{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Plan1","Plan2","Plan3"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Plan1","index":0,"n_rows":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,1,6]]}
["ANEXO I - PLANILHA ORÇAMENTÁRIA"]
["EDITAL 027/2015"]
[]
[]
["REFERÊNCIA CAPITAL SEGURADO","Qt de Empregados*","CAPITAL SEGURADO","TAXA MENSAL DO SEGURO","PRÊMIO MENSAL INDIVIDUAL (PMI)","PRÊMIO MENSAL GLOBAL (PMG)","PRÊMIO ANUAL GLOBAL (PAG)"]
["70 X B01 (R$ 1.281,17) - FUNDAÇÃO",86,{"$f":"70*1281.17","v":89681.900000000009},8.3119999999999999E-3,{"$f":"C6*D6/10","v":74.543595280000005},{"$f":"E6*B6","v":6410.7491940800001}]
["70 X B01 (R$ 1.281,17) - EMPREGADOS",367,{"$f":"70*1281.17","v":89681.900000000009},8.3119999999999999E-3,{"$f":"C7*D7/10","v":74.543595280000005},{"$f":"E7*B7","v":27357.499467760001}]
["70 X M01 (R$ 2.773,35) - FUNDAÇÃO",249,{"$f":"70*2773.35","v":194134.5},8.3119999999999999E-3,161.36459640000001,{"$f":"E8*B8","v":40179.7845036}]
["70 X M01 (R$ 2.773,35) - EMPREGADOS",1406,{"$f":"70*2773.35","v":194134.5},8.3119999999999999E-3,161.36459640000001,{"$f":"E9*B9","v":226878.62253840003}]
[null,{"$f":"SUM(B6:B9)","v":2108},{"$f":"SUM(C6:C8)","v":373498.30000000005},null,null,{"$f":"SUM(F6:F9)","v":300826.65570384002},{"$f":"F10*12","v":3609919.86844608}]
["70 X B01 (R$ 1.281,17) - APOSENTADOS",25,89681.900000000009,8.3119999999999999E-3,{"$f":"C11*D11/10","v":74.543595280000005},{"$f":"E11*B11","v":1863.5898820000002}]
["70 X M01 (R$ 2.773,35) - APOSENTADOS",28,194134.5,8.3119999999999999E-3,{"$f":"C12*D12/10","v":161.36459640000001},{"$f":"E12*B12","v":4518.2086992000004}]
[null,{"$f":"SUM(B11:B12)","v":53},null,null,null,{"$f":"SUM(F11:F12)","v":6381.7985812000006},{"$f":"F13*12","v":76581.582974400008}]
["TOTAL DE SEGURADOS",{"$f":"B10+B13","v":2161},{"$nulls":4},{"$f":"G10+G13","v":3686501.4514204799}]

{"sheet":"Plan2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Plan3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}