Vous êtes sur la page 1sur 5

# Resumo do cenrio

Valores atuais:

1991
em 21/12/02

1992
em 21/12/02

1993
em 21/12/02
em 21/12/02

Clulas variveis:
\$C\$7
1993
1991
1992
1993
\$D\$8 R\$ 5,989.50 R\$ 12,450.00 R\$ 5,445.00 R\$ 5,989.50
\$E\$8 R\$ 5,000.00 R\$ 1,544.00 R\$ 4,500.00 R\$ 5,000.00
\$D\$9 R\$ 6,483.40 R\$ 10,000.00 R\$ 5,894.00 R\$ 6,483.40
\$E\$9 R\$ 5,000.00 R\$ 2,355.00 R\$ 5,000.00 R\$ 5,000.00
\$D\$10 R\$ 5,780.50 R\$ 8,500.00 R\$ 5,255.00 R\$ 5,780.50
\$E\$10 R\$ 5,200.00 R\$ 6,544.00 R\$ 5,200.00 R\$ 5,200.00
\$D\$11 R\$ 6,245.80 R\$ 6,568.00 R\$ 5,678.00 R\$ 6,245.80
\$E\$11 R\$ 3,000.00 R\$ 5,265.00 R\$ 3,000.00 R\$ 3,000.00
\$D\$12 R\$ 6,600.00 R\$ 8,000.00 R\$ 6,000.00 R\$ 6,600.00
\$E\$12 R\$ 1,950.00 R\$ 4,500.00 R\$ 1,950.00 R\$ 1,950.00
\$D\$13 R\$ 10,000.00 R\$ 7,000.00 R\$ 10,000.00 R\$ 10,000.00
\$E\$13 R\$ 5,500.00 R\$ 4,854.00 R\$ 5,500.00 R\$ 5,500.00
\$C\$18
Observaes: A coluna Valores atuais representa os valores das clulas
variveis no momento em que o Relatrio de Resumo do Cenrio foi criado.

1993
1 Sem
2 Sem
3 Sem
4 Sem
5 Sem
6 Sem
Totais

Receitas
R\$ 5,989.50
R\$ 6,483.40
R\$ 5,780.50
R\$ 6,245.80
R\$ 6,600.00
R\$ 10,000.00
R\$ 41,099.20

Despesas
R\$ 5,000.00
R\$ 5,000.00
R\$ 5,200.00
R\$ 3,000.00
R\$ 1,950.00
R\$ 5,500.00
R\$ 25,650.00

R\$
R\$
R\$
R\$
R\$
R\$
R\$

Totais
989.50
1,483.40
580.50
3,245.80
4,650.00
4,500.00
15,449.20

1991

1991
12450
10000
8500
6568
8000
7000

Page 3

1544
2355
6544
5265
4500
4854

1992

1992
5445
5894
5255
5678
6000
10000

Page 4

4500
5000
5200
3000
1950
5500

1993

1993
5989,5
6483,4
5780,5
6245,8
6600
10000

Page 5

5000
5000
5200
3000
1950
5500