{"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":1,"comments":1,"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":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"merged":[[6,0,6,1],[7,0,7,1],[8,0,8,1],[6,2,6,7],[7,2,7,7],[8,2,8,7],[2,0,2,11],[3,0,3,11],[6,8,6,9],[6,10,6,11],[7,8,7,9],[7,10,7,11],[8,8,8,9],[8,10,8,11],[1,10,1,11],[33,0,33,10],[11,3,11,5],[11,6,12,6],[11,7,12,7],[10,0,10,11],[11,1,12,1],[11,0,12,0],[11,11,12,11]]}
[]
[{"$nulls":10},"Data: 29/12/2014"]
["Companhia de Desenvolvimento dos Vales do São Francisco e Parnaíba"]
["Estimativa de Custo Mensal de Gestão de Administração no Perímetro Baixio de Irecê"]
[]
[]
["OBRA :",null,"SMO BAIXIO DE IRECÊ"]
["ORÇAMENTO :",null,"SERVIÇOS DE MANUTENÇÃO E OPERAÇÃO BAIXIO IRECÊ-BA"]
["LOCAL :",null," Xique-Xique - Bahia"]
[]
["PLANILHA ESTIMATIVA DE CUSTO MENSAL DE GESTÃO DE ADMINISTRAÇÃO NO PERÍMETRO BAIXIO DE IRECÊ"]
["Item","Atividade/Função","Salário Unitário (A)","Adicionais",null,null,"Sub total Adicionais + benefícios (B)","Intrajornada (C )","Sub total salário / categoria (A)+(B)+(C )","Valor Remuneração com Encargos Sociais","Qtde. Profissionais","Valor Total por Categoria"]
[null,null,"R$ / mês","Ad. Noturno (40%)","Ad. Insalubridade (40%)","Ad. Periculosidade (30%)",null,null,"R$","ES mensal (51,96%);  ES Autônomo (20,00%)","mês"]
[1,"Engenheiro Residente - P2",8331.84,null,null,null,{"$f":"SUM(D14:F14)","v":0},null,{"$f":"C14+G14+H14","v":8331.84},{"$f":"ROUND(I14*1.5196,2)","v":12661.06},12,{"$f":"J14*K14","v":151932.72}]
[2,"Auxiliar administrativo - A3",1425.6,null,null,null,{"$f":"SUM(D15:F15)","v":0},null,{"$f":"C15+G15+H15","v":1425.6},{"$f":"ROUND(I15*1.5196,2)","v":2166.34},12,{"$f":"J15*K15","v":25996.080000000002}]
[3,"Almoxarife - A3",1425.6,null,null,null,{"$f":"SUM(D16:F16)","v":0},null,{"$f":"C16+G16+H16","v":1425.6},{"$f":"ROUND(I16*1.5196,2)","v":2166.34},12,25996.080000000002]
[4,"Técnico de Medição - T0",4479.2,null,null,null,{"$f":"SUM(D17:F17)","v":0},null,{"$f":"C17+G17+H17","v":4479.2},6806.59,12,81679.08]
[5,"Motorista - A3",1425.6,null,null,null,{"$f":"SUM(D18:F18)","v":0},null,{"$f":"C18+G18+H18","v":1425.6},2166.34,36,77988.240000000005]
[6,"Auxiliar de serviços gerais - A4",894.08,null,null,null,{"$f":"SUM(D19:F19)","v":0},null,{"$f":"C19+G19+H19","v":894.08},1358.64,96,130429.44]
[7,"Técnico Agrícola - T1",2976.16,null,null,null,{"$f":"SUM(D20:F20)","v":0},null,{"$f":"C20+G20+H20","v":2976.16},4522.57,12,54270.84]
[8,"Técnico Auxiliar Agrícola - T3",1082.4000000000001,null,null,null,{"$f":"SUM(D21:F21)","v":0},null,{"$f":"C21+G21+H21","v":1082.4000000000001},1644.82,36,59213.52]
[9,"Operador de estação de bomba - Diurno - T3",1082.4000000000001,null,null,{"$f":"C22*0.3","v":324.72000000000003},{"$f":"SUM(D22:F22)","v":324.72000000000003},{"$f":"(C22/180)*1.5*15","v":135.29999999999998},{"$f":"C22+G22+H22","v":1542.42},2343.86,216,506273.76]
[10,"Operador de estação de bomba - Noturno - T3",1082.4000000000001,{"$f":"(C23/180)*0.4*8*15","v":288.64000000000004},null,{"$f":"C23*0.3","v":324.72000000000003},{"$f":"SUM(D23:F23)","v":613.36000000000013},{"$f":"(C23/180)*1.5*15","v":135.29999999999998},{"$f":"C23+G23+H23","v":1831.0600000000002},2782.48,204,567625.92000000004]
[11,"Técnico Mecânico - T0",4479.2,null,{"$f":"C24*0.4","v":1791.68},null,{"$f":"SUM(D24:F24)","v":1791.68},null,{"$f":"C24+G24+H24","v":6270.88},9529.23,12,114350.76]
[12,"Técnico Eletrotécnico - T0",4479.2,null,null,{"$f":"C25*0.3","v":1343.76},{"$f":"SUM(D25:F25)","v":1343.76},null,{"$f":"C25+G25+H25","v":5822.96},8848.57,12,106182.84]
[13,"Mecânico -T2",2469.2800000000002,null,{"$f":"C26*0.4","v":987.7120000000001},null,{"$f":"SUM(D26:F26)","v":987.7120000000001},null,{"$f":"C26+G26+H26","v":3456.9920000000002},5253.25,12,63039]
[14,"Auxiliar de Mecânico - T3",1082.4000000000001,null,{"$f":"C27*0.4","v":432.96000000000004},null,{"$f":"SUM(D27:F27)","v":432.96000000000004},null,{"$f":"C27+G27+H27","v":1515.3600000000001},2302.7399999999998,12,27632.879999999997]
[15,"Encanador - T3",1082.4000000000001,null,null,null,{"$f":"SUM(D28:F28)","v":0},null,{"$f":"C28+G28+H28","v":1082.4000000000001},1644.82,12,19737.84]
[16,"Eletricista - T2",2469.2800000000002,null,null,{"$f":"C29*0.3","v":740.78399999999999},{"$f":"SUM(D29:F29)","v":740.78399999999999},null,{"$f":"C29+G29+H29","v":3210.0640000000003},4878.01,12,58536.12]
[17,"Auxiliar de Eletricista - T3",1082.4000000000001,null,null,{"$f":"C30*0.3","v":324.72000000000003},{"$f":"SUM(D30:F30)","v":324.72000000000003},null,{"$f":"C30+G30+H30","v":1407.1200000000001},2138.2600000000002,12,25659.120000000003]
[18,"Pedreiro/Carpinteiro - T3",1082.4000000000001,null,null,null,{"$f":"SUM(D31:F31)","v":0},null,{"$f":"C31+G31+H31","v":1082.4000000000001},1644.82,12,19737.84]
[19,"Desenhista Cadista - T1",2976.16,null,null,null,{"$f":"SUM(D32:F32)","v":0},null,{"$f":"C32+G32+H32","v":2976.16},4522.57,12,54270.84]
[20,"Engenheiro Consultor",19416.32,null,null,null,{"$f":"SUM(D33:F33)","v":0},null,{"$f":"C33+G33+H33","v":19416.32},{"$f":"ROUND(I33*1.2,2)","v":23299.58},3,69898.740000000005]
["TOTAL GERAL:",{"$nulls":10},{"$f":"SUM(L14:L33)","v":2240451.6600000006}]

{"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":[]}