{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Plan1"],"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":43,"n_cols":8,"rows_kept":43,"cut":false,"hidden":false,"merged":[[10,1,10,4]]}
[]
[null,"Estimativa de gastos anuais","Quantidade (litros)","Porcentagem por tipo de combustível","Preço unitário médio R$","Valor do Combústivel R$"]
[null,"Gasolina Comum",6420,0.28899999999999998,4.6100000000000003,{"$f":"C3*E3","v":29596.2}]
[null,"Etanol",244.36,1.0999999999999999E-2,3.16,{"$f":"C4*E4","v":772.1776000000001}]
[null,"Óleo Diesel",15550.19,0.74,3.74,58157.710600000006]
[null,"Lubrificantes/Filtros",270,"_____",65,17550]
[null,"AVGAS",4500,null,8.9,40050]
[null,"Total combustíveis/lubrificantes",{"$f":"SUM(C3:C7)","v":26984.55},null,null,{"$f":"SUM(F3:F7)","v":146126.0882}]
[{"$nulls":4},"Taxa","Valor serviço R$"]
[null,"Serviço de gestão de frota",null,null,0.01,{"$f":"F8*E10","v":1461.260882}]
[null,"Total estimado do contrato R$",null,null,null,{"$f":"F8+F10","v":147587.349082}]
{"$rows_empty":7}
[null,"Quantidade de equipamentos"]
[null,10]
[null,2]
[null,2]
[null,41]
[null,15]
[null,9]
[null,33]
[null,134]
[null,70]
[null,32]
[null,16]
[null,12]
[null,17]
[null,6]
[null,12]
[null,5,null,"Exemplo de proposta (valorxporcentagem)"]
[null,44]
[null,4,null,100000,100000,8.0000000000000002E-3,{"$f":"D37+(E37*F37)","v":100800}]
[null,12]
[null,18,null,null,100000,null,{"$f":"E39*F37","v":800}]
[null,16]
[null,10]
[null,{"$f":"SUM(B20:B41)","v":520}]
[null,null,null,100800,100000,1,100,{"$f":"((D43/E43)-F43)*G43","v":0.80000000000000071}]