Orçamento Anual",null,2014,"Realizado"]
[]
["Mês",null,null,null,"Janeiro","Fevereiro","Março","Abril","Maio","Junho","Julho","Agosto","Setembro","Outubro","Novembro","Dezembro",null,"Total",null,"Média/mês"]
[]
[]
[null,"Receitas\nInsira aqui todas as receitas que você obteve no mês",null,"(digitar aqui)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:P8)","v":0},{"$f":"IF(OR(R8=0,R8=\"\"),NA(),R8)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P8<0,O8<0,N8<0,M8<0,L8<0,K8<0,J8<0,I8<0,H8<0,G8<0,F8<0,E8<0),(IFERROR((SUMIF(E8:P8,\">0\",E8:P8)/COUNTIF(E8:P8,\">0\")),\"\")),((SUM(E8:P8)/12)))","v":0}]
[null,null,null,"Salário",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},{"$f":"IF(OR(P9<0,O9<0,N9<0,M9<0,L9<0,K9<0,J9<0,I9<0,H9<0,G9<0,F9<0,E9<0),(IFERROR((SUMIF(E9:P9,\">0\",E9:P9)/COUNTIF(E9:P9,\">0\")),\"\")),((SUM(E9:P9)/12)))","v":0}]
[null,null,null,"Receita de aluguéis",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Pensões",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Horas extras",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"13º salário",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Férias",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Total de receitas gerais",{"$f":"SUM(E8:E14)","v":0},{"$f":"SUM(F8:F14)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,null,null,"Receitas de investimentos"]
[null,null,null,"Tesouro direto",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(OR(P17<0,O17<0,N17<0,M17<0,L17<0,K17<0,J17<0,I17<0,H17<0,G17<0,F17<0,E17<0),(IFERROR((SUMIF(E17:P17,\">0\",E17:P17)/COUNTIF(E17:P17,\">0\")),\"\")),((SUM(E17:P17)/12)))","v":0}]
[null,null,null,"Dividendos - ações",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,"Juros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Outros",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[]
[null,null,null,"Total de receitas de investimentos",{"$f":"SUM(E16:E20)","v":0},{"$f":"SUM(F16:F20)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R16:R19)","v":0},null,{"$f":"IF(OR(P22<0,O22<0,N22<0,M22<0,L22<0,K22<0,J22<0,I22<0,H22<0,G22<0,F22<0,E22<0),(IFERROR((SUMIF(E22:P22,\">0\",E22:P22)/COUNTIF(E22:P22,\">0\")),\"\")),((SUM(E22:P22)/12)))","v":0}]
[null,null,null,"Receitas totais",{"$f":"E22+E15","v":0},{"$f":"F22+F15","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R17:R20,R8:R14)","v":0},{"$f":"IF(OR(R23=0,R23=\"\"),NA(),R23)","v":{"$error":"#N/A"}},0]
[]
[]
[]
[null,"Investimentos\nInsira aqui o montante mensal que\nvocê destinará aos seus investimentos",null,"Curto Prazo: Conta Corrente",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E27:P27)","v":0},{"$f":"IF(OR(R27=0,R27=\"\"),NA(),R27)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P27<0,O27<0,N27<0,M27<0,L27<0,K27<0,J27<0,I27<0,H27<0,G27<0,F27<0,E27<0),(IFERROR((SUMIF(E27:P27,\">0\",E27:P27)/COUNTIF(E27:P27,\">0\")),\"\")),((SUM(E27:P27)/12)))","v":0}]
[null,null,null,"Curto Prazo: CDB",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:P28)","v":0},{"$error":"#N/A"},0]
[null,null,null,"Curto Prazo: Fundo",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Longo Prazo: Previdência",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Longo Prazo: Ações",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,"Longo Prazo: Tesouro Direto",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Reserva de temporária",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E33:P33)","v":0},{"$error":"#N/A"},0]
[null,null,null,"Reserva fixa",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E34:P34)","v":0},{"$error":"#N/A"},0]
[null,null,null,"Outros",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[]
[null,null,null,"Total",{"$f":"SUM(E27:E35)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R27:R32,R35)","v":0},{"$f":"IF(OR(R37=0,R37=\"\"),NA(),R37)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P37<0,O37<0,N37<0,M37<0,L37<0,K37<0,J37<0,I37<0,H37<0,G37<0,F37<0,E37<0),(IFERROR((SUMIF(E37:P37,\">0\",E37:P37)/COUNTIF(E37:P37,\">0\")),\"\")),((SUM(E37:P37)/12)))","v":0}]
[]
[null,null,null,"% sobre Receita",{"$f":"E37/E23","v":{"$error":"#DIV/0!"}},{"$f":"F37/F23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R37/R23","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Usar a reserva temporária neste mês?","Sim","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,"Usar a reserva fixa neste mês?","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,null,{"$f":"IF(E40=\"Sim\",IF(E33>E80,E33-E80,0),E33)","v":0},{"$f":"IF(F40=\"Sim\",IF((E42+F33)>F80,((E42+F33)-F80),0),(E42+F33))","v":0},{"$f":"IF(G40=\"Sim\",IF((F42+G33)>G80,((F42+G33)-G80),0),(F42+G33))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Despesas",null,null,{"$f":"IF(E41=\"Sim\",IF(E34>E133,E34-E133,0),E34)","v":0},{"$f":"IF(F41=\"Sim\",IF((E43+F34)>F133,((E43+F34)-F133),0),(E43+F34))","v":0},{"$f":"IF(G41=\"Sim\",IF((F43+G34)>G133,((F43+G34)-G133),0),(F43+G34))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Categoria",null,"Despesa"]
[null,"Fixas","Habitação","Aluguel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E45:P45)","v":0},{"$f":"IF(OR(R45=0,R45=\"\"),NA(),R45)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P45<0,O45<0,N45<0,M45<0,L45<0,K45<0,J45<0,I45<0,H45<0,G45<0,F45<0,E45<0),(IFERROR((SUMIF(E45:P45,\">0\",E45:P45)/COUNTIF(E45:P45,\">0\")),\"\")),((SUM(E45:P45)/12)))","v":0}]
[null,"Aquelas que têm",null,"Condomínio",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,"o mesmo montante",null,"Prestação do imóvel",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,"mensalmente",null,"Seguro da casa",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Diarista",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Mensalista ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E50:P50)","v":0},{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E45:E50)","v":0},{"$f":"SUM(F45:F50)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R45:R50)","v":0},null,0]
[]
[null,null,"Transporte","Prestação do carro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E53:P53)","v":0},null,{"$f":"IF(OR(P53<0,O53<0,N53<0,M53<0,L53<0,K53<0,J53<0,I53<0,H53<0,G53<0,F53<0,E53<0),(IFERROR((SUMIF(E53:P53,\">0\",E53:P53)/COUNTIF(E53:P53,\">0\")),\"\")),((SUM(E53:P53)/12)))","v":0}]
[null,null,null,"Seguro do carro",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,{"$f":"SUM(E53:E54)","v":0},{"$f":"SUM(F53:F54)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R53:R54)","v":0},null,0]
[]
[null,null,"Saúde","Plano de saúde",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E57:P57)","v":0},{"$f":"IF(OR(R57=0,R57=\"\"),NA(),R57)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P57<0,O57<0,N57<0,M57<0,L57<0,K57<0,J57<0,I57<0,H57<0,G57<0,F57<0,E57<0),(IFERROR((SUMIF(E57:P57,\">0\",E57:P57)/COUNTIF(E57:P57,\">0\")),\"\")),((SUM(E57:P57)/12)))","v":0}]
[null,null,null,"Outros",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E57:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R57:R58)","v":0},null,0]
[]
[null,null,"Educação","Colégio",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E61:P61)","v":0},{"$f":"IF(OR(R61=0,R61=\"\"),NA(),R61)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P61<0,O61<0,N61<0,M61<0,L61<0,K61<0,J61<0,I61<0,H61<0,G61<0,F61<0,E61<0),(IFERROR((SUMIF(E61:P61,\">0\",E61:P61)/COUNTIF(E61:P61,\">0\")),\"\")),((SUM(E61:P61)/12)))","v":0}]
[null,null,null,"Faculdade",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Curso",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E61:E63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R61:R63)","v":0},null,0]
[]
[null,null,"Impostos","IPTU",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(E66:P66))=0,\"\",(SUM(E66:P66)))","v":""},{"$f":"IF(OR(R66=0,R66=\"\"),NA(),R66)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P66<0,O66<0,N66<0,M66<0,L66<0,K66<0,J66<0,I66<0,H66<0,G66<0,F66<0,E66<0),(IFERROR((SUMIF(E66:P66,\">0\",E66:P66)/COUNTIF(E66:P66,\">0\")),\"\")),((SUM(E66:P66)/12)))","v":0}]
[null,null,null,"IPVA",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E66:E67)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R66:R67)","v":0}]
[]
[null,null,"Bancos","Tarifas bancárias",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E70:P70)","v":0},{"$f":"IF(OR(R70=0,R70=\"\"),NA(),R70)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P70<0,O70<0,N70<0,M70<0,L70<0,K70<0,J70<0,I70<0,H70<0,G70<0,F70<0,E70<0),(IFERROR((SUMIF(E70:P70,\">0\",E70:P70)/COUNTIF(E70:P70,\">0\")),\"\")),((SUM(E70:P70)/12)))","v":0}]
[null,null,null,"Anuidade do carttão de crédito",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,"Cheque especial",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,"Outras despesas com Bancos",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E70:E73)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R70:R73)","v":0},null,0]
[]
[null,null,"Outros","Anuidade Conselho",330,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E76:P76)","v":330},{"$f":"IF(OR(R76=0,R76=\"\"),NA(),R76)","v":330},{"$f":"IF(OR(P76<0,O76<0,N76<0,M76<0,L76<0,K76<0,J76<0,I76<0,H76<0,G76<0,F76<0,E76<0),(IFERROR((SUMIF(E76:P76,\">0\",E76:P76)/COUNTIF(E76:P76,\">0\")),\"\")),((SUM(E76:P76)/12)))","v":27.5}]
[null,null,null,"Seguro de vida",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E76:E77)","v":330},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P76:P77)","v":0},null,{"$f":"SUM(R76:R77)","v":330},null,27.5]
[]
[null,null,"Total despesas fixas ",null,{"$f":"E78+E74+E68+E64+E59+E55+E51","v":330},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R78+R74+R68+R64+R59+R55+R51","v":330},{"$f":"IF(OR(R80=0,R80=\"\"),NA(),R80)","v":330}]
[]
[null,null,"% sobre Receita",null,{"$f":"E80/E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R80/R23","v":{"$error":"#DIV/0!"}}]
[]
[null,"Variáveis","Habitação","Luz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E84:P84)","v":0},{"$f":"IF(OR(R84=0,R84=\"\"),NA(),R84)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P84<0,O84<0,N84<0,M84<0,L84<0,K84<0,J84<0,I84<0,H84<0,G84<0,F84<0,E84<0),(IFERROR((SUMIF(E84:P84,\">0\",E84:P84)/COUNTIF(E84:P84,\">0\")),\"\")),((SUM(E84:P84)/12)))","v":0}]
[null,"Aquelas que aconte-",null,"Água",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(R85=0,R85=\"\"),NA(),R85)","v":{"$error":"#N/A"}},0]
[null,"cem todos os meses,",null,"Telefone",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,"mas podemos tentar",null,"Telefone Celular",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,"reduzir",null,"Gás",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Mensalidade TV a cabo",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Internet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E84:E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R84:R90)","v":0},null,0]
[]
[null,null,"Transporte","Metrô",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E93:P93)","v":0},{"$f":"IF(OR(R93=0,R93=\"\"),NA(),R93)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P93<0,O93<0,N93<0,M93<0,L93<0,K93<0,J93<0,I93<0,H93<0,G93<0,F93<0,E93<0),(IFERROR((SUMIF(E93:P93,\">0\",E93:P93)/COUNTIF(E93:P93,\">0\")),\"\")),((SUM(E93:P93)/12)))","v":0}]
[null,null,null,"Ônibus",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Combustível",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Estacionamento",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E93:E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R93:R96)","v":0},null,0]
[]
[null,null,"Alimentação","Supermercado",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E99:P99)","v":0},{"$f":"IF(OR(R99=0,R99=\"\"),NA(),R99)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P99<0,O99<0,N99<0,M99<0,L99<0,K99<0,J99<0,I99<0,H99<0,G99<0,F99<0,E99<0),(IFERROR((SUMIF(E99:P99,\">0\",E99:P99)/COUNTIF(E99:P99,\">0\")),\"\")),((SUM(E99:P99)/12)))","v":0}]
[null,null,null,"Feira",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Restaurante",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E99:E101)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R99:R101)","v":0},null,0]
[]
[null,null,"Saúde","Farmácia",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E104:P104)","v":0},{"$f":"IF(OR(R104=0,R104=\"\"),NA(),R104)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P104<0,O104<0,N104<0,M104<0,L104<0,K104<0,J104<0,I104<0,H104<0,G104<0,F104<0,E104<0),(IFERROR((SUMIF(E104:P104,\">0\",E104:P104)/COUNTIF(E104:P104,\">0\")),\"\")),((SUM(E104:P104)/12)))","v":0}]
[null,null,null,"Outros",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,{"$f":"SUM(E104:E105)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R104:R105)","v":0},null,0]
[]
[null,null,"Cuidados pessoais","Cabeleireiro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E108:P108)","v":0},{"$f":"IF(OR(R108=0,R108=\"\"),NA(),R108)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P108<0,O108<0,N108<0,M108<0,L108<0,K108<0,J108<0,I108<0,H108<0,G108<0,F108<0,E108<0),(IFERROR((SUMIF(E108:P108,\">0\",E108:P108)/COUNTIF(E108:P108,\">0\")),\"\")),((SUM(E108:P108)/12)))","v":0}]
[null,null,null,"Manicure",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Esteticista",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Academia",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Outros gastos",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E108:E112)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R108:R112)","v":0},null,0]
[]
[null,null,"Total despesas variáveis",null,{"$f":"E113+E106+E102+E97+E91","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R113+R106+R102+R97+R91","v":0},{"$f":"IF(OR(R115=0,R115=\"\"),NA(),R115)","v":{"$error":"#N/A"}}]
[]
[null,null,"% sobre Receita",null,{"$f":"E115/E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R115/R23","v":{"$error":"#DIV/0!"}}]
[]
[null,"Extras","Saúde","Médico",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(E119:P119))=0,\"\",(SUM(E119:P119)))","v":""},{"$f":"IF(OR(R119=0,R119=\"\"),NA(),R119)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P119<0,O119<0,N119<0,M119<0,L119<0,K119<0,J119<0,I119<0,H119<0,G119<0,F119<0,E119<0),(IFERROR((SUMIF(E119:P119,\">0\",E119:P119)/COUNTIF(E119:P119,\">0\")),\"\")),((SUM(E119:P119)/12)))","v":0}]
[null,"São as despesas extra-",null,"Dentista",null,250,null,null,null,null,null,null,null,null,null,null,null,250,250,20.833333333333332]
[null,"ordinárias, para as",null,"Hospital",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,"quais precisamos estar",null,null,{"$f":"SUM(E119:E121)","v":0},250,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R119:R121)","v":250},null,20.833333333333332]
[]
[null,"preparados quando","Manutenção/ prevenção","Carro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(E124:P124))=0,\"\",(SUM(E124:P124)))","v":""},{"$f":"IF(OR(R124=0,R124=\"\"),NA(),R124)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P124<0,O124<0,N124<0,M124<0,L124<0,K124<0,J124<0,I124<0,H124<0,G124<0,F124<0,E124<0),(IFERROR((SUMIF(E124:P124,\">0\",E124:P124)/COUNTIF(E124:P124,\">0\")),\"\")),((SUM(E124:P124)/12)))","v":0}]
[null,"acontecerem",null,"Casa",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E124:E126)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R124:R126)","v":0},null,0]
[]
[null,null,"Outras","Escreva aqui",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(E129:P129))=0,\"\",(SUM(E129:P129)))","v":""},{"$f":"IF(OR(R129=0,R129=\"\"),NA(),R129)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P129<0,O129<0,N129<0,M129<0,L129<0,K129<0,J129<0,I129<0,H129<0,G129<0,F129<0,E129<0),(IFERROR((SUMIF(E129:P129,\">0\",E129:P129)/COUNTIF(E129:P129,\">0\")),\"\")),((SUM(E129:P129)/12)))","v":0}]
[null,null,null,"Escreva aqui",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E129:E130)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R129:R130)","v":0},null,0]
[]
[null,null,"Total despesas extras",null,{"$f":"E131+E127+E122","v":0},250,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R131+R127+R122","v":250},{"$f":"IF(OR(R133=0,R133=\"\"),NA(),R133)","v":250}]
[]
[null,null,"% sobre Receita",null,{"$f":"E133/E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R133/R23","v":{"$error":"#DIV/0!"}}]
[]
[null,"Adicionais","Lazer","Viagens",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E137:P137)","v":0},{"$f":"IF(OR(R137=0,R137=\"\"),NA(),R137)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P137<0,O137<0,N137<0,M137<0,L137<0,K137<0,J137<0,I137<0,H137<0,G137<0,F137<0,E137<0),(IFERROR((SUMIF(E137:P137,\">0\",E137:P137)/COUNTIF(E137:P137,\">0\")),\"\")),((SUM(E137:P137)/12)))","v":0}]
[null,"Aquelas que não",null,"Cinema/teatro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E138:P138)","v":0},{"$error":"#N/A"},0]
[null,"acontecem",null,"Locadora DVD",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E139:P139)","v":0},{"$f":"IF(OR(R139=0,R139=\"\"),NA(),R139)","v":{"$error":"#N/A"}},0]
[null,"todos os meses",null,null,{"$f":"SUM(E137:E139)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R137:R139)","v":0},null,0]
[]
[null,null,"Vestuário","Roupas",null,null,null,100,100,null,null,null,null,null,null,null,null,{"$f":"SUM(E142:P142)","v":200},{"$f":"IF(OR(R142=0,R142=\"\"),NA(),R142)","v":200},{"$f":"IF(OR(P142<0,O142<0,N142<0,M142<0,L142<0,K142<0,J142<0,I142<0,H142<0,G142<0,F142<0,E142<0),(IFERROR((SUMIF(E142:P142,\">0\",E142:P142)/COUNTIF(E142:P142,\">0\")),\"\")),((SUM(E142:P142)/12)))","v":16.666666666666668}]
[null,null,null,"Calçados",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Acessórios",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E142:E144)","v":0},0,0,100,100,0,0,0,0,0,0,0,null,{"$f":"SUM(R142:R144)","v":200},null,16.666666666666668]
[]
[null,null,"Outros: todas as despesas que não se encaixam nas acima","Ex: compra de um tablet",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E147:P147)","v":0},{"$f":"IF(OR(R147=0,R147=\"\"),NA(),R147)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P147<0,O147<0,N147<0,M147<0,L147<0,K147<0,J147<0,I147<0,H147<0,G147<0,F147<0,E147<0),(IFERROR((SUMIF(E147:P147,\">0\",E147:P147)/COUNTIF(E147:P147,\">0\")),\"\")),((SUM(E147:P147)/12)))","v":0}]
[null,null,null,"Outros2",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Outros3",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,"Outros4",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},0]
[null,null,null,null,{"$f":"SUM(E147:E150)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R147:R150)","v":0},null,0]
[]
[]
[]
[null,null,"Total despesas extras",null,{"$f":"E151+E145+E140","v":0},0,0,100,100,0,0,0,0,0,0,0,null,{"$f":"R151+R145+R140","v":200},{"$f":"IF(OR(R155=0,R155=\"\"),NA(),R155)","v":200},{"$f":"IF(OR(P155<0,O155<0,N155<0,M155<0,L155<0,K155<0,J155<0,I155<0,H155<0,G155<0,F155<0,E155<0),(IFERROR((SUMIF(E155:P155,\">0\",E155:P155)/COUNTIF(E155:P155,\">0\")),\"\")),((SUM(E155:P155)/12)))","v":16.666666666666668}]
[]
[null,null,"% sobre Receita",null,{"$f":"E155/E23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"R155/R23","v":{"$error":"#DIV/0!"}}]
[]
[null,"Resumo dos seu orçamento mensal",null,"Receita total",{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R23","v":0},{"$f":"IF(OR(R159=0,R159=\"\"),NA(),R159)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P159<0,O159<0,N159<0,M159<0,L159<0,K159<0,J159<0,I159<0,H159<0,G159<0,F159<0,E159<0),(IFERROR((SUMIF(E159:P159,\">0\",E159:P159)/COUNTIF(E159:P159,\">0\")),\"\")),((SUM(E159:P159)/12)))","v":0}]
[null,null,null,"Receitas gerais",{"$f":"E15","v":0},{"$f":"F15","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"R15","v":0},null,0]
[null,null,null,"Receitas de investimentos",{"$f":"E22","v":0},{"$f":"F22","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"R22","v":0},null,0]
[null,null,null,"Destinado a Investimentos",{"$f":"E37","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R37","v":0},{"$error":"#N/A"},0]
[null,null,null,"Despesas fixas",{"$f":"E80","v":330},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R80","v":330},330,27.5]
[null,null,null,"Despesas variáveis",{"$f":"E115","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"P115","v":0},null,{"$f":"R115","v":0},{"$error":"#N/A"},0]
[null,null,null,"Despesas extras",{"$f":"E133","v":0},250,0,0,0,0,0,0,0,0,0,{"$f":"P133","v":0},null,{"$f":"R133","v":250},250,20.833333333333332]
[null,null,null,"Despesas adicionais",{"$f":"E155","v":0},0,0,100,100,0,0,0,0,0,0,0,null,{"$f":"R155","v":200},200,16.666666666666668]
[]
[null,null,null,"Reserva temporária",{"$f":"E42","v":0},{"$f":"F42","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"R33","v":0},null,{"$f":"IF(OR(P168<0,O168<0,N168<0,M168<0,L168<0,K168<0,J168<0,I168<0,H168<0,G168<0,F168<0,E168<0),(IFERROR((SUMIF(E168:P168,\">0\",E168:P168)/COUNTIF(E168:P168,\">0\")),\"\")),((SUM(E168:P168)/12)))","v":0}]
[null,null,null,"Reserva fixa",{"$f":"E43","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R34","v":0},null,0]
[]
[null,null,null,"Total de despesas",{"$f":"SUM(E163:E166)","v":330},250,0,100,100,0,0,0,0,0,0,0,null,{"$f":"SUM(R163:R166)","v":780},780,{"$f":"IF(OR(P171<0,O171<0,N171<0,M171<0,L171<0,K171<0,J171<0,I171<0,H171<0,G171<0,F171<0,E171<0),(IFERROR((SUMIF(E171:P171,\">0\",E171:P171)/COUNTIF(E171:P171,\">0\")),\"\")),((SUM(E171:P171)/12)))","v":65}]
[null,null,null,"Total destinado a investimento",{"$f":"E162","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R162","v":0},null,0]
[null,null,null,"Total de receitas",{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R15","v":0},{"$f":"IF(OR(R173=0,R173=\"\"),NA(),R173)","v":{"$error":"#N/A"}},0]
[null,null,null,"Saldo",{"$f":"E159-(SUM(E163:E166))-E162","v":-330},-250,0,-100,-100,0,0,0,0,0,0,0,null,{"$f":"R173-R172-R171","v":-780},-780,""]
[]
[null,"Economia realizada neste ano",null,null,{"$f":"E173-E171","v":-330},{"$f":"F173-F171","v":-250},0,-100,-100,0,0,0,0,0,0,0,null,-780]
[null,null,null,"Despesas totais",{"$f":"IF(OR(E171=0,E171=\"\"),a,E171)","v":330},{"$f":"IF(OR(F171=0,F171=\"\"),a,F171)","v":250},{"$f":"IF(OR(G171=0,G171=\"\"),a,G171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(H171=0,H171=\"\"),a,H171)","v":100},{"$f":"IF(OR(I171=0,I171=\"\"),a,I171)","v":100},{"$f":"IF(OR(J171=0,J171=\"\"),a,J171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(K171=0,K171=\"\"),a,K171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(L171=0,L171=\"\"),a,L171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(M171=0,M171=\"\"),a,M171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(N171=0,N171=\"\"),a,N171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(O171=0,O171=\"\"),a,O171)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(P171=0,P171=\"\"),a,P171)","v":{"$error":"#NAME?"}}]
[null,"Acumulado em investimentos",null,"Curto Prazo: CDB",{"$f":"E28","v":0},{"$f":"E178+E28","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"P178","v":0},null,{"$f":"IF(OR(P178<0,O178<0,N178<0,M178<0,L178<0,K178<0,J178<0,I178<0,H178<0,G178<0,F178<0,E178<0),(IFERROR((SUMIF(E178:P178,\">0\",E178:P178)/COUNTIF(E178:P178,\">0\")),\"\")),((SUM(E178:P178)/12)))","v":0}]
[null,null,null,"Curto Prazo: Fundo",{"$f":"E29","v":0},{"$f":"E179+E29","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"P179","v":0},null,0]
[null,null,null,"Longo Prazo: Previdência",{"$f":"E30","v":0},{"$f":"E180+E30","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,null,null,"Longo Prazo: Ações",{"$f":"E31","v":0},{"$f":"E181+E31","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,null,null,"Longo Prazo: Tesouro Direto",{"$f":"E32","v":0},{"$f":"E182+E32","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,null,null,"Total investido",{"$f":"SUM(E178:E182)","v":0},{"$f":"SUM(F178:F182)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[]
[null,null,null,"Reserva temporária",{"$f":"E168","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"P185","v":0},null,{"$f":"IF(OR(P185<0,O185<0,N185<0,M185<0,L185<0,K185<0,J185<0,I185<0,H185<0,G185<0,F185<0,E185<0),(IFERROR((SUMIF(E185:P185,\">0\",E185:P185)/COUNTIF(E185:P185,\">0\")),\"\")),((SUM(E185:P185)/12)))","v":0}]
[null,"Acumulado nas reservas",null,"Reserva fixa",{"$f":"E169","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"P186","v":0},null,0]
[null,null,null,"Total na reserva",{"$f":"SUM(E185:E186)","v":0},{"$f":"SUM(F185:F186)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,0]

{"sheet":"OxR","index":2,"n_rows":6,"n_cols":9,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Ano:"]
[null,"Comparativo de Despesas Orçadas e Realizadas",null,null,null,null,null,null,2014]

{"sheet":"Resumo","index":3,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[[20,2,20,3]]}
[]
[]
[]
[]
[]
[null,null,"Resumo do ano",2014]
[]
[null,null,null,"Janeiro","Fevereiro","Março","Abril","Maio","Junho","Julho","Agosto","Setembro","Outubro","Novembro","Dezembro",null,"Total ano"]
[null,null,"Você ganhou",{"$f":"'2014 (R)'!E23","v":0},{"$f":"'2014 (R)'!F23","v":0},{"$f":"'2014 (R)'!G23","v":0},{"$f":"'2014 (R)'!H23","v":0},{"$f":"'2014 (R)'!I23","v":0},{"$f":"'2014 (R)'!J23","v":0},{"$f":"'2014 (R)'!K23","v":0},{"$f":"'2014 (R)'!L23","v":0},{"$f":"'2014 (R)'!M23","v":0},{"$f":"'2014 (R)'!N23","v":0},{"$f":"'2014 (R)'!O23","v":0},{"$f":"'2014 (R)'!P23","v":0},null,{"$f":"'2014 (R)'!R23","v":0}]
[]
[null,null,"Você deveria gastar",{"$f":"'2014 (O)'!E171","v":0},{"$f":"'2014 (O)'!F171","v":0},{"$f":"'2014 (O)'!G171","v":0},{"$f":"'2014 (O)'!H171","v":0},{"$f":"'2014 (O)'!I171","v":0},{"$f":"'2014 (O)'!J171","v":0},{"$f":"'2014 (O)'!K171","v":0},{"$f":"'2014 (O)'!L171","v":0},{"$f":"'2014 (O)'!M171","v":0},{"$f":"'2014 (O)'!N171","v":0},{"$f":"'2014 (O)'!O171","v":0},{"$f":"'2014 (O)'!P171","v":0},null,{"$f":"'2014 (O)'!R171","v":0}]
[null,null,"Você gastou",{"$f":"'2014 (R)'!E171","v":330},{"$f":"'2014 (R)'!F171","v":250},{"$f":"'2014 (R)'!G171","v":0},{"$f":"'2014 (R)'!H171","v":100},{"$f":"'2014 (R)'!I171","v":100},{"$f":"'2014 (R)'!J171","v":0},{"$f":"'2014 (R)'!K171","v":0},{"$f":"'2014 (R)'!L171","v":0},{"$f":"'2014 (R)'!M171","v":0},{"$f":"'2014 (R)'!N171","v":0},{"$f":"'2014 (R)'!O171","v":0},{"$f":"'2014 (R)'!P171","v":0},null,{"$f":"'2014 (R)'!R171","v":780}]
[]
[null,null,"Você deveria economizar",{"$f":"'2014 (O)'!E177","v":0},{"$f":"'2014 (O)'!F177","v":0},{"$f":"'2014 (O)'!G177","v":0},{"$f":"'2014 (O)'!H177","v":0},{"$f":"'2014 (O)'!I177","v":0},{"$f":"'2014 (O)'!J177","v":0},{"$f":"'2014 (O)'!K177","v":0},{"$f":"'2014 (O)'!L177","v":0},{"$f":"'2014 (O)'!M177","v":0},{"$f":"'2014 (O)'!N177","v":0},{"$f":"'2014 (O)'!O177","v":0},{"$f":"'2014 (O)'!P177","v":0},null,{"$f":"'2014 (O)'!R177","v":0}]
[null,null,"Você economizou",{"$f":"'2014 (R)'!E176","v":-330},{"$f":"'2014 (R)'!F176","v":-250},{"$f":"'2014 (R)'!G176","v":0},{"$f":"'2014 (R)'!H176","v":-100},{"$f":"'2014 (R)'!I176","v":-100},{"$f":"'2014 (R)'!J176","v":0},{"$f":"'2014 (R)'!K176","v":0},{"$f":"'2014 (R)'!L176","v":0},{"$f":"'2014 (R)'!M176","v":0},{"$f":"'2014 (R)'!N176","v":0},{"$f":"'2014 (R)'!O176","v":0},{"$f":"'2014 (R)'!P176","v":0},null,{"$f":"'2014 (R)'!R176","v":-780}]
[]
[null,null,"Dinheiro que sobrou no mês",{"$f":"D15","v":-330},{"$f":"E15","v":-250},{"$f":"F15","v":0},-100,-100,0,0,0,0,0,0,0]
[null,null,"Dinheiro acumulado que você pode usar no mês seguinte",{"$f":"D17","v":-330},{"$f":"E17+D18","v":-580},{"$f":"F17+E18","v":-580},-680,-780,-780,-780,-780,-780,-780,-780,-780]
[]
[]
[null,null,"Neste ano, você acumulou:",null,{"$f":"Q15-Q14","v":-780}]

{"sheet":"Apoio","index":4,"n_rows":186,"n_cols":20,"rows_kept":186,"cut":false,"hidden":true,"merged":[[83,2,89,2],[4,0,4,3],[7,1,22,2],[26,1,38,2],[43,1,43,2],[44,2,49,2],[52,2,53,2],[56,2,57,2],[60,2,62,2],[65,2,66,2],[69,2,72,2],[75,2,76,2],[176,1,181,2],[92,2,95,2],[98,2,100,2],[103,2,104,2],[107,2,111,2],[118,2,120,2],[123,2,125,2],[128,2,129,2],[136,2,138,2],[141,2,143,2],[146,2,149,2],[158,1,173,2]]}
[]
[null,null,null,"Ano:"]
[null,"Orçamento Anual",null,2014]
[]
["Mês",null,null,null,"Janeiro","Fevereiro","Março","Abril","Maio","Junho","Julho","Agosto","Setembro","Outubro","Novembro","Dezembro",null,"Total",null,"Média/mês"]
[]
[]
[null,"Receitas\nInsira aqui todas as receitas que você obteve no mês",null,"(digitar aqui)",{"$f":"'2014 (O)'!E8-'2014 (R)'!E8","v":0},{"$f":"'2014 (O)'!F8-'2014 (R)'!F8","v":0},{"$f":"'2014 (O)'!G8-'2014 (R)'!G8","v":0},{"$f":"'2014 (O)'!H8-'2014 (R)'!H8","v":0},{"$f":"'2014 (O)'!I8-'2014 (R)'!I8","v":0},{"$f":"'2014 (O)'!J8-'2014 (R)'!J8","v":0},{"$f":"'2014 (O)'!K8-'2014 (R)'!K8","v":0},{"$f":"'2014 (O)'!L8-'2014 (R)'!L8","v":0},{"$f":"'2014 (O)'!M8-'2014 (R)'!M8","v":0},{"$f":"'2014 (O)'!N8-'2014 (R)'!N8","v":0},{"$f":"'2014 (O)'!O8-'2014 (R)'!O8","v":0},{"$f":"'2014 (O)'!P8-'2014 (R)'!P8","v":0},null,{"$f":"'2014 (O)'!R8-'2014 (R)'!R8","v":0}]
[null,null,null,"Salário",{"$f":"'2014 (O)'!E9-'2014 (R)'!E9","v":0},{"$f":"'2014 (O)'!F9-'2014 (R)'!F9","v":0},{"$f":"'2014 (O)'!G9-'2014 (R)'!G9","v":0},{"$f":"'2014 (O)'!H9-'2014 (R)'!H9","v":0},{"$f":"'2014 (O)'!I9-'2014 (R)'!I9","v":0},{"$f":"'2014 (O)'!J9-'2014 (R)'!J9","v":0},{"$f":"'2014 (O)'!K9-'2014 (R)'!K9","v":0},{"$f":"'2014 (O)'!L9-'2014 (R)'!L9","v":0},{"$f":"'2014 (O)'!M9-'2014 (R)'!M9","v":0},{"$f":"'2014 (O)'!N9-'2014 (R)'!N9","v":0},{"$f":"'2014 (O)'!O9-'2014 (R)'!O9","v":0},{"$f":"'2014 (O)'!P9-'2014 (R)'!P9","v":0},null,{"$f":"'2014 (O)'!R9-'2014 (R)'!R9","v":0}]
[null,null,null,"Receita de aluguéis",{"$f":"'2014 (O)'!E10-'2014 (R)'!E10","v":0},{"$f":"'2014 (O)'!F10-'2014 (R)'!F10","v":0},{"$f":"'2014 (O)'!G10-'2014 (R)'!G10","v":0},{"$f":"'2014 (O)'!H10-'2014 (R)'!H10","v":0},{"$f":"'2014 (O)'!I10-'2014 (R)'!I10","v":0},{"$f":"'2014 (O)'!J10-'2014 (R)'!J10","v":0},{"$f":"'2014 (O)'!K10-'2014 (R)'!K10","v":0},{"$f":"'2014 (O)'!L10-'2014 (R)'!L10","v":0},{"$f":"'2014 (O)'!M10-'2014 (R)'!M10","v":0},{"$f":"'2014 (O)'!N10-'2014 (R)'!N10","v":0},{"$f":"'2014 (O)'!O10-'2014 (R)'!O10","v":0},{"$f":"'2014 (O)'!P10-'2014 (R)'!P10","v":0},null,{"$f":"'2014 (O)'!R10-'2014 (R)'!R10","v":0}]
[null,null,null,"Pensões",{"$f":"'2014 (O)'!E11-'2014 (R)'!E11","v":0},{"$f":"'2014 (O)'!F11-'2014 (R)'!F11","v":0},{"$f":"'2014 (O)'!G11-'2014 (R)'!G11","v":0},{"$f":"'2014 (O)'!H11-'2014 (R)'!H11","v":0},{"$f":"'2014 (O)'!I11-'2014 (R)'!I11","v":0},{"$f":"'2014 (O)'!J11-'2014 (R)'!J11","v":0},{"$f":"'2014 (O)'!K11-'2014 (R)'!K11","v":0},{"$f":"'2014 (O)'!L11-'2014 (R)'!L11","v":0},{"$f":"'2014 (O)'!M11-'2014 (R)'!M11","v":0},{"$f":"'2014 (O)'!N11-'2014 (R)'!N11","v":0},{"$f":"'2014 (O)'!O11-'2014 (R)'!O11","v":0},{"$f":"'2014 (O)'!P11-'2014 (R)'!P11","v":0},null,{"$f":"'2014 (O)'!R11-'2014 (R)'!R11","v":0}]
[null,null,null,"Horas extras",{"$f":"'2014 (O)'!E12-'2014 (R)'!E12","v":0},{"$f":"'2014 (O)'!F12-'2014 (R)'!F12","v":0},{"$f":"'2014 (O)'!G12-'2014 (R)'!G12","v":0},{"$f":"'2014 (O)'!H12-'2014 (R)'!H12","v":0},{"$f":"'2014 (O)'!I12-'2014 (R)'!I12","v":0},{"$f":"'2014 (O)'!J12-'2014 (R)'!J12","v":0},{"$f":"'2014 (O)'!K12-'2014 (R)'!K12","v":0},{"$f":"'2014 (O)'!L12-'2014 (R)'!L12","v":0},{"$f":"'2014 (O)'!M12-'2014 (R)'!M12","v":0},{"$f":"'2014 (O)'!N12-'2014 (R)'!N12","v":0},{"$f":"'2014 (O)'!O12-'2014 (R)'!O12","v":0},{"$f":"'2014 (O)'!P12-'2014 (R)'!P12","v":0},null,{"$f":"'2014 (O)'!R12-'2014 (R)'!R12","v":0}]
[null,null,null,"13º salário",{"$f":"'2014 (O)'!E13-'2014 (R)'!E13","v":0},{"$f":"'2014 (O)'!F13-'2014 (R)'!F13","v":0},{"$f":"'2014 (O)'!G13-'2014 (R)'!G13","v":0},{"$f":"'2014 (O)'!H13-'2014 (R)'!H13","v":0},{"$f":"'2014 (O)'!I13-'2014 (R)'!I13","v":0},{"$f":"'2014 (O)'!J13-'2014 (R)'!J13","v":0},{"$f":"'2014 (O)'!K13-'2014 (R)'!K13","v":0},{"$f":"'2014 (O)'!L13-'2014 (R)'!L13","v":0},{"$f":"'2014 (O)'!M13-'2014 (R)'!M13","v":0},{"$f":"'2014 (O)'!N13-'2014 (R)'!N13","v":0},{"$f":"'2014 (O)'!O13-'2014 (R)'!O13","v":0},{"$f":"'2014 (O)'!P13-'2014 (R)'!P13","v":0},null,{"$f":"'2014 (O)'!R13-'2014 (R)'!R13","v":0}]
[null,null,null,"Férias",{"$f":"'2014 (O)'!E14-'2014 (R)'!E14","v":0},{"$f":"'2014 (O)'!F14-'2014 (R)'!F14","v":0},{"$f":"'2014 (O)'!G14-'2014 (R)'!G14","v":0},{"$f":"'2014 (O)'!H14-'2014 (R)'!H14","v":0},{"$f":"'2014 (O)'!I14-'2014 (R)'!I14","v":0},{"$f":"'2014 (O)'!J14-'2014 (R)'!J14","v":0},{"$f":"'2014 (O)'!K14-'2014 (R)'!K14","v":0},{"$f":"'2014 (O)'!L14-'2014 (R)'!L14","v":0},{"$f":"'2014 (O)'!M14-'2014 (R)'!M14","v":0},{"$f":"'2014 (O)'!N14-'2014 (R)'!N14","v":0},{"$f":"'2014 (O)'!O14-'2014 (R)'!O14","v":0},{"$f":"'2014 (O)'!P14-'2014 (R)'!P14","v":0},null,{"$f":"'2014 (O)'!R14-'2014 (R)'!R14","v":0}]
[null,null,null,"Total de receitas gerais",{"$f":"'2014 (O)'!E15-'2014 (R)'!E15","v":0},{"$f":"'2014 (O)'!F15-'2014 (R)'!F15","v":0},{"$f":"'2014 (O)'!G15-'2014 (R)'!G15","v":0},{"$f":"'2014 (O)'!H15-'2014 (R)'!H15","v":0},{"$f":"'2014 (O)'!I15-'2014 (R)'!I15","v":0},{"$f":"'2014 (O)'!J15-'2014 (R)'!J15","v":0},{"$f":"'2014 (O)'!K15-'2014 (R)'!K15","v":0},{"$f":"'2014 (O)'!L15-'2014 (R)'!L15","v":0},{"$f":"'2014 (O)'!M15-'2014 (R)'!M15","v":0},{"$f":"'2014 (O)'!N15-'2014 (R)'!N15","v":0},{"$f":"'2014 (O)'!O15-'2014 (R)'!O15","v":0},{"$f":"'2014 (O)'!P15-'2014 (R)'!P15","v":0},null,{"$f":"'2014 (O)'!R15-'2014 (R)'!R15","v":0}]
[null,null,null,"Receitas de investimentos",{"$f":"'2014 (O)'!E16-'2014 (R)'!E16","v":0},{"$f":"'2014 (O)'!F16-'2014 (R)'!F16","v":0},{"$f":"'2014 (O)'!G16-'2014 (R)'!G16","v":0},{"$f":"'2014 (O)'!H16-'2014 (R)'!H16","v":0},{"$f":"'2014 (O)'!I16-'2014 (R)'!I16","v":0},{"$f":"'2014 (O)'!J16-'2014 (R)'!J16","v":0},{"$f":"'2014 (O)'!K16-'2014 (R)'!K16","v":0},{"$f":"'2014 (O)'!L16-'2014 (R)'!L16","v":0},{"$f":"'2014 (O)'!M16-'2014 (R)'!M16","v":0},{"$f":"'2014 (O)'!N16-'2014 (R)'!N16","v":0},{"$f":"'2014 (O)'!O16-'2014 (R)'!O16","v":0},{"$f":"'2014 (O)'!P16-'2014 (R)'!P16","v":0},null,{"$f":"'2014 (O)'!R16-'2014 (R)'!R16","v":0}]
[null,null,null,"Tesouro direto",{"$f":"'2014 (O)'!E17-'2014 (R)'!E17","v":0},{"$f":"'2014 (O)'!F17-'2014 (R)'!F17","v":0},{"$f":"'2014 (O)'!G17-'2014 (R)'!G17","v":0},{"$f":"'2014 (O)'!H17-'2014 (R)'!H17","v":0},{"$f":"'2014 (O)'!I17-'2014 (R)'!I17","v":0},{"$f":"'2014 (O)'!J17-'2014 (R)'!J17","v":0},{"$f":"'2014 (O)'!K17-'2014 (R)'!K17","v":0},{"$f":"'2014 (O)'!L17-'2014 (R)'!L17","v":0},{"$f":"'2014 (O)'!M17-'2014 (R)'!M17","v":0},{"$f":"'2014 (O)'!N17-'2014 (R)'!N17","v":0},{"$f":"'2014 (O)'!O17-'2014 (R)'!O17","v":0},{"$f":"'2014 (O)'!P17-'2014 (R)'!P17","v":0},null,{"$f":"'2014 (O)'!R17-'2014 (R)'!R17","v":0}]
[null,null,null,"Dividendos - ações",{"$f":"'2014 (O)'!E18-'2014 (R)'!E18","v":0},{"$f":"'2014 (O)'!F18-'2014 (R)'!F18","v":0},{"$f":"'2014 (O)'!G18-'2014 (R)'!G18","v":0},{"$f":"'2014 (O)'!H18-'2014 (R)'!H18","v":0},{"$f":"'2014 (O)'!I18-'2014 (R)'!I18","v":0},{"$f":"'2014 (O)'!J18-'2014 (R)'!J18","v":0},{"$f":"'2014 (O)'!K18-'2014 (R)'!K18","v":0},{"$f":"'2014 (O)'!L18-'2014 (R)'!L18","v":0},{"$f":"'2014 (O)'!M18-'2014 (R)'!M18","v":0},{"$f":"'2014 (O)'!N18-'2014 (R)'!N18","v":0},{"$f":"'2014 (O)'!O18-'2014 (R)'!O18","v":0},{"$f":"'2014 (O)'!P18-'2014 (R)'!P18","v":0},null,{"$f":"'2014 (O)'!R18-'2014 (R)'!R18","v":0}]
[null,null,null,"Juros",{"$f":"'2014 (O)'!E19-'2014 (R)'!E19","v":0},{"$f":"'2014 (O)'!F19-'2014 (R)'!F19","v":0},{"$f":"'2014 (O)'!G19-'2014 (R)'!G19","v":0},{"$f":"'2014 (O)'!H19-'2014 (R)'!H19","v":0},{"$f":"'2014 (O)'!I19-'2014 (R)'!I19","v":0},{"$f":"'2014 (O)'!J19-'2014 (R)'!J19","v":0},{"$f":"'2014 (O)'!K19-'2014 (R)'!K19","v":0},{"$f":"'2014 (O)'!L19-'2014 (R)'!L19","v":0},{"$f":"'2014 (O)'!M19-'2014 (R)'!M19","v":0},{"$f":"'2014 (O)'!N19-'2014 (R)'!N19","v":0},{"$f":"'2014 (O)'!O19-'2014 (R)'!O19","v":0},{"$f":"'2014 (O)'!P19-'2014 (R)'!P19","v":0},null,{"$f":"'2014 (O)'!R19-'2014 (R)'!R19","v":0}]
[null,null,null,"Outros",{"$f":"'2014 (O)'!E20-'2014 (R)'!E20","v":0},{"$f":"'2014 (O)'!F20-'2014 (R)'!F20","v":0},{"$f":"'2014 (O)'!G20-'2014 (R)'!G20","v":0},{"$f":"'2014 (O)'!H20-'2014 (R)'!H20","v":0},{"$f":"'2014 (O)'!I20-'2014 (R)'!I20","v":0},{"$f":"'2014 (O)'!J20-'2014 (R)'!J20","v":0},{"$f":"'2014 (O)'!K20-'2014 (R)'!K20","v":0},{"$f":"'2014 (O)'!L20-'2014 (R)'!L20","v":0},{"$f":"'2014 (O)'!M20-'2014 (R)'!M20","v":0},{"$f":"'2014 (O)'!N20-'2014 (R)'!N20","v":0},{"$f":"'2014 (O)'!O20-'2014 (R)'!O20","v":0},{"$f":"'2014 (O)'!P20-'2014 (R)'!P20","v":0},null,{"$f":"'2014 (O)'!R20-'2014 (R)'!R20","v":0}]
[null,null,null,null,{"$f":"'2014 (O)'!E21-'2014 (R)'!E21","v":0},{"$f":"'2014 (O)'!F21-'2014 (R)'!F21","v":0},{"$f":"'2014 (O)'!G21-'2014 (R)'!G21","v":0},{"$f":"'2014 (O)'!H21-'2014 (R)'!H21","v":0},{"$f":"'2014 (O)'!I21-'2014 (R)'!I21","v":0},{"$f":"'2014 (O)'!J21-'2014 (R)'!J21","v":0},{"$f":"'2014 (O)'!K21-'2014 (R)'!K21","v":0},{"$f":"'2014 (O)'!L21-'2014 (R)'!L21","v":0},{"$f":"'2014 (O)'!M21-'2014 (R)'!M21","v":0},{"$f":"'2014 (O)'!N21-'2014 (R)'!N21","v":0},{"$f":"'2014 (O)'!O21-'2014 (R)'!O21","v":0},{"$f":"'2014 (O)'!P21-'2014 (R)'!P21","v":0},null,{"$f":"'2014 (O)'!R21-'2014 (R)'!R21","v":0}]
[null,null,null,"Total de receitas de investimentos",{"$f":"'2014 (O)'!E22-'2014 (R)'!E22","v":0},{"$f":"'2014 (O)'!F22-'2014 (R)'!F22","v":0},{"$f":"'2014 (O)'!G22-'2014 (R)'!G22","v":0},{"$f":"'2014 (O)'!H22-'2014 (R)'!H22","v":0},{"$f":"'2014 (O)'!I22-'2014 (R)'!I22","v":0},{"$f":"'2014 (O)'!J22-'2014 (R)'!J22","v":0},{"$f":"'2014 (O)'!K22-'2014 (R)'!K22","v":0},{"$f":"'2014 (O)'!L22-'2014 (R)'!L22","v":0},{"$f":"'2014 (O)'!M22-'2014 (R)'!M22","v":0},{"$f":"'2014 (O)'!N22-'2014 (R)'!N22","v":0},{"$f":"'2014 (O)'!O22-'2014 (R)'!O22","v":0},{"$f":"'2014 (O)'!P22-'2014 (R)'!P22","v":0},null,{"$f":"'2014 (O)'!R22-'2014 (R)'!R22","v":0}]
[null,null,null,"Receitas totais",{"$f":"'2014 (O)'!E23-'2014 (R)'!E23","v":0},{"$f":"'2014 (O)'!F23-'2014 (R)'!F23","v":0},{"$f":"'2014 (O)'!G23-'2014 (R)'!G23","v":0},{"$f":"'2014 (O)'!H23-'2014 (R)'!H23","v":0},{"$f":"'2014 (O)'!I23-'2014 (R)'!I23","v":0},{"$f":"'2014 (O)'!J23-'2014 (R)'!J23","v":0},{"$f":"'2014 (O)'!K23-'2014 (R)'!K23","v":0},{"$f":"'2014 (O)'!L23-'2014 (R)'!L23","v":0},{"$f":"'2014 (O)'!M23-'2014 (R)'!M23","v":0},{"$f":"'2014 (O)'!N23-'2014 (R)'!N23","v":0},{"$f":"'2014 (O)'!O23-'2014 (R)'!O23","v":0},{"$f":"'2014 (O)'!P23-'2014 (R)'!P23","v":0},null,{"$f":"'2014 (O)'!R23-'2014 (R)'!R23","v":0}]
[]
[]
[]
[null,"Investimentos\nInsira aqui o montante mensal que\nvocê destinará aos seus investimentos",null,"Curto Prazo: Conta Corrente",{"$f":"'2014 (O)'!E27-'2014 (R)'!E27","v":0},{"$f":"'2014 (O)'!F27-'2014 (R)'!F27","v":0},{"$f":"'2014 (O)'!G27-'2014 (R)'!G27","v":0},{"$f":"'2014 (O)'!H27-'2014 (R)'!H27","v":0},{"$f":"'2014 (O)'!I27-'2014 (R)'!I27","v":0},{"$f":"'2014 (O)'!J27-'2014 (R)'!J27","v":0},{"$f":"'2014 (O)'!K27-'2014 (R)'!K27","v":0},{"$f":"'2014 (O)'!L27-'2014 (R)'!L27","v":0},{"$f":"'2014 (O)'!M27-'2014 (R)'!M27","v":0},{"$f":"'2014 (O)'!N27-'2014 (R)'!N27","v":0},{"$f":"'2014 (O)'!O27-'2014 (R)'!O27","v":0},{"$f":"'2014 (O)'!P27-'2014 (R)'!P27","v":0},null,{"$f":"'2014 (O)'!R27-'2014 (R)'!R27","v":0}]
[null,null,null,"Curto Prazo: CDB",{"$f":"'2014 (O)'!E28-'2014 (R)'!E28","v":0},{"$f":"'2014 (O)'!F28-'2014 (R)'!F28","v":0},{"$f":"'2014 (O)'!G28-'2014 (R)'!G28","v":0},{"$f":"'2014 (O)'!H28-'2014 (R)'!H28","v":0},{"$f":"'2014 (O)'!I28-'2014 (R)'!I28","v":0},{"$f":"'2014 (O)'!J28-'2014 (R)'!J28","v":0},{"$f":"'2014 (O)'!K28-'2014 (R)'!K28","v":0},{"$f":"'2014 (O)'!L28-'2014 (R)'!L28","v":0},{"$f":"'2014 (O)'!M28-'2014 (R)'!M28","v":0},{"$f":"'2014 (O)'!N28-'2014 (R)'!N28","v":0},{"$f":"'2014 (O)'!O28-'2014 (R)'!O28","v":0},{"$f":"'2014 (O)'!P28-'2014 (R)'!P28","v":0},null,{"$f":"'2014 (O)'!R28-'2014 (R)'!R28","v":0}]
[null,null,null,"Curto Prazo: Fundo",{"$f":"'2014 (O)'!E29-'2014 (R)'!E29","v":0},{"$f":"'2014 (O)'!F29-'2014 (R)'!F29","v":0},{"$f":"'2014 (O)'!G29-'2014 (R)'!G29","v":0},{"$f":"'2014 (O)'!H29-'2014 (R)'!H29","v":0},{"$f":"'2014 (O)'!I29-'2014 (R)'!I29","v":0},{"$f":"'2014 (O)'!J29-'2014 (R)'!J29","v":0},{"$f":"'2014 (O)'!K29-'2014 (R)'!K29","v":0},{"$f":"'2014 (O)'!L29-'2014 (R)'!L29","v":0},{"$f":"'2014 (O)'!M29-'2014 (R)'!M29","v":0},{"$f":"'2014 (O)'!N29-'2014 (R)'!N29","v":0},{"$f":"'2014 (O)'!O29-'2014 (R)'!O29","v":0},{"$f":"'2014 (O)'!P29-'2014 (R)'!P29","v":0},null,{"$f":"'2014 (O)'!R29-'2014 (R)'!R29","v":0}]
[null,null,null,"Longo Prazo: Previdência",{"$f":"'2014 (O)'!E30-'2014 (R)'!E30","v":0},{"$f":"'2014 (O)'!F30-'2014 (R)'!F30","v":0},{"$f":"'2014 (O)'!G30-'2014 (R)'!G30","v":0},{"$f":"'2014 (O)'!H30-'2014 (R)'!H30","v":0},{"$f":"'2014 (O)'!I30-'2014 (R)'!I30","v":0},{"$f":"'2014 (O)'!J30-'2014 (R)'!J30","v":0},{"$f":"'2014 (O)'!K30-'2014 (R)'!K30","v":0},{"$f":"'2014 (O)'!L30-'2014 (R)'!L30","v":0},{"$f":"'2014 (O)'!M30-'2014 (R)'!M30","v":0},{"$f":"'2014 (O)'!N30-'2014 (R)'!N30","v":0},{"$f":"'2014 (O)'!O30-'2014 (R)'!O30","v":0},{"$f":"'2014 (O)'!P30-'2014 (R)'!P30","v":0},null,{"$f":"'2014 (O)'!R30-'2014 (R)'!R30","v":0}]
[null,null,null,"Longo Prazo: Ações",{"$f":"'2014 (O)'!E31-'2014 (R)'!E31","v":0},{"$f":"'2014 (O)'!F31-'2014 (R)'!F31","v":0},{"$f":"'2014 (O)'!G31-'2014 (R)'!G31","v":0},{"$f":"'2014 (O)'!H31-'2014 (R)'!H31","v":0},{"$f":"'2014 (O)'!I31-'2014 (R)'!I31","v":0},{"$f":"'2014 (O)'!J31-'2014 (R)'!J31","v":0},{"$f":"'2014 (O)'!K31-'2014 (R)'!K31","v":0},{"$f":"'2014 (O)'!L31-'2014 (R)'!L31","v":0},{"$f":"'2014 (O)'!M31-'2014 (R)'!M31","v":0},{"$f":"'2014 (O)'!N31-'2014 (R)'!N31","v":0},{"$f":"'2014 (O)'!O31-'2014 (R)'!O31","v":0},{"$f":"'2014 (O)'!P31-'2014 (R)'!P31","v":0},null,{"$f":"'2014 (O)'!R31-'2014 (R)'!R31","v":0}]
[null,null,null,"Longo Prazo: Tesouro Direto",{"$f":"'2014 (O)'!E32-'2014 (R)'!E32","v":0},{"$f":"'2014 (O)'!F32-'2014 (R)'!F32","v":0},{"$f":"'2014 (O)'!G32-'2014 (R)'!G32","v":0},{"$f":"'2014 (O)'!H32-'2014 (R)'!H32","v":0},{"$f":"'2014 (O)'!I32-'2014 (R)'!I32","v":0},{"$f":"'2014 (O)'!J32-'2014 (R)'!J32","v":0},{"$f":"'2014 (O)'!K32-'2014 (R)'!K32","v":0},{"$f":"'2014 (O)'!L32-'2014 (R)'!L32","v":0},{"$f":"'2014 (O)'!M32-'2014 (R)'!M32","v":0},{"$f":"'2014 (O)'!N32-'2014 (R)'!N32","v":0},{"$f":"'2014 (O)'!O32-'2014 (R)'!O32","v":0},{"$f":"'2014 (O)'!P32-'2014 (R)'!P32","v":0},null,{"$f":"'2014 (O)'!R32-'2014 (R)'!R32","v":0}]
[null,null,null,"Reserva de temporária",{"$f":"'2014 (O)'!E33-'2014 (R)'!E33","v":0},{"$f":"'2014 (O)'!F33-'2014 (R)'!F33","v":0},{"$f":"'2014 (O)'!G33-'2014 (R)'!G33","v":0},{"$f":"'2014 (O)'!H33-'2014 (R)'!H33","v":0},{"$f":"'2014 (O)'!I33-'2014 (R)'!I33","v":0},{"$f":"'2014 (O)'!J33-'2014 (R)'!J33","v":0},{"$f":"'2014 (O)'!K33-'2014 (R)'!K33","v":0},{"$f":"'2014 (O)'!L33-'2014 (R)'!L33","v":0},{"$f":"'2014 (O)'!M33-'2014 (R)'!M33","v":0},{"$f":"'2014 (O)'!N33-'2014 (R)'!N33","v":0},{"$f":"'2014 (O)'!O33-'2014 (R)'!O33","v":0},{"$f":"'2014 (O)'!P33-'2014 (R)'!P33","v":0},null,{"$f":"'2014 (O)'!R33-'2014 (R)'!R33","v":0}]
[null,null,null,"Reserva fixa",{"$f":"'2014 (O)'!E34-'2014 (R)'!E34","v":0},{"$f":"'2014 (O)'!F34-'2014 (R)'!F34","v":0},{"$f":"'2014 (O)'!G34-'2014 (R)'!G34","v":0},{"$f":"'2014 (O)'!H34-'2014 (R)'!H34","v":0},{"$f":"'2014 (O)'!I34-'2014 (R)'!I34","v":0},{"$f":"'2014 (O)'!J34-'2014 (R)'!J34","v":0},{"$f":"'2014 (O)'!K34-'2014 (R)'!K34","v":0},{"$f":"'2014 (O)'!L34-'2014 (R)'!L34","v":0},{"$f":"'2014 (O)'!M34-'2014 (R)'!M34","v":0},{"$f":"'2014 (O)'!N34-'2014 (R)'!N34","v":0},{"$f":"'2014 (O)'!O34-'2014 (R)'!O34","v":0},{"$f":"'2014 (O)'!P34-'2014 (R)'!P34","v":0},null,{"$f":"'2014 (O)'!R34-'2014 (R)'!R34","v":0}]
[null,null,null,"Outros",{"$f":"'2014 (O)'!E35-'2014 (R)'!E35","v":0},{"$f":"'2014 (O)'!F35-'2014 (R)'!F35","v":0},{"$f":"'2014 (O)'!G35-'2014 (R)'!G35","v":0},{"$f":"'2014 (O)'!H35-'2014 (R)'!H35","v":0},{"$f":"'2014 (O)'!I35-'2014 (R)'!I35","v":0},{"$f":"'2014 (O)'!J35-'2014 (R)'!J35","v":0},{"$f":"'2014 (O)'!K35-'2014 (R)'!K35","v":0},{"$f":"'2014 (O)'!L35-'2014 (R)'!L35","v":0},{"$f":"'2014 (O)'!M35-'2014 (R)'!M35","v":0},{"$f":"'2014 (O)'!N35-'2014 (R)'!N35","v":0},{"$f":"'2014 (O)'!O35-'2014 (R)'!O35","v":0},{"$f":"'2014 (O)'!P35-'2014 (R)'!P35","v":0},null,{"$f":"'2014 (O)'!R35-'2014 (R)'!R35","v":0}]
[]
[null,null,null,"Total",{"$f":"'2014 (O)'!E37-'2014 (R)'!E37","v":0},{"$f":"'2014 (O)'!F37-'2014 (R)'!F37","v":0},{"$f":"'2014 (O)'!G37-'2014 (R)'!G37","v":0},{"$f":"'2014 (O)'!H37-'2014 (R)'!H37","v":0},{"$f":"'2014 (O)'!I37-'2014 (R)'!I37","v":0},{"$f":"'2014 (O)'!J37-'2014 (R)'!J37","v":0},{"$f":"'2014 (O)'!K37-'2014 (R)'!K37","v":0},{"$f":"'2014 (O)'!L37-'2014 (R)'!L37","v":0},{"$f":"'2014 (O)'!M37-'2014 (R)'!M37","v":0},{"$f":"'2014 (O)'!N37-'2014 (R)'!N37","v":0},{"$f":"'2014 (O)'!O37-'2014 (R)'!O37","v":0},{"$f":"'2014 (O)'!P37-'2014 (R)'!P37","v":0},null,{"$f":"'2014 (O)'!R37-'2014 (R)'!R37","v":0}]
[]
[null,null,null,"% sobre Receita",{"$f":"'2014 (O)'!E39-'2014 (R)'!E39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!F39-'2014 (R)'!F39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!G39-'2014 (R)'!G39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!H39-'2014 (R)'!H39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!I39-'2014 (R)'!I39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!J39-'2014 (R)'!J39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!K39-'2014 (R)'!K39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!L39-'2014 (R)'!L39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!M39-'2014 (R)'!M39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!N39-'2014 (R)'!N39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!O39-'2014 (R)'!O39","v":{"$error":"#DIV/0!"}},{"$f":"'2014 (O)'!P39-'2014 (R)'!P39","v":{"$error":"#DIV/0!"}},null,{"$f":"'2014 (O)'!R39-'2014 (R)'!R39","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Usar a reserva temporária neste mês?",{"$f":"'2014 (O)'!E40-'2014 (R)'!E40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!F40-'2014 (R)'!F40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!G40-'2014 (R)'!G40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!H40-'2014 (R)'!H40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!I40-'2014 (R)'!I40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!J40-'2014 (R)'!J40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!K40-'2014 (R)'!K40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!L40-'2014 (R)'!L40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!M40-'2014 (R)'!M40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!N40-'2014 (R)'!N40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!O40-'2014 (R)'!O40","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!P40-'2014 (R)'!P40","v":{"$error":"#VALUE!"}},null,{"$f":"'2014 (O)'!R40-'2014 (R)'!R40","v":0}]
[null,null,null,"Usar a reserva fixa neste mês?",{"$f":"'2014 (O)'!E41-'2014 (R)'!E41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!F41-'2014 (R)'!F41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!G41-'2014 (R)'!G41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!H41-'2014 (R)'!H41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!I41-'2014 (R)'!I41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!J41-'2014 (R)'!J41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!K41-'2014 (R)'!K41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!L41-'2014 (R)'!L41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!M41-'2014 (R)'!M41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!N41-'2014 (R)'!N41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!O41-'2014 (R)'!O41","v":{"$error":"#VALUE!"}},{"$f":"'2014 (O)'!P41-'2014 (R)'!P41","v":{"$error":"#VALUE!"}},null,{"$f":"'2014 (O)'!R41-'2014 (R)'!R41","v":0}]
[]
[null,"Despesas"]
[null,"Categoria",null,"Despesa",{"$f":"'2014 (O)'!E44-'2014 (R)'!E44","v":0},{"$f":"'2014 (O)'!F44-'2014 (R)'!F44","v":0},{"$f":"'2014 (O)'!G44-'2014 (R)'!G44","v":0},{"$f":"'2014 (O)'!H44-'2014 (R)'!H44","v":0},{"$f":"'2014 (O)'!I44-'2014 (R)'!I44","v":0},{"$f":"'2014 (O)'!J44-'2014 (R)'!J44","v":0},{"$f":"'2014 (O)'!K44-'2014 (R)'!K44","v":0},{"$f":"'2014 (O)'!L44-'2014 (R)'!L44","v":0},{"$f":"'2014 (O)'!M44-'2014 (R)'!M44","v":0},{"$f":"'2014 (O)'!N44-'2014 (R)'!N44","v":0},{"$f":"'2014 (O)'!O44-'2014 (R)'!O44","v":0},{"$f":"'2014 (O)'!P44-'2014 (R)'!P44","v":0},null,{"$f":"'2014 (O)'!R44-'2014 (R)'!R44","v":0}]
[null,"Fixas","Habitação","Aluguel",{"$f":"'2014 (O)'!E45-'2014 (R)'!E45","v":0},{"$f":"'2014 (O)'!F45-'2014 (R)'!F45","v":0},{"$f":"'2014 (O)'!G45-'2014 (R)'!G45","v":0},{"$f":"'2014 (O)'!H45-'2014 (R)'!H45","v":0},{"$f":"'2014 (O)'!I45-'2014 (R)'!I45","v":0},{"$f":"'2014 (O)'!J45-'2014 (R)'!J45","v":0},{"$f":"'2014 (O)'!K45-'2014 (R)'!K45","v":0},{"$f":"'2014 (O)'!L45-'2014 (R)'!L45","v":0},{"$f":"'2014 (O)'!M45-'2014 (R)'!M45","v":0},{"$f":"'2014 (O)'!N45-'2014 (R)'!N45","v":0},{"$f":"'2014 (O)'!O45-'2014 (R)'!O45","v":0},{"$f":"'2014 (O)'!P45-'2014 (R)'!P45","v":0},null,{"$f":"'2014 (O)'!R45-'2014 (R)'!R45","v":0}]
[null,"Aquelas que têm",null,"Condomínio",{"$f":"'2014 (O)'!E46-'2014 (R)'!E46","v":0},{"$f":"'2014 (O)'!F46-'2014 (R)'!F46","v":0},{"$f":"'2014 (O)'!G46-'2014 (R)'!G46","v":0},{"$f":"'2014 (O)'!H46-'2014 (R)'!H46","v":0},{"$f":"'2014 (O)'!I46-'2014 (R)'!I46","v":0},{"$f":"'2014 (O)'!J46-'2014 (R)'!J46","v":0},{"$f":"'2014 (O)'!K46-'2014 (R)'!K46","v":0},{"$f":"'2014 (O)'!L46-'2014 (R)'!L46","v":0},{"$f":"'2014 (O)'!M46-'2014 (R)'!M46","v":0},{"$f":"'2014 (O)'!N46-'2014 (R)'!N46","v":0},{"$f":"'2014 (O)'!O46-'2014 (R)'!O46","v":0},{"$f":"'2014 (O)'!P46-'2014 (R)'!P46","v":0},null,{"$f":"'2014 (O)'!R46-'2014 (R)'!R46","v":0}]
[null,"o mesmo montante",null,"Prestação do imóvel",{"$f":"'2014 (O)'!E47-'2014 (R)'!E47","v":0},{"$f":"'2014 (O)'!F47-'2014 (R)'!F47","v":0},{"$f":"'2014 (O)'!G47-'2014 (R)'!G47","v":0},{"$f":"'2014 (O)'!H47-'2014 (R)'!H47","v":0},{"$f":"'2014 (O)'!I47-'2014 (R)'!I47","v":0},{"$f":"'2014 (O)'!J47-'2014 (R)'!J47","v":0},{"$f":"'2014 (O)'!K47-'2014 (R)'!K47","v":0},{"$f":"'2014 (O)'!L47-'2014 (R)'!L47","v":0},{"$f":"'2014 (O)'!M47-'2014 (R)'!M47","v":0},{"$f":"'2014 (O)'!N47-'2014 (R)'!N47","v":0},{"$f":"'2014 (O)'!O47-'2014 (R)'!O47","v":0},{"$f":"'2014 (O)'!P47-'2014 (R)'!P47","v":0},null,{"$f":"'2014 (O)'!R47-'2014 (R)'!R47","v":0}]
[null,"mensalmente",null,"Seguro da casa",{"$f":"'2014 (O)'!E48-'2014 (R)'!E48","v":0},{"$f":"'2014 (O)'!F48-'2014 (R)'!F48","v":0},{"$f":"'2014 (O)'!G48-'2014 (R)'!G48","v":0},{"$f":"'2014 (O)'!H48-'2014 (R)'!H48","v":0},{"$f":"'2014 (O)'!I48-'2014 (R)'!I48","v":0},{"$f":"'2014 (O)'!J48-'2014 (R)'!J48","v":0},{"$f":"'2014 (O)'!K48-'2014 (R)'!K48","v":0},{"$f":"'2014 (O)'!L48-'2014 (R)'!L48","v":0},{"$f":"'2014 (O)'!M48-'2014 (R)'!M48","v":0},{"$f":"'2014 (O)'!N48-'2014 (R)'!N48","v":0},{"$f":"'2014 (O)'!O48-'2014 (R)'!O48","v":0},{"$f":"'2014 (O)'!P48-'2014 (R)'!P48","v":0},null,{"$f":"'2014 (O)'!R48-'2014 (R)'!R48","v":0}]
[null,null,null,"Diarista",{"$f":"'2014 (O)'!E49-'2014 (R)'!E49","v":0},{"$f":"'2014 (O)'!F49-'2014 (R)'!F49","v":0},{"$f":"'2014 (O)'!G49-'2014 (R)'!G49","v":0},{"$f":"'2014 (O)'!H49-'2014 (R)'!H49","v":0},{"$f":"'2014 (O)'!I49-'2014 (R)'!I49","v":0},{"$f":"'2014 (O)'!J49-'2014 (R)'!J49","v":0},{"$f":"'2014 (O)'!K49-'2014 (R)'!K49","v":0},{"$f":"'2014 (O)'!L49-'2014 (R)'!L49","v":0},{"$f":"'2014 (O)'!M49-'2014 (R)'!M49","v":0},{"$f":"'2014 (O)'!N49-'2014 (R)'!N49","v":0},{"$f":"'2014 (O)'!O49-'2014 (R)'!O49","v":0},{"$f":"'2014 (O)'!P49-'2014 (R)'!P49","v":0},null,{"$f":"'2014 (O)'!R49-'2014 (R)'!R49","v":0}]
[null,null,null,"Mensalista ",{"$f":"'2014 (O)'!E50-'2014 (R)'!E50","v":0},{"$f":"'2014 (O)'!F50-'2014 (R)'!F50","v":0},{"$f":"'2014 (O)'!G50-'2014 (R)'!G50","v":0},{"$f":"'2014 (O)'!H50-'2014 (R)'!H50","v":0},{"$f":"'2014 (O)'!I50-'2014 (R)'!I50","v":0},{"$f":"'2014 (O)'!J50-'2014 (R)'!J50","v":0},{"$f":"'2014 (O)'!K50-'2014 (R)'!K50","v":0},{"$f":"'2014 (O)'!L50-'2014 (R)'!L50","v":0},{"$f":"'2014 (O)'!M50-'2014 (R)'!M50","v":0},{"$f":"'2014 (O)'!N50-'2014 (R)'!N50","v":0},{"$f":"'2014 (O)'!O50-'2014 (R)'!O50","v":0},{"$f":"'2014 (O)'!P50-'2014 (R)'!P50","v":0},null,{"$f":"'2014 (O)'!R50-'2014 (R)'!R50","v":0}]
[]
[]
[null,null,"Transporte","Prestação do carro",{"$f":"'2014 (O)'!E53-'2014 (R)'!E53","v":0},{"$f":"'2014 (O)'!F53-'2014 (R)'!F53","v":0},{"$f":"'2014 (O)'!G53-'2014 (R)'!G53","v":0},{"$f":"'2014 (O)'!H53-'2014 (R)'!H53","v":0},{"$f":"'2014 (O)'!I53-'2014 (R)'!I53","v":0},{"$f":"'2014 (O)'!J53-'2014 (R)'!J53","v":0},{"$f":"'2014 (O)'!K53-'2014 (R)'!K53","v":0},{"$f":"'2014 (O)'!L53-'2014 (R)'!L53","v":0},{"$f":"'2014 (O)'!M53-'2014 (R)'!M53","v":0},{"$f":"'2014 (O)'!N53-'2014 (R)'!N53","v":0},{"$f":"'2014 (O)'!O53-'2014 (R)'!O53","v":0},{"$f":"'2014 (O)'!P53-'2014 (R)'!P53","v":0},null,{"$f":"'2014 (O)'!R53-'2014 (R)'!R53","v":0}]
[null,null,null,"Seguro do carro",{"$f":"'2014 (O)'!E54-'2014 (R)'!E54","v":0},{"$f":"'2014 (O)'!F54-'2014 (R)'!F54","v":0},{"$f":"'2014 (O)'!G54-'2014 (R)'!G54","v":0},{"$f":"'2014 (O)'!H54-'2014 (R)'!H54","v":0},{"$f":"'2014 (O)'!I54-'2014 (R)'!I54","v":0},{"$f":"'2014 (O)'!J54-'2014 (R)'!J54","v":0},{"$f":"'2014 (O)'!K54-'2014 (R)'!K54","v":0},{"$f":"'2014 (O)'!L54-'2014 (R)'!L54","v":0},{"$f":"'2014 (O)'!M54-'2014 (R)'!M54","v":0},{"$f":"'2014 (O)'!N54-'2014 (R)'!N54","v":0},{"$f":"'2014 (O)'!O54-'2014 (R)'!O54","v":0},{"$f":"'2014 (O)'!P54-'2014 (R)'!P54","v":0},null,{"$f":"'2014 (O)'!R54-'2014 (R)'!R54","v":0}]
[]
[]
[null,null,"Saúde","Plano de saúde",{"$f":"'2014 (O)'!E57-'2014 (R)'!E57","v":0},{"$f":"'2014 (O)'!F57-'2014 (R)'!F57","v":0},{"$f":"'2014 (O)'!G57-'2014 (R)'!G57","v":0},{"$f":"'2014 (O)'!H57-'2014 (R)'!H57","v":0},{"$f":"'2014 (O)'!I57-'2014 (R)'!I57","v":0},{"$f":"'2014 (O)'!J57-'2014 (R)'!J57","v":0},{"$f":"'2014 (O)'!K57-'2014 (R)'!K57","v":0},{"$f":"'2014 (O)'!L57-'2014 (R)'!L57","v":0},{"$f":"'2014 (O)'!M57-'2014 (R)'!M57","v":0},{"$f":"'2014 (O)'!N57-'2014 (R)'!N57","v":0},{"$f":"'2014 (O)'!O57-'2014 (R)'!O57","v":0},{"$f":"'2014 (O)'!P57-'2014 (R)'!P57","v":0},null,{"$f":"'2014 (O)'!R57-'2014 (R)'!R57","v":0}]
[null,null,null,"Outros",{"$f":"'2014 (O)'!E58-'2014 (R)'!E58","v":0},{"$f":"'2014 (O)'!F58-'2014 (R)'!F58","v":0},{"$f":"'2014 (O)'!G58-'2014 (R)'!G58","v":0},{"$f":"'2014 (O)'!H58-'2014 (R)'!H58","v":0},{"$f":"'2014 (O)'!I58-'2014 (R)'!I58","v":0},{"$f":"'2014 (O)'!J58-'2014 (R)'!J58","v":0},{"$f":"'2014 (O)'!K58-'2014 (R)'!K58","v":0},{"$f":"'2014 (O)'!L58-'2014 (R)'!L58","v":0},{"$f":"'2014 (O)'!M58-'2014 (R)'!M58","v":0},{"$f":"'2014 (O)'!N58-'2014 (R)'!N58","v":0},{"$f":"'2014 (O)'!O58-'2014 (R)'!O58","v":0},{"$f":"'2014 (O)'!P58-'2014 (R)'!P58","v":0},null,{"$f":"'2014 (O)'!R58-'2014 (R)'!R58","v":0}]
[]
[]
[null,null,"Educação","Colégio",{"$f":"'2014 (O)'!E61-'2014 (R)'!E61","v":0},{"$f":"'2014 (O)'!F61-'2014 (R)'!F61","v":0},{"$f":"'2014 (O)'!G61-'2014 (R)'!G61","v":0},{"$f":"'2014 (O)'!H61-'2014 (R)'!H61","v":0},{"$f":"'2014 (O)'!I61-'2014 (R)'!I61","v":0},{"$f":"'2014 (O)'!J61-'2014 (R)'!J61","v":0},{"$f":"'2014 (O)'!K61-'2014 (R)'!K61","v":0},{"$f":"'2014 (O)'!L61-'2014 (R)'!L61","v":0},{"$f":"'2014 (O)'!M61-'2014 (R)'!M61","v":0},{"$f":"'2014 (O)'!N61-'2014 (R)'!N61","v":0},{"$f":"'2014 (O)'!O61-'2014 (R)'!O61","v":0},{"$f":"'2014 (O)'!P61-'2014 (R)'!P61","v":0},null,{"$f":"'2014 (O)'!R61-'2014 (R)'!R61","v":0}]
[null,null,null,"Faculdade",{"$f":"'2014 (O)'!E62-'2014 (R)'!E62","v":0},{"$f":"'2014 (O)'!F62-'2014 (R)'!F62","v":0},{"$f":"'2014 (O)'!G62-'2014 (R)'!G62","v":0},{"$f":"'2014 (O)'!H62-'2014 (R)'!H62","v":0},{"$f":"'2014 (O)'!I62-'2014 (R)'!I62","v":0},{"$f":"'2014 (O)'!J62-'2014 (R)'!J62","v":0},{"$f":"'2014 (O)'!K62-'2014 (R)'!K62","v":0},{"$f":"'2014 (O)'!L62-'2014 (R)'!L62","v":0},{"$f":"'2014 (O)'!M62-'2014 (R)'!M62","v":0},{"$f":"'2014 (O)'!N62-'2014 (R)'!N62","v":0},{"$f":"'2014 (O)'!O62-'2014 (R)'!O62","v":0},{"$f":"'2014 (O)'!P62-'2014 (R)'!P62","v":0},null,{"$f":"'2014 (O)'!R62-'2014 (R)'!R62","v":0}]
[null,null,null,"Curso",{"$f":"'2014 (O)'!E63-'2014 (R)'!E63","v":0},{"$f":"'2014 (O)'!F63-'2014 (R)'!F63","v":0},{"$f":"'2014 (O)'!G63-'2014 (R)'!G63","v":0},{"$f":"'2014 (O)'!H63-'2014 (R)'!H63","v":0},{"$f":"'2014 (O)'!I63-'2014 (R)'!I63","v":0},{"$f":"'2014 (O)'!J63-'2014 (R)'!J63","v":0},{"$f":"'2014 (O)'!K63-'2014 (R)'!K63","v":0},{"$f":"'2014 (O)'!L63-'2014 (R)'!L63","v":0},{"$f":"'2014 (O)'!M63-'2014 (R)'!M63","v":0},{"$f":"'2014 (O)'!N63-'2014 (R)'!N63","v":0},{"$f":"'2014 (O)'!O63-'2014 (R)'!O63","v":0},{"$f":"'2014 (O)'!P63-'2014 (R)'!P63","v":0},null,{"$f":"'2014 (O)'!R63-'2014 (R)'!R63","v":0}]
[]
[]
[null,null,"Impostos","IPTU",{"$f":"'2014 (O)'!E66-'2014 (R)'!E66","v":0},{"$f":"'2014 (O)'!F66-'2014 (R)'!F66","v":0},{"$f":"'2014 (O)'!G66-'2014 (R)'!G66","v":0},{"$f":"'2014 (O)'!H66-'2014 (R)'!H66","v":0},{"$f":"'2014 (O)'!I66-'2014 (R)'!I66","v":0},{"$f":"'2014 (O)'!J66-'2014 (R)'!J66","v":0},{"$f":"'2014 (O)'!K66-'2014 (R)'!K66","v":0},{"$f":"'2014 (O)'!L66-'2014 (R)'!L66","v":0},{"$f":"'2014 (O)'!M66-'2014 (R)'!M66","v":0},{"$f":"'2014 (O)'!N66-'2014 (R)'!N66","v":0},{"$f":"'2014 (O)'!O66-'2014 (R)'!O66","v":0},{"$f":"'2014 (O)'!P66-'2014 (R)'!P66","v":0},null,{"$f":"'2014 (O)'!R66-'2014 (R)'!R66","v":{"$error":"#VALUE!"}}]
[null,null,null,"IPVA",{"$f":"'2014 (O)'!E67-'2014 (R)'!E67","v":0},{"$f":"'2014 (O)'!F67-'2014 (R)'!F67","v":0},{"$f":"'2014 (O)'!G67-'2014 (R)'!G67","v":0},{"$f":"'2014 (O)'!H67-'2014 (R)'!H67","v":0},{"$f":"'2014 (O)'!I67-'2014 (R)'!I67","v":0},{"$f":"'2014 (O)'!J67-'2014 (R)'!J67","v":0},{"$f":"'2014 (O)'!K67-'2014 (R)'!K67","v":0},{"$f":"'2014 (O)'!L67-'2014 (R)'!L67","v":0},{"$f":"'2014 (O)'!M67-'2014 (R)'!M67","v":0},{"$f":"'2014 (O)'!N67-'2014 (R)'!N67","v":0},{"$f":"'2014 (O)'!O67-'2014 (R)'!O67","v":0},{"$f":"'2014 (O)'!P67-'2014 (R)'!P67","v":0},null,{"$f":"'2014 (O)'!R67-'2014 (R)'!R67","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,"Bancos","Tarifas bancárias",{"$f":"'2014 (O)'!E70-'2014 (R)'!E70","v":0},{"$f":"'2014 (O)'!F70-'2014 (R)'!F70","v":0},{"$f":"'2014 (O)'!G70-'2014 (R)'!G70","v":0},{"$f":"'2014 (O)'!H70-'2014 (R)'!H70","v":0},{"$f":"'2014 (O)'!I70-'2014 (R)'!I70","v":0},{"$f":"'2014 (O)'!J70-'2014 (R)'!J70","v":0},{"$f":"'2014 (O)'!K70-'2014 (R)'!K70","v":0},{"$f":"'2014 (O)'!L70-'2014 (R)'!L70","v":0},{"$f":"'2014 (O)'!M70-'2014 (R)'!M70","v":0},{"$f":"'2014 (O)'!N70-'2014 (R)'!N70","v":0},{"$f":"'2014 (O)'!O70-'2014 (R)'!O70","v":0},{"$f":"'2014 (O)'!P70-'2014 (R)'!P70","v":0},null,{"$f":"'2014 (O)'!R70-'2014 (R)'!R70","v":0}]
[null,null,null,"Anuidade do carttão de crédito",{"$f":"'2014 (O)'!E71-'2014 (R)'!E71","v":0},{"$f":"'2014 (O)'!F71-'2014 (R)'!F71","v":0},{"$f":"'2014 (O)'!G71-'2014 (R)'!G71","v":0},{"$f":"'2014 (O)'!H71-'2014 (R)'!H71","v":0},{"$f":"'2014 (O)'!I71-'2014 (R)'!I71","v":0},{"$f":"'2014 (O)'!J71-'2014 (R)'!J71","v":0},{"$f":"'2014 (O)'!K71-'2014 (R)'!K71","v":0},{"$f":"'2014 (O)'!L71-'2014 (R)'!L71","v":0},{"$f":"'2014 (O)'!M71-'2014 (R)'!M71","v":0},{"$f":"'2014 (O)'!N71-'2014 (R)'!N71","v":0},{"$f":"'2014 (O)'!O71-'2014 (R)'!O71","v":0},{"$f":"'2014 (O)'!P71-'2014 (R)'!P71","v":0},null,{"$f":"'2014 (O)'!R71-'2014 (R)'!R71","v":0}]
[null,null,null,"Cheque especial",{"$f":"'2014 (O)'!E72-'2014 (R)'!E72","v":0},{"$f":"'2014 (O)'!F72-'2014 (R)'!F72","v":0},{"$f":"'2014 (O)'!G72-'2014 (R)'!G72","v":0},{"$f":"'2014 (O)'!H72-'2014 (R)'!H72","v":0},{"$f":"'2014 (O)'!I72-'2014 (R)'!I72","v":0},{"$f":"'2014 (O)'!J72-'2014 (R)'!J72","v":0},{"$f":"'2014 (O)'!K72-'2014 (R)'!K72","v":0},{"$f":"'2014 (O)'!L72-'2014 (R)'!L72","v":0},{"$f":"'2014 (O)'!M72-'2014 (R)'!M72","v":0},{"$f":"'2014 (O)'!N72-'2014 (R)'!N72","v":0},{"$f":"'2014 (O)'!O72-'2014 (R)'!O72","v":0},{"$f":"'2014 (O)'!P72-'2014 (R)'!P72","v":0},null,{"$f":"'2014 (O)'!R72-'2014 (R)'!R72","v":0}]
[null,null,null,"Outras despesas com Bancos",{"$f":"'2014 (O)'!E73-'2014 (R)'!E73","v":0},{"$f":"'2014 (O)'!F73-'2014 (R)'!F73","v":0},{"$f":"'2014 (O)'!G73-'2014 (R)'!G73","v":0},{"$f":"'2014 (O)'!H73-'2014 (R)'!H73","v":0},{"$f":"'2014 (O)'!I73-'2014 (R)'!I73","v":0},{"$f":"'2014 (O)'!J73-'2014 (R)'!J73","v":0},{"$f":"'2014 (O)'!K73-'2014 (R)'!K73","v":0},{"$f":"'2014 (O)'!L73-'2014 (R)'!L73","v":0},{"$f":"'2014 (O)'!M73-'2014 (R)'!M73","v":0},{"$f":"'2014 (O)'!N73-'2014 (R)'!N73","v":0},{"$f":"'2014 (O)'!O73-'2014 (R)'!O73","v":0},{"$f":"'2014 (O)'!P73-'2014 (R)'!P73","v":0},null,{"$f":"'2014 (O)'!R73-'2014 (R)'!R73","v":0}]
[]
[]
[null,null,"Outros","Anuidade Conselho",{"$f":"'2014 (O)'!E76-'2014 (R)'!E76","v":-330},{"$f":"'2014 (O)'!F76-'2014 (R)'!F76","v":0},{"$f":"'2014 (O)'!G76-'2014 (R)'!G76","v":0},{"$f":"'2014 (O)'!H76-'2014 (R)'!H76","v":0},{"$f":"'2014 (O)'!I76-'2014 (R)'!I76","v":0},{"$f":"'2014 (O)'!J76-'2014 (R)'!J76","v":0},{"$f":"'2014 (O)'!K76-'2014 (R)'!K76","v":0},{"$f":"'2014 (O)'!L76-'2014 (R)'!L76","v":0},{"$f":"'2014 (O)'!M76-'2014 (R)'!M76","v":0},{"$f":"'2014 (O)'!N76-'2014 (R)'!N76","v":0},{"$f":"'2014 (O)'!O76-'2014 (R)'!O76","v":0},{"$f":"'2014 (O)'!P76-'2014 (R)'!P76","v":0},null,{"$f":"'2014 (O)'!R76-'2014 (R)'!R76","v":-330}]
[null,null,null,"Seguro de vida",{"$f":"'2014 (O)'!E77-'2014 (R)'!E77","v":0},{"$f":"'2014 (O)'!F77-'2014 (R)'!F77","v":0},{"$f":"'2014 (O)'!G77-'2014 (R)'!G77","v":0},{"$f":"'2014 (O)'!H77-'2014 (R)'!H77","v":0},{"$f":"'2014 (O)'!I77-'2014 (R)'!I77","v":0},{"$f":"'2014 (O)'!J77-'2014 (R)'!J77","v":0},{"$f":"'2014 (O)'!K77-'2014 (R)'!K77","v":0},{"$f":"'2014 (O)'!L77-'2014 (R)'!L77","v":0},{"$f":"'2014 (O)'!M77-'2014 (R)'!M77","v":0},{"$f":"'2014 (O)'!N77-'2014 (R)'!N77","v":0},{"$f":"'2014 (O)'!O77-'2014 (R)'!O77","v":0},{"$f":"'2014 (O)'!P77-'2014 (R)'!P77","v":0},null,{"$f":"'2014 (O)'!R77-'2014 (R)'!R77","v":0}]
[]
[]
[null,null,"Total despesas fixas "]
[]
[null,null,"% sobre Receita"]
[]
[null,"Variáveis","Habitação","Luz",{"$f":"'2014 (O)'!E84-'2014 (R)'!E84","v":0},{"$f":"'2014 (O)'!F84-'2014 (R)'!F84","v":0},{"$f":"'2014 (O)'!G84-'2014 (R)'!G84","v":0},{"$f":"'2014 (O)'!H84-'2014 (R)'!H84","v":0},{"$f":"'2014 (O)'!I84-'2014 (R)'!I84","v":0},{"$f":"'2014 (O)'!J84-'2014 (R)'!J84","v":0},{"$f":"'2014 (O)'!K84-'2014 (R)'!K84","v":0},{"$f":"'2014 (O)'!L84-'2014 (R)'!L84","v":0},{"$f":"'2014 (O)'!M84-'2014 (R)'!M84","v":0},{"$f":"'2014 (O)'!N84-'2014 (R)'!N84","v":0},{"$f":"'2014 (O)'!O84-'2014 (R)'!O84","v":0},{"$f":"'2014 (O)'!P84-'2014 (R)'!P84","v":0},null,{"$f":"'2014 (O)'!R84-'2014 (R)'!R84","v":0}]
[null,"Aquelas que aconte-",null,"Água",{"$f":"'2014 (O)'!E85-'2014 (R)'!E85","v":0},{"$f":"'2014 (O)'!F85-'2014 (R)'!F85","v":0},{"$f":"'2014 (O)'!G85-'2014 (R)'!G85","v":0},{"$f":"'2014 (O)'!H85-'2014 (R)'!H85","v":0},{"$f":"'2014 (O)'!I85-'2014 (R)'!I85","v":0},{"$f":"'2014 (O)'!J85-'2014 (R)'!J85","v":0},{"$f":"'2014 (O)'!K85-'2014 (R)'!K85","v":0},{"$f":"'2014 (O)'!L85-'2014 (R)'!L85","v":0},{"$f":"'2014 (O)'!M85-'2014 (R)'!M85","v":0},{"$f":"'2014 (O)'!N85-'2014 (R)'!N85","v":0},{"$f":"'2014 (O)'!O85-'2014 (R)'!O85","v":0},{"$f":"'2014 (O)'!P85-'2014 (R)'!P85","v":0},null,{"$f":"'2014 (O)'!R85-'2014 (R)'!R85","v":0}]
[null,"cem todos os meses,",null,"Telefone",{"$f":"'2014 (O)'!E86-'2014 (R)'!E86","v":0},{"$f":"'2014 (O)'!F86-'2014 (R)'!F86","v":0},{"$f":"'2014 (O)'!G86-'2014 (R)'!G86","v":0},{"$f":"'2014 (O)'!H86-'2014 (R)'!H86","v":0},{"$f":"'2014 (O)'!I86-'2014 (R)'!I86","v":0},{"$f":"'2014 (O)'!J86-'2014 (R)'!J86","v":0},{"$f":"'2014 (O)'!K86-'2014 (R)'!K86","v":0},{"$f":"'2014 (O)'!L86-'2014 (R)'!L86","v":0},{"$f":"'2014 (O)'!M86-'2014 (R)'!M86","v":0},{"$f":"'2014 (O)'!N86-'2014 (R)'!N86","v":0},{"$f":"'2014 (O)'!O86-'2014 (R)'!O86","v":0},{"$f":"'2014 (O)'!P86-'2014 (R)'!P86","v":0},null,{"$f":"'2014 (O)'!R86-'2014 (R)'!R86","v":0}]
[null,"mas podemos tentar",null,"Telefone Celular",{"$f":"'2014 (O)'!E87-'2014 (R)'!E87","v":0},{"$f":"'2014 (O)'!F87-'2014 (R)'!F87","v":0},{"$f":"'2014 (O)'!G87-'2014 (R)'!G87","v":0},{"$f":"'2014 (O)'!H87-'2014 (R)'!H87","v":0},{"$f":"'2014 (O)'!I87-'2014 (R)'!I87","v":0},{"$f":"'2014 (O)'!J87-'2014 (R)'!J87","v":0},{"$f":"'2014 (O)'!K87-'2014 (R)'!K87","v":0},{"$f":"'2014 (O)'!L87-'2014 (R)'!L87","v":0},{"$f":"'2014 (O)'!M87-'2014 (R)'!M87","v":0},{"$f":"'2014 (O)'!N87-'2014 (R)'!N87","v":0},{"$f":"'2014 (O)'!O87-'2014 (R)'!O87","v":0},{"$f":"'2014 (O)'!P87-'2014 (R)'!P87","v":0},null,{"$f":"'2014 (O)'!R87-'2014 (R)'!R87","v":0}]
[null,"reduzir",null,"Gás",{"$f":"'2014 (O)'!E88-'2014 (R)'!E88","v":0},{"$f":"'2014 (O)'!F88-'2014 (R)'!F88","v":0},{"$f":"'2014 (O)'!G88-'2014 (R)'!G88","v":0},{"$f":"'2014 (O)'!H88-'2014 (R)'!H88","v":0},{"$f":"'2014 (O)'!I88-'2014 (R)'!I88","v":0},{"$f":"'2014 (O)'!J88-'2014 (R)'!J88","v":0},{"$f":"'2014 (O)'!K88-'2014 (R)'!K88","v":0},{"$f":"'2014 (O)'!L88-'2014 (R)'!L88","v":0},{"$f":"'2014 (O)'!M88-'2014 (R)'!M88","v":0},{"$f":"'2014 (O)'!N88-'2014 (R)'!N88","v":0},{"$f":"'2014 (O)'!O88-'2014 (R)'!O88","v":0},{"$f":"'2014 (O)'!P88-'2014 (R)'!P88","v":0},null,{"$f":"'2014 (O)'!R88-'2014 (R)'!R88","v":0}]
[null,null,null,"Mensalidade TV a cabo",{"$f":"'2014 (O)'!E89-'2014 (R)'!E89","v":0},{"$f":"'2014 (O)'!F89-'2014 (R)'!F89","v":0},{"$f":"'2014 (O)'!G89-'2014 (R)'!G89","v":0},{"$f":"'2014 (O)'!H89-'2014 (R)'!H89","v":0},{"$f":"'2014 (O)'!I89-'2014 (R)'!I89","v":0},{"$f":"'2014 (O)'!J89-'2014 (R)'!J89","v":0},{"$f":"'2014 (O)'!K89-'2014 (R)'!K89","v":0},{"$f":"'2014 (O)'!L89-'2014 (R)'!L89","v":0},{"$f":"'2014 (O)'!M89-'2014 (R)'!M89","v":0},{"$f":"'2014 (O)'!N89-'2014 (R)'!N89","v":0},{"$f":"'2014 (O)'!O89-'2014 (R)'!O89","v":0},{"$f":"'2014 (O)'!P89-'2014 (R)'!P89","v":0},null,{"$f":"'2014 (O)'!R89-'2014 (R)'!R89","v":0}]
[null,null,null,"Internet",{"$f":"'2014 (O)'!E90-'2014 (R)'!E90","v":0},{"$f":"'2014 (O)'!F90-'2014 (R)'!F90","v":0},{"$f":"'2014 (O)'!G90-'2014 (R)'!G90","v":0},{"$f":"'2014 (O)'!H90-'2014 (R)'!H90","v":0},{"$f":"'2014 (O)'!I90-'2014 (R)'!I90","v":0},{"$f":"'2014 (O)'!J90-'2014 (R)'!J90","v":0},{"$f":"'2014 (O)'!K90-'2014 (R)'!K90","v":0},{"$f":"'2014 (O)'!L90-'2014 (R)'!L90","v":0},{"$f":"'2014 (O)'!M90-'2014 (R)'!M90","v":0},{"$f":"'2014 (O)'!N90-'2014 (R)'!N90","v":0},{"$f":"'2014 (O)'!O90-'2014 (R)'!O90","v":0},{"$f":"'2014 (O)'!P90-'2014 (R)'!P90","v":0},null,{"$f":"'2014 (O)'!R90-'2014 (R)'!R90","v":0}]
[]
[null,null,null,null,{"$f":"'2014 (O)'!E92-'2014 (R)'!E92","v":0},{"$f":"'2014 (O)'!F92-'2014 (R)'!F92","v":0},{"$f":"'2014 (O)'!G92-'2014 (R)'!G92","v":0},{"$f":"'2014 (O)'!H92-'2014 (R)'!H92","v":0},{"$f":"'2014 (O)'!I92-'2014 (R)'!I92","v":0},{"$f":"'2014 (O)'!J92-'2014 (R)'!J92","v":0},{"$f":"'2014 (O)'!K92-'2014 (R)'!K92","v":0},{"$f":"'2014 (O)'!L92-'2014 (R)'!L92","v":0},{"$f":"'2014 (O)'!M92-'2014 (R)'!M92","v":0},{"$f":"'2014 (O)'!N92-'2014 (R)'!N92","v":0},{"$f":"'2014 (O)'!O92-'2014 (R)'!O92","v":0},{"$f":"'2014 (O)'!P92-'2014 (R)'!P92","v":0},null,{"$f":"'2014 (O)'!R92-'2014 (R)'!R92","v":0}]
[null,null,"Transporte","Metrô",{"$f":"'2014 (O)'!E93-'2014 (R)'!E93","v":0},{"$f":"'2014 (O)'!F93-'2014 (R)'!F93","v":0},{"$f":"'2014 (O)'!G93-'2014 (R)'!G93","v":0},{"$f":"'2014 (O)'!H93-'2014 (R)'!H93","v":0},{"$f":"'2014 (O)'!I93-'2014 (R)'!I93","v":0},{"$f":"'2014 (O)'!J93-'2014 (R)'!J93","v":0},{"$f":"'2014 (O)'!K93-'2014 (R)'!K93","v":0},{"$f":"'2014 (O)'!L93-'2014 (R)'!L93","v":0},{"$f":"'2014 (O)'!M93-'2014 (R)'!M93","v":0},{"$f":"'2014 (O)'!N93-'2014 (R)'!N93","v":0},{"$f":"'2014 (O)'!O93-'2014 (R)'!O93","v":0},{"$f":"'2014 (O)'!P93-'2014 (R)'!P93","v":0},null,{"$f":"'2014 (O)'!R93-'2014 (R)'!R93","v":0}]
[null,null,null,"Ônibus",{"$f":"'2014 (O)'!E94-'2014 (R)'!E94","v":0},{"$f":"'2014 (O)'!F94-'2014 (R)'!F94","v":0},{"$f":"'2014 (O)'!G94-'2014 (R)'!G94","v":0},{"$f":"'2014 (O)'!H94-'2014 (R)'!H94","v":0},{"$f":"'2014 (O)'!I94-'2014 (R)'!I94","v":0},{"$f":"'2014 (O)'!J94-'2014 (R)'!J94","v":0},{"$f":"'2014 (O)'!K94-'2014 (R)'!K94","v":0},{"$f":"'2014 (O)'!L94-'2014 (R)'!L94","v":0},{"$f":"'2014 (O)'!M94-'2014 (R)'!M94","v":0},{"$f":"'2014 (O)'!N94-'2014 (R)'!N94","v":0},{"$f":"'2014 (O)'!O94-'2014 (R)'!O94","v":0},{"$f":"'2014 (O)'!P94-'2014 (R)'!P94","v":0},null,{"$f":"'2014 (O)'!R94-'2014 (R)'!R94","v":0}]
[null,null,null,"Combustível",{"$f":"'2014 (O)'!E95-'2014 (R)'!E95","v":0},{"$f":"'2014 (O)'!F95-'2014 (R)'!F95","v":0},{"$f":"'2014 (O)'!G95-'2014 (R)'!G95","v":0},{"$f":"'2014 (O)'!H95-'2014 (R)'!H95","v":0},{"$f":"'2014 (O)'!I95-'2014 (R)'!I95","v":0},{"$f":"'2014 (O)'!J95-'2014 (R)'!J95","v":0},{"$f":"'2014 (O)'!K95-'2014 (R)'!K95","v":0},{"$f":"'2014 (O)'!L95-'2014 (R)'!L95","v":0},{"$f":"'2014 (O)'!M95-'2014 (R)'!M95","v":0},{"$f":"'2014 (O)'!N95-'2014 (R)'!N95","v":0},{"$f":"'2014 (O)'!O95-'2014 (R)'!O95","v":0},{"$f":"'2014 (O)'!P95-'2014 (R)'!P95","v":0},null,{"$f":"'2014 (O)'!R95-'2014 (R)'!R95","v":0}]
[null,null,null,"Estacionamento",{"$f":"'2014 (O)'!E96-'2014 (R)'!E96","v":0},{"$f":"'2014 (O)'!F96-'2014 (R)'!F96","v":0},{"$f":"'2014 (O)'!G96-'2014 (R)'!G96","v":0},{"$f":"'2014 (O)'!H96-'2014 (R)'!H96","v":0},{"$f":"'2014 (O)'!I96-'2014 (R)'!I96","v":0},{"$f":"'2014 (O)'!J96-'2014 (R)'!J96","v":0},{"$f":"'2014 (O)'!K96-'2014 (R)'!K96","v":0},{"$f":"'2014 (O)'!L96-'2014 (R)'!L96","v":0},{"$f":"'2014 (O)'!M96-'2014 (R)'!M96","v":0},{"$f":"'2014 (O)'!N96-'2014 (R)'!N96","v":0},{"$f":"'2014 (O)'!O96-'2014 (R)'!O96","v":0},{"$f":"'2014 (O)'!P96-'2014 (R)'!P96","v":0},null,{"$f":"'2014 (O)'!R96-'2014 (R)'!R96","v":0}]
[]
[]
[null,null,"Alimentação","Supermercado",{"$f":"'2014 (O)'!E99-'2014 (R)'!E99","v":0},{"$f":"'2014 (O)'!F99-'2014 (R)'!F99","v":0},{"$f":"'2014 (O)'!G99-'2014 (R)'!G99","v":0},{"$f":"'2014 (O)'!H99-'2014 (R)'!H99","v":0},{"$f":"'2014 (O)'!I99-'2014 (R)'!I99","v":0},{"$f":"'2014 (O)'!J99-'2014 (R)'!J99","v":0},{"$f":"'2014 (O)'!K99-'2014 (R)'!K99","v":0},{"$f":"'2014 (O)'!L99-'2014 (R)'!L99","v":0},{"$f":"'2014 (O)'!M99-'2014 (R)'!M99","v":0},{"$f":"'2014 (O)'!N99-'2014 (R)'!N99","v":0},{"$f":"'2014 (O)'!O99-'2014 (R)'!O99","v":0},{"$f":"'2014 (O)'!P99-'2014 (R)'!P99","v":0},null,{"$f":"'2014 (O)'!R99-'2014 (R)'!R99","v":0}]
[null,null,null,"Feira",{"$f":"'2014 (O)'!E100-'2014 (R)'!E100","v":0},{"$f":"'2014 (O)'!F100-'2014 (R)'!F100","v":0},{"$f":"'2014 (O)'!G100-'2014 (R)'!G100","v":0},{"$f":"'2014 (O)'!H100-'2014 (R)'!H100","v":0},{"$f":"'2014 (O)'!I100-'2014 (R)'!I100","v":0},{"$f":"'2014 (O)'!J100-'2014 (R)'!J100","v":0},{"$f":"'2014 (O)'!K100-'2014 (R)'!K100","v":0},{"$f":"'2014 (O)'!L100-'2014 (R)'!L100","v":0},{"$f":"'2014 (O)'!M100-'2014 (R)'!M100","v":0},{"$f":"'2014 (O)'!N100-'2014 (R)'!N100","v":0},{"$f":"'2014 (O)'!O100-'2014 (R)'!O100","v":0},{"$f":"'2014 (O)'!P100-'2014 (R)'!P100","v":0},null,{"$f":"'2014 (O)'!R100-'2014 (R)'!R100","v":0}]
[null,null,null,"Restaurante",{"$f":"'2014 (O)'!E101-'2014 (R)'!E101","v":0},{"$f":"'2014 (O)'!F101-'2014 (R)'!F101","v":0},{"$f":"'2014 (O)'!G101-'2014 (R)'!G101","v":0},{"$f":"'2014 (O)'!H101-'2014 (R)'!H101","v":0},{"$f":"'2014 (O)'!I101-'2014 (R)'!I101","v":0},{"$f":"'2014 (O)'!J101-'2014 (R)'!J101","v":0},{"$f":"'2014 (O)'!K101-'2014 (R)'!K101","v":0},{"$f":"'2014 (O)'!L101-'2014 (R)'!L101","v":0},{"$f":"'2014 (O)'!M101-'2014 (R)'!M101","v":0},{"$f":"'2014 (O)'!N101-'2014 (R)'!N101","v":0},{"$f":"'2014 (O)'!O101-'2014 (R)'!O101","v":0},{"$f":"'2014 (O)'!P101-'2014 (R)'!P101","v":0},null,{"$f":"'2014 (O)'!R101-'2014 (R)'!R101","v":0}]
[]
[]
[null,null,"Saúde","Farmácia",{"$f":"'2014 (O)'!E104-'2014 (R)'!E104","v":0},{"$f":"'2014 (O)'!F104-'2014 (R)'!F104","v":0},{"$f":"'2014 (O)'!G104-'2014 (R)'!G104","v":0},{"$f":"'2014 (O)'!H104-'2014 (R)'!H104","v":0},{"$f":"'2014 (O)'!I104-'2014 (R)'!I104","v":0},{"$f":"'2014 (O)'!J104-'2014 (R)'!J104","v":0},{"$f":"'2014 (O)'!K104-'2014 (R)'!K104","v":0},{"$f":"'2014 (O)'!L104-'2014 (R)'!L104","v":0},{"$f":"'2014 (O)'!M104-'2014 (R)'!M104","v":0},{"$f":"'2014 (O)'!N104-'2014 (R)'!N104","v":0},{"$f":"'2014 (O)'!O104-'2014 (R)'!O104","v":0},{"$f":"'2014 (O)'!P104-'2014 (R)'!P104","v":0},null,{"$f":"'2014 (O)'!R104-'2014 (R)'!R104","v":0}]
[null,null,null,"Outros",{"$f":"'2014 (O)'!E105-'2014 (R)'!E105","v":0},{"$f":"'2014 (O)'!F105-'2014 (R)'!F105","v":0},{"$f":"'2014 (O)'!G105-'2014 (R)'!G105","v":0},{"$f":"'2014 (O)'!H105-'2014 (R)'!H105","v":0},{"$f":"'2014 (O)'!I105-'2014 (R)'!I105","v":0},{"$f":"'2014 (O)'!J105-'2014 (R)'!J105","v":0},{"$f":"'2014 (O)'!K105-'2014 (R)'!K105","v":0},{"$f":"'2014 (O)'!L105-'2014 (R)'!L105","v":0},{"$f":"'2014 (O)'!M105-'2014 (R)'!M105","v":0},{"$f":"'2014 (O)'!N105-'2014 (R)'!N105","v":0},{"$f":"'2014 (O)'!O105-'2014 (R)'!O105","v":0},{"$f":"'2014 (O)'!P105-'2014 (R)'!P105","v":0},null,{"$f":"'2014 (O)'!R105-'2014 (R)'!R105","v":0}]
[]
[]
[null,null,"Cuidados pessoais","Cabeleireiro",{"$f":"'2014 (O)'!E108-'2014 (R)'!E108","v":0},{"$f":"'2014 (O)'!F108-'2014 (R)'!F108","v":0},{"$f":"'2014 (O)'!G108-'2014 (R)'!G108","v":0},{"$f":"'2014 (O)'!H108-'2014 (R)'!H108","v":0},{"$f":"'2014 (O)'!I108-'2014 (R)'!I108","v":0},{"$f":"'2014 (O)'!J108-'2014 (R)'!J108","v":0},{"$f":"'2014 (O)'!K108-'2014 (R)'!K108","v":0},{"$f":"'2014 (O)'!L108-'2014 (R)'!L108","v":0},{"$f":"'2014 (O)'!M108-'2014 (R)'!M108","v":0},{"$f":"'2014 (O)'!N108-'2014 (R)'!N108","v":0},{"$f":"'2014 (O)'!O108-'2014 (R)'!O108","v":0},{"$f":"'2014 (O)'!P108-'2014 (R)'!P108","v":0},null,{"$f":"'2014 (O)'!R108-'2014 (R)'!R108","v":0}]
[null,null,null,"Manicure",{"$f":"'2014 (O)'!E109-'2014 (R)'!E109","v":0},{"$f":"'2014 (O)'!F109-'2014 (R)'!F109","v":0},{"$f":"'2014 (O)'!G109-'2014 (R)'!G109","v":0},{"$f":"'2014 (O)'!H109-'2014 (R)'!H109","v":0},{"$f":"'2014 (O)'!I109-'2014 (R)'!I109","v":0},{"$f":"'2014 (O)'!J109-'2014 (R)'!J109","v":0},{"$f":"'2014 (O)'!K109-'2014 (R)'!K109","v":0},{"$f":"'2014 (O)'!L109-'2014 (R)'!L109","v":0},{"$f":"'2014 (O)'!M109-'2014 (R)'!M109","v":0},{"$f":"'2014 (O)'!N109-'2014 (R)'!N109","v":0},{"$f":"'2014 (O)'!O109-'2014 (R)'!O109","v":0},{"$f":"'2014 (O)'!P109-'2014 (R)'!P109","v":0},null,{"$f":"'2014 (O)'!R109-'2014 (R)'!R109","v":0}]
[null,null,null,"Esteticista",{"$f":"'2014 (O)'!E110-'2014 (R)'!E110","v":0},{"$f":"'2014 (O)'!F110-'2014 (R)'!F110","v":0},{"$f":"'2014 (O)'!G110-'2014 (R)'!G110","v":0},{"$f":"'2014 (O)'!H110-'2014 (R)'!H110","v":0},{"$f":"'2014 (O)'!I110-'2014 (R)'!I110","v":0},{"$f":"'2014 (O)'!J110-'2014 (R)'!J110","v":0},{"$f":"'2014 (O)'!K110-'2014 (R)'!K110","v":0},{"$f":"'2014 (O)'!L110-'2014 (R)'!L110","v":0},{"$f":"'2014 (O)'!M110-'2014 (R)'!M110","v":0},{"$f":"'2014 (O)'!N110-'2014 (R)'!N110","v":0},{"$f":"'2014 (O)'!O110-'2014 (R)'!O110","v":0},{"$f":"'2014 (O)'!P110-'2014 (R)'!P110","v":0},null,{"$f":"'2014 (O)'!R110-'2014 (R)'!R110","v":0}]
[null,null,null,"Academia",{"$f":"'2014 (O)'!E111-'2014 (R)'!E111","v":0},{"$f":"'2014 (O)'!F111-'2014 (R)'!F111","v":0},{"$f":"'2014 (O)'!G111-'2014 (R)'!G111","v":0},{"$f":"'2014 (O)'!H111-'2014 (R)'!H111","v":0},{"$f":"'2014 (O)'!I111-'2014 (R)'!I111","v":0},{"$f":"'2014 (O)'!J111-'2014 (R)'!J111","v":0},{"$f":"'2014 (O)'!K111-'2014 (R)'!K111","v":0},{"$f":"'2014 (O)'!L111-'2014 (R)'!L111","v":0},{"$f":"'2014 (O)'!M111-'2014 (R)'!M111","v":0},{"$f":"'2014 (O)'!N111-'2014 (R)'!N111","v":0},{"$f":"'2014 (O)'!O111-'2014 (R)'!O111","v":0},{"$f":"'2014 (O)'!P111-'2014 (R)'!P111","v":0},null,{"$f":"'2014 (O)'!R111-'2014 (R)'!R111","v":0}]
[null,null,null,"Outros gastos",{"$f":"'2014 (O)'!E112-'2014 (R)'!E112","v":0},{"$f":"'2014 (O)'!F112-'2014 (R)'!F112","v":0},{"$f":"'2014 (O)'!G112-'2014 (R)'!G112","v":0},{"$f":"'2014 (O)'!H112-'2014 (R)'!H112","v":0},{"$f":"'2014 (O)'!I112-'2014 (R)'!I112","v":0},{"$f":"'2014 (O)'!J112-'2014 (R)'!J112","v":0},{"$f":"'2014 (O)'!K112-'2014 (R)'!K112","v":0},{"$f":"'2014 (O)'!L112-'2014 (R)'!L112","v":0},{"$f":"'2014 (O)'!M112-'2014 (R)'!M112","v":0},{"$f":"'2014 (O)'!N112-'2014 (R)'!N112","v":0},{"$f":"'2014 (O)'!O112-'2014 (R)'!O112","v":0},{"$f":"'2014 (O)'!P112-'2014 (R)'!P112","v":0},null,{"$f":"'2014 (O)'!R112-'2014 (R)'!R112","v":0}]
[]
[]
[null,null,"Total despesas variáveis"]
[]
[null,null,"% sobre Receita"]
[]
[null,"Extras","Saúde","Médico",{"$f":"'2014 (O)'!E119-'2014 (R)'!E119","v":0},{"$f":"'2014 (O)'!F119-'2014 (R)'!F119","v":0},{"$f":"'2014 (O)'!G119-'2014 (R)'!G119","v":0},{"$f":"'2014 (O)'!H119-'2014 (R)'!H119","v":0},{"$f":"'2014 (O)'!I119-'2014 (R)'!I119","v":0},{"$f":"'2014 (O)'!J119-'2014 (R)'!J119","v":0},{"$f":"'2014 (O)'!K119-'2014 (R)'!K119","v":0},{"$f":"'2014 (O)'!L119-'2014 (R)'!L119","v":0},{"$f":"'2014 (O)'!M119-'2014 (R)'!M119","v":0},{"$f":"'2014 (O)'!N119-'2014 (R)'!N119","v":0},{"$f":"'2014 (O)'!O119-'2014 (R)'!O119","v":0},{"$f":"'2014 (O)'!P119-'2014 (R)'!P119","v":0},null,{"$f":"'2014 (O)'!R119-'2014 (R)'!R119","v":{"$error":"#VALUE!"}}]
[null,"São as despesas extra-",null,"Dentista",{"$f":"'2014 (O)'!E120-'2014 (R)'!E120","v":0},{"$f":"'2014 (O)'!F120-'2014 (R)'!F120","v":-250},{"$f":"'2014 (O)'!G120-'2014 (R)'!G120","v":0},{"$f":"'2014 (O)'!H120-'2014 (R)'!H120","v":0},{"$f":"'2014 (O)'!I120-'2014 (R)'!I120","v":0},{"$f":"'2014 (O)'!J120-'2014 (R)'!J120","v":0},{"$f":"'2014 (O)'!K120-'2014 (R)'!K120","v":0},{"$f":"'2014 (O)'!L120-'2014 (R)'!L120","v":0},{"$f":"'2014 (O)'!M120-'2014 (R)'!M120","v":0},{"$f":"'2014 (O)'!N120-'2014 (R)'!N120","v":0},{"$f":"'2014 (O)'!O120-'2014 (R)'!O120","v":0},{"$f":"'2014 (O)'!P120-'2014 (R)'!P120","v":0},null,{"$f":"'2014 (O)'!R120-'2014 (R)'!R120","v":{"$error":"#VALUE!"}}]
[null,"ordinárias, para as",null,"Hospital",{"$f":"'2014 (O)'!E121-'2014 (R)'!E121","v":0},{"$f":"'2014 (O)'!F121-'2014 (R)'!F121","v":0},{"$f":"'2014 (O)'!G121-'2014 (R)'!G121","v":0},{"$f":"'2014 (O)'!H121-'2014 (R)'!H121","v":0},{"$f":"'2014 (O)'!I121-'2014 (R)'!I121","v":0},{"$f":"'2014 (O)'!J121-'2014 (R)'!J121","v":0},{"$f":"'2014 (O)'!K121-'2014 (R)'!K121","v":0},{"$f":"'2014 (O)'!L121-'2014 (R)'!L121","v":0},{"$f":"'2014 (O)'!M121-'2014 (R)'!M121","v":0},{"$f":"'2014 (O)'!N121-'2014 (R)'!N121","v":0},{"$f":"'2014 (O)'!O121-'2014 (R)'!O121","v":0},{"$f":"'2014 (O)'!P121-'2014 (R)'!P121","v":0},null,{"$f":"'2014 (O)'!R121-'2014 (R)'!R121","v":{"$error":"#VALUE!"}}]
[null,"quais precisamos estar"]
[]
[null,"preparados quando","Manutenção/ prevenção","Carro",{"$f":"'2014 (O)'!E124-'2014 (R)'!E124","v":0},{"$f":"'2014 (O)'!F124-'2014 (R)'!F124","v":0},{"$f":"'2014 (O)'!G124-'2014 (R)'!G124","v":0},{"$f":"'2014 (O)'!H124-'2014 (R)'!H124","v":0},{"$f":"'2014 (O)'!I124-'2014 (R)'!I124","v":0},{"$f":"'2014 (O)'!J124-'2014 (R)'!J124","v":0},{"$f":"'2014 (O)'!K124-'2014 (R)'!K124","v":0},{"$f":"'2014 (O)'!L124-'2014 (R)'!L124","v":0},{"$f":"'2014 (O)'!M124-'2014 (R)'!M124","v":0},{"$f":"'2014 (O)'!N124-'2014 (R)'!N124","v":0},{"$f":"'2014 (O)'!O124-'2014 (R)'!O124","v":0},{"$f":"'2014 (O)'!P124-'2014 (R)'!P124","v":0},null,{"$f":"'2014 (O)'!R124-'2014 (R)'!R124","v":{"$error":"#VALUE!"}}]
[null,"acontecerem",null,"Casa",{"$f":"'2014 (O)'!E125-'2014 (R)'!E125","v":0},{"$f":"'2014 (O)'!F125-'2014 (R)'!F125","v":0},{"$f":"'2014 (O)'!G125-'2014 (R)'!G125","v":0},{"$f":"'2014 (O)'!H125-'2014 (R)'!H125","v":0},{"$f":"'2014 (O)'!I125-'2014 (R)'!I125","v":0},{"$f":"'2014 (O)'!J125-'2014 (R)'!J125","v":0},{"$f":"'2014 (O)'!K125-'2014 (R)'!K125","v":0},{"$f":"'2014 (O)'!L125-'2014 (R)'!L125","v":0},{"$f":"'2014 (O)'!M125-'2014 (R)'!M125","v":0},{"$f":"'2014 (O)'!N125-'2014 (R)'!N125","v":0},{"$f":"'2014 (O)'!O125-'2014 (R)'!O125","v":0},{"$f":"'2014 (O)'!P125-'2014 (R)'!P125","v":0},null,{"$f":"'2014 (O)'!R125-'2014 (R)'!R125","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"'2014 (O)'!E126-'2014 (R)'!E126","v":0},{"$f":"'2014 (O)'!F126-'2014 (R)'!F126","v":0},{"$f":"'2014 (O)'!G126-'2014 (R)'!G126","v":0},{"$f":"'2014 (O)'!H126-'2014 (R)'!H126","v":0},{"$f":"'2014 (O)'!I126-'2014 (R)'!I126","v":0},{"$f":"'2014 (O)'!J126-'2014 (R)'!J126","v":0},{"$f":"'2014 (O)'!K126-'2014 (R)'!K126","v":0},{"$f":"'2014 (O)'!L126-'2014 (R)'!L126","v":0},{"$f":"'2014 (O)'!M126-'2014 (R)'!M126","v":0},{"$f":"'2014 (O)'!N126-'2014 (R)'!N126","v":0},{"$f":"'2014 (O)'!O126-'2014 (R)'!O126","v":0},{"$f":"'2014 (O)'!P126-'2014 (R)'!P126","v":0},null,{"$f":"'2014 (O)'!R126-'2014 (R)'!R126","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,"Outras","Escreva aqui",{"$f":"'2014 (O)'!E129-'2014 (R)'!E129","v":0},{"$f":"'2014 (O)'!F129-'2014 (R)'!F129","v":0},{"$f":"'2014 (O)'!G129-'2014 (R)'!G129","v":0},{"$f":"'2014 (O)'!H129-'2014 (R)'!H129","v":0},{"$f":"'2014 (O)'!I129-'2014 (R)'!I129","v":0},{"$f":"'2014 (O)'!J129-'2014 (R)'!J129","v":0},{"$f":"'2014 (O)'!K129-'2014 (R)'!K129","v":0},{"$f":"'2014 (O)'!L129-'2014 (R)'!L129","v":0},{"$f":"'2014 (O)'!M129-'2014 (R)'!M129","v":0},{"$f":"'2014 (O)'!N129-'2014 (R)'!N129","v":0},{"$f":"'2014 (O)'!O129-'2014 (R)'!O129","v":0},{"$f":"'2014 (O)'!P129-'2014 (R)'!P129","v":0},null,{"$f":"'2014 (O)'!R129-'2014 (R)'!R129","v":{"$error":"#VALUE!"}}]
[null,null,null,"Escreva aqui",{"$f":"'2014 (O)'!E130-'2014 (R)'!E130","v":0},{"$f":"'2014 (O)'!F130-'2014 (R)'!F130","v":0},{"$f":"'2014 (O)'!G130-'2014 (R)'!G130","v":0},{"$f":"'2014 (O)'!H130-'2014 (R)'!H130","v":0},{"$f":"'2014 (O)'!I130-'2014 (R)'!I130","v":0},{"$f":"'2014 (O)'!J130-'2014 (R)'!J130","v":0},{"$f":"'2014 (O)'!K130-'2014 (R)'!K130","v":0},{"$f":"'2014 (O)'!L130-'2014 (R)'!L130","v":0},{"$f":"'2014 (O)'!M130-'2014 (R)'!M130","v":0},{"$f":"'2014 (O)'!N130-'2014 (R)'!N130","v":0},{"$f":"'2014 (O)'!O130-'2014 (R)'!O130","v":0},{"$f":"'2014 (O)'!P130-'2014 (R)'!P130","v":0},null,{"$f":"'2014 (O)'!R130-'2014 (R)'!R130","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,"Total despesas extras"]
[]
[null,null,"% sobre Receita"]
[]
[null,"Adicionais","Lazer","Viagens",{"$f":"'2014 (O)'!E137-'2014 (R)'!E137","v":0},{"$f":"'2014 (O)'!F137-'2014 (R)'!F137","v":0},{"$f":"'2014 (O)'!G137-'2014 (R)'!G137","v":0},{"$f":"'2014 (O)'!H137-'2014 (R)'!H137","v":0},{"$f":"'2014 (O)'!I137-'2014 (R)'!I137","v":0},{"$f":"'2014 (O)'!J137-'2014 (R)'!J137","v":0},{"$f":"'2014 (O)'!K137-'2014 (R)'!K137","v":0},{"$f":"'2014 (O)'!L137-'2014 (R)'!L137","v":0},{"$f":"'2014 (O)'!M137-'2014 (R)'!M137","v":0},{"$f":"'2014 (O)'!N137-'2014 (R)'!N137","v":0},{"$f":"'2014 (O)'!O137-'2014 (R)'!O137","v":0},{"$f":"'2014 (O)'!P137-'2014 (R)'!P137","v":0},null,{"$f":"'2014 (O)'!R137-'2014 (R)'!R137","v":0}]
[null,"Aquelas que não",null,"Cinema/teatro",{"$f":"'2014 (O)'!E138-'2014 (R)'!E138","v":0},{"$f":"'2014 (O)'!F138-'2014 (R)'!F138","v":0},{"$f":"'2014 (O)'!G138-'2014 (R)'!G138","v":0},{"$f":"'2014 (O)'!H138-'2014 (R)'!H138","v":0},{"$f":"'2014 (O)'!I138-'2014 (R)'!I138","v":0},{"$f":"'2014 (O)'!J138-'2014 (R)'!J138","v":0},{"$f":"'2014 (O)'!K138-'2014 (R)'!K138","v":0},{"$f":"'2014 (O)'!L138-'2014 (R)'!L138","v":0},{"$f":"'2014 (O)'!M138-'2014 (R)'!M138","v":0},{"$f":"'2014 (O)'!N138-'2014 (R)'!N138","v":0},{"$f":"'2014 (O)'!O138-'2014 (R)'!O138","v":0},{"$f":"'2014 (O)'!P138-'2014 (R)'!P138","v":0},null,{"$f":"'2014 (O)'!R138-'2014 (R)'!R138","v":0}]
[null,"acontecem",null,"Locadora DVD",{"$f":"'2014 (O)'!E139-'2014 (R)'!E139","v":0},{"$f":"'2014 (O)'!F139-'2014 (R)'!F139","v":0},{"$f":"'2014 (O)'!G139-'2014 (R)'!G139","v":0},{"$f":"'2014 (O)'!H139-'2014 (R)'!H139","v":0},{"$f":"'2014 (O)'!I139-'2014 (R)'!I139","v":0},{"$f":"'2014 (O)'!J139-'2014 (R)'!J139","v":0},{"$f":"'2014 (O)'!K139-'2014 (R)'!K139","v":0},{"$f":"'2014 (O)'!L139-'2014 (R)'!L139","v":0},{"$f":"'2014 (O)'!M139-'2014 (R)'!M139","v":0},{"$f":"'2014 (O)'!N139-'2014 (R)'!N139","v":0},{"$f":"'2014 (O)'!O139-'2014 (R)'!O139","v":0},{"$f":"'2014 (O)'!P139-'2014 (R)'!P139","v":0},null,{"$f":"'2014 (O)'!R139-'2014 (R)'!R139","v":0}]
[null,"todos os meses"]
[]
[null,null,"Vestuário","Roupas",{"$f":"'2014 (O)'!E142-'2014 (R)'!E142","v":0},{"$f":"'2014 (O)'!F142-'2014 (R)'!F142","v":0},{"$f":"'2014 (O)'!G142-'2014 (R)'!G142","v":0},{"$f":"'2014 (O)'!H142-'2014 (R)'!H142","v":-100},{"$f":"'2014 (O)'!I142-'2014 (R)'!I142","v":-100},{"$f":"'2014 (O)'!J142-'2014 (R)'!J142","v":0},{"$f":"'2014 (O)'!K142-'2014 (R)'!K142","v":0},{"$f":"'2014 (O)'!L142-'2014 (R)'!L142","v":0},{"$f":"'2014 (O)'!M142-'2014 (R)'!M142","v":0},{"$f":"'2014 (O)'!N142-'2014 (R)'!N142","v":0},{"$f":"'2014 (O)'!O142-'2014 (R)'!O142","v":0},{"$f":"'2014 (O)'!P142-'2014 (R)'!P142","v":0},null,{"$f":"'2014 (O)'!R142-'2014 (R)'!R142","v":-200}]
[null,null,null,"Calçados",{"$f":"'2014 (O)'!E143-'2014 (R)'!E143","v":0},{"$f":"'2014 (O)'!F143-'2014 (R)'!F143","v":0},{"$f":"'2014 (O)'!G143-'2014 (R)'!G143","v":0},{"$f":"'2014 (O)'!H143-'2014 (R)'!H143","v":0},{"$f":"'2014 (O)'!I143-'2014 (R)'!I143","v":0},{"$f":"'2014 (O)'!J143-'2014 (R)'!J143","v":0},{"$f":"'2014 (O)'!K143-'2014 (R)'!K143","v":0},{"$f":"'2014 (O)'!L143-'2014 (R)'!L143","v":0},{"$f":"'2014 (O)'!M143-'2014 (R)'!M143","v":0},{"$f":"'2014 (O)'!N143-'2014 (R)'!N143","v":0},{"$f":"'2014 (O)'!O143-'2014 (R)'!O143","v":0},{"$f":"'2014 (O)'!P143-'2014 (R)'!P143","v":0},null,{"$f":"'2014 (O)'!R143-'2014 (R)'!R143","v":0}]
[null,null,null,"Acessórios",{"$f":"'2014 (O)'!E144-'2014 (R)'!E144","v":0},{"$f":"'2014 (O)'!F144-'2014 (R)'!F144","v":0},{"$f":"'2014 (O)'!G144-'2014 (R)'!G144","v":0},{"$f":"'2014 (O)'!H144-'2014 (R)'!H144","v":0},{"$f":"'2014 (O)'!I144-'2014 (R)'!I144","v":0},{"$f":"'2014 (O)'!J144-'2014 (R)'!J144","v":0},{"$f":"'2014 (O)'!K144-'2014 (R)'!K144","v":0},{"$f":"'2014 (O)'!L144-'2014 (R)'!L144","v":0},{"$f":"'2014 (O)'!M144-'2014 (R)'!M144","v":0},{"$f":"'2014 (O)'!N144-'2014 (R)'!N144","v":0},{"$f":"'2014 (O)'!O144-'2014 (R)'!O144","v":0},{"$f":"'2014 (O)'!P144-'2014 (R)'!P144","v":0},null,{"$f":"'2014 (O)'!R144-'2014 (R)'!R144","v":0}]
[]
[]
[null,null,"Outros: todas as despesas que não se encaixam nas acima","Ex: compra de um tablet",{"$f":"'2014 (O)'!E147-'2014 (R)'!E147","v":0},{"$f":"'2014 (O)'!F147-'2014 (R)'!F147","v":0},{"$f":"'2014 (O)'!G147-'2014 (R)'!G147","v":0},{"$f":"'2014 (O)'!H147-'2014 (R)'!H147","v":0},{"$f":"'2014 (O)'!I147-'2014 (R)'!I147","v":0},{"$f":"'2014 (O)'!J147-'2014 (R)'!J147","v":0},{"$f":"'2014 (O)'!K147-'2014 (R)'!K147","v":0},{"$f":"'2014 (O)'!L147-'2014 (R)'!L147","v":0},{"$f":"'2014 (O)'!M147-'2014 (R)'!M147","v":0},{"$f":"'2014 (O)'!N147-'2014 (R)'!N147","v":0},{"$f":"'2014 (O)'!O147-'2014 (R)'!O147","v":0},{"$f":"'2014 (O)'!P147-'2014 (R)'!P147","v":0},null,{"$f":"'2014 (O)'!R147-'2014 (R)'!R147","v":0}]
[null,null,null,"Outros2",{"$f":"'2014 (O)'!E148-'2014 (R)'!E148","v":0},{"$f":"'2014 (O)'!F148-'2014 (R)'!F148","v":0},{"$f":"'2014 (O)'!G148-'2014 (R)'!G148","v":0},{"$f":"'2014 (O)'!H148-'2014 (R)'!H148","v":0},{"$f":"'2014 (O)'!I148-'2014 (R)'!I148","v":0},{"$f":"'2014 (O)'!J148-'2014 (R)'!J148","v":0},{"$f":"'2014 (O)'!K148-'2014 (R)'!K148","v":0},{"$f":"'2014 (O)'!L148-'2014 (R)'!L148","v":0},{"$f":"'2014 (O)'!M148-'2014 (R)'!M148","v":0},{"$f":"'2014 (O)'!N148-'2014 (R)'!N148","v":0},{"$f":"'2014 (O)'!O148-'2014 (R)'!O148","v":0},{"$f":"'2014 (O)'!P148-'2014 (R)'!P148","v":0},null,{"$f":"'2014 (O)'!R148-'2014 (R)'!R148","v":0}]
[null,null,null,"Outros3",{"$f":"'2014 (O)'!E149-'2014 (R)'!E149","v":0},{"$f":"'2014 (O)'!F149-'2014 (R)'!F149","v":0},{"$f":"'2014 (O)'!G149-'2014 (R)'!G149","v":0},{"$f":"'2014 (O)'!H149-'2014 (R)'!H149","v":0},{"$f":"'2014 (O)'!I149-'2014 (R)'!I149","v":0},{"$f":"'2014 (O)'!J149-'2014 (R)'!J149","v":0},{"$f":"'2014 (O)'!K149-'2014 (R)'!K149","v":0},{"$f":"'2014 (O)'!L149-'2014 (R)'!L149","v":0},{"$f":"'2014 (O)'!M149-'2014 (R)'!M149","v":0},{"$f":"'2014 (O)'!N149-'2014 (R)'!N149","v":0},{"$f":"'2014 (O)'!O149-'2014 (R)'!O149","v":0},{"$f":"'2014 (O)'!P149-'2014 (R)'!P149","v":0},null,{"$f":"'2014 (O)'!R149-'2014 (R)'!R149","v":0}]
[null,null,null,"Outros4",{"$f":"'2014 (O)'!E150-'2014 (R)'!E150","v":0},{"$f":"'2014 (O)'!F150-'2014 (R)'!F150","v":0},{"$f":"'2014 (O)'!G150-'2014 (R)'!G150","v":0},{"$f":"'2014 (O)'!H150-'2014 (R)'!H150","v":0},{"$f":"'2014 (O)'!I150-'2014 (R)'!I150","v":0},{"$f":"'2014 (O)'!J150-'2014 (R)'!J150","v":0},{"$f":"'2014 (O)'!K150-'2014 (R)'!K150","v":0},{"$f":"'2014 (O)'!L150-'2014 (R)'!L150","v":0},{"$f":"'2014 (O)'!M150-'2014 (R)'!M150","v":0},{"$f":"'2014 (O)'!N150-'2014 (R)'!N150","v":0},{"$f":"'2014 (O)'!O150-'2014 (R)'!O150","v":0},{"$f":"'2014 (O)'!P150-'2014 (R)'!P150","v":0},null,{"$f":"'2014 (O)'!R150-'2014 (R)'!R150","v":0}]
[]
[]
[]
[]
[null,null,"Total despesas extras"]
[]
[null,null,"% sobre Receita"]
[]
[null,"Resumo dos seu orçamento mensal",null,"Receita total",{"$f":"'2014 (O)'!E159-'2014 (R)'!E159","v":0},{"$f":"'2014 (O)'!F159-'2014 (R)'!F159","v":0},{"$f":"'2014 (O)'!G159-'2014 (R)'!G159","v":0},{"$f":"'2014 (O)'!H159-'2014 (R)'!H159","v":0},{"$f":"'2014 (O)'!I159-'2014 (R)'!I159","v":0},{"$f":"'2014 (O)'!J159-'2014 (R)'!J159","v":0},{"$f":"'2014 (O)'!K159-'2014 (R)'!K159","v":0},{"$f":"'2014 (O)'!L159-'2014 (R)'!L159","v":0},{"$f":"'2014 (O)'!M159-'2014 (R)'!M159","v":0},{"$f":"'2014 (O)'!N159-'2014 (R)'!N159","v":0},{"$f":"'2014 (O)'!O159-'2014 (R)'!O159","v":0},{"$f":"'2014 (O)'!P159-'2014 (R)'!P159","v":0},null,{"$f":"'2014 (O)'!R159-'2014 (R)'!R159","v":0},null,{"$f":"'2014 (O)'!T159-'2014 (R)'!T159","v":0}]
[null,null,null,"Receitas gerais",{"$f":"'2014 (O)'!E160-'2014 (R)'!E160","v":0},{"$f":"'2014 (O)'!F160-'2014 (R)'!F160","v":0},{"$f":"'2014 (O)'!G160-'2014 (R)'!G160","v":0},{"$f":"'2014 (O)'!H160-'2014 (R)'!H160","v":0},{"$f":"'2014 (O)'!I160-'2014 (R)'!I160","v":0},{"$f":"'2014 (O)'!J160-'2014 (R)'!J160","v":0},{"$f":"'2014 (O)'!K160-'2014 (R)'!K160","v":0},{"$f":"'2014 (O)'!L160-'2014 (R)'!L160","v":0},{"$f":"'2014 (O)'!M160-'2014 (R)'!M160","v":0},{"$f":"'2014 (O)'!N160-'2014 (R)'!N160","v":0},{"$f":"'2014 (O)'!O160-'2014 (R)'!O160","v":0},{"$f":"'2014 (O)'!P160-'2014 (R)'!P160","v":0},null,{"$f":"'2014 (O)'!R160-'2014 (R)'!R160","v":0},null,{"$f":"'2014 (O)'!T160-'2014 (R)'!T160","v":0}]
[null,null,null,"Receitas de investimentos",{"$f":"'2014 (O)'!E161-'2014 (R)'!E161","v":0},{"$f":"'2014 (O)'!F161-'2014 (R)'!F161","v":0},{"$f":"'2014 (O)'!G161-'2014 (R)'!G161","v":0},{"$f":"'2014 (O)'!H161-'2014 (R)'!H161","v":0},{"$f":"'2014 (O)'!I161-'2014 (R)'!I161","v":0},{"$f":"'2014 (O)'!J161-'2014 (R)'!J161","v":0},{"$f":"'2014 (O)'!K161-'2014 (R)'!K161","v":0},{"$f":"'2014 (O)'!L161-'2014 (R)'!L161","v":0},{"$f":"'2014 (O)'!M161-'2014 (R)'!M161","v":0},{"$f":"'2014 (O)'!N161-'2014 (R)'!N161","v":0},{"$f":"'2014 (O)'!O161-'2014 (R)'!O161","v":0},{"$f":"'2014 (O)'!P161-'2014 (R)'!P161","v":0},null,{"$f":"'2014 (O)'!R161-'2014 (R)'!R161","v":0},null,{"$f":"'2014 (O)'!T161-'2014 (R)'!T161","v":0}]
[null,null,null,"Destinado a Investimentos",{"$f":"'2014 (O)'!E162-'2014 (R)'!E162","v":0},{"$f":"'2014 (O)'!F162-'2014 (R)'!F162","v":0},{"$f":"'2014 (O)'!G162-'2014 (R)'!G162","v":0},{"$f":"'2014 (O)'!H162-'2014 (R)'!H162","v":0},{"$f":"'2014 (O)'!I162-'2014 (R)'!I162","v":0},{"$f":"'2014 (O)'!J162-'2014 (R)'!J162","v":0},{"$f":"'2014 (O)'!K162-'2014 (R)'!K162","v":0},{"$f":"'2014 (O)'!L162-'2014 (R)'!L162","v":0},{"$f":"'2014 (O)'!M162-'2014 (R)'!M162","v":0},{"$f":"'2014 (O)'!N162-'2014 (R)'!N162","v":0},{"$f":"'2014 (O)'!O162-'2014 (R)'!O162","v":0},{"$f":"'2014 (O)'!P162-'2014 (R)'!P162","v":0},null,{"$f":"'2014 (O)'!R162-'2014 (R)'!R162","v":0},null,{"$f":"'2014 (O)'!T162-'2014 (R)'!T162","v":0}]
[null,null,null,"Despesas fixas",{"$f":"'2014 (O)'!E163-'2014 (R)'!E163","v":-330},{"$f":"'2014 (O)'!F163-'2014 (R)'!F163","v":0},{"$f":"'2014 (O)'!G163-'2014 (R)'!G163","v":0},{"$f":"'2014 (O)'!H163-'2014 (R)'!H163","v":0},{"$f":"'2014 (O)'!I163-'2014 (R)'!I163","v":0},{"$f":"'2014 (O)'!J163-'2014 (R)'!J163","v":0},{"$f":"'2014 (O)'!K163-'2014 (R)'!K163","v":0},{"$f":"'2014 (O)'!L163-'2014 (R)'!L163","v":0},{"$f":"'2014 (O)'!M163-'2014 (R)'!M163","v":0},{"$f":"'2014 (O)'!N163-'2014 (R)'!N163","v":0},{"$f":"'2014 (O)'!O163-'2014 (R)'!O163","v":0},{"$f":"'2014 (O)'!P163-'2014 (R)'!P163","v":0},null,{"$f":"'2014 (O)'!R163-'2014 (R)'!R163","v":-330},null,{"$f":"'2014 (O)'!T163-'2014 (R)'!T163","v":-27.5}]
[null,null,null,"Despesas variáveis",{"$f":"'2014 (O)'!E164-'2014 (R)'!E164","v":0},{"$f":"'2014 (O)'!F164-'2014 (R)'!F164","v":0},{"$f":"'2014 (O)'!G164-'2014 (R)'!G164","v":0},{"$f":"'2014 (O)'!H164-'2014 (R)'!H164","v":0},{"$f":"'2014 (O)'!I164-'2014 (R)'!I164","v":0},{"$f":"'2014 (O)'!J164-'2014 (R)'!J164","v":0},{"$f":"'2014 (O)'!K164-'2014 (R)'!K164","v":0},{"$f":"'2014 (O)'!L164-'2014 (R)'!L164","v":0},{"$f":"'2014 (O)'!M164-'2014 (R)'!M164","v":0},{"$f":"'2014 (O)'!N164-'2014 (R)'!N164","v":0},{"$f":"'2014 (O)'!O164-'2014 (R)'!O164","v":0},{"$f":"'2014 (O)'!P164-'2014 (R)'!P164","v":0},null,{"$f":"'2014 (O)'!R164-'2014 (R)'!R164","v":0},null,{"$f":"'2014 (O)'!T164-'2014 (R)'!T164","v":0}]
[null,null,null,"Despesas extras",{"$f":"'2014 (O)'!E165-'2014 (R)'!E165","v":0},{"$f":"'2014 (O)'!F165-'2014 (R)'!F165","v":-250},{"$f":"'2014 (O)'!G165-'2014 (R)'!G165","v":0},{"$f":"'2014 (O)'!H165-'2014 (R)'!H165","v":0},{"$f":"'2014 (O)'!I165-'2014 (R)'!I165","v":0},{"$f":"'2014 (O)'!J165-'2014 (R)'!J165","v":0},{"$f":"'2014 (O)'!K165-'2014 (R)'!K165","v":0},{"$f":"'2014 (O)'!L165-'2014 (R)'!L165","v":0},{"$f":"'2014 (O)'!M165-'2014 (R)'!M165","v":0},{"$f":"'2014 (O)'!N165-'2014 (R)'!N165","v":0},{"$f":"'2014 (O)'!O165-'2014 (R)'!O165","v":0},{"$f":"'2014 (O)'!P165-'2014 (R)'!P165","v":0},null,{"$f":"'2014 (O)'!R165-'2014 (R)'!R165","v":-250},null,{"$f":"'2014 (O)'!T165-'2014 (R)'!T165","v":-20.833333333333332}]
[null,null,null,"Despesas adicionais",{"$f":"'2014 (O)'!E166-'2014 (R)'!E166","v":0},{"$f":"'2014 (O)'!F166-'2014 (R)'!F166","v":0},{"$f":"'2014 (O)'!G166-'2014 (R)'!G166","v":0},{"$f":"'2014 (O)'!H166-'2014 (R)'!H166","v":-100},{"$f":"'2014 (O)'!I166-'2014 (R)'!I166","v":-100},{"$f":"'2014 (O)'!J166-'2014 (R)'!J166","v":0},{"$f":"'2014 (O)'!K166-'2014 (R)'!K166","v":0},{"$f":"'2014 (O)'!L166-'2014 (R)'!L166","v":0},{"$f":"'2014 (O)'!M166-'2014 (R)'!M166","v":0},{"$f":"'2014 (O)'!N166-'2014 (R)'!N166","v":0},{"$f":"'2014 (O)'!O166-'2014 (R)'!O166","v":0},{"$f":"'2014 (O)'!P166-'2014 (R)'!P166","v":0},null,{"$f":"'2014 (O)'!R166-'2014 (R)'!R166","v":-200},null,{"$f":"'2014 (O)'!T166-'2014 (R)'!T166","v":-16.666666666666668}]
[null,null,null,null,{"$f":"'2014 (O)'!E167-'2014 (R)'!E167","v":0},{"$f":"'2014 (O)'!F167-'2014 (R)'!F167","v":0},{"$f":"'2014 (O)'!G167-'2014 (R)'!G167","v":0},{"$f":"'2014 (O)'!H167-'2014 (R)'!H167","v":0},{"$f":"'2014 (O)'!I167-'2014 (R)'!I167","v":0},{"$f":"'2014 (O)'!J167-'2014 (R)'!J167","v":0},{"$f":"'2014 (O)'!K167-'2014 (R)'!K167","v":0},{"$f":"'2014 (O)'!L167-'2014 (R)'!L167","v":0},{"$f":"'2014 (O)'!M167-'2014 (R)'!M167","v":0},{"$f":"'2014 (O)'!N167-'2014 (R)'!N167","v":0},{"$f":"'2014 (O)'!O167-'2014 (R)'!O167","v":0},{"$f":"'2014 (O)'!P167-'2014 (R)'!P167","v":0},null,{"$f":"'2014 (O)'!R167-'2014 (R)'!R167","v":0},null,{"$f":"'2014 (O)'!T167-'2014 (R)'!T167","v":0}]
[null,null,null,"Reserva temporária",{"$f":"'2014 (O)'!E168-'2014 (R)'!E168","v":0},{"$f":"'2014 (O)'!F168-'2014 (R)'!F168","v":0},{"$f":"'2014 (O)'!G168-'2014 (R)'!G168","v":0},{"$f":"'2014 (O)'!H168-'2014 (R)'!H168","v":0},{"$f":"'2014 (O)'!I168-'2014 (R)'!I168","v":0},{"$f":"'2014 (O)'!J168-'2014 (R)'!J168","v":0},{"$f":"'2014 (O)'!K168-'2014 (R)'!K168","v":0},{"$f":"'2014 (O)'!L168-'2014 (R)'!L168","v":0},{"$f":"'2014 (O)'!M168-'2014 (R)'!M168","v":0},{"$f":"'2014 (O)'!N168-'2014 (R)'!N168","v":0},{"$f":"'2014 (O)'!O168-'2014 (R)'!O168","v":0},{"$f":"'2014 (O)'!P168-'2014 (R)'!P168","v":0},null,{"$f":"'2014 (O)'!R168-'2014 (R)'!R168","v":0},null,{"$f":"'2014 (O)'!T168-'2014 (R)'!T168","v":0}]
[null,null,null,"Reserva fixa",{"$f":"'2014 (O)'!E169-'2014 (R)'!E169","v":0},{"$f":"'2014 (O)'!F169-'2014 (R)'!F169","v":0},{"$f":"'2014 (O)'!G169-'2014 (R)'!G169","v":0},{"$f":"'2014 (O)'!H169-'2014 (R)'!H169","v":0},{"$f":"'2014 (O)'!I169-'2014 (R)'!I169","v":0},{"$f":"'2014 (O)'!J169-'2014 (R)'!J169","v":0},{"$f":"'2014 (O)'!K169-'2014 (R)'!K169","v":0},{"$f":"'2014 (O)'!L169-'2014 (R)'!L169","v":0},{"$f":"'2014 (O)'!M169-'2014 (R)'!M169","v":0},{"$f":"'2014 (O)'!N169-'2014 (R)'!N169","v":0},{"$f":"'2014 (O)'!O169-'2014 (R)'!O169","v":0},{"$f":"'2014 (O)'!P169-'2014 (R)'!P169","v":0},null,{"$f":"'2014 (O)'!R169-'2014 (R)'!R169","v":0},null,{"$f":"'2014 (O)'!T169-'2014 (R)'!T169","v":0}]
[null,null,null,null,{"$f":"'2014 (O)'!E170-'2014 (R)'!E170","v":0},{"$f":"'2014 (O)'!F170-'2014 (R)'!F170","v":0},{"$f":"'2014 (O)'!G170-'2014 (R)'!G170","v":0},{"$f":"'2014 (O)'!H170-'2014 (R)'!H170","v":0},{"$f":"'2014 (O)'!I170-'2014 (R)'!I170","v":0},{"$f":"'2014 (O)'!J170-'2014 (R)'!J170","v":0},{"$f":"'2014 (O)'!K170-'2014 (R)'!K170","v":0},{"$f":"'2014 (O)'!L170-'2014 (R)'!L170","v":0},{"$f":"'2014 (O)'!M170-'2014 (R)'!M170","v":0},{"$f":"'2014 (O)'!N170-'2014 (R)'!N170","v":0},{"$f":"'2014 (O)'!O170-'2014 (R)'!O170","v":0},{"$f":"'2014 (O)'!P170-'2014 (R)'!P170","v":0},null,{"$f":"'2014 (O)'!R170-'2014 (R)'!R170","v":0},null,{"$f":"'2014 (O)'!T170-'2014 (R)'!T170","v":0}]
[null,null,null,"Total de despesas",{"$f":"'2014 (O)'!E171-'2014 (R)'!E171","v":-330},{"$f":"'2014 (O)'!F171-'2014 (R)'!F171","v":-250},{"$f":"'2014 (O)'!G171-'2014 (R)'!G171","v":0},{"$f":"'2014 (O)'!H171-'2014 (R)'!H171","v":-100},{"$f":"'2014 (O)'!I171-'2014 (R)'!I171","v":-100},{"$f":"'2014 (O)'!J171-'2014 (R)'!J171","v":0},{"$f":"'2014 (O)'!K171-'2014 (R)'!K171","v":0},{"$f":"'2014 (O)'!L171-'2014 (R)'!L171","v":0},{"$f":"'2014 (O)'!M171-'2014 (R)'!M171","v":0},{"$f":"'2014 (O)'!N171-'2014 (R)'!N171","v":0},{"$f":"'2014 (O)'!O171-'2014 (R)'!O171","v":0},{"$f":"'2014 (O)'!P171-'2014 (R)'!P171","v":0},null,{"$f":"'2014 (O)'!R171-'2014 (R)'!R171","v":-780},null,{"$f":"'2014 (O)'!T171-'2014 (R)'!T171","v":-65}]
[null,null,null,"Total destinado a investimento",{"$f":"'2014 (O)'!E172-'2014 (R)'!E172","v":0},{"$f":"'2014 (O)'!F172-'2014 (R)'!F172","v":0},{"$f":"'2014 (O)'!G172-'2014 (R)'!G172","v":0},{"$f":"'2014 (O)'!H172-'2014 (R)'!H172","v":0},{"$f":"'2014 (O)'!I172-'2014 (R)'!I172","v":0},{"$f":"'2014 (O)'!J172-'2014 (R)'!J172","v":0},{"$f":"'2014 (O)'!K172-'2014 (R)'!K172","v":0},{"$f":"'2014 (O)'!L172-'2014 (R)'!L172","v":0},{"$f":"'2014 (O)'!M172-'2014 (R)'!M172","v":0},{"$f":"'2014 (O)'!N172-'2014 (R)'!N172","v":0},{"$f":"'2014 (O)'!O172-'2014 (R)'!O172","v":0},{"$f":"'2014 (O)'!P172-'2014 (R)'!P172","v":0},null,{"$f":"'2014 (O)'!R172-'2014 (R)'!R172","v":0},null,{"$f":"'2014 (O)'!T172-'2014 (R)'!T172","v":0}]
[null,null,null,"Total de receitas",{"$f":"'2014 (O)'!E173-'2014 (R)'!E173","v":0},{"$f":"'2014 (O)'!F173-'2014 (R)'!F173","v":0},{"$f":"'2014 (O)'!G173-'2014 (R)'!G173","v":0},{"$f":"'2014 (O)'!H173-'2014 (R)'!H173","v":0},{"$f":"'2014 (O)'!I173-'2014 (R)'!I173","v":0},{"$f":"'2014 (O)'!J173-'2014 (R)'!J173","v":0},{"$f":"'2014 (O)'!K173-'2014 (R)'!K173","v":0},{"$f":"'2014 (O)'!L173-'2014 (R)'!L173","v":0},{"$f":"'2014 (O)'!M173-'2014 (R)'!M173","v":0},{"$f":"'2014 (O)'!N173-'2014 (R)'!N173","v":0},{"$f":"'2014 (O)'!O173-'2014 (R)'!O173","v":0},{"$f":"'2014 (O)'!P173-'2014 (R)'!P173","v":0},null,{"$f":"'2014 (O)'!R173-'2014 (R)'!R173","v":0},null,{"$f":"'2014 (O)'!T173-'2014 (R)'!T173","v":0}]
[null,null,null,"Saldo",{"$f":"'2014 (O)'!E174-'2014 (R)'!E174","v":330},{"$f":"'2014 (O)'!F174-'2014 (R)'!F174","v":250},{"$f":"'2014 (O)'!G174-'2014 (R)'!G174","v":0},{"$f":"'2014 (O)'!H174-'2014 (R)'!H174","v":100},{"$f":"'2014 (O)'!I174-'2014 (R)'!I174","v":100},{"$f":"'2014 (O)'!J174-'2014 (R)'!J174","v":0},{"$f":"'2014 (O)'!K174-'2014 (R)'!K174","v":0},{"$f":"'2014 (O)'!L174-'2014 (R)'!L174","v":0},{"$f":"'2014 (O)'!M174-'2014 (R)'!M174","v":0},{"$f":"'2014 (O)'!N174-'2014 (R)'!N174","v":0},{"$f":"'2014 (O)'!O174-'2014 (R)'!O174","v":0},{"$f":"'2014 (O)'!P174-'2014 (R)'!P174","v":0},null,{"$f":"'2014 (O)'!R174-'2014 (R)'!R174","v":780},null,{"$f":"'2014 (O)'!T174-'2014 (R)'!T174","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"Despesas totais"]
[null,"Acumulado em investimentos",null,"Curto Prazo: CDB"]
[null,null,null,"Curto Prazo: Fundo"]
[null,null,null,"Longo Prazo: Previdência"]
[null,null,null,"Longo Prazo: Ações"]
[null,null,null,"Longo Prazo: Tesouro Direto"]
[null,null,null,"Total investido"]
[]
[null,null,null,"Reserva temporária"]
[null,"Acumulado nas reservas",null,"Reserva fixa"]
[null,null,null,"Total na reserva"]