{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Plan1","Plan2","Plan3","Plan4"],"not_rendered":{"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Plan1","index":0,"n_rows":21,"n_cols":8,"rows_kept":21}
["MÃO DE OBRA",{"$nulls":5},"TOTAL",{"$f":"Tabela1[[#Totals],[VALOR]]","v":{"v":320.625,"d":"R$ 320.63"}}]
[]
["DESCRIÇÃO","HORAS","VALOR",{"$nulls":3},"HORAS POR DIA",8]
["PROJETO",1,{"$f":"Tabela1[[#This Row],[HORAS]]*$H$9","v":{"v":11.875,"d":"11.88"}},{"$nulls":3},"HORAS POR SEMANA",40]
["DESLOCAMENTO",1,{"$f":"Tabela1[[#This Row],[HORAS]]*$H$9","v":{"v":11.875,"d":"11.88"}},{"$nulls":3},"HORAS TRABALHADAS NO MÊS",160]
["CORTE",6,{"$f":"Tabela1[[#This Row],[HORAS]]*$H$9","v":71.25}]
["PRÉ MONTAGEM",8,{"$f":"Tabela1[[#This Row],[HORAS]]*$H$9","v":{"v":95,"d":"95.00"}},{"$nulls":3},"SALÁRIO MENSAL",{"v":1900,"d":"1,900.00"}]
["MONTAGEM",5,{"$f":"Tabela1[[#This Row],[HORAS]]*$H$9","v":{"v":59.375,"d":"59.38"}}]
["ACABAMENTO",4,{"$f":"Tabela1[[#This Row],[HORAS]]*$H$9","v":{"v":47.5,"d":"47.50"}},{"$nulls":3},"VALOR DA HORA",{"$f":"H7/H5","v":{"v":11.875,"d":"11.88"}}]
["ENTREGA",2,{"$f":"Tabela1[[#This Row],[HORAS]]*$H$9","v":23.75}]
["Total",{"$f":"SUBTOTAL(109,Tabela1[HORAS])","v":27},{"$f":"SUBTOTAL(109,Tabela1[VALOR])","v":{"v":320.625,"d":"320.63"}}]
[]
[]
[null,null,"SUBTOTAL",null,{"$f":"Tabela1[[#Totals],[VALOR]]","v":{"v":320.625,"d":"R$ 320.63"}},null,"www.inovar.net"]
[]
[]
[]
["CALCULO DO PREÇO DE VENDA"]
[]
["ASSISTA A UM VÍDEO EXPLICANDO COMO USAR A PLANILHA"]
["Clique no símbolo de Play"]

{"sheet":"Plan2","index":1,"n_rows":13,"n_cols":7,"rows_kept":13}
["MATERIAL",{"$nulls":4},"TOTAL",{"$f":"D13+Plan1!H1","v":{"v":676.625,"d":"R$ 676.63"}}]
[]
["DESCRIÇÃO","VALOR"]
["MDF",{"v":280,"d":"280.00"}]
["DOBRADIÇAS",{"v":40,"d":"40.00"}]
["FITA DE BORDA",{"v":5,"d":"5.00"}]
["PUXADORES",{"v":23,"d":"23.00"}]
["PARAFUSOS",{"v":2,"d":"2.00"}]
["COLAS",{"v":6,"d":"6.00"}]
[]
["Total",{"$f":"SUBTOTAL(109,Tabela2[VALOR])","v":{"v":356,"d":"356.00"}}]
[]
[null,"SUBTOTAL",null,{"$f":"Tabela2[[#Totals],[VALOR]]","v":{"v":356,"d":"R$ 356.00"}},null,"www.inovar.net"]

{"sheet":"Plan3","index":2,"n_rows":14,"n_cols":7,"rows_kept":14}
["OUTRAS DESPESAS",{"$nulls":4},"TOTAL",{"$f":"D14+Plan2!G1","v":{"v":746.625,"d":"R$ 746.63"}}]
[]
["DESCRIÇÃO","VALOR"]
["FRETE DE COMPRA",{"v":20,"d":"20.00"}]
["FRETE DE ENTREGA",{"v":20,"d":"20.00"}]
["IMPOSTOS"]
["ENERGIA",{"v":20,"d":"20.00"}]
["ÁGUA",{"v":10,"d":"10.00"}]
[]
["Total",{"$f":"SUBTOTAL(109,Tabela3[VALOR])","v":{"v":70,"d":"70.00"}}]
[]
[]
[]
[null,"SUBTOTAL",null,{"$f":"Tabela3[[#Totals],[VALOR]]","v":{"v":70,"d":"R$ 70.00"}},null,"www.inovar.net"]

{"sheet":"Plan4","index":3,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[1,7,6,11],[8,7,8,11],[11,10,11,11]]}
["RESUMO",{"$nulls":7},"PREÇO DE VENDA"]
[{"$nulls":7},{"$f":"E9*E12+E9","v":{"v":970.6125,"d":"970.61"}}]
["MÃO DE OBRA",{"$nulls":3},{"$f":"Plan1!E14","v":{"v":320.625,"d":"320.63"}}]
[]
["MATERIAL",{"$nulls":3},{"$f":"Plan2!D13","v":{"v":356,"d":"356.00"}}]
[]
["OUTRAS DESPESAS",{"$nulls":3},{"$f":"Plan3!D14","v":{"v":70,"d":"70.00"}}]
[]
[null,"SUBTOTAL",null,null,{"$f":"E3+E5+E7","v":{"v":746.625,"d":"746.63"}},null,null,"www.inovar.net"]
[]
[]
[null,"MARGEM DE LUCRO",null,null,{"v":0.3,"d":"30%"},null,null,"SEU LUCRO SERÁ DE:",null,null,{"$f":"H2-E9","v":{"v":223.98749999999995,"d":"223.99"}}]