<?xml version="1.0"?

>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
xmlns:o="urn:schemas-microsoft-com:office:office"
xmlns:x="urn:schemas-microsoft-com:office:excel"
xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
xmlns:html="http://www.w3.org/TR/REC-html40">
<DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
<Author>Edson Chaves</Author>
<LastAuthor>Edson Chaves</LastAuthor>
<Created>2013-10-09T20:38:04Z</Created>
<LastSaved>2013-10-09T20:54:27Z</LastSaved>
<Version>12.00</Version>
</DocumentProperties>
<ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
<WindowHeight>5910</WindowHeight>
<WindowWidth>12375</WindowWidth>
<WindowTopX>360</WindowTopX>
<WindowTopY>60</WindowTopY>
<ProtectStructure>False</ProtectStructure>
<ProtectWindows>False</ProtectWindows>
</ExcelWorkbook>
<Styles>
<Style ss:ID="Default" ss:Name="Normal">
<Alignment ss:Vertical="Bottom"/>
<Borders/>
<Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/
>
<Interior/>
<NumberFormat/>
<Protection/>
</Style>
<Style ss:ID="s16" ss:Name="Separador de milhares">
<NumberFormat ss:Format="_-* #,##0.00_-;\-* #,##0.00_-;_-* &quot;-&quot;??_-;
_-@_-"/>
</Style>
<Style ss:ID="s62" ss:Parent="s16">
<Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/
>
</Style>
<Style ss:ID="s63" ss:Parent="s16">
<Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
ss:Bold="1"/>
</Style>
<Style ss:ID="s66">
<Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#FF0000"
ss:Bold="1"/>
</Style>
<Style ss:ID="s67" ss:Parent="s16">
<Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#FF0000"
ss:Bold="1"/>
</Style>
</Styles>
<Worksheet ss:Name="Plan1">
<Table ss:ExpandedColumnCount="4" ss:ExpandedRowCount="10" x:FullColumns="1"
x:FullRows="1" ss:DefaultRowHeight="15">
<Column ss:Index="3" ss:Width="63.75"/>
<Row ss:Index="4">
<Cell ss:Index="3"><Data ss:Type="String">valor</Data></Cell>
<Cell ss:StyleID="s63"><Data ss:Type="Number">100</Data></Cell>

</Row>
<Row>
<Cell ss:Index="3"><Data ss:Type="String">iss</Data></Cell>
<Cell ss:StyleID="s62" ss:Formula="=R4C4*50%*5%"><Data ss:Type="Number">2.5<
/Data></Cell>
</Row>
<Row>
<Cell ss:Index="3"><Data ss:Type="String">inss</Data></Cell>
<Cell ss:StyleID="s62" ss:Formula="=R4C4*10%*11%"><Data ss:Type="Number">1.1
000000000000001</Data></Cell>
</Row>
<Row>
<Cell ss:Index="3"><Data ss:Type="String">pis</Data></Cell>
<Cell ss:StyleID="s62" ss:Formula="=R4C4*100%*0.65%"><Data ss:Type="Number">
0.65</Data></Cell>
</Row>
<Row>
<Cell ss:Index="3"><Data ss:Type="String">cofins</Data></Cell>
<Cell ss:StyleID="s62" ss:Formula="=R4C4*100%*3%"><Data ss:Type="Number">3</
Data></Cell>
</Row>
<Row>
<Cell ss:Index="3" ss:StyleID="s66"><Data ss:Type="String">tot impostos</Dat
a></Cell>
<Cell ss:StyleID="s67" ss:Formula="=SUM(R[-4]C:R[-1]C)"><Data ss:Type="Numbe
r">7.25</Data></Cell>
</Row>
<Row>
<Cell ss:Index="3"><Data ss:Type="String">valor Liq</Data></Cell>
<Cell ss:StyleID="s63" ss:Formula="=R[-6]C-R[-1]C"><Data ss:Type="Number">92
.75</Data></Cell>
</Row>
</Table>
<WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
<PageSetup>
<Header x:Margin="0.31496062000000002"/>
<Footer x:Margin="0.31496062000000002"/>
<PageMargins x:Bottom="0.78740157499999996" x:Left="0.511811024"
x:Right="0.511811024" x:Top="0.78740157499999996"/>
</PageSetup>
<Print>
<ValidPrinterInfo/>
<PaperSizeIndex>9</PaperSizeIndex>
<VerticalResolution>0</VerticalResolution>
</Print>
<Selected/>
<Panes>
<Pane>
<Number>3</Number>
<ActiveRow>3</ActiveRow>
<ActiveCol>2</ActiveCol>
<RangeSelection>R4C3:R10C4</RangeSelection>
</Pane>
</Panes>
<ProtectObjects>False</ProtectObjects>
<ProtectScenarios>False</ProtectScenarios>
</WorksheetOptions>
</Worksheet>
<Worksheet ss:Name="Plan2">
<Table ss:ExpandedColumnCount="1" ss:ExpandedRowCount="1" x:FullColumns="1"

x:FullRows="1" ss:DefaultRowHeight="15">
</Table>
<WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
<PageSetup>
<Header x:Margin="0.31496062000000002"/>
<Footer x:Margin="0.31496062000000002"/>
<PageMargins x:Bottom="0.78740157499999996" x:Left="0.511811024"
x:Right="0.511811024" x:Top="0.78740
157499999996"/>
</PageSetup>
<ProtectObjects>False</ProtectObjects>
<ProtectScenarios>False</ProtectScenarios>
</WorksheetOptions>
</Worksheet>
<Worksheet ss:Name="Plan3">
<Table ss:ExpandedColumnCount="1" ss:ExpandedRowCount="1" x:FullColumns="1"
x:FullRows="1" ss:DefaultRowHeight="15">
</Table>
<WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
<PageSetup>
<Header x:Margin="0.31496062000000002"/>
<Footer x:Margin="0.31496062000000002"/>
<PageMargins x:Bottom="0.78740157499999996" x:Left="0.511811024"
x:Right="0.511811024" x:Top="0.78740157499999996"/>
</PageSetup>
<ProtectObjects>False</ProtectObjects>
<ProtectScenarios>False</ProtectScenarios>
</WorksheetOptions>
</Worksheet>
</Workbook>