{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Plan1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,I5:I41)","v":114.74520733760002},81.287499966400006]
[null,null,null,null,null,null,"Custo C/ICMS, PIS,","Custo CIF","Aluminio"]
["Consumo","ICMS %","IPI %","PIS %","COFINS %","MOEDA","COFINS S/ FRETE","S/ICMS","DOLAR USD","Aluminio Custo Fabricação","Frete"]
[6.37,18,0,1.65,7.6,null,29.9,{"$f":"G5*((1-B5/100)*(1-(D5+E5)/100)*K5)","v":22.91758755},{"$f":"A5*(16.16*(1-((B5)/100))) * K5","v":86.942448320000011},{"$f":"A5*(13.74*(1-((B5)/100))) * K5","v":73.922601480000012},1.03]
[7.3121999999999998,12,0,1.65,7.6,null,73.72,{"$f":"G6*((1-B6/100)*(1-(D6+E6)/100)*K6)","v":58.872791999999997},{"$f":"A6*(0*(1-((B6)/100))) * K6","v":0},{"$f":"A6*(0*(1-((B6)/100))) * K6","v":0},1]
[48,0,0,0,0,null,0,{"$f":"G7*((1-B7/100)*(1-(D7+E7)/100)*K7)","v":0},0,0,0]
[0.40382000000000001,12,0,1.65,7.6,null,69.75,{"$f":"G8*((1-B8/100)*(1-(D8+E8)/100)*K8)","v":55.702349999999996},{"$f":"A8*(0*(1-((B8)/100))) * K8","v":0},{"$f":"A8*(0*(1-((B8)/100))) * K8","v":0},1]
[1.44E-2,0,0,0,0,null,70.900000000000006,{"$f":"G9*((1-B9/100)*(1-(D9+E9)/100)*K9)","v":70.900000000000006},0,0,1]
[1.44E-2,0,0,0,0,null,70.900000000000006,{"$f":"G10*((1-B10/100)*(1-(D10+E10)/100)*K10)","v":70.900000000000006},0,0,1]
[1.44E-2,0,0,0,0,null,70.900000000000006,{"$f":"G11*((1-B11/100)*(1-(D11+E11)/100)*K11)","v":70.900000000000006},0,0,1]
[1.44E-2,0,0,0,0,null,70.900000000000006,{"$f":"G12*((1-B12/100)*(1-(D12+E12)/100)*K12)","v":70.900000000000006},0,0,1]
[1.2656000000000001,18,3.25,1.65,7.6,null,32.9,{"$f":"G13*((1-B13/100)*(1-(D13+E13)/100)*K13)","v":25.21701105},{"$f":"A13*(26.01*(1-((B13)/100))) * K13","v":27.802759017600003},{"$f":"A13*(6.89*(1-((B13)/100))) * K13","v":7.3648984864000004},1.03]
[0.89100000000000001,12,0,1.65,7.6,null,64.260000000000005,{"$f":"G14*((1-B14/100)*(1-(D14+E14)/100)*K14)","v":51.318035999999999},{"$f":"A14*(0*(1-((B14)/100))) * K14","v":0},{"$f":"A14*(0*(1-((B14)/100))) * K14","v":0},1]
[0.14480000000000001,12,0,1.65,7.6,null,68.87,{"$f":"G15*((1-B15/100)*(1-(D15+E15)/100)*K15)","v":54.999582000000004},{"$f":"A15*(0*(1-((B15)/100))) * K15","v":0},{"$f":"A15*(0*(1-((B15)/100))) * K15","v":0},1]
[0.75390000000000001,12,0,1.65,7.6,null,64.38,{"$f":"G16*((1-B16/100)*(1-(D16+E16)/100)*K16)","v":51.413867999999994},{"$f":"A16*(0*(1-((B16)/100))) * K16","v":0},{"$f":"A16*(0*(1-((B16)/100))) * K16","v":0},1]
[1.52E-2,18,0,1.65,7.6,null,598.39750000000004,{"$f":"G17*((1-B17/100)*(1-(D17+E17)/100)*K17)","v":458.65642461375006},0,0,1.03]
[9.1899999999999996E-2,18,0,1.65,7.6,null,311.30419999999998,{"$f":"G18*((1-B18/100)*(1-(D18+E18)/100)*K18)","v":238.60673104290001},0,0,1.03]
[1,18,0,1.65,7.6,null,0.74,{"$f":"G19*((1-B19/100)*(1-(D19+E19)/100)*K19)","v":0.56719112999999999},0,0,1.03]
[1,18,0,1.65,7.6,null,0.56999999999999995,{"$f":"G20*((1-B20/100)*(1-(D20+E20)/100)*K20)","v":0.43689046500000001},0,0,1.03]
[1,18,9.75,1.65,7.6,null,0.11,{"$f":"G21*((1-B21/100)*(1-(D21+E21)/100)*K21)","v":8.4312195000000006E-2},0,0,1.03]
[0.33329999999999999,0,0,1.65,7.6,null,226.52,{"$f":"G22*((1-B22/100)*(1-(D22+E22)/100)*K22)","v":211.73390700000002},0,0,1.03]
[1.462,0,0,1.65,7.6,null,22.85,{"$f":"G23*((1-B23/100)*(1-(D23+E23)/100)*K23)","v":25.236168375000005},0,0,1.2170000000000001]
[0.29980000000000001,0,0,0,0,null,115.36,{"$f":"G24*((1-B24/100)*(1-(D24+E24)/100)*K24)","v":115.36},0,0,1]
[7.4099999999999999E-2,0,0,0,0,null,115.36,{"$f":"G25*((1-B25/100)*(1-(D25+E25)/100)*K25)","v":115.36},0,0,1]
[8.4000000000000005E-2,0,0,0,0,null,275.19,{"$f":"G26*((1-B26/100)*(1-(D26+E26)/100)*K26)","v":275.19},0,0,1]
[0.1633,0,0,0,0,null,39.659999999999997,{"$f":"G27*((1-B27/100)*(1-(D27+E27)/100)*K27)","v":39.659999999999997},0,0,1]
[0.2737,0,0,0,0,null,70.900000000000006,{"$f":"G28*((1-B28/100)*(1-(D28+E28)/100)*K28)","v":70.900000000000006},0,0,1]
[0.34720000000000001,0,0,0,0,null,39.659999999999997,{"$f":"G29*((1-B29/100)*(1-(D29+E29)/100)*K29)","v":39.659999999999997},0,0,1]
[0.26690000000000003,0,0,0,0,null,52.87,{"$f":"G30*((1-B30/100)*(1-(D30+E30)/100)*K30)","v":52.87},0,0,1]
[4.0099999999999997E-2,0,0,0,0,null,39.659999999999997,{"$f":"G31*((1-B31/100)*(1-(D31+E31)/100)*K31)","v":39.659999999999997},0,0,1]
[3.5999999999999999E-3,0,0,0,0,null,39.659999999999997,{"$f":"G32*((1-B32/100)*(1-(D32+E32)/100)*K32)","v":39.659999999999997},0,0,1]
[1.52E-2,0,0,0,0,null,39.659999999999997,{"$f":"G33*((1-B33/100)*(1-(D33+E33)/100)*K33)","v":39.659999999999997},0,0,1]
[3.1099999999999999E-2,0,0,0,0,null,108.15,{"$f":"G34*((1-B34/100)*(1-(D34+E34)/100)*K34)","v":108.15},0,0,1]
[2.8799999999999999E-2,0,0,0,0,null,52.87,{"$f":"G35*((1-B35/100)*(1-(D35+E35)/100)*K35)","v":52.87},0,0,1]
[4.5999999999999999E-2,0,0,0,0,null,39.659999999999997,{"$f":"G36*((1-B36/100)*(1-(D36+E36)/100)*K36)","v":39.659999999999997},0,0,1]
[4.9799999999999997E-2,0,0,0,0,null,39.659999999999997,{"$f":"G37*((1-B37/100)*(1-(D37+E37)/100)*K37)","v":39.659999999999997},0,0,1]
[0.1182,0,0,0,0,null,39.659999999999997,{"$f":"G38*((1-B38/100)*(1-(D38+E38)/100)*K38)","v":39.659999999999997},0,0,1]
[3.5999999999999999E-3,0,0,0,0,null,61.29,{"$f":"G39*((1-B39/100)*(1-(D39+E39)/100)*K39)","v":61.29},0,0,1]
[8.7800000000000003E-2,0,0,0,0,null,39.659999999999997,{"$f":"G40*((1-B40/100)*(1-(D40+E40)/100)*K40)","v":39.659999999999997},0,0,1]
[0.16400000000000001,0,0,0,0,null,39.659999999999997,{"$f":"G41*((1-B41/100)*(1-(D41+E41)/100)*K41)","v":39.659999999999997},0,0,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I5:I41)","v":114.74520733760002},81.287499966400006]
[null,null,null,null,null,null,null,null,{"$f":"(SUM(I5:I41)) / $G$46","v":{"$error":"#REF!"}},{"$f":"(SUM(J5:J41)) / $G$46","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,{"$f":"#REF! +#REF! +#REF! +#REF! +#REF! +#REF! +#REF! +#REF! +#REF!+ I42+ J42 +#REF! +#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,{"$f":"#REF! +#REF! +#REF! +#REF! +#REF! +#REF! +#REF! +#REF! +#REF!+ I42+ J42 +#REF! +#REF! +#REF!","v":{"$error":"#REF!"}}]