{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Plan1","Plan2","Plan3"],"not_rendered":{"charts":0,"images":0,"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":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
["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,{"$f":"70*1281.17","v":89681.900000000009},null,{"$f":"C3*D3/10","v":0},{"$f":"E3*B3","v":0}]
["70 X B01 (R$ 1.281,17) - EMPREGADOS",367,{"$f":"70*1281.17","v":89681.900000000009},null,{"$f":"C4*D4/10","v":0},{"$f":"E4*B4","v":0}]
["70 X M01 (R$ 2.773,35) - FUNDAÇÃO",249,{"$f":"70*2773.35","v":194134.5},null,0,{"$f":"E5*B5","v":0}]
["70 X M01 (R$ 2.773,35) - EMPREGADOS",1406,{"$f":"70*2773.35","v":194134.5},null,0,{"$f":"E6*B6","v":0}]
[null,{"$f":"SUM(B3:B6)","v":2108},null,null,null,{"$f":"SUM(F3:F6)","v":0},{"$f":"F7*12","v":0}]
["70 X B01 (R$ 1.281,17) - APOSENTADOS",25,89681.900000000009,null,{"$f":"C8*D8/10","v":0},{"$f":"E8*B8","v":0}]
["70 X M01 (R$ 2.773,35) - APOSENTADOS",28,194134.5,null,{"$f":"C9*D9/10","v":0},{"$f":"E9*B9","v":0}]
[null,{"$f":"SUM(B8:B9)","v":53},null,null,null,{"$f":"SUM(F8:F9)","v":0},{"$f":"F10*12","v":0}]
["TOTAL DE SEGURADOS",{"$f":"B7+B10","v":2161},{"$nulls":4},{"$f":"G7+G10","v":0}]

{"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":[]}