{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Premissas","Faturamento","Fluxo","Taxas","Análise_1","Cenario 1","Fluxo 1","Cenario2","Fluxo 2","Cenario 3","Fluxo 3","Sensibilidade","Simulação","FC Simulação","Análise_2","OpcaoReal"],"not_rendered":{"charts":1,"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":"Premissas","index":0,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
["Vida útil do projeto - anos",10,null,null,"Demonstrativo de resultado"]
["Capital Inicial ",100000,null,null,"Receita Bruta Anual"]
["Capital Giro (Rec Bruta)",0.04,null,null,"Impostos (Pis, Cofins)"]
["Aluguel",2500,null,null,"Aluguel + Taxas"]
["Crescimento Aluguel",0.05,null,null,"Outras Despesas operacionais"]
["Outras despesas (Rec. Bruta)",0.7,null,null,"Lucro operacional bruto"]
["Depreciação (Investimento)",0.05,null,null,"Depreciação"]
["Cap Giro (rec. Bruta)",0.05,null,null,"Lucro antes do IR (LAIR)"]
["IR",0.25,null,null,"IR"]
["Outros Impostos",3.6499999999999998E-2,null,null,"Lucro líquido (LL)"]
["Crescimento anual clientes",0.05]
["Financ. Cap proprio",1,null,null,"Entradas de Caixa (ECX)"]
["Beta mercado cafeteria",0.7,null,null,"Lucro líquido (LL)"]
["Taxa livre de risco",4.4999999999999998E-2,null,null,"Depreciação"]
["Taxa de mercado",0.06,null,null,"Valor residual (VR)"]
["Custo bruto da dívida ",0.08,null,null,"ICG (retorno capital giro)"]
["Valor residual",0,null,null,"Saídas de Caixa (SCX)"]
["Dias úteis mês",22,null,null,"Investimento"]
["Sabado e domingo e feriado fechado",null,null,null,"Capital de Giro (ICG)"]
[null,null,null,null,"Variação da Necessidade de Capital de Giro"]
["Ano 1 e 2 ","constante",null,null,"Retorno do Capital de Giro"]
[null,null,null,null,"Fluxo de caixa (FCX)"]
["Simulação (1000 x)","mínimo","máximo"]
["Outras despesas a partir do ano 3",0.7,1.3]
["Clientes a partir do ano 3",180,220]
[]
["Tabela de Preços",null,null,null,"Decisão Financiamento"]
["Café",2]
["Chocolate",3,null,null,"Capital Próprio",1]
["Água Mineral (garrafa)",2.5,null,null,"Dívida",0]
["Refrigerante (lata)",2.5]
["Cookies (porção)",3,null,null,"Condições de Mercado"]
["Bolo (unidade)",3,null,null,"Beta Simulado p/ Cafeteria",0.7]
["Chiclettes (embalagem com 10 unidades)",2,null,null,"Taxa Livre de Risco",4.4999999999999998E-2]
["Balas (embalagem com 10 unidades)",2,null,null,"Taxa de mercado",0.06]
[null,null,null,null,"Taxa Financiamento terceiros",0.08]
[]
["Vendas (média de 200 clientes/dia)","Clientes",null,null,"Análise de sensibilidade"]
["Café",70,null,null,"Cenário","Preço","Clientes","%"]
["Chocolate",30,null,null,"Otimista",1.1000000000000001,1,0.3]
["Café + Cookies ou Bolo",30,null,null,"Normal",1,1.05,0.5]
["Chocolate + Cookies ou Bolo",20,null,null,"Pessimista",0.9,1.1000000000000001,0.2]
["Água ou Refrigerante",30]
["Chiclettes ou Balas",20]
["Total/dia"]
["Total/mês"]
["Total/ano  (valores médios estimados)",{"$f":"SUM(B40:B47)","v":200}]

{"sheet":"Faturamento","index":1,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Tabela de Preços",null,"Crescimento dos preços",null,null,null,null,null,null,null,null,null,"Taxa de crescimento dos preços"]
["Café",{"$f":"Premissas!B29","v":2},{"$f":"B3","v":2},{"$f":"C3*$M$3","v":2},{"$f":"D3*$M$3","v":2},2,2,2,2,2,2,2,1]
["Chocolate",{"$f":"Premissas!B30","v":3},{"$f":"B4","v":3},{"$f":"C4*$M$4","v":3},{"$f":"D4*$M$4","v":3},3,3,3,3,3,3,3,1]
["Água Mineral (garrafa)",{"$f":"Premissas!B31","v":2.5},{"$f":"B5","v":2.5},{"$f":"C5*$M$5","v":2.5},{"$f":"D5*$M$5","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,1]
["Refrigerante (lata)",{"$f":"Premissas!B32","v":2.5},{"$f":"B6","v":2.5},{"$f":"C6*$M$6","v":2.5},{"$f":"D6*$M$6","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,1]
["Cookies (porção)",{"$f":"Premissas!B33","v":3},3,{"$f":"C7*$M$7","v":3},{"$f":"D7*$M$7","v":3},3,3,3,3,3,3,3,1]
["Bolo (unidade)",{"$f":"Premissas!B34","v":3},3,{"$f":"C8*$M$8","v":3},{"$f":"D8*$M$8","v":3},3,3,3,3,3,3,3,1]
["Chiclettes (embalagem com 10 unidades)",{"$f":"Premissas!B35","v":2},2,{"$f":"C9*$M$9","v":2},{"$f":"D9*$M$9","v":2},2,2,2,2,2,2,2,1]
["Balas (embalagem com 10 unidades)",{"$f":"Premissas!B36","v":2},{"$f":"B10","v":2},{"$f":"C10*$M$10","v":2},{"$f":"D10*$M$10","v":2},2,2,2,2,2,2,2,1]
[]
[null,"Ano",1,2,3,4,5,6,7,8,9,10,"Taxa de crescimento dos clientes"]
["Vendas (média de 200 clientes/dia)","Clientes","$","$","$","$","$","$","$","$","$","$",{"$f":"Premissas!B12+1","v":1.05}]
["Café",{"$f":"Premissas!B40","v":70},{"$f":"$B$14*C3","v":140},{"$f":"B14*D3*$M$13","v":147},{"$f":"$B$14*E3*($M$13)^D12","v":154.35},{"$f":"$B$14*F3*($M$13)^E12","v":162.06750000000002},170.170875,178.67941875000002,187.61338968749999,196.99405917187502,206.84376213046875,217.1859502369922]
["Chocolate",{"$f":"Premissas!B41","v":30},{"$f":"B15*C4","v":90},{"$f":"$B$15*D4*$M$13","v":94.5},{"$f":"$B$15*E4*($M$13)^D12","v":99.225000000000009},{"$f":"$B$15*F4*($M$13)^E12","v":104.18625000000002},109.3955625,114.86534062500002,120.60860765625,126.63903803906253,132.97098994101563,139.61953943806643]
["Café + Cookies ou Bolo",{"$f":"Premissas!B42","v":30},{"$f":"B16*(C3+C7)","v":150},{"$f":"$B$16*(D3+D7)*$M$13","v":157.5},{"$f":"$B$16*(E3+E7)*($M$13)^D12","v":165.375},{"$f":"$B$16*(F3+F7)*($M$13)^E12","v":173.64375000000001},182.32593750000001,191.44223437500003,201.01434609374999,211.06506339843753,221.61831656835938,232.69923239677738]
["Chocolate + Cookies ou Bolo",{"$f":"Premissas!B43","v":20},{"$f":"B17*(C4+C8)","v":120},{"$f":"$B$17*(D4+D8)*$M$13","v":126},{"$f":"$B$17*(E4+E8)*($M$13)^D12","v":132.30000000000001},{"$f":"$B$17*(F4+F8)*($M$13)^E12","v":138.91500000000002},145.86075,153.15378750000002,160.81147687499998,168.85205071875004,177.29465325468752,186.1593859174219]
["Água ou Refrigerante",{"$f":"Premissas!B44","v":30},{"$f":"B18*C5","v":75},{"$f":"$B$18*D5*$M$13","v":78.75},{"$f":"$B$18*E5*($M$13)^D12","v":82.6875},{"$f":"$B$18*F5*($M$13)^E12","v":86.821875000000006},91.162968750000005,95.721117187500013,100.507173046875,105.53253169921877,110.80915828417969,116.34961619838869]
["Chiclettes ou Balas",{"$f":"Premissas!B45","v":20},{"$f":"B19*C9","v":40},{"$f":"$B$19*D9*$M$13","v":42},{"$f":"$B$19*E9*($M$13)^D12","v":44.1},{"$f":"$B$19*F9*($M$13)^E12","v":46.305000000000007},48.620249999999999,51.051262500000007,53.603825624999999,56.28401690625001,59.098217751562501,62.053128639140631]
["Total/dia",null,{"$f":"SUM(C14:C19)","v":615},{"$f":"SUM(D14:D19)","v":645.75},678.03750000000002,711.93937499999993,747.53634375000001,784.91316093750004,824.15881898437488,865.36675993359381,908.63509793027345,954.06685282678723]
["Total/mês",null,{"$f":"C20*$M$21","v":13530},{"$f":"D20*$M$21","v":14206.5},14916.825000000001,15662.666249999998,16445.7995625,17268.089540625002,18131.494017656249,19038.068718539063,19989.972154466017,20989.470762189318,{"$f":"Premissas!B19","v":22}]
["Total/ano  (valores médios estimados)",{"$f":"SUM(B14:B21)","v":200},{"$f":"C21*$M$22","v":162360},{"$f":"D21*$M$22","v":170478},179001.90000000002,187951.995,197349.59474999999,207217.07448750001,217577.92821187497,228456.82462246876,239879.66585359222,251873.64914627181,12]
[]
[]
["Faturamento por Produto  ano 1(média/dia)","$"]
["Café",{"$f":"(B14+B16)*B3","v":200}]
["Chocolate",{"$f":"(B15+B17)*B4","v":150}]
["Cookies ou Bolo",{"$f":"(B16+B17)*B7","v":150}]
["Água Mineral ou Refrigerante",{"$f":"B18*B5","v":75}]
["Chiclettes ou Balas",{"$f":"B19*B9","v":40}]
["Total",{"$f":"SUM(B26:B30)","v":615}]

{"sheet":"Fluxo","index":2,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Demonstrativo de resultado","Ano",1,2,3,4,5,6,7,8,9,10]
["Receita Bruta Anual",null,{"$f":"Faturamento!C22","v":162360},{"$f":"Faturamento!D22","v":170478},{"$f":"Faturamento!E22","v":179001.90000000002},{"$f":"Faturamento!F22","v":187951.995},{"$f":"Faturamento!G22","v":197349.59474999999},{"$f":"Faturamento!H22","v":207217.07448750001},{"$f":"Faturamento!I22","v":217577.92821187497},{"$f":"Faturamento!J22","v":228456.82462246876},{"$f":"Faturamento!K22","v":239879.66585359222},{"$f":"Faturamento!L22","v":251873.64914627181}]
["Impostos (Pis, Cofins)",{"$f":"Premissas!$B$11","v":3.6499999999999998E-2},{"$f":"C2*Premissas!$B$11","v":5926.1399999999994},{"$f":"D2*Premissas!$B$11","v":6222.4469999999992},{"$f":"E2*Premissas!$B$11","v":6533.5693500000007},{"$f":"F2*Premissas!$B$11","v":6860.2478174999997},{"$f":"G2*Premissas!$B$11","v":7203.2602083749989},{"$f":"H2*Premissas!$B$11","v":7563.4232187937496},{"$f":"I2*Premissas!$B$11","v":7941.5943797334357},{"$f":"J2*Premissas!$B$11","v":8338.6740987201101},{"$f":"K2*Premissas!$B$11","v":8755.6078036561157},{"$f":"L2*Premissas!$B$11","v":9193.3881938389204}]
["Aluguel + Taxas",{"$f":"Premissas!$B$5","v":2500},{"$f":"Premissas!$B$5*12","v":30000},{"$f":"C4*Premissas!$B$6+C4","v":31500},{"$f":"D4*Premissas!$B$6+D4","v":33075},{"$f":"E4*Premissas!$B$6+E4","v":34728.75},{"$f":"F4*Premissas!$B$6+F4","v":36465.1875},{"$f":"G4*Premissas!$B$6+G4","v":38288.446875000001},{"$f":"H4*Premissas!$B$6+H4","v":40202.869218749998},{"$f":"I4*Premissas!$B$6+I4","v":42213.012679687497},{"$f":"J4*Premissas!$B$6+J4","v":44323.663313671874},{"$f":"K4*Premissas!$B$6+K4","v":46539.846479355467}]
["Outras Despesas operacionais",{"$f":"Premissas!B7","v":0.7},{"$f":"C2*Premissas!$B$7","v":113652},{"$f":"D2*Premissas!$B$7","v":119334.59999999999},{"$f":"E2*Premissas!$B$7","v":125301.33},{"$f":"F2*Premissas!$B$7","v":131566.3965},{"$f":"G2*Premissas!$B$7","v":138144.71632499999},{"$f":"H2*Premissas!$B$7","v":145051.95214124999},{"$f":"I2*Premissas!$B$7","v":152304.54974831248},{"$f":"J2*Premissas!$B$7","v":159919.77723572814},{"$f":"K2*Premissas!$B$7","v":167915.76609751454},{"$f":"L2*Premissas!$B$7","v":176311.55440239026}]
["Lucro operacional bruto",null,{"$f":"C2-C3-C4-C5","v":12781.859999999986},13420.953000000023,14092.000650000016,14796.600682499993,15536.430716625007,16313.252252456266,17128.914865079074,17985.360608333023,18884.628638749709,19828.860070687166]
["Depreciação",{"$f":"Premissas!B8","v":0.05},{"$f":"B18*Premissas!B8","v":5000},{"$f":"C7","v":5000},5000,5000,5000,5000,5000,5000,5000,5000]
["Lucro antes do IR (LAIR)",null,{"$f":"C6-C7","v":7781.859999999986},8420.9530000000232,9092.0006500000163,9796.6006824999931,10536.430716625007,11313.252252456266,12128.914865079074,12985.360608333023,13884.628638749709,14828.860070687166]
["IR",{"$f":"Premissas!B10","v":0.25},{"$f":"C8*Premissas!$B$10","v":1945.4649999999965},{"$f":"D8*Premissas!$B$10","v":2105.2382500000058},{"$f":"E8*Premissas!$B$10","v":2273.0001625000041},{"$f":"F8*Premissas!$B$10","v":2449.1501706249983},{"$f":"G8*Premissas!$B$10","v":2634.1076791562518},{"$f":"H8*Premissas!$B$10","v":2828.3130631140666},{"$f":"I8*Premissas!$B$10","v":3032.2287162697685},{"$f":"J8*Premissas!$B$10","v":3246.3401520832558},{"$f":"K8*Premissas!$B$10","v":3471.1571596874273},{"$f":"L8*Premissas!$B$10","v":3707.2150176717914}]
["Lucro líquido (LL)",null,{"$f":"C8-C9","v":5836.3949999999895},6315.7147500000174,6819.0004875000122,7347.4505118749948,7902.3230374687555,8484.9391893421998,9096.6861488093055,9739.0204562497674,10413.471479062282,11121.645053015374]
[]
["Entradas de Caixa (ECX)",null,{"$f":"C13+C14+C15+C16","v":10836.39499999999},11315.714750000017,11819.000487500012,12347.450511874995,12902.323037468756,13484.9391893422,14096.686148809305,14739.020456249767,15413.471479062282,28715.327510328963]
["Lucro líquido (LL)",null,{"$f":"C10","v":5836.3949999999895},6315.7147500000174,6819.0004875000122,7347.4505118749948,7902.3230374687555,8484.9391893421998,9096.6861488093055,9739.0204562497674,10413.471479062282,11121.645053015374]
["Depreciação",null,{"$f":"C7","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["Valor residual (VR)",null,0,0,0,0,0,0,0,0,0,{"$f":"Premissas!B18","v":0}]
["ICG (retorno capital giro)",null,0,0,0,0,0,0,0,0,0,{"$f":"K19","v":12593.682457313591}]
["Saídas de Caixa (SCX)",{"$f":"B18+B20","v":108118},405.89999999999964,426.19500000000153,447.50474999999824,469.87998750000042,493.37398687500172,518.04268621874689,543.94482052969033,571.14206155617285,599.69916463397931,0]
["Investimento",{"$f":"Premissas!B3","v":100000}]
["Capital de Giro (ICG)",{"$f":"C2*Premissas!$B$9","v":8118},{"$f":"D2*Premissas!$B$9","v":8523.9},{"$f":"E2*Premissas!$B$9","v":8950.0950000000012},{"$f":"F2*Premissas!$B$9","v":9397.5997499999994},{"$f":"G2*Premissas!$B$9","v":9867.4797374999998},{"$f":"H2*Premissas!$B$9","v":10360.853724375002},{"$f":"I2*Premissas!$B$9","v":10878.896410593748},{"$f":"J2*Premissas!$B$9","v":11422.841231123439},{"$f":"K2*Premissas!$B$9","v":11993.983292679612},{"$f":"L2*Premissas!$B$9","v":12593.682457313591}]
["Variação da Necessidade de Capital de Giro",{"$f":"B19","v":8118},{"$f":"C19-B19","v":405.89999999999964},426.19500000000153,447.50474999999824,469.87998750000042,493.37398687500172,518.04268621874689,543.94482052969033,571.14206155617285,599.69916463397931]
["Retorno do Capital de Giro"]
["Fluxo de caixa (FCX)",{"$f":"B12-B17","v":-108118},10430.49499999999,10889.519750000016,11371.495737500014,11877.570524374994,12408.949050593754,12966.896503123453,13552.741328279615,14167.878394693595,14813.772314428303,28715.327510328963]

{"sheet":"Taxas","index":3,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["TAXA DE DESCONTO"]
[]
["Capital Próprio",1]
["Dívida",0]
["Total",{"$f":"SUM(B3:B4)","v":1}]
[]
["Beta Simulado p/ Cafeteria",{"$f":"Premissas!F34","v":0.7}]
["Beta Alavancado",{"$f":"B7*(1+B4/B3*(1-B9))","v":0.7}]
["Alíquota de IR",{"$f":"Premissas!B10","v":0.25}]
["Taxa Livre de Risco",{"$f":"Premissas!F35","v":4.4999999999999998E-2}]
["Taxa de mercado",{"$f":"Premissas!F36","v":0.06}]
["Custo do Capital Próprio (CAPM)",{"$f":"B10+((B11-B10)*B11)","v":4.5899999999999996E-2}]
[]
["Custo Financiamento Terceiros",{"$f":"Premissas!F37","v":0.08}]
["Custo Líquido da Dívida *( 1 - IR )",{"$f":"B14*(1-B9)","v":0.06}]
[]
["WACC",{"$f":"(B12*B3)+(B15*B4)","v":4.5899999999999996E-2}]

{"sheet":"Análise_1","index":4,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,3,1],[6,0,7,0],[6,1,7,1]]}
[null,"Ano",1,2,3,4,5,6,7,8,9,10]
["Retorno  Capital",null,{"$f":"Fluxo!B22+Fluxo!C22","v":-97687.505000000005},{"$f":"C2+Fluxo!D22","v":-86797.985249999983},{"$f":"D2+Fluxo!E22","v":-75426.489512499975},{"$f":"E2+Fluxo!F22","v":-63548.918988124977},{"$f":"F2+Fluxo!G22","v":-51139.969937531219},{"$f":"G2+Fluxo!H22","v":-38173.073434407765},{"$f":"H2+Fluxo!I22","v":-24620.332106128149},{"$f":"I2+Fluxo!J22","v":-10452.453711434555},{"$f":"J2+Fluxo!K22","v":4361.3186029937478},{"$f":"K2+Fluxo!L22","v":33076.646113322713}]
["PayBack (anos)",{"$f":"SUM(C3:L4)","v":8.7055902770460492},{"$f":"IF(C2<0,1,0)","v":1},1,1,1,1,1,1,1,0,0]
[null,null,{"$f":"MAX(-IF(C2>0,B2/Fluxo!C22),0)","v":0},{"$f":"MAX(-IF(D2>0,C2/Fluxo!D22),0)","v":0},{"$f":"MAX(-IF(E2>0,D2/Fluxo!E22),0)","v":0},{"$f":"MAX(-IF(F2>0,E2/Fluxo!F22),0)","v":0},{"$f":"MAX(-IF(G2>0,F2/Fluxo!G22),0)","v":0},{"$f":"MAX(-IF(H2>0,G2/Fluxo!H22),0)","v":0},{"$f":"MAX(-IF(I2>0,H2/Fluxo!I22),0)","v":0},{"$f":"MAX(-IF(J2>0,I2/Fluxo!J22),0)","v":0},{"$f":"MAX(-IF(K2>0,J2/Fluxo!K22),0)","v":0.70559027704604893},{"$f":"MAX(-IF(L2>0,K2/Fluxo!L22),0)","v":0}]
["Valor presente do fluxo",null,{"$f":"Fluxo!C22/(1+Taxas!$B$17)^Fluxo!C1","v":9972.7459604168562},{"$f":"Fluxo!D22/(1+Taxas!$B$17)^Fluxo!D1","v":9954.7051453130789},{"$f":"Fluxo!E22/(1+Taxas!$B$17)^Fluxo!E1","v":9939.1010008451431},{"$f":"Fluxo!F22/(1+Taxas!$B$17)^Fluxo!F1","v":9925.8330404107437},{"$f":"Fluxo!G22/(1+Taxas!$B$17)^Fluxo!G1","v":9914.8052126049934},{"$f":"Fluxo!H22/(1+Taxas!$B$17)^Fluxo!H1","v":9905.9257066779064},{"$f":"Fluxo!I22/(1+Taxas!$B$17)^Fluxo!I1","v":9899.1067665300543},{"$f":"Fluxo!J22/(1+Taxas!$B$17)^Fluxo!J1","v":9894.2645128714939},{"$f":"Fluxo!K22/(1+Taxas!$B$17)^Fluxo!K1","v":9891.3187731856888},{"$f":"Fluxo!L22/(1+Taxas!$B$17)^Fluxo!L1","v":18332.096891697696}]
["Retorno  Capital ajustado",null,{"$f":"Fluxo!B22+C5","v":-98145.254039583146},{"$f":"C6+D5","v":-88190.548894270061},-78251.44789342492,-68325.61485301418,-58410.809640409185,-48504.883933731282,-38605.777167201231,-28711.512654329737,-18820.193881144049,-488.09698944635238]
["PayBack descontado(anos)",{"$f":"SUM(C7:L8)","v":10},{"$f":"IF(C6<0,1,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"MAX(-IF(C6>0,B6/C2),0)","v":0},0,0,0,0,0,0,0,0,0]
[]
["VPL",{"$f":"NPV(Taxas!B17,Fluxo!C22:L22)+Fluxo!B22","v":-488.0969894463633},{"$f":"IF(B10<0,\"REJEITADO\",\"ACEITO\")","v":"REJEITADO"}]
["TIR",{"$f":"IRR(Fluxo!B22:L22)","v":4.5091287965556948E-2},{"$f":"IF(B11<Taxas!B17,\"REJEITADO\",\"ACEITO\")","v":"REJEITADO"}]
["Índice rentabilidade",{"$f":"(B10-Fluxo!B22)/-Fluxo!B22","v":0.99548551592291423},{"$f":"IF(B12<1,\"REJEITADO\",\"ACEITO\")","v":"REJEITADO"}]

{"sheet":"Cenario 1","index":5,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Tabela de Preços",null,"Crescimento dos preços",null,null,null,null,null,null,null,null,null,"Taxa de crescimento dos preços"]
["Café",{"$f":"Premissas!B29","v":2},{"$f":"B3","v":2},{"$f":"C3*$M$3","v":2.2000000000000002},{"$f":"D3*$M$3","v":2.4200000000000004},2.6620000000000008,2.9282000000000012,3.2210200000000015,3.5431220000000021,3.8974342000000028,4.2871776200000031,4.7158953820000038,{"$f":"Premissas!F41","v":1.1000000000000001}]
["Chocolate",{"$f":"Premissas!B30","v":3},{"$f":"B4","v":3},{"$f":"C4*$M$4","v":3.3000000000000003},{"$f":"D4*$M$4","v":3.6300000000000008},3.9930000000000012,4.3923000000000014,4.8315300000000017,5.3146830000000023,5.8461513000000034,6.4307664300000038,7.0738430730000044,{"$f":"M3","v":1.1000000000000001}]
["Água Mineral (garrafa)",{"$f":"Premissas!B31","v":2.5},{"$f":"B5","v":2.5},{"$f":"C5*$M$5","v":2.75},{"$f":"D5*$M$5","v":3.0250000000000004},3.3275000000000006,3.6602500000000009,4.0262750000000009,4.4289025000000013,4.8717927500000018,5.3589720250000026,5.8948692275000036,{"$f":"M4","v":1.1000000000000001}]
["Refrigerante (lata)",{"$f":"Premissas!B32","v":2.5},{"$f":"B6","v":2.5},{"$f":"C6*$M$6","v":2.75},{"$f":"D6*$M$6","v":3.0250000000000004},3.3275000000000006,3.6602500000000009,4.0262750000000009,4.4289025000000013,4.8717927500000018,5.3589720250000026,5.8948692275000036,1.1000000000000001]
["Cookies (porção)",{"$f":"Premissas!B33","v":3},3,{"$f":"C7*$M$7","v":3.3000000000000003},{"$f":"D7*$M$7","v":3.6300000000000008},3.9930000000000012,4.3923000000000014,4.8315300000000017,5.3146830000000023,5.8461513000000034,6.4307664300000038,7.0738430730000044,1.1000000000000001]
["Bolo (unidade)",{"$f":"Premissas!B34","v":3},3,{"$f":"C8*$M$8","v":3.3000000000000003},{"$f":"D8*$M$8","v":3.6300000000000008},3.9930000000000012,4.3923000000000014,4.8315300000000017,5.3146830000000023,5.8461513000000034,6.4307664300000038,7.0738430730000044,1.1000000000000001]
["Chiclettes (embalagem com 10 unidades)",{"$f":"Premissas!B35","v":2},2,{"$f":"C9*$M$9","v":2.2000000000000002},{"$f":"D9*$M$9","v":2.4200000000000004},2.6620000000000008,2.9282000000000012,3.2210200000000015,3.5431220000000021,3.8974342000000028,4.2871776200000031,4.7158953820000038,1.1000000000000001]
["Balas (embalagem com 10 unidades)",{"$f":"Premissas!B36","v":2},{"$f":"B10","v":2},{"$f":"C10*$M$10","v":2.2000000000000002},{"$f":"D10*$M$10","v":2.4200000000000004},2.6620000000000008,2.9282000000000012,3.2210200000000015,3.5431220000000021,3.8974342000000028,4.2871776200000031,4.7158953820000038,1.1000000000000001]
[]
[null,"Ano",1,2,3,4,5,6,7,8,9,10,"Taxa de crescimento dos clientes"]
["Vendas (média de 200 clientes/dia)","Clientes","$","$","$","$","$","$","$","$","$","$",{"$f":"Premissas!G41","v":1}]
["Café",{"$f":"Premissas!B40","v":70},{"$f":"$B$14*C3","v":140},{"$f":"B14*D3*$M$13","v":154},{"$f":"$B$14*E3*($M$13)^D12","v":169.40000000000003},{"$f":"$B$14*F3*($M$13)^E12","v":186.34000000000006},204.97400000000007,225.4714000000001,248.01854000000014,272.82039400000019,300.10243340000022,330.11267674000027]
["Chocolate",{"$f":"Premissas!B41","v":30},{"$f":"B15*C4","v":90},{"$f":"$B$15*D4*$M$13","v":99.000000000000014},{"$f":"$B$15*E4*($M$13)^D12","v":108.90000000000002},{"$f":"$B$15*F4*($M$13)^E12","v":119.79000000000003},131.76900000000003,144.94590000000005,159.44049000000007,175.3845390000001,192.92299290000011,212.21529219000013]
["Café + Cookies ou Bolo",{"$f":"Premissas!B42","v":30},{"$f":"B16*(C3+C7)","v":150},{"$f":"$B$16*(D3+D7)*$M$13","v":165},{"$f":"$B$16*(E3+E7)*($M$13)^D12","v":181.50000000000003},{"$f":"$B$16*(F3+F7)*($M$13)^E12","v":199.65000000000006},219.61500000000007,241.57650000000012,265.73415000000011,292.30756500000018,321.53832150000022,353.69215365000025]
["Chocolate + Cookies ou Bolo",{"$f":"Premissas!B43","v":20},{"$f":"B17*(C4+C8)","v":120},{"$f":"$B$17*(D4+D8)*$M$13","v":132},{"$f":"$B$17*(E4+E8)*($M$13)^D12","v":145.20000000000005},{"$f":"$B$17*(F4+F8)*($M$13)^E12","v":159.72000000000006},175.69200000000006,193.26120000000006,212.58732000000009,233.84605200000013,257.23065720000017,282.95372292000019]
["Água ou Refrigerante",{"$f":"Premissas!B44","v":30},{"$f":"B18*C5","v":75},{"$f":"$B$18*D5*$M$13","v":82.5},{"$f":"$B$18*E5*($M$13)^D12","v":90.750000000000014},{"$f":"$B$18*F5*($M$13)^E12","v":99.825000000000017},109.80750000000003,120.78825000000003,132.86707500000003,146.15378250000006,160.76916075000008,176.8460768250001]
["Chiclettes ou Balas",{"$f":"Premissas!B45","v":20},{"$f":"B19*C9","v":40},{"$f":"$B$19*D9*$M$13","v":44},{"$f":"$B$19*E9*($M$13)^D12","v":48.400000000000006},{"$f":"$B$19*F9*($M$13)^E12","v":53.240000000000016},58.564000000000021,64.420400000000029,70.862440000000049,77.948684000000057,85.743552400000056,94.317907640000072]
["Total/dia",null,{"$f":"SUM(C14:C19)","v":615},{"$f":"SUM(D14:D19)","v":676.5},744.15000000000009,818.56500000000028,900.42150000000015,990.46365000000037,1089.5100150000005,1198.4610165000006,1318.3071181500009,1450.1378299650012]
["Total/mês",null,{"$f":"C20*$M$21","v":13530},{"$f":"D20*$M$21","v":14883},16371.300000000003,18008.430000000008,19809.273000000005,21790.200300000008,23969.220330000011,26366.142363000014,29002.756599300017,31903.032259230025,{"$f":"Premissas!B19","v":22}]
["Total/ano  (valores médios estimados)",{"$f":"SUM(B14:B21)","v":200},{"$f":"C21*$M$22","v":162360},{"$f":"D21*$M$22","v":178596},196455.60000000003,216101.16000000009,237711.27600000007,261482.40360000008,287630.64396000013,316393.70835600013,348033.07919160021,382836.38711076032,12]
[]
[]
["Faturamento por Produto  ano 1(média/dia)","$"]
["Café",{"$f":"(B14+B16)*B3","v":200}]
["Chocolate",{"$f":"(B15+B17)*B4","v":150}]
["Cookies ou Bolo",{"$f":"(B16+B17)*B7","v":150}]
["Água Mineral ou Refrigerante",{"$f":"B18*B5","v":75}]
["Chiclettes ou Balas",{"$f":"B19*B9","v":40}]
["Total",{"$f":"SUM(B26:B30)","v":615}]

{"sheet":"Fluxo 1","index":6,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Demonstrativo de resultado","Ano",1,2,3,4,5,6,7,8,9,10]
["Receita Bruta Anual",null,{"$f":"'Cenario 1'!C22","v":162360},{"$f":"'Cenario 1'!D22","v":178596},{"$f":"'Cenario 1'!E22","v":196455.60000000003},{"$f":"'Cenario 1'!F22","v":216101.16000000009},{"$f":"'Cenario 1'!G22","v":237711.27600000007},{"$f":"'Cenario 1'!H22","v":261482.40360000008},{"$f":"'Cenario 1'!I22","v":287630.64396000013},{"$f":"'Cenario 1'!J22","v":316393.70835600013},{"$f":"'Cenario 1'!K22","v":348033.07919160021},{"$f":"'Cenario 1'!L22","v":382836.38711076032}]
["Impostos (Pis, Cofins)",{"$f":"Premissas!$B$11","v":3.6499999999999998E-2},{"$f":"C2*Premissas!$B$11","v":5926.1399999999994},{"$f":"D2*Premissas!$B$11","v":6518.7539999999999},{"$f":"E2*Premissas!$B$11","v":7170.6294000000007},{"$f":"F2*Premissas!$B$11","v":7887.6923400000032},{"$f":"G2*Premissas!$B$11","v":8676.4615740000027},{"$f":"H2*Premissas!$B$11","v":9544.1077314000031},{"$f":"I2*Premissas!$B$11","v":10498.518504540005},{"$f":"J2*Premissas!$B$11","v":11548.370354994004},{"$f":"K2*Premissas!$B$11","v":12703.207390493406},{"$f":"L2*Premissas!$B$11","v":13973.52812954275}]
["Aluguel + Taxas",{"$f":"Premissas!$B$5","v":2500},{"$f":"Premissas!$B$5*12","v":30000},{"$f":"C4*Premissas!$B$6+C4","v":31500},{"$f":"D4*Premissas!$B$6+D4","v":33075},{"$f":"E4*Premissas!$B$6+E4","v":34728.75},{"$f":"F4*Premissas!$B$6+F4","v":36465.1875},{"$f":"G4*Premissas!$B$6+G4","v":38288.446875000001},{"$f":"H4*Premissas!$B$6+H4","v":40202.869218749998},{"$f":"I4*Premissas!$B$6+I4","v":42213.012679687497},{"$f":"J4*Premissas!$B$6+J4","v":44323.663313671874},{"$f":"K4*Premissas!$B$6+K4","v":46539.846479355467}]
["Outras Despesas operacionais",{"$f":"Premissas!B7","v":0.7},{"$f":"C2*Premissas!$B$7","v":113652},{"$f":"D2*Premissas!$B$7","v":125017.2},{"$f":"E2*Premissas!$B$7","v":137518.92000000001},{"$f":"F2*Premissas!$B$7","v":151270.81200000006},{"$f":"G2*Premissas!$B$7","v":166397.89320000005},{"$f":"H2*Premissas!$B$7","v":183037.68252000003},{"$f":"I2*Premissas!$B$7","v":201341.45077200007},{"$f":"J2*Premissas!$B$7","v":221475.59584920009},{"$f":"K2*Premissas!$B$7","v":243623.15543412013},{"$f":"L2*Premissas!$B$7","v":267985.47097753221}]
["Lucro operacional bruto",null,{"$f":"C2-C3-C4-C5","v":12781.859999999986},15560.046000000017,18691.050600000017,22213.905660000019,26171.733726000006,30612.166473600053,35587.805464710051,41156.729472118488,47383.053053314768,54337.541524329863]
["Depreciação",{"$f":"Premissas!B8","v":0.05},{"$f":"B18*Premissas!B8","v":5000},{"$f":"C7","v":5000},5000,5000,5000,5000,5000,5000,5000,5000]
["Lucro antes do IR (LAIR)",null,{"$f":"C6-C7","v":7781.859999999986},10560.046000000017,13691.050600000017,17213.905660000019,21171.733726000006,25612.166473600053,30587.805464710051,36156.729472118488,42383.053053314768,49337.541524329863]
["IR",{"$f":"Premissas!B10","v":0.25},{"$f":"C8*Premissas!$B$10","v":1945.4649999999965},{"$f":"D8*Premissas!$B$10","v":2640.0115000000042},{"$f":"E8*Premissas!$B$10","v":3422.7626500000042},{"$f":"F8*Premissas!$B$10","v":4303.4764150000046},{"$f":"G8*Premissas!$B$10","v":5292.9334315000015},{"$f":"H8*Premissas!$B$10","v":6403.0416184000132},{"$f":"I8*Premissas!$B$10","v":7646.9513661775127},{"$f":"J8*Premissas!$B$10","v":9039.182368029622},{"$f":"K8*Premissas!$B$10","v":10595.763263328692},{"$f":"L8*Premissas!$B$10","v":12334.385381082466}]
["Lucro líquido (LL)",null,{"$f":"C8-C9","v":5836.3949999999895},7920.0345000000125,10268.287950000013,12910.429245000014,15878.800294500004,19209.12485520004,22940.854098532538,27117.547104088866,31787.289789986076,37003.156143247397]
[]
["Entradas de Caixa (ECX)",null,{"$f":"C13+C14+C15+C16","v":10836.39499999999},12920.034500000012,15268.287950000013,17910.429245000014,20878.800294500004,24209.12485520004,27940.854098532538,32117.547104088866,36787.289789986076,61144.97549878541]
["Lucro líquido (LL)",null,{"$f":"C10","v":5836.3949999999895},7920.0345000000125,10268.287950000013,12910.429245000014,15878.800294500004,19209.12485520004,22940.854098532538,27117.547104088866,31787.289789986076,37003.156143247397]
["Depreciação",null,{"$f":"C7","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["Valor residual (VR)",null,0,0,0,0,0,0,0,0,0,{"$f":"Premissas!B18","v":0}]
["ICG (retorno capital giro)",null,0,0,0,0,0,0,0,0,0,{"$f":"K19","v":19141.819355538017}]
["Saídas de Caixa (SCX)",{"$f":"B18+B20","v":108118},811.80000000000109,892.98000000000138,982.27800000000207,1080.505799999999,1188.5563800000018,1307.4120180000027,1438.1532197999986,1581.9685417800029,1740.1653959580071,0]
["Investimento",{"$f":"Premissas!B3","v":100000}]
["Capital de Giro (ICG)",{"$f":"C2*Premissas!$B$9","v":8118},{"$f":"D2*Premissas!$B$9","v":8929.8000000000011},{"$f":"E2*Premissas!$B$9","v":9822.7800000000025},{"$f":"F2*Premissas!$B$9","v":10805.058000000005},{"$f":"G2*Premissas!$B$9","v":11885.563800000004},{"$f":"H2*Premissas!$B$9","v":13074.120180000005},{"$f":"I2*Premissas!$B$9","v":14381.532198000008},{"$f":"J2*Premissas!$B$9","v":15819.685417800007},{"$f":"K2*Premissas!$B$9","v":17401.65395958001},{"$f":"L2*Premissas!$B$9","v":19141.819355538017}]
["Variação da Necessidade de Capital de Giro",{"$f":"B19","v":8118},{"$f":"C19-B19","v":811.80000000000109},892.98000000000138,982.27800000000207,1080.505799999999,1188.5563800000018,1307.4120180000027,1438.1532197999986,1581.9685417800029,1740.1653959580071]
["Retorno do Capital de Giro"]
["Fluxo de caixa (FCX)",{"$f":"B12-B17","v":-108118},10024.594999999988,12027.054500000011,14286.009950000011,16829.923445000015,19690.243914500003,22901.712837200037,26502.700878732539,30535.578562308863,35047.124394028069,61144.97549878541]

{"sheet":"Cenario2","index":7,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Tabela de Preços",null,"Crescimento dos preços",null,null,null,null,null,null,null,null,null,"Taxa de crescimento dos preços"]
["Café",{"$f":"Premissas!B29","v":2},{"$f":"B3","v":2},{"$f":"C3*$M$3","v":2},{"$f":"D3*$M$3","v":2},2,2,2,2,2,2,2,{"$f":"Premissas!F42","v":1}]
["Chocolate",{"$f":"Premissas!B30","v":3},{"$f":"B4","v":3},{"$f":"C4*$M$4","v":3},{"$f":"D4*$M$4","v":3},3,3,3,3,3,3,3,{"$f":"M3","v":1}]
["Água Mineral (garrafa)",{"$f":"Premissas!B31","v":2.5},{"$f":"B5","v":2.5},{"$f":"C5*$M$5","v":2.5},{"$f":"D5*$M$5","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"M4","v":1}]
["Refrigerante (lata)",{"$f":"Premissas!B32","v":2.5},{"$f":"B6","v":2.5},{"$f":"C6*$M$6","v":2.5},{"$f":"D6*$M$6","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,1]
["Cookies (porção)",{"$f":"Premissas!B33","v":3},3,{"$f":"C7*$M$7","v":3},{"$f":"D7*$M$7","v":3},3,3,3,3,3,3,3,1]
["Bolo (unidade)",{"$f":"Premissas!B34","v":3},3,{"$f":"C8*$M$8","v":3},{"$f":"D8*$M$8","v":3},3,3,3,3,3,3,3,1]
["Chiclettes (embalagem com 10 unidades)",{"$f":"Premissas!B35","v":2},2,{"$f":"C9*$M$9","v":2},{"$f":"D9*$M$9","v":2},2,2,2,2,2,2,2,1]
["Balas (embalagem com 10 unidades)",{"$f":"Premissas!B36","v":2},{"$f":"B10","v":2},{"$f":"C10*$M$10","v":2},{"$f":"D10*$M$10","v":2},2,2,2,2,2,2,2,1]
[]
[null,"Ano",1,2,3,4,5,6,7,8,9,10,"Taxa de crescimento dos clientes"]
["Vendas (média de 200 clientes/dia)","Clientes","$","$","$","$","$","$","$","$","$","$",{"$f":"Premissas!G42","v":1.05}]
["Café",{"$f":"Premissas!B40","v":70},{"$f":"$B$14*C3","v":140},{"$f":"B14*D3*$M$13","v":147},{"$f":"$B$14*E3*($M$13)^D12","v":154.35},{"$f":"$B$14*F3*($M$13)^E12","v":162.06750000000002},170.170875,178.67941875000002,187.61338968749999,196.99405917187502,206.84376213046875,217.1859502369922]
["Chocolate",{"$f":"Premissas!B41","v":30},{"$f":"B15*C4","v":90},{"$f":"$B$15*D4*$M$13","v":94.5},{"$f":"$B$15*E4*($M$13)^D12","v":99.225000000000009},{"$f":"$B$15*F4*($M$13)^E12","v":104.18625000000002},109.3955625,114.86534062500002,120.60860765625,126.63903803906253,132.97098994101563,139.61953943806643]
["Café + Cookies ou Bolo",{"$f":"Premissas!B42","v":30},{"$f":"B16*(C3+C7)","v":150},{"$f":"$B$16*(D3+D7)*$M$13","v":157.5},{"$f":"$B$16*(E3+E7)*($M$13)^D12","v":165.375},{"$f":"$B$16*(F3+F7)*($M$13)^E12","v":173.64375000000001},182.32593750000001,191.44223437500003,201.01434609374999,211.06506339843753,221.61831656835938,232.69923239677738]
["Chocolate + Cookies ou Bolo",{"$f":"Premissas!B43","v":20},{"$f":"B17*(C4+C8)","v":120},{"$f":"$B$17*(D4+D8)*$M$13","v":126},{"$f":"$B$17*(E4+E8)*($M$13)^D12","v":132.30000000000001},{"$f":"$B$17*(F4+F8)*($M$13)^E12","v":138.91500000000002},145.86075,153.15378750000002,160.81147687499998,168.85205071875004,177.29465325468752,186.1593859174219]
["Água ou Refrigerante",{"$f":"Premissas!B44","v":30},{"$f":"B18*C5","v":75},{"$f":"$B$18*D5*$M$13","v":78.75},{"$f":"$B$18*E5*($M$13)^D12","v":82.6875},{"$f":"$B$18*F5*($M$13)^E12","v":86.821875000000006},91.162968750000005,95.721117187500013,100.507173046875,105.53253169921877,110.80915828417969,116.34961619838869]
["Chiclettes ou Balas",{"$f":"Premissas!B45","v":20},{"$f":"B19*C9","v":40},{"$f":"$B$19*D9*$M$13","v":42},{"$f":"$B$19*E9*($M$13)^D12","v":44.1},{"$f":"$B$19*F9*($M$13)^E12","v":46.305000000000007},48.620249999999999,51.051262500000007,53.603825624999999,56.28401690625001,59.098217751562501,62.053128639140631]
["Total/dia",null,{"$f":"SUM(C14:C19)","v":615},{"$f":"SUM(D14:D19)","v":645.75},678.03750000000002,711.93937499999993,747.53634375000001,784.91316093750004,824.15881898437488,865.36675993359381,908.63509793027345,954.06685282678723]
["Total/mês",null,{"$f":"C20*$M$21","v":13530},{"$f":"D20*$M$21","v":14206.5},14916.825000000001,15662.666249999998,16445.7995625,17268.089540625002,18131.494017656249,19038.068718539063,19989.972154466017,20989.470762189318,{"$f":"Premissas!B19","v":22}]
["Total/ano  (valores médios estimados)",{"$f":"SUM(B14:B21)","v":200},{"$f":"C21*$M$22","v":162360},{"$f":"D21*$M$22","v":170478},179001.90000000002,187951.995,197349.59474999999,207217.07448750001,217577.92821187497,228456.82462246876,239879.66585359222,251873.64914627181,12]
[]
[]
["Faturamento por Produto  ano 1(média/dia)","$"]
["Café",{"$f":"(B14+B16)*B3","v":200}]
["Chocolate",{"$f":"(B15+B17)*B4","v":150}]
["Cookies ou Bolo",{"$f":"(B16+B17)*B7","v":150}]
["Água Mineral ou Refrigerante",{"$f":"B18*B5","v":75}]
["Chiclettes ou Balas",{"$f":"B19*B9","v":40}]
["Total",{"$f":"SUM(B26:B30)","v":615}]

{"sheet":"Fluxo 2","index":8,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Demonstrativo de resultado","Ano",1,2,3,4,5,6,7,8,9,10]
["Receita Bruta Anual",null,{"$f":"Cenario2!C22","v":162360},{"$f":"Cenario2!D22","v":170478},{"$f":"Cenario2!E22","v":179001.90000000002},{"$f":"Cenario2!F22","v":187951.995},{"$f":"Cenario2!G22","v":197349.59474999999},{"$f":"Cenario2!H22","v":207217.07448750001},{"$f":"Cenario2!I22","v":217577.92821187497},{"$f":"Cenario2!J22","v":228456.82462246876},{"$f":"Cenario2!K22","v":239879.66585359222},{"$f":"Cenario2!L22","v":251873.64914627181}]
["Impostos (Pis, Cofins)",{"$f":"Premissas!$B$11","v":3.6499999999999998E-2},{"$f":"C2*Premissas!$B$11","v":5926.1399999999994},{"$f":"D2*Premissas!$B$11","v":6222.4469999999992},{"$f":"E2*Premissas!$B$11","v":6533.5693500000007},{"$f":"F2*Premissas!$B$11","v":6860.2478174999997},{"$f":"G2*Premissas!$B$11","v":7203.2602083749989},{"$f":"H2*Premissas!$B$11","v":7563.4232187937496},{"$f":"I2*Premissas!$B$11","v":7941.5943797334357},{"$f":"J2*Premissas!$B$11","v":8338.6740987201101},{"$f":"K2*Premissas!$B$11","v":8755.6078036561157},{"$f":"L2*Premissas!$B$11","v":9193.3881938389204}]
["Aluguel + Taxas",{"$f":"Premissas!$B$5","v":2500},{"$f":"Premissas!$B$5*12","v":30000},{"$f":"C4*Premissas!$B$6+C4","v":31500},{"$f":"D4*Premissas!$B$6+D4","v":33075},{"$f":"E4*Premissas!$B$6+E4","v":34728.75},{"$f":"F4*Premissas!$B$6+F4","v":36465.1875},{"$f":"G4*Premissas!$B$6+G4","v":38288.446875000001},{"$f":"H4*Premissas!$B$6+H4","v":40202.869218749998},{"$f":"I4*Premissas!$B$6+I4","v":42213.012679687497},{"$f":"J4*Premissas!$B$6+J4","v":44323.663313671874},{"$f":"K4*Premissas!$B$6+K4","v":46539.846479355467}]
["Outras Despesas operacionais",{"$f":"Premissas!B7","v":0.7},{"$f":"C2*Premissas!$B$7","v":113652},{"$f":"D2*Premissas!$B$7","v":119334.59999999999},{"$f":"E2*Premissas!$B$7","v":125301.33},{"$f":"F2*Premissas!$B$7","v":131566.3965},{"$f":"G2*Premissas!$B$7","v":138144.71632499999},{"$f":"H2*Premissas!$B$7","v":145051.95214124999},{"$f":"I2*Premissas!$B$7","v":152304.54974831248},{"$f":"J2*Premissas!$B$7","v":159919.77723572814},{"$f":"K2*Premissas!$B$7","v":167915.76609751454},{"$f":"L2*Premissas!$B$7","v":176311.55440239026}]
["Lucro operacional bruto",null,{"$f":"C2-C3-C4-C5","v":12781.859999999986},13420.953000000023,14092.000650000016,14796.600682499993,15536.430716625007,16313.252252456266,17128.914865079074,17985.360608333023,18884.628638749709,19828.860070687166]
["Depreciação",{"$f":"Premissas!B8","v":0.05},{"$f":"B18*Premissas!B8","v":5000},{"$f":"C7","v":5000},5000,5000,5000,5000,5000,5000,5000,5000]
["Lucro antes do IR (LAIR)",null,{"$f":"C6-C7","v":7781.859999999986},8420.9530000000232,9092.0006500000163,9796.6006824999931,10536.430716625007,11313.252252456266,12128.914865079074,12985.360608333023,13884.628638749709,14828.860070687166]
["IR",{"$f":"Premissas!B10","v":0.25},{"$f":"C8*Premissas!$B$10","v":1945.4649999999965},{"$f":"D8*Premissas!$B$10","v":2105.2382500000058},{"$f":"E8*Premissas!$B$10","v":2273.0001625000041},{"$f":"F8*Premissas!$B$10","v":2449.1501706249983},{"$f":"G8*Premissas!$B$10","v":2634.1076791562518},{"$f":"H8*Premissas!$B$10","v":2828.3130631140666},{"$f":"I8*Premissas!$B$10","v":3032.2287162697685},{"$f":"J8*Premissas!$B$10","v":3246.3401520832558},{"$f":"K8*Premissas!$B$10","v":3471.1571596874273},{"$f":"L8*Premissas!$B$10","v":3707.2150176717914}]
["Lucro líquido (LL)",null,{"$f":"C8-C9","v":5836.3949999999895},6315.7147500000174,6819.0004875000122,7347.4505118749948,7902.3230374687555,8484.9391893421998,9096.6861488093055,9739.0204562497674,10413.471479062282,11121.645053015374]
[]
["Entradas de Caixa (ECX)",null,{"$f":"C13+C14+C15+C16","v":10836.39499999999},11315.714750000017,11819.000487500012,12347.450511874995,12902.323037468756,13484.9391893422,14096.686148809305,14739.020456249767,15413.471479062282,28715.327510328963]
["Lucro líquido (LL)",null,{"$f":"C10","v":5836.3949999999895},6315.7147500000174,6819.0004875000122,7347.4505118749948,7902.3230374687555,8484.9391893421998,9096.6861488093055,9739.0204562497674,10413.471479062282,11121.645053015374]
["Depreciação",null,{"$f":"C7","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["Valor residual (VR)",null,0,0,0,0,0,0,0,0,0,{"$f":"Premissas!B18","v":0}]
["ICG (retorno capital giro)",null,0,0,0,0,0,0,0,0,0,{"$f":"K19","v":12593.682457313591}]
["Saídas de Caixa (SCX)",{"$f":"B18+B20","v":108118},405.89999999999964,426.19500000000153,447.50474999999824,469.87998750000042,493.37398687500172,518.04268621874689,543.94482052969033,571.14206155617285,599.69916463397931,0]
["Investimento",{"$f":"Premissas!B3","v":100000}]
["Capital de Giro (ICG)",{"$f":"C2*Premissas!$B$9","v":8118},{"$f":"D2*Premissas!$B$9","v":8523.9},{"$f":"E2*Premissas!$B$9","v":8950.0950000000012},{"$f":"F2*Premissas!$B$9","v":9397.5997499999994},{"$f":"G2*Premissas!$B$9","v":9867.4797374999998},{"$f":"H2*Premissas!$B$9","v":10360.853724375002},{"$f":"I2*Premissas!$B$9","v":10878.896410593748},{"$f":"J2*Premissas!$B$9","v":11422.841231123439},{"$f":"K2*Premissas!$B$9","v":11993.983292679612},{"$f":"L2*Premissas!$B$9","v":12593.682457313591}]
["Variação da Necessidade de Capital de Giro",{"$f":"B19","v":8118},{"$f":"C19-B19","v":405.89999999999964},426.19500000000153,447.50474999999824,469.87998750000042,493.37398687500172,518.04268621874689,543.94482052969033,571.14206155617285,599.69916463397931]
["Retorno do Capital de Giro"]
["Fluxo de caixa (FCX)",{"$f":"B12-B17","v":-108118},10430.49499999999,10889.519750000016,11371.495737500014,11877.570524374994,12408.949050593754,12966.896503123453,13552.741328279615,14167.878394693595,14813.772314428303,28715.327510328963]

{"sheet":"Cenario 3","index":9,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Tabela de Preços",null,"Crescimento dos preços",null,null,null,null,null,null,null,null,null,"Taxa de crescimento dos preços"]
["Café",{"$f":"Premissas!B29","v":2},{"$f":"B3","v":2},{"$f":"C3*$M$3","v":1.8},{"$f":"D3*$M$3","v":1.62},1.4580000000000002,1.3122000000000003,1.1809800000000004,1.0628820000000003,0.95659380000000027,0.86093442000000031,0.77484097800000029,{"$f":"Premissas!F43","v":0.9}]
["Chocolate",{"$f":"Premissas!B30","v":3},{"$f":"B4","v":3},{"$f":"C4*$M$4","v":2.7},{"$f":"D4*$M$4","v":2.4300000000000002},2.1870000000000003,1.9683000000000004,1.7714700000000003,1.5943230000000004,1.4348907000000004,1.2914016300000004,1.1622614670000004,{"$f":"M3","v":0.9}]
["Água Mineral (garrafa)",{"$f":"Premissas!B31","v":2.5},{"$f":"B5","v":2.5},{"$f":"C5*$M$5","v":2.25},{"$f":"D5*$M$5","v":2.0249999999999999},1.8225,1.64025,1.4762250000000001,1.3286025000000001,1.1957422500000001,1.0761680250000001,0.96855122250000014,{"$f":"M4","v":0.9}]
["Refrigerante (lata)",{"$f":"Premissas!B32","v":2.5},{"$f":"B6","v":2.5},{"$f":"C6*$M$6","v":2.25},{"$f":"D6*$M$6","v":2.0249999999999999},1.8225,1.64025,1.4762250000000001,1.3286025000000001,1.1957422500000001,1.0761680250000001,0.96855122250000014,0.9]
["Cookies (porção)",{"$f":"Premissas!B33","v":3},3,{"$f":"C7*$M$7","v":2.7},{"$f":"D7*$M$7","v":2.4300000000000002},2.1870000000000003,1.9683000000000004,1.7714700000000003,1.5943230000000004,1.4348907000000004,1.2914016300000004,1.1622614670000004,0.9]
["Bolo (unidade)",{"$f":"Premissas!B34","v":3},3,{"$f":"C8*$M$8","v":2.7},{"$f":"D8*$M$8","v":2.4300000000000002},2.1870000000000003,1.9683000000000004,1.7714700000000003,1.5943230000000004,1.4348907000000004,1.2914016300000004,1.1622614670000004,0.9]
["Chiclettes (embalagem com 10 unidades)",{"$f":"Premissas!B35","v":2},2,{"$f":"C9*$M$9","v":1.8},{"$f":"D9*$M$9","v":1.62},1.4580000000000002,1.3122000000000003,1.1809800000000004,1.0628820000000003,0.95659380000000027,0.86093442000000031,0.77484097800000029,0.9]
["Balas (embalagem com 10 unidades)",{"$f":"Premissas!B36","v":2},{"$f":"B10","v":2},{"$f":"C10*$M$10","v":1.8},{"$f":"D10*$M$10","v":1.62},1.4580000000000002,1.3122000000000003,1.1809800000000004,1.0628820000000003,0.95659380000000027,0.86093442000000031,0.77484097800000029,0.9]
[]
[null,"Ano",1,2,3,4,5,6,7,8,9,10,"Taxa de crescimento dos clientes"]
["Vendas (média de 200 clientes/dia)","Clientes","$","$","$","$","$","$","$","$","$","$",{"$f":"Premissas!G43","v":1.1000000000000001}]
["Café",{"$f":"Premissas!B40","v":70},{"$f":"$B$14*C3","v":140},{"$f":"B14*D3*$M$13","v":138.60000000000002},{"$f":"$B$14*E3*($M$13)^D12","v":137.21400000000003},{"$f":"$B$14*F3*($M$13)^E12","v":135.84186000000005},134.48344140000006,133.1386069860001,131.8072209161401,130.48914870697871,129.18425721990894,127.89241464770986]
["Chocolate",{"$f":"Premissas!B41","v":30},{"$f":"B15*C4","v":90},{"$f":"$B$15*D4*$M$13","v":89.100000000000009},{"$f":"$B$15*E4*($M$13)^D12","v":88.209000000000017},{"$f":"$B$15*F4*($M$13)^E12","v":87.326910000000041},86.453640900000039,85.589104491000043,84.733213446090062,83.885881311629177,83.047022498512888,82.216552273527768]
["Café + Cookies ou Bolo",{"$f":"Premissas!B42","v":30},{"$f":"B16*(C3+C7)","v":150},{"$f":"$B$16*(D3+D7)*$M$13","v":148.5},{"$f":"$B$16*(E3+E7)*($M$13)^D12","v":147.01500000000004},{"$f":"$B$16*(F3+F7)*($M$13)^E12","v":145.54485000000005},144.08940150000006,142.6485074850001,141.22202241015012,139.80980218604861,138.41170416418811,137.02758712254627]
["Chocolate + Cookies ou Bolo",{"$f":"Premissas!B43","v":20},{"$f":"B17*(C4+C8)","v":120},{"$f":"$B$17*(D4+D8)*$M$13","v":118.80000000000001},{"$f":"$B$17*(E4+E8)*($M$13)^D12","v":117.61200000000002},{"$f":"$B$17*(F4+F8)*($M$13)^E12","v":116.43588000000005},115.27152120000005,114.11880598800006,112.97761792812008,111.8478417488389,110.7293633313505,109.62206969803702]
["Água ou Refrigerante",{"$f":"Premissas!B44","v":30},{"$f":"B18*C5","v":75},{"$f":"$B$18*D5*$M$13","v":74.25},{"$f":"$B$18*E5*($M$13)^D12","v":73.507500000000007},{"$f":"$B$18*F5*($M$13)^E12","v":72.772425000000013},72.044700750000018,71.324253742500034,70.611011205075044,69.904901093024307,69.20585208209404,68.513793561273118]
["Chiclettes ou Balas",{"$f":"Premissas!B45","v":20},{"$f":"B19*C9","v":40},{"$f":"$B$19*D9*$M$13","v":39.6},{"$f":"$B$19*E9*($M$13)^D12","v":39.204000000000015},{"$f":"$B$19*F9*($M$13)^E12","v":38.811960000000013},38.423840400000017,38.039601996000023,37.659205976040028,37.282613916279637,36.909787777116833,36.540689899345672]
["Total/dia",null,{"$f":"SUM(C14:C19)","v":615},{"$f":"SUM(D14:D19)","v":608.85},602.76150000000018,596.73388500000021,590.76654615000029,584.85888068850034,579.01029188161533,573.22018896279928,567.48798707317133,561.81310720243971]
["Total/mês",null,{"$f":"C20*$M$21","v":13530},{"$f":"D20*$M$21","v":13394.7},13260.753000000004,13128.145470000005,12996.864015300007,12866.895375147007,12738.226421395537,12610.844157181584,12484.73571560977,12359.888358453674,{"$f":"Premissas!B19","v":22}]
["Total/ano  (valores médios estimados)",{"$f":"SUM(B14:B21)","v":200},{"$f":"C21*$M$22","v":162360},{"$f":"D21*$M$22","v":160736.40000000002},159129.03600000005,157537.74564000007,155962.36818360008,154402.74450176407,152858.71705674645,151330.129886179,149816.82858731723,148318.66030144409,12]
[]
[]
["Faturamento por Produto  ano 1(média/dia)","$"]
["Café",{"$f":"(B14+B16)*B3","v":200}]
["Chocolate",{"$f":"(B15+B17)*B4","v":150}]
["Cookies ou Bolo",{"$f":"(B16+B17)*B7","v":150}]
["Água Mineral ou Refrigerante",{"$f":"B18*B5","v":75}]
["Chiclettes ou Balas",{"$f":"B19*B9","v":40}]
["Total",{"$f":"SUM(B26:B30)","v":615}]

{"sheet":"Fluxo 3","index":10,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Demonstrativo de resultado","Ano",1,2,3,4,5,6,7,8,9,10]
["Receita Bruta Anual",null,{"$f":"'Cenario 3'!C22","v":162360},{"$f":"'Cenario 3'!D22","v":160736.40000000002},{"$f":"'Cenario 3'!E22","v":159129.03600000005},{"$f":"'Cenario 3'!F22","v":157537.74564000007},{"$f":"'Cenario 3'!G22","v":155962.36818360008},{"$f":"'Cenario 3'!H22","v":154402.74450176407},{"$f":"'Cenario 3'!I22","v":152858.71705674645},{"$f":"'Cenario 3'!J22","v":151330.129886179},{"$f":"'Cenario 3'!K22","v":149816.82858731723},{"$f":"'Cenario 3'!L22","v":148318.66030144409}]
["Impostos (Pis, Cofins)",{"$f":"Premissas!$B$11","v":3.6499999999999998E-2},{"$f":"C2*Premissas!$B$11","v":5926.1399999999994},{"$f":"D2*Premissas!$B$11","v":5866.8786000000009},{"$f":"E2*Premissas!$B$11","v":5808.2098140000016},{"$f":"F2*Premissas!$B$11","v":5750.1277158600024},{"$f":"G2*Premissas!$B$11","v":5692.6264387014025},{"$f":"H2*Premissas!$B$11","v":5635.7001743143883},{"$f":"I2*Premissas!$B$11","v":5579.3431725712453},{"$f":"J2*Premissas!$B$11","v":5523.5497408455331},{"$f":"K2*Premissas!$B$11","v":5468.3142434370784},{"$f":"L2*Premissas!$B$11","v":5413.6311010027093}]
["Aluguel + Taxas",{"$f":"Premissas!$B$5","v":2500},{"$f":"Premissas!$B$5*12","v":30000},{"$f":"C4*Premissas!$B$6+C4","v":31500},{"$f":"D4*Premissas!$B$6+D4","v":33075},{"$f":"E4*Premissas!$B$6+E4","v":34728.75},{"$f":"F4*Premissas!$B$6+F4","v":36465.1875},{"$f":"G4*Premissas!$B$6+G4","v":38288.446875000001},{"$f":"H4*Premissas!$B$6+H4","v":40202.869218749998},{"$f":"I4*Premissas!$B$6+I4","v":42213.012679687497},{"$f":"J4*Premissas!$B$6+J4","v":44323.663313671874},{"$f":"K4*Premissas!$B$6+K4","v":46539.846479355467}]
["Outras Despesas operacionais",{"$f":"Premissas!B7","v":0.7},{"$f":"C2*Premissas!$B$7","v":113652},{"$f":"D2*Premissas!$B$7","v":112515.48000000001},{"$f":"E2*Premissas!$B$7","v":111390.32520000004},{"$f":"F2*Premissas!$B$7","v":110276.42194800005},{"$f":"G2*Premissas!$B$7","v":109173.65772852005},{"$f":"H2*Premissas!$B$7","v":108081.92115123484},{"$f":"I2*Premissas!$B$7","v":107001.1019397225},{"$f":"J2*Premissas!$B$7","v":105931.0909203253},{"$f":"K2*Premissas!$B$7","v":104871.78001112206},{"$f":"L2*Premissas!$B$7","v":103823.06221101085}]
["Lucro operacional bruto",null,{"$f":"C2-C3-C4-C5","v":12781.859999999986},10854.041400000016,8855.5009860000137,6782.4459761400212,4630.8965163786197,2396.6763012148585,75.402725702704629,-2337.5234546793363,-4846.9289809137845,-7457.8794899249478]
["Depreciação",{"$f":"Premissas!B8","v":0.05},{"$f":"B18*Premissas!B8","v":5000},{"$f":"C7","v":5000},5000,5000,5000,5000,5000,5000,5000,5000]
["Lucro antes do IR (LAIR)",null,{"$f":"C6-C7","v":7781.859999999986},5854.0414000000164,3855.5009860000137,1782.4459761400212,-369.10348362138029,-2603.3236987851415,-4924.5972742972954,-7337.5234546793363,-9846.9289809137845,-12457.879489924948]
["IR",{"$f":"Premissas!B10","v":0.25},{"$f":"C8*Premissas!$B$10","v":1945.4649999999965},{"$f":"D8*Premissas!$B$10","v":1463.5103500000041},{"$f":"E8*Premissas!$B$10","v":963.87524650000341},{"$f":"F8*Premissas!$B$10","v":445.61149403500531},{"$f":"G8*Premissas!$B$10","v":-92.275870905345073},{"$f":"H8*Premissas!$B$10","v":-650.83092469628536},{"$f":"I8*Premissas!$B$10","v":-1231.1493185743238},{"$f":"J8*Premissas!$B$10","v":-1834.3808636698341},{"$f":"K8*Premissas!$B$10","v":-2461.7322452284461},{"$f":"L8*Premissas!$B$10","v":-3114.469872481237}]
["Lucro líquido (LL)",null,{"$f":"C8-C9","v":5836.3949999999895},4390.5310500000123,2891.6257395000102,1336.8344821050159,-276.82761271603522,-1952.4927740888561,-3693.4479557229715,-5503.1425910095022,-7385.1967356853384,-9343.4096174437109]
[]
["Entradas de Caixa (ECX)",null,{"$f":"C13+C14+C15+C16","v":10836.39499999999},9390.5310500000123,7891.6257395000102,6336.8344821050159,4723.1723872839648,3047.5072259111439,1306.5520442770285,-503.14259100950221,-2385.1967356853384,3072.5233976284944]
["Lucro líquido (LL)",null,{"$f":"C10","v":5836.3949999999895},4390.5310500000123,2891.6257395000102,1336.8344821050159,-276.82761271603522,-1952.4927740888561,-3693.4479557229715,-5503.1425910095022,-7385.1967356853384,-9343.4096174437109]
["Depreciação",null,{"$f":"C7","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["Valor residual (VR)",null,0,0,0,0,0,0,0,0,0,{"$f":"Premissas!B18","v":0}]
["ICG (retorno capital giro)",null,0,0,0,0,0,0,0,0,0,{"$f":"K19","v":7415.9330150722053}]
["Saídas de Caixa (SCX)",{"$f":"B18+B20","v":108118},-81.179999999998472,-80.368199999998978,-79.564517999999225,-78.76887281999916,-77.98118409180006,-77.201372250880922,-76.429358528373086,-75.66506494308851,-74.908414293656278,0]
["Investimento",{"$f":"Premissas!B3","v":100000}]
["Capital de Giro (ICG)",{"$f":"C2*Premissas!$B$9","v":8118},{"$f":"D2*Premissas!$B$9","v":8036.8200000000015},{"$f":"E2*Premissas!$B$9","v":7956.4518000000025},{"$f":"F2*Premissas!$B$9","v":7876.8872820000033},{"$f":"G2*Premissas!$B$9","v":7798.1184091800042},{"$f":"H2*Premissas!$B$9","v":7720.1372250882041},{"$f":"I2*Premissas!$B$9","v":7642.9358528373232},{"$f":"J2*Premissas!$B$9","v":7566.5064943089501},{"$f":"K2*Premissas!$B$9","v":7490.8414293658616},{"$f":"L2*Premissas!$B$9","v":7415.9330150722053}]
["Variação da Necessidade de Capital de Giro",{"$f":"B19","v":8118},{"$f":"C19-B19","v":-81.179999999998472},-80.368199999998978,-79.564517999999225,-78.76887281999916,-77.98118409180006,-77.201372250880922,-76.429358528373086,-75.66506494308851,-74.908414293656278]
["Retorno do Capital de Giro"]
["Fluxo de caixa (FCX)",{"$f":"B12-B17","v":-108118},10917.574999999988,9470.8992500000113,7971.1902575000095,6415.6033549250151,4801.1535713757648,3124.7085981620248,1382.9814028054016,-427.4775260664137,-2310.2883213916821,3072.5233976284944]

{"sheet":"Sensibilidade","index":11,"n_rows":13,"n_cols":12,"rows_kept":13,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,4,1],[7,0,8,0],[7,1,8,1]]}
[null,"Ano",1,2,3,4,5,6,7,8,9,10]
["Fluxo",{"$f":"'Fluxo 1'!B22*Premissas!H41+'Fluxo 2'!B22*Premissas!H42+'Fluxo 3'!B22*Premissas!H43","v":-108118},{"$f":"'Fluxo 1'!C22*Premissas!$H$41+'Fluxo 2'!C22*Premissas!$H$42+'Fluxo 3'!C22*Premissas!$H$43","v":10406.140999999989},{"$f":"'Fluxo 1'!D22*Premissas!$H$41+'Fluxo 2'!D22*Premissas!$H$42+'Fluxo 3'!D22*Premissas!$H$43","v":10947.056075000013},{"$f":"'Fluxo 1'!E22*Premissas!$H$41+'Fluxo 2'!E22*Premissas!$H$42+'Fluxo 3'!E22*Premissas!$H$43","v":11565.788905250012},{"$f":"'Fluxo 1'!F22*Premissas!$H$41+'Fluxo 2'!F22*Premissas!$H$42+'Fluxo 3'!F22*Premissas!$H$43","v":12270.882966672505},{"$f":"'Fluxo 1'!G22*Premissas!$H$41+'Fluxo 2'!G22*Premissas!$H$42+'Fluxo 3'!G22*Premissas!$H$43","v":13071.778413922031},{"$f":"'Fluxo 1'!H22*Premissas!$H$41+'Fluxo 2'!H22*Premissas!$H$42+'Fluxo 3'!H22*Premissas!$H$43","v":13978.903822354141},{"$f":"'Fluxo 1'!I22*Premissas!$H$41+'Fluxo 2'!I22*Premissas!$H$42+'Fluxo 3'!I22*Premissas!$H$43","v":15003.777208320649},{"$f":"'Fluxo 1'!J22*Premissas!$H$41+'Fluxo 2'!J22*Premissas!$H$42+'Fluxo 3'!J22*Premissas!$H$43","v":16159.117260826173},{"$f":"'Fluxo 1'!K22*Premissas!$H$41+'Fluxo 2'!K22*Premissas!$H$42+'Fluxo 3'!K22*Premissas!$H$43","v":17458.965811144233},{"$f":"'Fluxo 1'!L22*Premissas!$H$41+'Fluxo 2'!L22*Premissas!$H$42+'Fluxo 3'!L22*Premissas!$H$43","v":33315.661084325802}]
["Retorno  Capital",null,{"$f":"B2+C2","v":-97711.859000000011},{"$f":"C3+D2","v":-86764.802924999996},{"$f":"D3+E2","v":-75199.014019749986},{"$f":"E3+F2","v":-62928.131053077479},{"$f":"F3+G2","v":-49856.352639155448},-35877.448816801305,-20873.671608480654,-4714.5543476544808,12744.411463489752,46060.072547815551]
["PayBack (anos)",{"$f":"SUM(C4:L5)","v":8.3182548136683998},{"$f":"IF(C3<0,1,0)","v":1},1,1,1,1,1,1,1,0,0]
[null,null,{"$f":"MAX(-IF(C3>0,B3/Fluxo!C22),0)","v":0},{"$f":"MAX(-IF(D3>0,C3/Fluxo!D22),0)","v":0},{"$f":"MAX(-IF(E3>0,D3/Fluxo!E22),0)","v":0},{"$f":"MAX(-IF(F3>0,E3/Fluxo!F22),0)","v":0},{"$f":"MAX(-IF(G3>0,F3/Fluxo!G22),0)","v":0},{"$f":"MAX(-IF(H3>0,G3/Fluxo!H22),0)","v":0},{"$f":"MAX(-IF(I3>0,H3/Fluxo!I22),0)","v":0},{"$f":"MAX(-IF(J3>0,I3/Fluxo!J22),0)","v":0},{"$f":"MAX(-IF(K3>0,J3/Fluxo!K22),0)","v":0.31825481366839992},{"$f":"MAX(-IF(L3>0,K3/Fluxo!L22),0)","v":0}]
["Valor presente do fluxo",null,{"$f":"C2/(1+Taxas!$B$17)^C1","v":9949.4607515058688},{"$f":"D2/(1+Taxas!$B$17)^D1","v":10007.302244512046},{"$f":"E2/(1+Taxas!$B$17)^E1","v":10108.920298378109},{"$f":"F2/(1+Taxas!$B$17)^F1","v":10254.515882322703},{"$f":"G2/(1+Taxas!$B$17)^G1","v":10444.408807542826},{"$f":"H2/(1+Taxas!$B$17)^H1","v":10679.038171676659},{"$f":"I2/(1+Taxas!$B$17)^I1","v":10958.963127000814},{"$f":"J2/(1+Taxas!$B$17)^J1","v":11284.863973211661},{"$f":"K2/(1+Taxas!$B$17)^K1","v":11657.54357652571},{"$f":"L2/(1+Taxas!$B$17)^L1","v":21268.986982270577}]
["Retorno  Capital ajustado",null,{"$f":"B2+C6","v":-98168.539248494126},{"$f":"C7+D6","v":-88161.237003982082},-78052.316705603967,-67797.800823281257,-57353.392015738427,-46674.35384406177,-35715.39071706096,-24430.526743849299,-12772.983167323589,8496.0038149469874]
["PayBack descontado(anos)",{"$f":"SUM(C8:L9)","v":9.2773113992398475},{"$f":"IF(C7<0,1,0)","v":1},1,1,1,1,1,1,1,1,0]
[null,null,{"$f":"MAX(-IF(C7>0,B7/C3),0)","v":0},0,0,0,0,0,0,0,0,0.27731139923984688]
[]
["VPL",{"$f":"NPV(Taxas!B17,Sensibilidade!C2:L2)+B2","v":8496.0038149469619},{"$f":"IF(B11<0,\"REJEITADO\",\"ACEITO\")","v":"ACEITO"}]
["TIR",{"$f":"IRR(B2:L2)","v":5.9249883598496478E-2},{"$f":"IF(B12<Taxas!B17,\"REJEITADO\",\"ACEITO\")","v":"ACEITO"}]
["Índice rentabilidade",{"$f":"(B11-B2)/-B2","v":1.0785808451409291},{"$f":"IF(B13<1,\"REJEITADO\",\"ACEITO\")","v":"ACEITO"}]

{"sheet":"Simulação","index":12,"n_rows":1008,"n_cols":26,"rows_kept":1008,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"SIMULAÇÃO"]
["Clientes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Outras Despesas Operacionais "]
[null,1,2,3,{"$f":"D3+1","v":4},{"$f":"E3+1","v":5},6,7,8,9,10,{"$f":"1+Premissas!B12","v":1.05},null,null,null,1,2,3,{"$f":"R3+1","v":4},{"$f":"S3+1","v":5},6,7,8,9,10]
["Mínimo",null,null,{"$f":"L4","v":180},{"$f":"D4*$L$3","v":189},198.45000000000002,208.37250000000003,218.79112500000005,229.73068125000006,241.21721531250009,253.27807607812511,{"$f":"Premissas!B26","v":180},null,null,"Mínimo",null,null,{"$f":"Fluxo!E5*$Z$4","v":87710.930999999997},{"$f":"Fluxo!F5*$Z$4","v":92096.477549999996},{"$f":"Fluxo!G5*$Z$4","v":96701.301427499988},{"$f":"Fluxo!H5*$Z$4","v":101536.36649887498},{"$f":"Fluxo!I5*$Z$4","v":106613.18482381872},{"$f":"Fluxo!J5*$Z$4","v":111943.84406500969},{"$f":"Fluxo!K5*$Z$4","v":117541.03626826017},{"$f":"Fluxo!L5*$Z$4","v":123418.08808167318},{"$f":"Premissas!B25","v":0.7}]
["Máximo",null,null,{"$f":"L5","v":220},231,242.55,254.67750000000001,267.41137500000002,280.78194375000004,294.82104093750007,309.56209298437511,{"$f":"Premissas!C26","v":220},null,null,"Máximo",null,null,{"$f":"Fluxo!E5*$Z$5","v":162891.72900000002},{"$f":"Fluxo!F5*$Z$5","v":171036.31545000002},{"$f":"Fluxo!G5*$Z$5","v":179588.1312225},{"$f":"Fluxo!H5*$Z$5","v":188567.53778362498},{"$f":"Fluxo!I5*$Z$5","v":197995.91467280622},{"$f":"Fluxo!J5*$Z$5","v":207895.7104064466},{"$f":"Fluxo!K5*$Z$5","v":218290.4959267689},{"$f":"Fluxo!L5*$Z$5","v":229205.02072310736},{"$f":"Premissas!C25","v":1.3}]
[]
[]
["Receita ",{"$f":"B3","v":1},{"$f":"C3","v":2},{"$f":"D3","v":3},{"$f":"E3","v":4},5,6,7,8,9,10,null,null,null,"Outras Desp.",{"$f":"P3","v":1},{"$f":"Q3","v":2},{"$f":"R3","v":3},{"$f":"S3","v":4},5,6,7,8,9,10]
[1,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":192.74673515535505},{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":201.04193719057614},211.31608866710647,234.9131171322426,235.15692080619863,256.8283884178108,278.40308043692619,273.05454107817735,null,null,null,{"$f":"A9","v":1},null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":110374.63283049298},137367.86533540281,101612.15222107583,128594.74565257056,183920.09506427593,138684.4408431426,215821.7878249464,217784.17371273902]
[{"$f":"A9+1","v":2},null,null,208.70575409780452,204.97713767663657,220.08043189476584,219.84507591928534,233.79214484237562,246.07630533189888,260.45510245190229,284.02604095894043,null,null,null,{"$f":"A10","v":2},null,null,151638.97822296328,118839.26031013032,179010.92412630661,170002.78384142992,173945.38162703149,157792.61625448446,126146.75684263791,167276.14435550832]
[{"$f":"A10+1","v":3},null,null,196.39795311619429,221.39059573174433,235.11749261721093,230.01293079488551,248.02803564601675,272.61832818873341,269.2586178948942,279.85929028997464,null,null,null,{"$f":"A11","v":3},null,null,92184.299539942687,101582.5654664546,108925.15074395988,180039.5359379586,119397.05215577272,200276.75498705899,211330.84195790955,187922.15788884053]
[4,null,null,211.04727045129897,192.41422861210719,232.34294778773068,230.08727876271004,246.87768508922738,264.79000047980526,265.78457810665986,279.96564432738688,null,null,null,4,null,null,125116.56979619068,112636.02805341539,114913.35944544768,133278.79723380375,150749.03642160268,181366.52871263152,191672.56709339097,228817.46260783222]
[5,null,null,203.18487591475966,209.57267407675616,218.74358433631514,222.12699601380274,228.0604070008186,247.95275148692005,283.21528420438517,253.70852399811659,null,null,null,5,null,null,159690.22550220127,142319.9143788022,171615.94196275278,111906.76605122077,163896.74591759202,156877.0334882187,123772.41756371807,134362.13058653369]
[6,null,null,197.67218464819661,216.50942827217025,232.78387648021902,226.70545561830122,263.51956181322987,263.55939762454648,268.91859331556799,291.58139194019327,null,null,null,6,null,null,112791.81288218858,134854.36404769408,150839.65493228118,158619.21915515023,110327.2332087636,133796.3903903605,121757.58122245355,149090.34404946244]
[7,null,null,185.90409505576125,201.7651266338855,226.57864512537282,232.14721029843355,227.51778828711559,270.16933674598926,269.11517201125099,276.2029613897493,null,null,null,7,null,null,133796.31311446187,112246.29508221237,168450.18377403822,180697.5979749973,196025.49904214137,170144.64169513088,191125.23074715206,170772.28066835506]
[8,null,null,195.35543966784618,213.46443291786045,218.66165885148391,211.73921246968695,238.72442895313904,252.24694598671158,266.31075834027246,275.42624076997191,null,null,null,8,null,null,107576.20675597287,104838.38685771902,158884.92587573477,160261.83747658224,108769.02082934997,161252.20529312367,196531.56645321235,125184.19776515065]
[9,null,null,218.47192901437398,203.70139392417951,238.83969972270103,236.40006822376827,262.49709449759877,244.54177192411692,267.52306538490575,285.34573893765287,null,null,null,9,null,null,157382.64685269882,99179.740857071854,136123.15504055485,168084.57538805707,194402.54230419753,127800.61154010512,213302.66701989673,197211.89358388953]
[10,null,null,186.65048542158419,216.20129478748336,218.73414110606228,239.5581281392694,256.45924800523483,259.0878499468829,282.79950918341888,260.95377183887831,null,null,null,10,null,null,126184.7116752053,106440.04322653402,143421.55137290561,164672.80645428263,128982.07426434135,147914.48598286713,169518.86552831781,183385.41223783483]
[11,null,null,202.76306657169644,210.63804009914932,235.95687275344426,214.12943097738113,260.74208420410014,253.31472577081431,251.41069183359303,297.18030405388276,null,null,null,11,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":158868.29427597485},166870.20739271306,103966.47239262314,103114.49458641703,167200.10288124598,133124.85139296827,158981.42480266243,224384.15500463828]
[12,null,null,195.73870686225627,216.76780383383772,221.44744855831291,223.91747493320463,253.82219829249007,243.94964438569266,261.2092907227746,289.27618356689777,null,null,null,12,null,null,145258.44004831385,148619.60790966553,157466.52532513687,149798.68688016949,121130.08098730168,176207.1749087183,138774.87062392174,147598.41256435736]
[13,null,null,198.02917019834257,208.87778143662879,228.49927282423312,235.45142410783868,248.87644866400046,245.573019961429,278.87384359211245,289.40462988042805,null,null,null,13,null,null,121033.78128594268,169912.88853067014,147055.61041172224,174246.67045316612,194903.44633850743,151157.58842331354,179459.8931284048,200742.88153754332]
[14,null,null,199.57727742554641,212.11720417397837,207.88237944714308,230.42912764077366,247.11982068371452,250.16586422507939,272.56286503949235,254.3833740189738,null,null,null,14,null,null,138039.25187243443,101194.21870258711,145401.67863622971,180224.32048781554,177828.77750094564,120121.77584025878,150278.4406176334,229038.99450283832]
[15,null,null,197.06324305088316,214.59817141286601,224.53111635758805,248.58344225814875,260.68178092933795,256.08290696647151,287.799821872471,275.71410607220008,null,null,null,15,null,null,101478.52127954502,129717.92257872861,103631.74706750886,183931.72880349471,149575.94467615191,173851.36027617202,202886.73178122641,176982.13202499057]
[16,null,null,211.63475881066012,213.68776650886346,214.33917279535544,227.5602180765249,248.73683450606688,265.08234612119236,286.52254407885493,260.52480042354472,null,null,null,16,null,null,134903.2137400519,144538.27774586386,171697.84419379782,181653.79252720933,114538.26499846949,166884.30306653271,129008.84222468254,174280.92690974637]
[17,null,null,191.51232740968305,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":204.00168971602378},205.01081127576754,247.27007749006279,231.48633115730431,270.9538186501216,292.98218673420018,296.40681442278094,null,null,null,17,null,null,97236.78458460074,118460.44458420342,111769.18758434211,184475.41914769472,149637.43746207125,118596.00744500203,145161.57033559776,225717.52582869265]
[18,null,null,197.33132027197604,213.78312663937047,219.20783413681789,226.17972887923628,261.1369858085838,247.74917115207273,284.57705476493561,270.97350914673166,null,null,null,18,null,null,104768.92845258053,131713.52911529594,129761.14217867239,188092.54849671313,153723.55963171969,158993.44887491351,163762.46992396051,213337.74621762556]
[19,null,null,208.59598210981642,215.61431221413898,219.41425547597026,247.06220227305568,233.83581143332773,270.70712359685524,260.35590887175829,298.15850414179221,null,null,null,19,null,null,158636.74856886867,125586.46758037413,148385.65512477155,130351.8179814889,149188.72640053139,128738.46901758161,166122.85837778074,133166.54910904251]
[20,null,null,186.0802220785227,210.97137058397868,228.8045750288365,231.73394323705895,252.5224762984634,250.91184755821172,291.47686226324419,275.48716181210017,null,null,null,20,null,null,102518.08567302579,140834.46291224501,115865.74050184518,162757.82683505962,159659.27725695848,189908.3324840244,155560.14396273717,147516.4216097047]
[21,null,null,199.05205221222232,212.53696819642451,217.37450512673053,242.5227128900859,237.95948077348666,234.45756862227589,286.11829034334664,281.88678313212205,null,null,null,21,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":144716.98521476396},143740.79069185705,168657.28431742347,112021.00904960191,134320.07848938252,181389.19276518596,190756.68417184555,168406.59300430067]
[22,null,null,198.3170294301695,224.59933457330476,214.09737983574462,239.66996012484969,241.53707160461411,262.80548362617299,270.57343573544142,304.86052403494716,null,null,null,22,null,null,158153.01494376664,110018.42934498182,125448.90205061836,159841.3106754258,161639.42510101284,124479.19498348693,163165.66877715811,134823.86301540391]
[23,null,null,193.02342473461246,209.88800544442844,226.25305822028304,229.5435995241713,250.08629425359129,239.8370357944022,267.04820563843634,307.04312304401486,null,null,null,23,null,null,112427.24513819913,98279.961329011217,160426.38021644263,176855.70485663885,121032.48494945966,150084.16747050319,199523.93841885932,218235.86781049112]
[24,null,null,202.62539061947854,195.34258969566338,230.4317227124595,234.81267826106381,260.06976285075444,264.93372886675593,249.62347558960928,284.60041771474204,null,null,null,24,null,null,109752.06961413042,150342.19279304997,102255.35410698601,179089.81395431171,116956.96436188441,139120.5581073442,160052.66685535165,217678.19123775902]
[25,null,null,217.81095785671033,208.73346335144763,239.83936300775707,244.93720485062963,224.2119922583465,252.96226130237332,273.25979528415218,259.06339174966377,null,null,null,25,null,null,154875.96484680427,166685.14115967083,170469.68030483951,172451.12153927778,158974.17192094287,147022.95906046685,194812.27133276867,217894.75896718132]
[26,null,null,197.52327616812175,206.01330187551605,213.60461043002286,225.66593234154894,256.24172838003966,239.42858191485129,272.1826064766455,280.34278539780991,null,null,null,26,null,null,116385.44627355643,113676.1456664742,144221.80055928888,154871.87412621017,171983.74181297122,117202.14935590653,187570.01895036577,227246.26196356409]
[27,null,null,205.07817167131449,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":214.29331336239699},212.97312626614084,233.42069422816803,248.82483429231684,238.99608859752755,279.98976421285226,258.16558811083684,null,null,null,27,null,null,161419.5378839437,115464.99827805845,127505.49254647047,116259.6270629014,193837.4509874378,147777.24788376255,166827.40585320222,202607.65132471503]
[28,null,null,186.63056962076556,211.85817660727349,230.58038098274693,227.35192377635326,239.26481248121533,261.08503593003138,284.04837054815823,289.37664056758615,null,null,null,28,null,null,143504.05312788312,149706.04132216788,109636.5319981411,143940.60275699882,192536.61823200795,113191.22161141965,143000.44495829102,215956.39992792465]
[29,null,null,212.77039204830103,216.62951243109637,224.48776128261625,251.10664241309726,251.40967952904833,246.5933499856128,287.45506017773459,283.25816453836057,null,null,null,29,null,null,131739.88894297648,137505.27470885334,103848.26934951125,110842.7955788322,151403.8961126724,206981.18564728129,214208.39525203337,218652.50038098815]
[30,null,null,210.8144347421651,203.21789143444488,215.03351510635295,228.37636109208384,253.23604328104727,262.81977662159858,245.78769456334314,292.03760924318112,null,null,null,30,null,null,160037.00613694754,163405.41719381773,153088.63040770736,169041.7617737363,162418.48645662822,184082.66870435179,128607.48494698014,228215.84936354781]
[31,null,null,211.71602332443945,213.57461691797602,209.25669064989538,238.44878639537455,235.53568155863761,263.07180285508321,274.68902408919718,292.70772703537278,null,null,null,31,null,null,108439.93472071108,129947.35084155097,129577.84680751381,137190.27466739115,143200.78884230595,199709.03157848062,183744.77000537695,203440.96336975909]
[32,null,null,203.17725794578297,218.80501868607504,221.33512673301092,242.63363697431316,241.56401085104423,267.52139033945394,291.70274352479322,284.06220122211766,null,null,null,32,null,null,140626.75714066371,149467.38538627338,179432.20992635761,139023.50620021296,127896.91391900275,126904.40157570926,185393.68028129186,177105.78879268328]
[33,null,null,198.86114002140519,224.8978590879052,227.11894862950513,214.80311060643209,245.76703277277807,248.67417649596541,271.30208602016779,286.47734612461113,null,null,null,33,null,null,144987.35292612156,125709.73167333576,161333.32552258085,155459.75043150922,152318.25893098058,144596.11337843203,146719.44537104157,180860.84237299883]
[34,null,null,190.62702463712611,206.00077297974258,209.77546647439456,227.66574504782537,219.34377241367338,241.18996836418438,283.56284151349661,265.4944027852498,null,null,null,34,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":161420.80637023418},101203.82645996456,144992.7278262738,108205.56464830352,121660.80344262473,207318.67716375226,144843.26574623006,{"$f":"Y$4+(Y$5-Y$4)*RAND()","v":173243.01321003199}]
[35,null,null,199.36565293598036,210.38785372727324,233.77459233208162,229.34627842397367,233.29736159189483,245.18831956315012,253.04937698186126,274.51858434179337,null,null,null,35,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":93521.441315812233},144894.53892904476,115417.93469297605,144842.3082313874,183932.70058291242,182500.54250997416,124345.0927915763,131345.23534413701]
[36,null,null,208.1035877971712,217.08100109028518,210.25068658366899,230.51675972438224,250.01852765491941,233.35399038812062,274.62152406284423,271.56408380949642,null,null,null,36,null,null,134305.05186349642,154590.4187270375,108913.32032678352,121977.27815689804,156801.93078373829,165635.96521438737,140482.7156950059,161539.47892608785]
[37,null,null,182.42721292292347,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":210.35327704240117},237.87423564346187,241.42211094121339,242.82836115053976,237.76246993284624,282.20976266372173,273.83496829905641,null,null,null,37,null,null,154518.39692333437,100540.16986269638,166136.28494974042,132559.67303969327,149689.49093384913,185468.65947209549,136355.65051842536,162836.05685176907]
[38,null,null,197.9386396192871,206.30725954323771,213.9627288185134,237.93828247148261,240.94807640999352,249.51733122754555,276.46219975016874,261.21103572708836,null,null,null,38,null,null,119425.44124590537,140818.54391163308,140784.6855153724,158025.52530843209,155453.51329347331,197696.55753115041,216978.34640043939,133960.12699752586]
[39,null,null,210.48282069557922,212.00768243838513,222.12823640781454,219.93899336382279,246.42127442369215,245.73543178421207,274.7738043471669,292.12040836201703,null,null,null,39,null,null,97735.569818522883,98899.908632333201,163841.07781629436,129256.45907783539,194119.41638099821,129849.0441801681,197487.92792548126,144156.28271603122]
[40,null,null,205.37109373779953,201.60466340557801,206.88096627776957,250.1104972793766,245.75753174328497,257.3206537671922,274.89665304109496,277.67536353960878,null,null,null,40,null,null,113628.52894285023,163215.25590754679,154673.47241572622,103485.02234091981,167044.57655051898,157330.08443940646,174104.08448232713,196700.38922658158]
[41,null,null,200.42424503936084,204.11271126784115,226.74844878955474,230.48523902822257,255.8027555225398,268.34017083511014,270.07661406523141,283.96986200729845,null,null,null,41,null,null,137261.11559535726,93726.643183181266,99222.086230149856,153644.23055146175,174188.95388929581,201413.18687588285,212298.73523161729,168060.90534693745]
[42,null,null,194.57003829674915,203.43970169187125,227.75333199010126,240.19943923517877,246.4224544984433,252.36174267304716,257.69283308549865,284.80925869507888,null,null,null,42,null,null,125346.62649199717,161540.51380654448,131574.15203770722,137992.64757436799,195106.16246893725,126457.41171240865,138613.13039148005,175391.97996927379]
[43,null,null,201.27115162267836,198.315519625105,210.43156752547478,217.83452471047929,239.08959859752679,275.7372784635316,281.41865935827923,261.82735640666806,null,null,null,43,null,null,106416.8589333339,133096.97308346804,137770.39056083304,162737.24007346792,195979.61320830724,194822.92069516511,163125.60545257712,177954.25459080536]
[44,null,null,193.52677398674012,209.82343674799955,224.52158915235577,231.68675146158103,238.06713725003914,257.47495064239848,257.01875657876576,263.82049784585655,null,null,null,44,null,null,120781.50511724503,151884.56919991205,165451.3332934207,109210.38964233302,177880.38368089002,164459.29267173843,120816.85914995398,183119.78985511308]
[45,null,null,202.17751511818068,190.57124964471365,223.06763385582138,247.13896536197305,245.09814733185991,236.03159258934784,273.30877338083542,294.19796437959474,null,null,null,45,null,null,137844.92809554914,95795.865773431142,147495.14806473372,180559.17366496212,130595.86947822271,191335.98045902958,160015.69772941998,126856.18234254014]
[46,null,null,198.55488113259878,208.28651283237258,215.57804156172824,223.70677445727819,239.11089146231336,235.23127534753559,267.66975968131538,281.63322916856032,null,null,null,46,null,null,131902.35771045822,165279.29374990764,130863.16333027183,166720.47953745659,169807.55436227313,135427.27231564,197065.51808094233,183770.69715059228]
[47,null,null,181.34766233654858,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":214.86533165328106},207.20577475311654,225.25333219992817,247.90626634068374,254.32796363623666,267.84572054765204,287.2325679369244,null,null,null,47,null,null,129825.1811149659,140746.81454780747,136952.07495070173,140316.49649756265,195660.77509022981,184704.25872583684,129902.59916059155,203518.05631589412]
[48,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":198.56181750376052},206.27375717600412,219.40461916339197,224.62591213517854,231.39475855650846,246.98072943589193,259.69392539721116,276.40830677424475,null,null,null,48,null,null,140938.24141972477,124991.404336533,140691.13163152823,124221.76311584613,151064.79228465591,205905.11466203933,175062.72421198967,228172.77127416723]
[49,null,null,195.62808956681613,224.28005591016824,225.67428655658779,217.36594794937798,233.80616460482943,249.59625113170947,279.23425998387017,268.62760778132542,null,null,null,49,null,null,116729.07386145733,126050.08551519568,174279.11873890104,142837.44115117591,114105.61079580887,203996.08279575096,153142.81550196005,197601.33621641371]
[50,null,null,214.10335209306425,206.32124747296692,211.04792091140774,233.50608775327328,248.03497036806078,261.20482919671753,257.00772917528661,293.41461488765469,null,null,null,50,null,null,92196.95643366102,127352.35217669985,132984.61440050567,102400.42842578185,188995.5175712448,127845.97234855103,122221.70275532162,163226.70552733226]
[51,null,null,205.40047328695212,205.60240391818229,222.76286777723624,241.19681684164217,227.11459633292949,269.4759949365228,249.70871676522046,273.75265562370629,null,null,null,51,null,null,114271.49975131926,104045.10778935942,145233.9039615764,150197.51201133773,194506.94507461719,152926.03913737612,144958.45445542334,176718.81245496462]
[52,null,null,183.47248241791826,218.27189569480376,207.16338814561146,224.61149592224271,242.30091095714812,273.32107126634838,269.60256480026425,289.95087394155047,null,null,null,52,null,null,120190.74430241605,165376.17337550852,122140.81730415947,184294.295726449,114114.76943541874,116368.79003744066,154449.24537157445,148944.20878939907]
[53,null,null,202.00678445700373,205.65786573479252,217.25346613983498,236.69865532155416,238.61362686051061,258.838932322473,255.90515335605267,284.713755301991,null,null,null,53,null,null,119099.42152104648,132498.83807305255,143523.56554781829,173369.68906903669,137622.05242533598,207241.4331355982,176507.4917827154,211377.05653323489]
[54,null,null,210.21229336032903,197.58672188297632,207.56800836758205,222.96355251083651,242.37530956916746,253.91581296340175,264.54715048838517,255.27326719106824,null,null,null,54,null,null,155577.77574369183,152206.26849171636,178683.7459847281,185553.09877720944,172251.84656242729,118451.69826662549,123074.94905324954,126586.24406338294]
[55,null,null,204.5426012594331,217.51081249215594,217.75302016524711,231.3360078419835,258.62309448964658,246.07096017210415,273.67174630852679,285.11427790172746,null,null,null,55,null,null,145946.74623309675,168738.90846209129,102534.39699642087,140185.74440879727,164969.90291832009,169521.70340320352,203159.34831377526,224518.87183776341]
[56,null,null,198.22147007894358,197.33994914562297,234.4597138489242,225.49372582031026,251.91980250788993,247.82217551388919,252.63107646082366,292.84297970161953,null,null,null,56,null,null,150893.65214994215,154634.86643167393,113622.01242448027,129352.8318442309,140565.0736775524,111989.87096860218,162405.98641528664,216000.39123313429]
[57,null,null,198.36978082475298,216.01727067394182,222.4861108226049,216.53392755514446,241.1333376478895,243.43918164520898,278.71922644122668,282.52510784017954,null,null,null,57,null,null,96448.180896376944,137034.80295139912,139604.68623439013,149070.94040631119,177364.93013568013,205209.95377124875,193487.96193015919,214446.15729352555]
[58,null,null,214.22446536843177,213.1493977912429,216.54546810464379,219.33743019993784,229.88926325187947,268.08586645352892,290.28409670183129,266.19636234529776,null,null,null,58,null,null,155617.84336115979,102375.81481651581,154372.20294850046,145511.65149597381,151701.2305635176,194992.79227923948,212396.29410080245,131279.42431264676]
[59,null,null,215.94426666246096,205.303823857873,228.43024401162026,212.26599025333647,234.51335949206683,245.73342225216319,257.46499702400627,272.35191816666605,null,null,null,59,null,null,134373.41319981945,149960.15993988677,163499.14022562094,112086.72785097414,163340.27222355353,122120.17315540746,166948.88926758076,147579.56844505825]
[60,null,null,190.75018568324728,208.62399668192853,211.61621270929305,212.73420206719607,239.16499326069567,255.014539112336,258.80711517170687,265.95701619291975,null,null,null,60,null,null,158544.20730923541,151334.41077440008,173441.85727685282,103120.87566779798,127336.89742192492,170975.43918823032,184639.76196415664,124143.15859025093]
[61,null,null,195.5950067184647,230.03400652389786,226.09982024827093,233.62800008566342,243.71833705335115,255.57457856774289,255.33335622139597,270.53208499127032,null,null,null,61,null,null,132452.53204012278,167195.36610671401,127825.4065192211,176485.20095545569,148108.93325596777,119236.9805337538,135406.92863081605,146578.09717343561]
[62,null,null,209.46858099053267,197.33697184272637,218.66743716862399,226.19879197326179,243.67754217150573,269.59660678493975,287.88796984072053,279.03052401544926,null,null,null,62,null,null,153243.27335040487,94942.822687668187,145313.24518442465,106327.65911372124,122735.05865444694,180208.76376107446,208029.41561390826,154722.1730691666]
[63,null,null,202.6272853955135,211.04762056466751,223.3666489868786,233.96548071060394,237.9493549466805,250.67901435524786,276.10142361491006,281.2647747762137,null,null,null,63,null,null,91958.877576150611,123257.22470481576,102326.9783053877,156693.16677420019,188181.8143376293,167348.61533294799,137499.63687243694,205110.42560357574]
[64,null,null,201.33569044473435,207.06049264680917,222.72197984285884,229.46845053165629,265.33344174197731,259.6232040285326,274.49295350755324,263.40433496193225,null,null,null,64,null,null,146903.25687236231,121714.05350249284,159954.01130253187,175498.68621471117,138810.72159012861,161871.25440063496,150151.86171829369,223973.67997567964]
[65,null,null,205.82218572775457,221.56152127123983,216.19144266855844,226.15877596886199,232.88280201750462,245.09815857755953,278.53454443078687,266.29650828720088,null,null,null,65,null,null,102220.31594272768,116211.72300828811,117187.07691671359,109107.24713747733,171549.36523258977,192308.602522592,154876.69861235237,187309.14348672805]
[66,null,null,196.36262955743098,219.0432100108867,222.47276643081722,232.46450303167288,252.38211833111433,242.07535463175927,267.53419033747468,294.91455759153911,null,null,null,66,null,null,147554.37790890082,118272.49419119596,138691.47866491741,154888.92505280866,197363.31806251867,135961.91561386769,166633.33527540893,202930.66900847462]
[{"$f":"A74+1","v":67},null,null,207.37513320476091,198.6885013172149,222.25394832583083,235.25807606888333,244.9900895263126,255.25529890636057,258.84156483761984,276.05920405067576,null,null,null,{"$f":"A75","v":67},null,null,92463.913500053837,155472.23189869302,178186.27104768445,180919.1319298443,112857.34355410354,117940.90874066419,178631.17820816711,162895.35534987488]
[68,null,null,197.1052485993979,203.087918178298,226.62967347926556,222.68487605345626,231.81261061110192,270.68038581469364,266.46377698007899,298.56992913962762,null,null,null,68,null,null,161877.28237521631,130583.91065481647,167529.04332539672,165996.33512543753,192501.11257690104,202046.66898778122,210059.5366349133,141992.59814967887]
[69,null,null,196.96359448484674,211.23098274240141,231.51454016303296,219.01605628443366,245.1749462436527,239.25443093118506,263.13724751658879,273.0609014192608,null,null,null,69,null,null,127157.97979190457,112128.15665349389,155909.71793007985,159758.27134059451,118884.88244004083,127516.31628281451,148184.42270330564,212757.44858478205]
[70,null,null,208.90722614022263,193.83745869681391,236.36844102231359,237.67312639435639,232.74223034034307,255.93766123261653,252.36891646691939,297.65385437740338,null,null,null,70,null,null,101942.43468826266,99306.153299644255,112537.98739659323,161008.82004044435,175089.14222384366,141606.62527639672,149433.13972698973,216135.9078497334]
[71,null,null,193.13290058406085,200.16139345967238,221.18126083836654,229.82644779723171,234.94436470621224,257.78322924689593,278.57963873205665,293.58345651046687,null,null,null,71,null,null,117520.66932294423,129216.48842128762,117707.74778302893,{"$f":"U$4+(U$5-U$4)*RAND()","v":132757.55322603419},128775.00851262422,164755.42554214285,128817.97328156613,136858.03567472621]
[72,null,null,201.98367018424017,215.0164837294395,220.20339298100816,238.39189579713062,255.89391875821084,247.73413169041126,282.56143944672328,283.88665651507398,null,null,null,72,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":132443.5920953532},134862.12805366417,117501.31262943677,183210.07547101448,138021.42786486438,197015.1547990902,204667.02467131463,190824.78961249616]
[73,null,null,187.37507365965843,214.85145453747921,217.37916857831388,238.09414040420702,241.6629048440125,273.192270847521,283.3827990772881,291.1678875727651,null,null,null,73,null,null,110086.25540182891,92905.354946961888,105716.89247666953,127616.10825998522,197114.68348628294,174588.56549301423,159300.85300436002,155201.01643947104]
[74,null,null,208.64708006680604,206.18912123963906,224.43461843599485,220.89536745081026,234.06843574497071,252.27925932149935,260.00698409744734,281.3138530996996,null,null,null,74,null,null,137776.21325186436,117145.79735745217,131920.27739009639,120980.41280885463,155433.36288862868,179008.1274197794,208567.07916457101,198673.4701745807]
[75,null,null,195.41121689123358,222.9407672627685,207.66022780738859,231.88586472148552,250.44337783769856,244.10433296948756,258.05049506964372,275.43509745957999,null,null,null,75,null,null,91999.012854879707,169621.42774790683,135344.74795023169,149130.0135540078,187802.91218954243,204346.62673022615,128773.43918107483,128630.36050994045]
[76,null,null,185.00166411913497,216.48088859705652,223.07795468233928,228.83127895384081,250.27961406768597,258.41013580207516,275.08472655763944,259.81180395459126,null,null,null,76,null,null,127269.14235562037,105831.47589740544,121488.10185767198,179287.93316725851,197130.25389985682,158378.98676253672,167087.76809895204,145410.51714860337]
[77,null,null,182.29147204470681,211.82894337314838,209.77988452570847,222.82713930471823,255.25526934276365,247.13339707481521,285.75683350967313,289.1707665094101,null,null,null,77,null,null,109605.97918712714,155481.79699367087,156305.06109077536,157920.08836919695,163192.85170367901,198751.96952887659,191159.771105486,199768.90719415899]
[78,null,null,196.99791687070177,215.82692674735389,226.58704504411563,237.86360410542571,229.18292411995711,251.02929198929522,263.94401543230754,285.03535413071597,null,null,null,78,null,null,148928.1690927665,100394.59298242387,169083.38673172929,174576.76350773213,158361.6296103913,144593.21175759012,154075.81982029154,143590.25480261259]
[79,null,null,205.29303941844586,207.52321926828694,226.54574894303943,222.1658485372318,252.58392079982261,243.67283934251358,281.14679637669565,268.56971150122178,null,null,null,79,null,null,120903.73164240443,136750.86630618398,169212.96062181343,171108.62611212718,117676.89734665018,194994.69985526349,130607.94068914033,217545.42952918768]
[80,null,null,208.68994305675875,202.58465965035094,235.11176480982397,231.63637544065654,245.52084981358385,264.97971458892641,257.92535883774269,275.87629598642724,null,null,null,80,null,null,135246.88834781406,128237.51969579948,134781.7442085981,161558.27210232249,188408.08969802852,117296.01428797495,209354.04391754168,169733.33144082426]
[81,null,null,195.52687453154584,218.98031209392659,217.13370171579658,229.05323377997607,230.86882266931988,262.20034776765004,262.25961351422893,279.97791857812274,null,null,null,81,null,null,97581.048508812673,101842.43985703393,137087.33246690987,125068.45126184184,147129.07335205513,205574.22508886142,166415.9955025196,189430.99476916873]
[82,null,null,207.28921627156262,198.11431248304569,234.08231561595042,216.35445220199512,225.99012459715664,251.88072401660472,265.30812796262194,297.40203079790962,null,null,null,82,null,null,98352.242640042532,141829.17118411438,163736.84311552875,164857.01480890339,124078.70309739743,202108.33821149584,188100.04182718854,167874.86734283061]
[83,null,null,203.74827527724634,196.64600755063938,219.95212597238012,221.12171002459931,{"$f":"H$4+(H$5-H$4)*((RAND()+RAND())/2)","v":259.0456848383302},256.60954134988276,261.71427987292168,278.26300073519542,null,null,null,83,null,null,114170.91232106119,133487.94253294484,108655.27686067056,107497.35008201553,172103.04201339779,197245.35779096276,187286.89182252291,151308.42734145263]
[84,null,null,202.24835134812486,216.41956927451182,231.32322934080381,229.14565157461973,249.77188465465875,256.45515252313834,263.39207667866702,281.4685647676211,null,null,null,84,null,null,136631.43918480206,115663.23242178283,106722.28346955917,142184.65512597907,111878.7085762684,156002.87084110914,185812.60542260975,123700.43191126654]
[85,null,null,189.70429795373252,201.90536402917184,227.61713120743261,237.35609193681489,258.51924383763441,234.62993656423271,275.91455501274561,268.16133922085169,null,null,null,85,null,null,129873.72489455737,108548.82560662257,142252.60762310756,120968.39641960565,171298.57230788062,156707.89481836493,184851.67941177619,206789.48980153352]
[86,null,null,204.93546856046191,196.92752530866693,205.85243838838295,220.27455978407963,233.71383365770481,268.5495721578767,278.86042083368875,280.06753212640888,null,null,null,86,null,null,125113.73626471648,148810.58548435749,152967.09439868302,133523.15688285863,146297.22986964931,134529.44200357172,178666.87728239832,210323.45449646038]
[87,null,null,192.45653794228599,219.9120346897229,233.4242631550531,216.79906637261971,256.35147150822053,256.7169881899041,288.13904365408933,270.48807942239625,null,null,null,87,null,null,88936.616614803905,149786.89569536774,99367.426300893712,120872.58511649125,128495.89933301526,197904.91490989225,187518.45526136065,208371.17007142043]
[88,null,null,201.71644093555571,217.68757527942924,218.99000810469855,223.99554451878879,235.59667783292929,258.04667264702061,256.83550302609297,277.31418758082174,null,null,null,88,null,null,110642.95559264728,105078.49153560793,155631.8056482203,118289.43645363228,195808.2845687361,177653.64171222277,193606.32751860307,228040.97540534113]
[89,null,null,196.41079996370905,211.16047647797495,223.62309125106754,242.28269456089433,225.70414381569034,257.11521323384261,261.03766050681321,257.82095227813437,null,null,null,89,null,null,150160.46548464859,128200.84695107678,164276.84077723714,175727.42824191676,197229.72423012927,133642.73869453397,168809.12577546531,187029.68073318308]
[90,null,null,204.73121352789644,195.16947757333273,236.46519922454769,215.40447974854547,241.06423672926454,255.28751093328975,265.01319970460338,279.05248816656649,null,null,null,90,null,null,147805.08815932399,125499.29326085356,177454.85749721629,170031.77155999662,127037.5369026851,161101.45701175049,135844.0517788913,143174.77714857878]
[91,null,null,198.31045716873354,212.38494388519015,225.33869219016509,225.99803431390882,252.24530844515027,267.21756708842804,285.9095448163477,288.27120765576012,null,null,null,91,null,null,136355.16152016621,167722.80834157378,140460.81195158506,177918.59494818334,178610.63484462403,196929.05479235033,136543.33356630889,175250.3548721046]
[92,null,null,199.59666710901897,216.52531023732848,218.92386453340885,216.64086728959418,246.50027342126791,263.15420105576442,278.26614223617884,296.04349817110722,null,null,null,92,null,null,93247.788972944065,147528.38166848978,112715.13362505456,150850.63838288793,130745.02860980212,150768.45629555464,175175.42932264847,187510.76963604416]
[93,null,null,193.56757679664514,211.60103914720506,235.98163531228022,239.36720206080869,234.54038039407044,252.82968587780266,260.12057866950198,264.07767236988542,null,null,null,93,null,null,120690.85452095295,138743.77605339186,152464.63902949478,177908.08242448117,188769.66042911453,197264.39693151685,189567.61598405812,214575.03824847552]
[94,null,null,188.55099521133951,205.19601761542282,201.90148147322932,232.67262249359206,243.06524411580017,235.96202801026467,266.80527282309617,282.96417243882308,null,null,null,94,null,null,123243.92117546289,170118.2612363589,125670.14906304356,112314.21811862048,180037.07152315194,131564.81356951687,203338.38650561112,130846.57805017901]
[95,null,null,192.06315501082253,225.68024397092387,230.97931891597955,214.94301470893456,259.00443510642879,262.58484681789838,270.26105791961487,278.6066200415454,null,null,null,95,null,null,124184.35722355687,105459.73364256046,121033.93493783155,172695.46008218214,149421.30770638882,135525.26630426096,185337.01445337059,202848.01322258738]
[96,null,null,204.02309233544409,207.66058764664086,217.22275059831128,233.5779505614324,259.68644590468926,255.29009711123558,275.91816444428406,299.33135796984595,null,null,null,96,null,null,152705.805031809,100497.05161288092,170229.40573926724,167653.59313890859,131106.63809593799,161955.71709906228,205435.76730858168,181629.81569322871]
[97,null,null,197.47762603727045,201.71669537708988,238.49288456425961,229.76392599073426,242.8048195927739,256.0037452595177,268.61961343426179,294.22321347865477,null,null,null,97,null,null,92015.725830836891,123453.57585034154,117005.91550784059,136134.21354913933,166242.88809370305,116737.2061994674,202387.80225546911,227871.59209238598]
[98,null,null,194.96686383680321,196.68095354230513,209.56875752027472,228.58662761529851,249.52889228927145,240.48717423069846,283.86370753403128,258.23962820988373,null,null,null,98,null,null,120145.61630046267,164247.11027777285,108073.57598555507,161502.07293490571,196869.90736291322,182984.96349884395,139526.01293878292,123996.86582819796]
[99,null,null,215.04898236338798,211.04231130423767,222.02517140166623,235.67435369979793,233.99584702836924,242.53267013123437,284.95546217806304,287.9262379817996,null,null,null,99,null,null,96744.098883807572,138827.3925020555,97452.986065997204,144091.4146580518,158627.98616230418,150089.66524939169,214614.4519725499,217823.4240830394]
[100,null,null,200.32719274515557,195.52260751991787,216.8733388715514,226.26196846486363,246.38374874366966,239.16900007464912,261.79061078504191,282.85238512306984,null,null,null,100,null,null,98897.174777353066,114075.12507302688,116565.54371943243,147262.42649335164,130610.13473886627,188408.34968695018,151963.62500240325,189675.52135829895]
[101,null,null,193.87283972405962,213.55840711918179,219.33715793300297,222.57870348055087,249.27121517126417,264.93792505112367,253.19718174812382,274.10315028915278,null,null,null,101,null,null,111200.495658817,149075.96758459066,119526.44389133871,183219.91435532609,158728.71787892713,144257.02872818295,179174.4434792586,167118.87080485662]
[102,null,null,198.22723111959712,214.91950825290024,204.08535839231621,220.35001928990769,243.72022134453371,264.05537325251782,268.68260414188228,267.02555682501861,null,null,null,102,null,null,89241.603767446111,133621.82300986862,108892.08869578982,158476.65937045819,189739.24389916705,183570.64506162767,213855.89083170061,173040.82894464181]
[103,null,null,187.550471203527,212.0432812184136,219.86366111616994,229.5034593568536,241.4717994999142,237.24824684424433,249.97032572668792,297.71638662714832,null,null,null,103,null,null,162532.32131066796,138636.04497247891,106236.97154331941,177591.0720808953,110897.56236687995,170697.21210246309,134811.2195315219,154954.97290726757]
[104,null,null,189.45544294097655,197.20842080348703,208.57091521769786,240.21463700979521,232.66091100266766,246.21708364680504,276.7166746926157,288.11834962892272,null,null,null,104,null,null,148790.46619876404,95778.504397086901,101152.80291401164,177665.11300961109,164550.45502858513,186517.49984154283,209366.3922946672,206964.89466302266]
[105,null,null,208.16243890174212,206.10391630917329,220.1023119028396,244.33422223047035,244.72991244170592,268.85343178807454,264.01977427283555,274.61946301778727,null,null,null,105,null,null,89005.923460457663,93031.808406986529,127231.93487780544,139926.55502512999,119285.0078113262,189832.29381016648,134131.53454367071,142375.91787112749]
[106,null,null,190.84081988923728,219.99800007069354,205.84293354471021,228.11822849238132,226.82483484008924,255.6173643317602,245.37789124543224,308.29606737723964,null,null,null,106,null,null,113970.71025906748,138354.75760154022,155166.63760694425,111541.21479597859,182697.97255665078,195751.31736233176,175502.93938268954,171993.1650077652]
[107,null,null,200.22777401921098,195.84608507218633,222.87499760562517,241.29313998049068,247.28339376745828,279.02976284634235,272.15488696600113,274.46581333350457,null,null,null,107,null,null,129658.90983293395,164906.71878095751,99867.618766158907,187424.59675350913,140650.93264535323,143028.84093444442,151271.64161094246,165711.91669806049]
[108,null,null,203.82683785347052,220.56461714185414,209.09824837954736,237.67504481286451,245.69697338298897,275.24564392052372,282.96674560843189,301.29802643641318,null,null,null,108,null,null,105123.36870084378,133491.33518663968,120055.5708683702,175758.94431956913,141694.16809128231,150012.09105384664,125227.65751530185,207451.32631179912]
[109,null,null,201.71015702863275,217.79102816778857,232.70487263442112,241.50254952129168,239.72758062382962,256.37585853204553,267.82517194368461,288.74834194134081,null,null,null,109,null,null,135284.08268291247,150478.756314022,157428.52086942707,179091.58160597709,185052.34448707162,126172.0290969065,131569.34243677594,184266.3157095121]
[110,null,null,206.95645989550081,198.43589244486915,223.00437566352639,220.3614954530037,263.71650000819068,258.79056220481476,285.25479541756147,261.18390397560711,null,null,null,110,null,null,104512.1575407363,111604.87820748151,157690.88989567157,147817.85359091818,156549.04171018634,137291.04945427936,211690.77892328973,153238.28856557494]
[111,null,null,198.39400545229196,205.01213776077003,221.01335385383555,254.19651364166253,248.85565938934846,245.42981959015026,262.17418832303076,287.73999186786341,null,null,null,111,null,null,125398.29557619811,161666.62494664366,122980.5822166982,130587.96126168297,154456.03224327648,143827.71907843085,143078.21136893809,149322.97815299733]
[112,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":210.30923004237343},228.76070804610401,213.31442779947255,243.39401398648749,246.73118893732618,249.40874122216715,260.70033588642445,266.85987436948591,null,null,null,112,null,null,149394.59776297398,143669.11660159135,102679.54977896254,145693.27145140563,170790.28765961825,203405.48580778256,148333.79359682687,157406.64289106237]
[113,null,null,195.97651867872025,205.97950662021336,211.50748403334089,253.22674561623461,246.62379920610124,262.60495511004478,268.11198967997547,288.26049133922567,null,null,null,113,null,null,92695.564672758512,108366.89338532525,106811.81494707912,169084.45522355585,171577.23429832904,158484.12119021013,215428.0985209771,182734.09251972553]
[114,null,null,191.19521127792552,221.97374320133861,214.11621860338701,250.09865427750572,235.04671655440529,267.37592044736272,278.75413452468121,271.80580782433833,null,null,null,114,null,null,101224.80230982312,112297.00803512472,126460.26371983503,158683.82115765475,167259.39462474949,126121.97751120484,175624.44775598508,160704.68522905346]
[115,null,null,197.05802664035414,205.61103419178824,219.37742984220537,231.14845850221116,231.29852742299664,251.17040417327507,251.76248110685043,288.01531711668923,null,null,null,115,null,null,104520.77571802858,129548.76662854129,179435.69417062413,146031.61990857494,136365.50392111324,189199.68967531156,120525.7304592382,127956.26232800103]
[116,null,null,215.58341134642379,214.77765398119473,222.01549114302782,221.91652321822446,251.60169706575311,271.82239596239287,273.36693111720706,293.12847992882064,null,null,null,116,null,null,154015.37675971742,117800.30009874975,155136.8012175294,109322.50225171751,186903.28343600614,164599.46371567206,168471.16876005376,135455.64622471159]
[117,null,null,211.3001926194973,216.80586199370387,221.19107627906777,239.56823979138454,253.83225436711876,266.71618295440516,256.22439224481593,271.11554760548597,null,null,null,117,null,null,154002.14930834342,144759.39953323736,119533.21484354178,183080.09673408445,134869.30978284616,144032.49404176406,174082.43378899456,167934.84920765852]
[118,null,null,189.94787822135822,210.2681043079962,211.17930377371016,252.18275481787322,248.07476364873042,258.61573871258611,273.37600582371357,299.54086357854504,null,null,null,118,null,null,107547.84693421068,142200.07024142207,178955.43351743332,171979.68575088645,114229.2360858387,126194.0572534989,205497.78822001803,148419.80635405553]
[119,null,null,198.28789340629095,206.19288041401398,207.49646460410463,219.97213536944091,232.82357528077375,247.96883308765118,269.92116948804681,{"$f":"K$4+(K$5-K$4)*((RAND()+RAND())/2)","v":271.87019781650594},null,null,null,119,null,null,121277.94645955513,169749.81850266119,144354.81553771766,164153.5994156159,179582.91020399288,116494.89318708442,203693.92104017537,178689.21423759338]
[120,null,null,210.29211672503391,226.29420462278733,225.06027536941028,219.77376281148105,260.28941098093776,271.24863007546605,263.20540876204433,285.57654158242639,null,null,null,120,null,null,104450.55836748179,109926.25586687172,136577.27968642476,183425.46952295853,183781.53469420967,187537.05052238854,156259.74349523897,164755.11099570495]
[121,null,null,192.40143967029994,222.3687796548241,216.96079702319463,252.05142747043294,245.22636231276746,254.51910200702875,286.73122604004362,297.99809967092085,null,null,null,121,null,null,92307.219732620317,118176.77618199788,164661.56018392835,179028.03905091539,172292.56723800118,111957.10737294993,151344.60508083442,194608.95211610314]
[122,null,null,216.70542597942523,206.40375948551167,211.23141289714752,245.28652390176688,232.34119765967017,248.28642594624799,271.49633994854469,279.43229572382739,null,null,null,122,null,null,101470.71950502589,148661.6243967792,150158.3070167861,130228.29050594804,124373.70674622766,122983.60443249288,131706.47211859189,160248.63272486901]
[123,null,null,191.41470295627431,198.72025568069029,220.34903018919783,211.60243441081454,237.71806705959619,249.24596631642626,272.2851275415394,273.72761836549302,null,null,null,123,null,null,131904.70446845752,112023.0607436318,117561.36059884547,156215.19554119575,109923.43255674274,184641.84836003152,196291.99280579638,125823.57485309956]
[124,null,null,204.89814643986918,202.19002442953942,233.76207816113146,233.6945233470941,238.83174225724008,246.81305728405741,253.48845627792261,269.33574405722322,null,null,null,124,null,null,106073.83734938326,95456.67320817383,138414.53640904542,173062.41934110259,172715.31464408844,119962.24885048092,127102.53329483338,165463.97993180275]
[125,null,null,194.02697885436865,224.91165829753226,234.85855467946789,244.5601561317273,243.69670713011257,265.18939221494423,274.39028655615846,273.19755992868619,null,null,null,125,null,null,118127.48485816355,129774.81874334195,157006.74411128808,111853.69054951651,196093.29250747454,165662.6226134827,166324.17320034443,152542.86552356821]
[126,null,null,196.56939415004604,197.78041679937593,212.94764036030281,227.95745160298534,232.22039722133604,243.35002759442179,267.42319248699363,264.98085919275917,null,null,null,126,null,null,118750.17764871292,148564.05286664699,162877.34603515209,114509.19226128599,181040.04016384401,115925.43103417609,195794.52328970452,227176.42429078859]
[127,null,null,201.23002943543969,214.96967775077368,224.38197864142541,226.41506587978765,226.73371514690839,243.56042953951217,291.14567375366454,285.4820488045375,null,null,null,127,null,null,98329.832758990975,169120.12758964003,125651.04952306385,146887.44854138477,134817.67721839462,{"$f":"W$4+(W$5-W$4)*RAND()","v":162326.80131432501},197624.22589015838,149659.16054499411]
[128,null,null,213.81268892412129,211.0582312246255,224.05157498314676,221.55268450141156,234.44612717883152,269.99714912207776,273.52228629668264,286.0791298257131,null,null,null,128,null,null,152910.1111512357,167910.45377765494,97623.758839661416,145410.51780579114,187714.3153692279,154134.68627611731,139400.572700135,147011.04563595844]
[129,null,null,211.35844492577985,199.42084375920143,203.91435383927816,221.34571865290775,247.23803498744979,243.4643349341973,271.91315590752447,270.67795696915169,null,null,null,129,null,null,146190.81253945373,148363.75306374815,139256.18297305392,181317.50453943957,185339.39237246514,127554.12638782397,124266.34760558511,169006.25448108718]
[130,null,null,215.99858271931737,203.82636966263121,217.99540317170957,240.35737871970454,240.9976326428947,257.63269204945885,267.20771465434638,287.83428507471035,null,null,null,130,null,null,99720.096312028865,117920.60340087027,151639.38829214225,130879.9100417092,107205.7262979373,150329.40010959649,208324.97311529494,139874.56651955828]
[{"$f":"A138+1","v":131},null,null,200.54925649976337,212.17735603831213,206.00724004565444,217.57470359661494,249.7154621626687,251.79772159062821,272.23352800760762,287.93619362524419,null,null,null,{"$f":"A139","v":131},null,null,110412.02718434701,160700.68845583597,133407.76065947505,176900.19202412438,183953.07324769086,154355.6949304342,186412.76726989931,131000.44755356316]
[132,null,null,198.30785416854977,227.07035331885072,206.63268766914567,239.1404125897686,241.59272380896149,250.79731815593209,259.60378582509264,280.5633533181317,null,null,null,132,null,null,134741.83581173749,104423.24234985065,160161.54853658297,187624.68780730394,154654.67305888145,175346.9724567029,213112.3974285468,219590.870426048]
[133,null,null,200.04223216191431,210.89265284733901,237.86109946646468,229.11797732928289,230.89182075532065,259.2190116419535,269.82611935006128,293.08616120715379,null,null,null,133,null,null,105083.60133290642,163508.2786856544,139073.91426871507,133612.6989366787,142546.75882410756,182654.12146614603,185610.34834531616,136824.17443424111]
[134,null,null,189.25614070029488,201.77010007893972,223.99555483514172,230.00125283953466,244.76581229196873,256.63916761998223,291.494051981349,289.99046872149455,null,null,null,134,null,null,94889.741343900037,112247.17192067526,100565.19344436757,174345.73823345086,179525.67255622559,125593.56196071849,148921.07968930464,189872.76034787251]
[135,null,null,192.25354056921651,205.11888682564697,239.68721827385355,236.88868189932279,244.10609568154683,256.01204070239299,254.45269963274626,289.38158468971477,null,null,null,135,null,null,102879.03282348762,121202.48413214974,111181.42461678419,112978.70103940558,175778.83094991097,137418.48889559251,163746.1018178885,213463.38919261337]
[136,null,null,192.23892985045418,210.54693110462171,216.29932926683512,235.43315534769621,232.12758274055574,249.83925829758073,267.77550759137023,282.13301546158118,null,null,null,136,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":112487.52762581327},165070.81964756286,148966.00676999561,153323.1483265608,118713.86868873064,147831.28253726033,149538.2619044896,194822.96666476876]
[137,null,null,208.97000347167685,202.34272468048363,227.0189620022748,248.64970411647565,243.3644647622325,273.03953820781652,268.88106607238689,276.22425333435916,null,null,null,137,null,null,139121.74764453826,135144.3290282088,168658.18766328046,143780.66813129437,183099.48384247971,173735.7705777224,123263.6519055439,128070.08745396034]
[138,null,null,193.77153856441237,205.73017554478858,225.28652527272456,217.8193953813211,235.1017245994698,247.37084582858787,275.58907679071405,276.92115821168352,null,null,null,138,null,null,123643.26307717063,162127.1249609589,174051.2490812508,124150.44819211455,113452.00281200447,124823.7085669435,162365.03968439371,136874.454215862]
[139,null,null,205.09710661220453,215.8065196390537,211.57501913362381,236.8633028766227,241.52884561785817,273.39771928097991,283.03727044115107,264.5493786412631,null,null,null,139,null,null,133497.98065920963,100370.83431771313,100199.63058877493,182217.26468467337,149665.9266631073,200431.51650827596,168135.34764308759,139249.09222164014]
[140,null,null,202.81011125758633,217.26285480140041,214.97835798388252,219.80132335945305,232.42546218745167,260.38831552955554,251.74936830534156,278.27057286794934,null,null,null,140,null,null,113160.82020914569,119227.7757028631,129339.90514298917,129147.35657962873,171827.18076980364,163941.01106413209,163995.77018946502,221728.84605062206]
[141,null,null,185.83350994057173,209.0747553708583,220.54481859516531,229.07799655763449,250.94160553686979,267.13499688991573,279.4670028984857,274.91351668783921,null,null,null,141,null,null,102650.33248672435,99655.128912296786,120019.89913728267,174980.81331152533,141407.9130323678,135730.252564875,203184.76234727213,139260.78335587253]
[142,null,null,197.78224135611234,203.51320816188132,206.91284448821833,236.9027563271155,234.77886944895846,246.92684829123908,267.23240563740103,268.93955159889475,null,null,null,142,null,null,111888.98024242706,93644.00520716446,132955.71919285407,140565.65733896595,174629.32837516814,200291.45184759505,176726.48104403063,195913.24181267116]
[143,null,null,202.51408326221207,204.80847451098742,227.62438326358452,224.58864813638741,228.30439797691699,252.31845975531149,268.55402937368871,254.37481862989767,null,null,null,143,null,null,119804.25722925026,127401.44261027126,140741.59090002757,120497.12487164351,120451.04957049192,193917.34536362079,133228.17466697423,182924.36020328573]
[144,null,null,213.03885036737023,203.18666740599519,213.31245196100869,231.22345241209752,242.78679402181058,254.72308111351737,289.20405881158172,275.96356383424694,null,null,null,144,null,null,89968.422548360249,93620.504791739804,102962.15439288088,132552.00819851464,170752.50267665926,192444.39177832758,197801.89713600575,181138.29059779033]
[145,null,null,204.73017922872353,218.73685122046396,216.24926039234734,238.18759601016501,221.63238566098235,246.05832243790761,268.91133126100107,278.37901364780373,null,null,null,145,null,null,94390.528005806889,148149.04956276208,122509.58668496981,156301.13037039666,178728.58736656595,197559.37014740397,188728.0354939567,222337.22945631901]
[146,null,null,204.07591936799361,200.45520886657482,219.26994664276205,228.62916521633008,246.689610110659,266.97466191602456,277.57986704005964,274.81696435463806,null,null,null,146,null,null,94094.992431089922,98379.040727381711,165256.77870428053,145143.14414952445,139756.82807305022,155427.11257012392,188131.04618623026,173009.93843190186]
[147,null,null,211.1426891289465,201.24627787083296,218.83232627324463,242.6347340459667,228.62906233639697,253.74505032320985,259.21299193258517,284.68041516097333,null,null,null,147,null,null,152777.93552042751,100254.11907995403,147436.32880367871,154999.85128899271,179709.9309199033,206540.05776810131,153857.99417156767,203243.11872993299]
[148,null,null,204.25971939647161,217.10452680807683,214.45436904095942,240.96915800132052,250.7824846783889,256.75364246713565,279.10558153753163,266.57756968806478,null,null,null,148,null,null,104120.44263176763,110198.64995155776,102782.05521822153,133743.86709390781,108184.84639956943,147901.72127241991,150988.52934469515,138222.79640442503]
[149,null,null,194.12991913994796,212.28663266121075,217.51432915054664,237.46164398420734,260.87524765247315,275.72520057497172,277.20674301834208,272.61508940663782,null,null,null,149,null,null,133669.5176984102,110527.42483985252,123654.20893060105,147972.24864639557,122152.00757843132,188958.50047063042,175417.45182922477,138137.83544637574]
[150,null,null,210.15596009567241,204.76514571022253,207.07381298857817,231.36140176445241,239.40575541330685,276.76197969612815,285.79057727687064,272.95476548648088,null,null,null,150,null,null,130210.51274861841,117206.10904681207,173625.12985481793,186461.33381372056,189326.8751615306,135704.20208285807,152635.27635983616,135832.29775234545]
[151,null,null,191.95612012553084,215.57630247914133,202.3790602313104,210.76227966337638,246.64268238028916,268.3426027398715,252.94762506447057,295.02390444262363,null,null,null,151,null,null,156939.75952610449,165347.32188693341,132569.00917224196,182439.72171680015,144180.97394178197,168100.56445806765,159551.28189518084,127713.74738624238]
[152,null,null,190.0592642663662,214.61377211738844,208.02498602524753,216.20522175487298,255.06403044568532,256.13987825975312,259.28741738164206,295.17237890183344,null,null,null,152,null,null,114350.36278977017,147820.97182849943,145543.24789415678,150867.2769827724,162098.17038284917,205749.50949133112,181784.08765481372,125941.09275536927]
[153,null,null,194.19944680000165,208.0262483577157,227.00483614324344,242.80690577413873,229.930414596585,253.79740238218636,272.73043001971473,268.7967755227051,null,null,null,153,null,null,111849.98689305967,134611.70034279255,172648.84774426694,103168.88955793787,160214.18205566867,124767.29696964096,177467.51553823723,220664.04298548494]
[154,null,null,184.82520967187696,192.33871128323165,229.32584645648234,228.60220266360673,247.14492638578236,250.39235274184622,262.43775934829569,280.22663420425022,null,null,null,154,null,null,145313.69502697708,128740.1612257052,176038.419334987,126723.33433131639,172488.67271306115,114337.15748614751,195435.94391575639,153438.72023549792]
[155,null,null,211.40525583998721,204.44903230896941,228.64392083133177,231.95482430976142,230.6854387321664,259.89924236221725,260.1069190478654,268.54017555342983,null,null,null,155,null,null,142197.06193928121,134654.8303446325,161890.20343800847,117582.45607769488,132968.64466129025,165734.03789608664,179291.1363467242,134556.67790095636]
[156,null,null,210.02063835566372,198.53139343612031,218.55862562976927,{"$f":"G$4+(G$5-G$4)*((RAND()+RAND())/2)","v":234.97546714158236},258.81256782198,263.914650820014,267.58938719678878,286.53398862392874,null,null,null,156,null,null,127339.14866412472,153875.7277856307,126764.47201760736,117454.40324147131,154786.04316854913,190254.24775923745,148941.73007706559,124847.68513525484]
[157,null,null,189.30434429394884,218.16767743371736,212.50516165954457,218.05757352998256,242.19334537257856,252.48992112523277,282.23203040947686,270.83736970491162,null,null,null,157,null,null,120255.50522354967,166049.7632316979,100812.4110033183,178896.4678648476,125212.82505846107,157837.05690338652,190400.78980145638,186878.23473228666]
[158,null,null,197.59209098489953,202.1143441524128,230.19705270674976,224.27432145189667,238.8264833253528,237.95060542572824,280.87080248241296,287.56112616942909,null,null,null,158,null,null,161497.08514822437,118260.64325635717,125667.24380606037,167081.385365447,134325.88369356218,154393.38240246181,158946.33047414719,217885.31290598516]
[159,null,null,205.26438594464145,209.46393744421133,226.29217808253634,225.03860181838721,260.6860663243823,274.54122778297494,261.11849471276707,258.46265936663417,null,null,null,159,null,null,147870.11510269804,170806.91386869265,103467.64174835602,169799.54447598639,166437.29815309099,122980.18806749661,216660.2725575018,152375.0174689214]
[160,null,null,183.87641993444652,203.88232958293662,209.80870874642406,230.69480000388506,250.21336333041026,262.35710591283339,283.42868601152952,269.13005330390723,null,null,null,160,null,null,154251.95472694654,94082.122810319095,117808.77211537788,180973.76776315368,157352.25043765269,178605.0620972043,118272.17420230569,206152.33645050207]
[161,null,null,204.11257374685465,212.10272592444034,216.83896362563544,231.1197269650668,243.81274681919385,255.12948999969498,258.61271821258134,283.48191447600414,null,null,null,161,null,null,150172.19289825959,167188.51171330592,121614.98044277173,186993.55547681241,151331.86739501916,197558.26819557112,118098.12089127641,185708.2523821037]
[162,null,null,199.20092366971559,202.70160103019484,219.67026861460133,227.35223651322525,243.25046921660001,249.47191830776808,278.39931075997106,265.01846222817869,null,null,null,162,null,null,112119.69821483525,129149.80160452347,110826.02728366102,113730.03939354494,154176.96998638118,172689.46375019278,188988.64545587124,166940.22487135543]
[163,null,null,199.87924891563804,216.42579475749511,216.13302498446853,223.31749062734582,260.71822710708381,243.63538161226126,267.45777040617605,297.5356082741261,null,null,null,163,null,null,148409.33454385938,104303.79895355841,145510.58927407072,115680.78463586218,118358.66813226072,198769.52190919302,139087.13890166223,190037.84151723227]
[164,null,null,192.73478185850897,214.59994185829194,212.38333943345734,240.51665658953254,240.80019075621405,253.66703308176847,287.09401592210571,290.89800280676252,null,null,null,164,null,null,123960.06414890627,100806.34012950426,127000.98142083702,129223.50394982636,129650.29139175177,116726.00866939955,171045.8025588629,197816.0164308995]
[165,null,null,203.63541479452923,220.10014196403625,226.54634981590496,246.14080378393345,247.46929209602675,256.73818845526893,277.09602188979471,290.4205838674302,null,null,null,165,null,null,98889.306832875838,102924.86064643858,144080.59306014591,152224.53723534307,129278.00089962012,174918.21539373731,123231.01684040226,202757.33559521224]
[166,null,null,198.37442397312043,210.18402529910739,208.3120234586888,223.35365001965059,238.410556655975,246.87189312090555,277.86949093086048,285.67980597980608,null,null,null,166,null,null,117500.62619923287,152934.75302547231,114907.60660624036,128360.8609479579,142816.74130407401,203638.17872432742,148755.64789428608,179511.68332141827]
[167,null,null,203.17464605197739,211.3723034640937,224.87374386532545,228.64533971174885,262.54866071582785,251.55023782323997,278.2087429638201,277.31245839300954,null,null,null,167,null,null,161555.37087699014,117466.75113068661,149645.66325177017,176281.84938718399,189380.3059313554,180596.98598328856,167888.71495041324,138083.60912372835]
[168,null,null,201.10201686315617,206.69170780692892,233.20369446047732,233.09889627805794,240.14810727448781,253.75807743534432,263.71623705874265,256.17482007016667,null,null,null,168,null,null,143800.02952546949,148675.38134564125,111443.9492594956,152618.56167281017,131545.58261859906,188594.22809383069,195684.08322306414,180091.41792879117]
[169,null,null,204.75534748778904,200.23768841840513,220.95289152678203,226.81556451639085,244.55858412603916,256.06737626139466,278.85433716451007,286.09082394402179,null,null,null,169,null,null,144586.95141212663,129712.02552885617,165877.91586011261,176228.13827950627,197966.04379796074,151318.74188485646,206985.8553750024,151984.37017732271]
[170,null,null,198.69651397808059,201.4891003531817,228.36859906666021,236.39742931304514,246.70376365248507,253.44053378830401,292.47734231117761,272.21560888424062,null,null,null,170,null,null,133503.19529839506,123137.97730547827,172775.58321430773,153757.20468946148,143593.02156991925,140935.60085120966,158902.98232438017,135982.47932795872]
[171,null,null,199.28596519180303,212.39002807857213,223.17846425702857,227.23988210020298,246.48524894268792,265.07330437696794,273.42037815736535,293.86887101431,null,null,null,171,null,null,141472.3743925915,135160.78655342705,112374.90359808001,139606.47938925383,109443.26454911317,141771.1434681665,141104.7841437055,203616.23418099107]
[172,null,null,195.5744980739677,202.11072653946505,214.24151831311178,227.50135129497272,255.21769351181928,275.72313559614963,280.09720250707193,278.28502975937829,null,null,null,172,null,null,102469.26033652942,121940.75864755364,175757.83862127931,129840.12243193592,180068.22092332496,181647.92206568096,171225.88264726911,208046.99628153822]
[173,null,null,201.32472595240247,207.14709451794235,220.66183379353447,231.60808935268761,250.26198481261639,251.09497132738935,247.96130163647356,274.6194279027394,null,null,null,173,null,null,157982.87409619076,142619.81665842628,146262.09761518374,134115.72639583662,159299.58124829762,175427.10590896991,186873.5053368017,164041.03283307768]
[174,null,null,204.98187753282795,210.6141483404603,230.12945899984717,227.40210349718501,250.57923670338795,248.44356049316755,281.30845886873851,282.64590086904332,null,null,null,174,null,null,99681.423466979555,120336.90543735289,161171.52947219665,105597.50882688529,117677.96492694771,189391.39540043648,185144.32460722362,221705.8168170359]
[175,null,null,201.08550653648459,212.27844289766202,217.69365128256376,235.87641820408328,253.80189148052995,240.30926714797886,267.0829185173497,286.2940035578099,null,null,null,175,null,null,106441.62666156935,102710.39276421981,166396.25841610087,111214.19493752648,172651.09499353939,128050.58791868045,179881.24458256355,203272.1103877594]
[176,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":198.08805654072535},201.09935009266343,215.8718383678044,234.99060494465195,244.22301495020071,252.47132026722781,260.55528375083884,284.03696350923934,null,null,null,176,null,null,110063.59150509129,165683.57056399196,156714.34818453356,135810.03044309007,136083.51997866356,145617.39207056121,192137.85260748817,193568.92032101017]
[177,null,null,210.80675304303625,218.46831125569793,228.14780298087067,233.24246193129341,231.78792499767383,258.95702474109947,291.16847051695993,289.64602787020993,null,null,null,177,null,null,149823.16196430096,105800.98905948276,175238.2779519496,144680.20286344094,142064.10183289659,164311.87073845137,121862.64524050485,148636.64102972986]
[178,null,null,204.53548069398892,202.64669451981442,234.96959263642194,229.68142674149763,243.89945321876473,260.72483513842565,286.26533158663392,277.4568624381115,null,null,null,178,null,null,146215.97630360044,111094.07206532164,162028.70684063688,111431.88084410297,124685.02604472506,206927.98163503633,170439.57148479944,215718.71727891109]
[179,null,null,181.99299489807728,221.06200953752588,232.83175119084137,227.18312307260572,246.68156775625499,248.21017465834939,275.77306410588938,290.87974265331792,null,null,null,179,null,null,89094.932266419739,166563.26673934842,154367.93487885752,146934.18171911515,163194.40978217521,170853.11570459188,160004.51947337756,207147.74718710815]
[180,null,null,190.5537334009218,213.06554720697153,238.77602193993783,227.85349809024822,252.01670235642399,249.97896244919906,265.93099040295118,281.24431695587475,null,null,null,180,null,null,103579.96323796469,163792.01531834327,153174.59975623334,141129.10707129719,107998.41509003703,162858.82744165225,135149.54517241841,224624.59377264959]
[181,null,null,212.30623092072352,204.92699563785465,221.11830856856457,237.93964734720984,229.66047065146321,270.21052660151622,283.71918850285135,283.46056947954537,null,null,null,181,null,null,136301.26397688783,132055.90329995725,107516.27714061887,134304.4379992176,143587.19198849262,132569.61770232939,120874.78568588277,136132.01938753459]
[182,null,null,204.94869923632638,216.18373219044929,224.86657041673953,226.6595222465611,245.94272645504518,257.23016671166971,280.08487263699618,289.08575571120008,null,null,null,182,null,null,101279.34427425811,156277.03008422584,98516.311212277287,181468.46779732805,124878.96930438846,193394.887505349,159229.33249573282,208732.10561260555]
[183,null,null,189.00721048484405,212.95093272211105,202.28444367613864,227.67786113887601,251.85311872115841,243.16376749667137,254.50002138986207,274.81446984010131,null,null,null,183,null,null,159538.84006434842,137308.50378805486,169645.56081988517,136070.7498511567,172075.27350001599,113078.70087936411,206085.50367628818,156041.52766201654]
[184,null,null,196.28124127050739,201.39718741293751,215.75764576013339,232.99125574951199,253.72870807218777,258.74364863903543,248.48344903065117,282.31732263937579,null,null,null,184,null,null,89810.517363263731,98928.021754757749,102780.15247438892,166217.73224512988,186523.50211950039,149796.88532890298,190581.10975498118,197052.62614547112]
[185,null,null,198.01736043819784,211.43562016370666,235.52843872865762,220.64415921831315,251.983945397165,242.43992618473831,256.07245526662086,281.50721836736739,null,null,null,185,null,null,95847.924387086619,137287.60537065793,147662.15544856433,170515.90146045235,147697.37633497966,177661.36197307077,141245.73690528047,194122.23541805262]
[186,null,null,203.54051647310308,203.18281121204757,227.43211261936437,240.58128469893904,260.99455546581561,250.07657002918862,286.06077849881819,268.19491439497773,null,null,null,186,null,null,97910.634377997179,113395.07438835473,177687.5485866635,127074.56943984402,143242.751328924,116991.1067533209,129321.78714802355,214423.89897523931]
[187,null,null,206.52035664439549,213.08373515837371,217.67307361784847,237.3392057629238,220.57160418708608,256.69278440527785,268.36842468166833,295.31694661720144,null,null,null,187,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":115789.71682750875},162041.27315575062,146404.06697766887,143993.18050750694,123487.5053758625,160068.23350005809,207468.36791342014,137888.38456951603]
[188,null,null,205.78894924393305,214.51621479238858,219.24591421263565,222.35404719634298,228.16515542515975,254.25735487792076,276.71876349091639,283.05685809816595,null,null,null,188,null,null,136445.0329990467,93404.397744839021,97729.452450466328,124630.82352825384,148250.59479116395,138249.48797868518,145455.30630854992,204667.93299959076]
[189,null,null,198.899108555276,221.45392974200942,223.17969826787447,238.14881775443914,225.7553332959121,262.91370176790167,274.41807548544244,259.00562281078879,null,null,null,189,null,null,155988.27731915575,160402.72984467554,117469.78468748118,107949.59359916318,182716.11210169661,181957.61657030624,153894.43713148602,195304.10930581245]
[190,null,null,190.48400812226055,209.5676054141482,229.8719864280412,224.51177738152589,235.43780932160678,264.58452061648234,252.70643468994669,268.9872498027371,null,null,null,190,null,null,113255.69230380769,108433.21270999372,118860.27995374969,140394.48811478724,160458.28188168182,149716.03613273674,127661.71095827445,155073.81622005915]
[191,null,null,188.59568410013992,210.13706773788707,215.46138167621166,232.7537384758954,256.09933737760952,234.66913439139643,264.74268072428515,276.76679409580697,null,null,null,191,null,null,116956.94321968374,144619.99797650764,160977.98985536856,101653.45811830174,150642.79850547574,{"$f":"W$4+(W$5-W$4)*RAND()","v":167127.37152017461},208648.71684415935,139684.69021630561]
[192,null,null,206.6071475003574,215.86622410800624,224.72288060146616,244.59897008063299,262.65065236391342,271.07830721691244,{"$f":"J$4+(J$5-J$4)*((RAND()+RAND())/2)","v":271.86530638934306},285.60134848843416,null,null,null,192,null,null,118179.97858474405,146225.79099586862,120322.55554610858,127848.40353103925,186126.07944702113,154146.20023397042,119469.42698971645,180441.60900842899]
[193,null,null,190.24290932887456,191.16894968575593,216.47093269839817,235.15595196479987,256.36677027112648,248.62420577601981,255.42701324490099,289.56083055300883,null,null,null,193,null,null,142055.04889211836,145931.02832042283,168783.14989348286,143402.74774328122,122358.76320186754,201374.00163107159,210464.14150687648,191401.24954212725]
[194,null,null,204.02865273045128,214.12374059248543,217.41176532557421,244.89528470347395,242.4054456826498,249.47936366175355,253.04728859576977,280.66395913701228,null,null,null,194,null,null,123187.50514297531,131605.07643702789,154082.73237112991,121421.57038336559,118290.8014302731,167903.72695567616,212204.03533366672,155692.73637763358]
[{"$f":"A202+1","v":195},null,null,215.32310077591075,196.69748797771871,202.38940868093246,213.76148587050778,233.22961870995479,252.80573450524983,267.2306406609087,285.74318467748219,null,null,null,{"$f":"A203","v":195},null,null,131957.85238180676,166923.2997389682,166822.25536297847,147301.95468013763,123115.32347665337,144689.27246700687,137228.12069233358,156329.99117916173]
[196,null,null,189.90705961298625,205.30272514256922,212.35770217728427,234.4084456427897,241.36205101034989,247.4738434213802,278.21680292245674,272.83104624493575,null,null,null,196,null,null,106878.13923175397,150653.35081387326,127044.63803710727,150368.23852382111,187855.79122614375,198041.71468681563,152544.12759443925,150646.65846451896]
[197,null,null,204.92050203808515,221.9165259841449,221.37072578324089,231.76234729309789,254.84869292238562,261.42146713864298,280.20172853539572,277.10296834002634,null,null,null,197,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":156411.38239571906},123976.90160266668,170306.78657585452,113149.51866736877,124580.31816264386,160288.90569832141,174735.75910971314,178505.86201989278]
[198,null,null,212.48709579159572,219.34564275084298,229.83287548966806,218.43063316431588,241.47772267364201,248.2718572079325,283.52432725252567,294.03962482453653,null,null,null,198,null,null,161308.33241742794,99955.636366453225,157808.5526638458,147995.58091447249,174553.09638933788,136768.12749534985,197785.23097933317,165987.61069168276]
[199,null,null,215.03791952341228,213.63488684811082,225.02152977306739,236.34831204195854,237.32448464243637,235.18420947454496,264.68787230489727,275.01710581569125,null,null,null,199,null,null,114445.64145751549,140797.8316016343,165672.91979602826,173532.94180739758,186430.56174429486,167779.97677697981,117888.18912740563,214868.61578979602]
[200,null,null,209.97634184317656,198.30405813931407,216.32754233156317,248.78129465149587,230.72925193171159,271.0897022885465,283.54519429158233,286.56629001336506,null,null,null,200,null,null,124141.56846088514,97960.412286483173,164823.44030022822,149657.05200543784,116898.36714501549,136338.48391108951,136397.54414488981,178549.4290836865]
[201,null,null,195.43010908113922,214.5485076566689,213.46305722880976,232.70682575039584,234.53753029150292,246.77846062333026,258.06581700310119,282.69962924692072,null,null,null,201,null,null,106946.76292274617,137059.00790069156,175463.16363865254,154905.21833349628,185487.27988879621,146210.28547527714,214540.05056004174,183388.49279562145]
[202,null,null,214.85568874136629,214.25666173412216,227.54624263134787,241.09486926748892,236.58473095627642,260.52581681453341,268.8019535903054,279.00110327954559,null,null,null,202,null,null,91374.000723814199,149784.35292479538,127283.42878691391,150844.32878123748,110469.53935120917,202311.73583170207,124663.18295206105,192416.03253259088]
[203,null,null,210.39204349213841,192.05929396581487,224.83344172608597,242.65755449229459,235.28792256672926,243.53876755367077,265.83002086348273,299.65267395868403,null,null,null,203,null,null,137681.76770031487,94234.938096393656,173375.20430675859,182551.89938772994,149531.61314653308,170094.08005316928,174521.08762806695,176398.31290396387]
[204,null,null,191.23613683039434,223.51343220265156,213.34377527485375,232.35951934830163,248.79283170977118,261.02902420623144,266.48210440286601,288.19321683623605,null,null,null,204,null,null,101247.56712049365,123309.10153287921,159596.1890828631,153067.15202783112,135679.34772744126,144538.85699612697,213146.14030455847,210054.65453234265]
[205,null,null,184.64442878770078,219.44180658445958,214.3160092906775,235.98160534712005,249.30023039602526,273.28873662508909,269.79249232382074,261.54377485579585,null,null,null,205,null,null,102323.1546821254,141256.82631084349,177107.42713949544,164450.47424241569,107640.22367014451,129005.48006835958,183566.07284277791,126054.10800740564]
[206,null,null,204.66840452751859,212.45159650664328,229.73539876749967,250.84920039377093,231.66041152505073,266.17450436128456,262.93360278532202,294.65101036136673,null,null,null,206,null,null,143913.68130449718,107099.55505926622,104518.95494691472,110356.80003188408,117397.75147572919,167212.42386263161,157884.01213261584,224230.44437040418]
[207,null,null,198.45345149702922,211.05495840040743,227.34800856858092,229.16124115631217,241.8240708449174,265.50013655759579,267.07341847505268,284.12409922025631,null,null,null,207,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":110162.40534118599},105279.13331248453,176712.70296840608,104280.4664989484,133837.73448678135,188671.29903954698,146021.54287627668,124934.65703219917]
[208,null,null,211.35903542219614,226.40619862329825,209.69438242138528,236.60281981397208,244.68176188978248,250.58451935609438,270.15727647258808,265.97858427497999,null,null,null,208,null,null,134460.79771524703,155781.35362044198,116219.06228894196,156387.71048998905,141356.96862980229,167248.32163399606,180412.4966329431,207582.63727704843]
[209,null,null,203.00607360227721,214.30331972120652,212.81112992370984,222.99240145324185,235.09116399406835,261.99449769054303,271.75613189759747,278.7048671595079,null,null,null,209,null,null,93645.07644483223,123615.39300510181,117857.99429975625,157503.50572250542,126753.61487754009,129139.7604497071,144934.09747542339,224826.69518930989]
[210,null,null,209.53055919774417,219.08413333417835,238.17738122351324,233.19118835884123,246.84112810786831,253.46335896411787,272.24032891210584,259.21666039831115,null,null,null,210,null,null,124992.63005680825,106755.41508047059,131703.92414577393,124639.79438989609,143807.41024628238,196093.88115660584,197718.15270976009,202806.13839523715]
[211,null,null,185.7000387146999,211.65870168783104,233.15543795173531,252.23698075967832,243.6011557745488,243.52474140523182,244.69213672434208,292.04530624642319,null,null,null,211,null,null,105589.84961922266,94884.086779341189,148525.58244851494,187681.73429384053,118067.5465827056,117225.02089864132,124495.8358641154,179729.72093697361]
[212,null,null,199.00377629005669,211.09331392290622,234.63011592927194,235.42000675591459,245.10959127926029,254.8648516807219,261.48498276247483,277.20381868670074,null,null,null,212,null,null,116201.40422673477,130093.85184428436,130225.16784961196,183112.21935355396,145985.34182407992,115313.80625247443,159472.95683027181,205745.04926674627]
[213,null,null,197.73256617931318,216.01298481402173,219.76820796327149,233.80926254843993,260.3706779278441,258.83346292536339,255.52308992934832,266.54267953061458,null,null,null,213,null,null,108032.11801084844,160349.69539322302,109367.14631032967,178109.0206970147,135506.06805117326,182811.8227821867,171547.07530547876,164628.50465233927]
[214,null,null,211.93606002793632,197.46860199263955,237.23872331145105,226.05010194386236,228.26116888063399,250.41883405983791,286.95082853006642,273.99615248933668,null,null,null,214,null,null,134713.66238108458,110726.18082249993,141793.78734376514,172775.04479976301,178132.79048750771,133649.80948907175,174601.79228396149,153607.84906914254]
[215,null,null,201.95242107966129,209.09680337429947,210.09057497872132,244.36267506326135,232.44226723484815,235.08412005852261,284.13316065097536,291.1918784449565,null,null,null,215,null,null,140231.8709256601,131146.83854983572,171364.5109930264,114261.23716200862,145725.24024602637,206264.82986924611,210360.71195943927,142003.91487569702]
[216,null,null,194.6279637065735,220.31762983103954,219.97022342932064,241.35081392265261,245.00778017024174,254.68029216934616,266.91193492755008,284.14125760436769,null,null,null,216,null,null,97568.883961423766,104728.28230407112,128153.60715571628,182954.87567803916,157198.389947102,157768.55629554743,192927.06129925256,194982.64005521015]
[217,null,null,193.293830446919,200.5269277683542,222.66489771550863,227.48317812245352,249.66136529761886,247.57791858503117,251.93758183576938,261.3141532015436,null,null,null,217,null,null,132136.41065100883,160440.25786146743,174169.58966353844,124860.83776166529,167552.94927081198,176376.45052717207,212000.33887384838,189676.56607568875]
[218,null,null,193.40669593998894,224.97088797031051,224.81444203568594,225.05199236145506,254.06987630605812,252.0861022850851,261.33041198657315,282.33512583287984,null,null,null,218,null,null,103207.61104110623,150143.3172580463,131911.07610692392,148072.45956501848,156313.19268428793,125007.12405277324,175996.60841733566,173270.74227060867]
[219,null,null,204.97493042197652,193.88664045786888,212.54484799588835,248.92559552941302,265.20671849324901,252.99141930179837,245.84365575090834,281.57725134785034,null,null,null,219,null,null,143761.39261101966,118437.79881906396,127892.04678811238,150268.1621632071,177403.0630727415,196836.92596147719,216256.34225156863,173166.79432639881]
[220,null,null,208.94979023970927,215.80934398018024,219.28149075568902,223.0716747205056,242.10072169443259,239.72359456884411,257.86804229149391,261.80430177650629,null,null,null,220,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":118887.35689445796},113060.81246987419,169188.93422756981,{"$f":"U$4+(U$5-U$4)*RAND()","v":120400.04330799446},157642.11741746965,121117.96297101486,178694.17864040047,212899.94243180985]
[221,null,null,189.89493008228857,195.42945461277264,223.67061475400399,238.71520609599929,233.96656576043569,250.16447913888189,284.9081799162729,274.8818562725267,null,null,null,221,null,null,159644.65862113298,144817.15864671156,132121.09426794105,179576.18750994728,150051.54464067781,162409.12781487624,132049.28925704755,227460.25087355636]
[222,null,null,204.85956398883459,205.43667528524364,202.17075055433963,222.083631697892,234.35822443554656,276.29027635772394,283.13582414937252,281.48636529288177,null,null,null,222,null,null,105417.02665222721,158664.761458539,149570.24197431764,154825.21161070102,138863.44805045699,157535.40313577536,197589.5588738182,131970.1620836131]
[223,null,null,199.47137180231124,213.94372378407476,216.1598204477969,240.74794436237045,261.98420902434214,253.31396082545143,276.42899793254378,290.8168891974284,null,null,null,223,null,null,89993.36274899586,112995.12849649237,170095.94473842141,138048.27029116254,182748.54509562193,176709.25084028154,211290.00596173303,208165.04851108853]
[224,null,null,204.41564219321504,211.99937941590366,216.93874391786164,236.83669288180491,238.30469914496879,249.99653378019545,259.17811134605824,279.08993857891721,null,null,null,224,null,null,119752.91192388011,140219.17772041168,146059.32709124259,139078.83863216126,162731.46731392914,184938.19518247971,200287.7137375763,216494.69098301043]
[225,null,null,209.17776132893147,208.25345344681978,205.27826850414363,218.25667897084364,243.53235106664499,250.5246536755447,253.26413265794028,287.16833684534208,null,null,null,225,null,null,147339.80902439982,128632.10737418407,147830.03690306953,154680.75770955821,143209.18336148316,152134.48272900502,143919.83791217982,190124.0468089612]
[226,null,null,207.03033081101265,219.80327539579147,217.42787885585179,231.68040344132342,255.73147710191932,266.4895730009307,264.120945888942,283.80434447278992,null,null,null,226,null,null,140469.5829742144,139039.63421039839,104903.23013832531,106073.00370271354,167918.37634561374,132099.24281022954,181718.33766650001,212521.05645153139]
[227,null,null,196.04449596409242,198.90295544168677,229.08715667138452,229.58450240877886,232.21310065982141,263.81078530996581,263.79564713572074,267.24764074710112,null,null,null,227,null,null,88803.345785490426,106598.52583473189,166339.12296186667,108058.03616062488,184709.98279262893,158432.24444860837,173658.25969183465,141301.9435094244]
[228,null,null,203.24523815517304,211.79236491002311,223.59484179794507,216.50532659896459,252.66634404234441,270.50701636628816,289.60690632465241,274.62405560052446,null,null,null,228,null,null,106352.93146533592,167528.27797428268,101752.96859514216,138925.82906806681,133148.73011583934,207862.01403613985,167756.58510745785,218467.23349433177]
[229,null,null,195.24509547501961,208.25098629156398,{"$f":"F$4+(F$5-F$4)*((RAND()+RAND())/2)","v":229.49909444852247},231.47329724353477,255.35079785689229,264.66291376178583,271.88694972818104,274.46066260937067,null,null,null,229,null,null,161680.5425605757,121273.65985996446,163884.97842084826,132737.11394531207,160357.05496226469,139383.15171542697,182594.11120351835,148424.26766855441]
[230,null,null,210.66978398125613,213.31296019005015,216.28400366671451,218.45088980351568,256.7570219635503,269.42940322493843,280.76721467237667,272.13540925431238,null,null,null,230,null,null,91618.430729607266,104240.67664158961,141740.00611073396,187755.44352784054,141873.17002691422,116860.5208719842,185734.82309535722,168836.55909189858]
[231,null,null,194.73819147760958,202.0182211082772,231.3844475593263,226.6675074357517,251.38152322647113,246.5324898137745,281.11801063203245,282.81659250353476,null,null,null,231,null,null,109183.71105660778,157751.71848581405,99580.034841293338,187531.29420675119,117819.91396297244,140793.47628757302,180629.50300643258,224964.23054102366]
[232,null,null,186.28688558725054,209.36486661092209,233.02133519059359,214.14477770180824,244.51662092681167,270.51180934645993,273.03013101160661,302.35668691731581,null,null,null,232,null,null,134486.32635362173,138388.60484977468,148990.30332377885,108538.4970523646,117781.10708565284,158919.79933509411,118319.21528854565,189512.41850650217]
[233,null,null,196.57845566411115,227.5476656695468,222.32006410067169,233.99232201347675,237.42649386494256,248.81283774551639,257.93530115196774,284.45625363676709,null,null,null,233,null,null,87769.311803211356,145308.87822290018,107270.06571842167,115411.70829643941,164432.05752329889,162423.80205614006,198808.41966776468,194460.50120881037]
[234,null,null,185.13439183485951,225.58026382636234,222.81421019002471,229.56950226556174,246.51316312688016,249.66173579681302,270.55853165884525,263.95154020801334,null,null,null,234,null,null,104024.95418989584,143586.26382924919,143929.16448936134,118189.76703359198,140487.72193484206,171242.66119309529,140367.80521127002,224873.79696955229]
[235,null,null,210.56349982721969,223.4832472737657,217.13453049696992,217.87636457545227,235.43895018667064,248.46674495121133,247.44602412123902,277.27230565820958,null,null,null,235,null,null,99788.819976622355,119414.9846451125,143657.14124681003,105877.73072898132,128159.82813086409,167223.02890855982,192044.60539920471,154758.37837810031]
[236,null,null,210.71870751277848,205.07326199616816,210.52686890900443,223.71749140101795,225.84586027048533,270.03294125506955,281.26055679210157,288.52073821830805,null,null,null,236,null,null,156575.43966232712,114923.77371762818,118783.54060760533,112840.33907294682,118670.0769740859,180343.68254159213,147544.00759992099,203328.29645989352]
[237,null,null,203.68312671188616,212.26105667399193,214.57554362305183,222.05886557831508,240.85479262085147,264.32952624925417,274.89651544417944,267.92729721430237,null,null,null,237,null,null,99902.468452815898,127674.13018464229,160321.98526126952,144651.24934620666,162370.30955997776,186334.63144483307,123903.18541468924,155902.5684078247]
[238,null,null,199.21784947595626,203.0191545941492,234.69415822542638,225.56449517867267,232.2911499460923,278.41763914456436,273.64795991293738,273.95970334336306,null,null,null,238,null,null,92808.332530083309,141277.11755342144,144367.04187970789,131840.38679208321,125911.00810377316,137218.64198199174,178998.57013955014,203984.02506765872]
[239,null,null,196.29704265348792,221.57834288656056,231.43923227704505,234.83587180741958,228.93583466675355,238.31798458335226,265.76813849239528,278.38853416171634,null,null,null,239,null,null,115549.28198779395,129894.72993576582,158153.73620546467,141877.32738103109,176070.99761511644,150835.74387740699,133071.13625027292,208729.54513309145]
[240,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":192.58439893954662},212.63625189563652,233.14751365785827,223.83229633742508,226.82717146395203,245.24145554919781,275.36020745053645,268.07229459288777,null,null,null,240,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":110729.36289400798},138087.50771739721,108364.46206424088,118295.48175332627,138869.99186357181,134139.87535874813,171787.07658563982,156143.55405815682]
[241,null,null,195.21163837173697,205.13130112357899,226.7211193091928,228.81972630869194,254.24669156802619,256.3366037794118,285.77446514280041,272.45814128186862,null,null,null,241,null,null,162237.77227680571,118921.89310910727,140240.52304171596,182867.50952115556,176342.92038957658,204487.59553088481,179495.83356288786,131616.22085081405]
[242,null,null,188.04632366541333,209.64246558608085,219.57982668019474,249.48646962724234,237.9548416901232,251.53638073490509,268.21591766563347,258.32622179148007,null,null,null,242,null,null,161453.25879785913,166539.2631370388,162410.82198184499,124952.54486578172,123617.47650657201,120736.21306010128,140207.76949160322,176489.37596478278]
[243,null,null,193.39063684825746,226.57806195389125,216.3372435754998,240.04791617646165,247.70211446589275,241.74274522922772,266.79575679661497,307.23731594938965,null,null,null,243,null,null,94873.420057631665,147723.36201573373,176154.0872760769,130145.31003371894,196697.62781223044,152244.75011636614,218129.25249975958,133572.97208567458]
[244,null,null,204.77130589021124,212.3771629122794,224.27290638456648,241.55103044708284,247.82306275600956,268.54404003235237,265.96801144239021,272.5562298566054,null,null,null,244,null,null,90819.060411598592,128710.20002295714,153073.8034114397,155523.76898115716,170939.2564414136,161631.00373617883,123045.03174841906,156172.79246475623]
[245,null,null,206.98133429057634,206.11176070617648,224.08425801682284,224.86961500403635,221.90048531636501,246.71634475753609,281.45267935803162,286.03004262252557,null,null,null,245,null,null,110745.13202959491,97653.736641344993,136148.986553314,114712.08879179889,184898.83971385483,164021.33662737181,157562.61094625088,173943.87550115839]
[246,null,null,197.25061985331689,200.95205322029432,232.11764666922875,242.48014199302747,236.10170430114385,250.5873430556039,264.7953868121503,297.8608926526021,null,null,null,246,null,null,159625.21760143159,132963.43280993006,131378.44354309383,153899.46142151073,114607.92426767934,201513.17465328844,129749.58149733847,162684.62758562772]
[247,null,null,198.3858245921036,213.59168650775484,237.88881401545916,230.13631155012712,243.7988172346694,272.65978720866929,262.64232748521755,290.26307537155424,null,null,null,247,null,null,117332.24256284167,114564.92516093321,148731.40022956688,139065.25541322067,113675.62851470103,123674.47826387717,207251.77374115336,195629.77821158097]
[248,null,null,211.73593605434377,213.32825652683675,213.58228716513125,217.68703248222104,240.27989332300393,250.4052123474394,259.3651804392307,262.39715641698206,null,null,null,248,null,null,139656.12726132837,132865.06835807365,130149.61576805275,167530.89081905881,133549.28112900938,164712.75601753776,189896.91756517853,164828.28350677344]
[249,null,null,215.31876210456346,220.85510813614997,223.88929248418964,246.10667474625726,259.49863330837866,257.18908788994389,277.03639975996123,289.71808875315304,null,null,null,249,null,null,156423.93592608045,145636.11361934285,143475.4659395708,170370.74386336602,150654.19663185425,114099.18315346373,140047.96204597462,164285.14225437489]
[250,null,null,210.22205786653242,197.70186300910262,227.48794447286218,233.18642050957888,247.19709483311016,259.34211358284153,250.76946933551952,278.12744580952841,null,null,null,250,null,null,105677.72843144141,107744.18582446128,179437.21855202992,110653.57161743502,149708.37788058331,173971.4362160493,212885.38746943659,218627.71409608773]
[251,null,null,218.40573380324108,213.81770238018532,222.81076706455156,230.81903510743462,262.13481014142951,268.13737332725509,250.70221675404406,300.03014063301316,null,null,null,251,null,null,138555.15101975409,95881.070195916793,122896.83084142882,160569.44935983387,118280.1660345181,187177.40280729427,127703.27712812046,212967.22463594575]
[252,null,null,187.13023837550853,198.77986776769063,235.38760400400045,237.15713249267733,243.75186320358583,272.00238213605644,290.59821639639983,271.53189363019538,null,null,null,252,null,null,160994.56972163744,92436.962115800896,132405.49366568442,179906.72340098751,143753.27437141273,196601.1585789565,141795.92453655138,220868.58070700394]
[253,null,null,213.61536929935153,218.10507337140584,210.76380785342502,223.70656260706389,236.24063393770632,239.50356740692899,267.1691552272394,293.03231268927436,null,null,null,253,null,null,88378.638948108404,153779.51841695013,168108.06040192593,107643.67866628857,119464.16171099919,116924.01814268916,125213.71704989235,182365.73042520793]
[254,null,null,198.42956461329635,218.36916863165962,204.96527795862139,239.45442655282508,253.02626729561945,232.96916610564639,259.30396706650811,287.95660362508471,null,null,null,254,null,null,135458.85398683528,124888.49978797049,146326.95573488213,120773.44053021718,143526.21503498929,197300.71101970409,208793.07210016972,129188.12639531225]
[255,null,null,187.96131632870822,211.86276030517996,212.53727184305558,228.88933592838475,222.3566813137879,251.37930592245638,281.01372310733797,262.12652969478847,null,null,null,255,null,null,153952.29884912982,105888.24597912104,101080.69691726755,168458.10619933883,172185.39053414902,145533.31652729551,130767.50378075884,146670.28190588491]
[256,null,null,216.57422657956687,210.73344649850549,219.03943703892733,221.60964650257,257.86514518091838,236.95328645660445,271.09917218836154,285.54628602239779,null,null,null,256,null,null,109272.83659065512,135185.02516654209,162776.47525625996,169905.10217570973,118648.48293585672,116529.97017617685,140480.5652350426,220975.15185565304]
[257,null,null,189.1431488565793,213.70756019076373,233.5339240527382,235.00651205843931,227.50823606793108,240.17537294573813,254.4681491487386,278.01465300537103,null,null,null,257,null,null,115377.96067734795,140642.70521543708,171954.17676354651,155428.39949419626,115667.24169706253,117953.91572890598,158777.65399334527,207299.36185181377]
[258,null,null,193.65330070261967,223.34135752573957,227.6680775454048,235.58698870090154,245.63403554499072,251.84783265328289,267.54337734217205,290.60446012490434,null,null,null,258,null,null,125622.24025710352,110938.01829458059,98809.433394509397,115705.68520842207,120032.03552906019,120173.05758298263,181804.25642164508,170760.81574169445]
[{"$f":"A266+1","v":259},null,null,194.53846996918438,217.41468138605561,217.0662403634478,237.80947416834189,229.20850753316716,252.36502954768594,290.2113148183293,298.15469774962799,null,null,null,{"$f":"A267","v":259},null,null,138708.00422174233,106741.68827485065,99215.063218820651,186475.44465375459,124684.27953199926,115343.27914881865,134501.71569868599,176933.59273036959]
[260,null,null,195.63327879775238,196.61715648350776,218.84080805931518,231.53182654346287,248.65837470062499,262.67331069576016,269.62774300828232,287.9168844340258,null,null,null,260,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":113358.3147069383},140721.18260723219,127567.42551711324,169460.6288269686,197875.3461082381,168967.04463358835,181053.03166494292,204547.86822290276]
[261,null,null,201.34363871207523,205.73749460920453,208.57956368137965,232.69585721857075,262.80501124387763,252.22117004619969,268.55797518737063,289.29384648734089,null,null,null,261,null,null,92650.447355012351,112407.07015736231,113667.79953999488,148988.14058860744,158243.64801198841,175768.68947275679,175624.97168532081,206742.16187731226]
[262,null,null,195.20615449770341,211.376306088673,213.58399294197679,231.98223181287239,231.43076278114438,259.39894829848049,263.20478042938026,262.36151436486108,null,null,null,262,null,null,90982.840944820156,133439.12991618793,154570.58093720552,172364.92231001708,186010.17296604475,116414.9564127148,158113.9230256124,134686.21806729148]
[263,null,null,210.9976914029063,215.67688885764213,218.54798849474821,215.62000498890629,241.36570127623224,256.13471040140962,273.38352270555509,261.67877024652103,null,null,null,263,null,null,114242.54278429871,152402.76338555178,105719.41352951938,167769.95158665336,147058.8222952061,153162.8804764488,179276.90603900017,158921.42049623455]
[264,null,null,205.64001831329583,221.77982754390112,214.87561287776583,225.26322504644804,231.545715406932,250.83762547947933,258.54338639213512,292.98022921410438,null,null,null,264,null,null,101978.55429382024,163642.86344395881,174641.94304895887,116441.47198485225,125307.20336250211,201743.61480117799,186922.78709632924,181572.19619102008]
[265,null,null,201.30580189310467,223.99043772848174,225.33201271349307,230.04828660286466,229.20567700019913,{"$f":"I$4+(I$5-I$4)*((RAND()+RAND())/2)","v":259.84430802553311},258.57085038483513,299.54279971252674,null,null,null,265,null,null,103847.76542611893,159756.35453322544,118332.95841371464,150652.24627529294,164627.79055362457,143263.20928249432,188371.42741274246,183650.37872173131]
[266,null,null,205.59400444023083,206.21817706781397,230.49966370077391,242.2995573482514,261.08579610909777,257.26086732904184,273.62605665695531,283.71013402001523,null,null,null,266,null,null,128659.48807928126,141867.14005876466,100478.07864137937,131926.33088643424,136155.06017653542,167939.68350811335,203393.24370210987,195030.08986608827]
[267,null,null,204.36303064747992,216.5070521143528,222.34834665982891,245.98746555972161,247.27224491593986,249.59933107315507,276.37862309249834,276.06401108832205,null,null,null,267,null,null,151884.8203989137,164062.95552529866,101956.81627008073,168029.4576238626,143472.67735593987,200232.98798312608,189178.15516428923,151548.00130300398]
[268,null,null,212.19453672004371,211.08469896401749,223.19904099872912,231.33299450384936,251.10230066187825,262.63544238996587,268.19725969916328,294.36219488831478,null,null,null,268,null,null,93148.301994754467,101212.73991292875,176220.8058641188,168258.02328549194,147204.20020259998,116572.7530706331,212611.57550456608,167019.99827924668]
[269,null,null,211.30993544896296,203.40740802645928,231.37960178183266,247.67739532258938,232.44296612604219,236.82551831052206,254.9354722970466,300.20205675012738,null,null,null,269,null,null,88691.662235078911,160682.98355323484,144274.92337287511,134738.1410573537,170321.13121667298,155867.48958514541,120409.16809042,163149.58917296032]
[270,null,null,205.59363839599555,203.40990385359621,223.39074709139143,236.81403178505113,235.23287971047981,258.17123364909764,290.32504576162899,291.56998748606566,null,null,null,270,null,null,131731.64118942083,100136.1953335867,112688.89430432087,164672.51212138287,148921.26962572738,175667.5558777767,154185.50071477317,220289.89953509453]
[271,null,null,199.68595994081684,200.26340382151244,216.46008885027115,218.35397437121821,249.81352194951194,243.26114194377297,255.32207846442927,266.48822435565955,null,null,null,271,null,null,121696.31455679497,159839.09543632375,167331.70955210942,{"$f":"U$4+(U$5-U$4)*RAND()","v":159590.51037260707},112439.58263555233,127760.99917950794,176466.07077190967,184543.96816714565]
[272,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":211.3550551685469},222.25574840289954,219.90312137513371,230.68801660857676,249.61958660206801,243.85866828422624,275.31259920850141,266.55179994066492,null,null,null,272,null,null,154587.88097870635,103027.4015346736,142791.09802090336,123881.3559931838,186168.10752496793,203503.04997694027,132968.24455358379,153379.820643877]
[273,null,null,199.2875362408144,218.18221629063646,222.7380583947334,244.74555563390138,229.80217439185688,264.48255315353754,266.50687461769002,282.81685553253783,null,null,null,273,null,null,145677.55148546628,95507.326535275526,176456.11189101997,109755.34822061137,136512.82160048289,128690.2427867295,200097.68408877391,168396.34335463447]
[274,null,null,206.1378761932134,201.2402195041654,230.62332090111323,240.24128807099305,261.81993677947526,260.82289767339228,248.15820131769533,267.3811398736338,null,null,null,274,null,null,108960.33520977595,115286.34061613535,130285.64285269988,126465.23133147087,196866.75450835848,155537.50000496546,179181.97447640751,127188.06745287485]
[275,null,null,204.69131349297558,224.59774815321339,212.74424944972975,240.01133778650862,245.1532301527451,255.07605849964207,251.73606989787513,301.07564751782485,null,null,null,275,null,null,111862.9291605438,144002.18036464212,117022.25505716544,152971.18269366486,187854.78978905285,116720.26795980126,201929.05220975931,152909.7875860006]
[276,null,null,188.38437525459958,218.48271354354796,211.58704936072988,224.03106011476294,262.91097872671941,259.99321581203787,252.02502774237922,280.17644085458193,null,null,null,276,null,null,113661.88557600338,116737.12296534958,99460.125062671999,187979.81853261724,165476.29691941707,207323.64181701426,140971.05824673796,223848.29170202994]
[277,null,null,199.956068400996,194.94825417641002,214.3279815963858,223.82342898654235,228.78258103648125,242.04349975243369,251.18378212965465,299.08085000804681,null,null,null,277,null,null,144500.76541590504,116499.89418948624,170862.98669701896,172937.61988374629,153766.84194217529,122988.38147285677,166018.42069286466,164013.28653379509]
[278,null,null,209.6163631226587,222.08732341687539,225.3852974404071,251.33470231311364,234.99779360691932,248.22889379306787,268.47119975659103,293.20217842346347,null,null,null,278,null,null,120017.16905398059,97311.492421975869,170783.46376009699,184934.24238188507,142692.22808427969,161148.74641597155,205706.64950935057,221292.61077703763]
[279,null,null,183.6584718301348,223.25390218006328,219.06123490033036,236.96140075886794,240.59494580020183,236.12508730731577,271.42198002136371,256.1640328989277,null,null,null,279,null,null,92176.969716769134,138750.89906577312,164602.8165233297,101952.13185489945,158183.95434119902,162120.78753936867,130971.89382754653,213678.09587599075]
[280,null,null,205.25850226597103,196.84435122728163,225.99226110481223,223.95795490363318,240.64908976781444,252.65922179433559,282.51247768636591,270.50104924965893,null,null,null,280,null,null,94647.692085802701,136402.24776220781,135567.80363472854,140317.10235075999,158369.84841058229,179690.25173297231,187610.17751167511,212179.20256335184]
[281,null,null,209.96461701959632,200.86732647482739,223.6033101634159,230.99545119328002,235.32174156967037,264.07883933271523,249.18623792466244,267.9456189267442,null,null,null,281,null,null,125796.80800278796,105697.61796126925,175870.5264226633,164980.27408371179,153228.22705361905,170781.43374836209,206466.23940013605,138301.67352098538]
[282,null,null,198.07910565832614,205.77559706871884,225.4524596024867,227.12845501136414,246.73094866727558,247.20974602905193,264.78780186826714,296.29159365798415,null,null,null,282,null,null,104561.16851550988,99104.036298927371,122287.97702262634,148713.17399294765,184787.13722893471,116428.31803368175,124849.35652411496,200008.65902488667]
[283,null,null,214.77882957473605,202.7398031467493,205.73658177604085,243.07006393948242,257.16427712832416,238.95903495867893,266.63129566227025,273.5535425745731,null,null,null,283,null,null,96554.403263300046,150236.06472482104,132342.63698739407,131364.04545514676,165299.73170778173,147748.00011008439,160957.66261673378,217190.92470406365]
[284,null,null,196.03047170410412,226.68059180861871,218.77489617224893,231.59625007432751,238.3479423835702,277.35666299482546,275.89573649872472,289.69941127338279,null,null,null,284,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":137867.60562449659},{"$f":"S$4+(S$5-S$4)*RAND()","v":141332.41134028879},117625.32402619842,184847.9227983483,169541.44222227615,143470.35862506717,208168.77935657854,192464.73462806654]
[285,null,null,190.61106234698386,211.03937747502076,221.96015742743654,240.06836920247338,240.78151944562796,248.10265975996643,268.31941004612725,274.49070700758898,null,null,null,285,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":103751.31787588369},132458.33644414076,140043.2794390496,136949.05043036165,184869.70988923943,139439.68882118631,203547.01760291064,134135.38458721453]
[286,null,null,212.49659634531028,200.08325652984567,206.96831429176353,232.73947747076573,240.69478181520404,242.78423618204278,254.08871304254046,281.96671048772214,null,null,null,286,null,null,154369.4023589399,147836.64153297793,126648.38644412765,118973.67583694207,120012.43030323747,174127.5831076008,134028.6013211259,221002.73078810581]
[287,null,null,192.06609745250009,203.80033795142501,240.4605899006923,221.26315474971506,239.09891009834888,246.09673360851821,269.35725658764744,274.35808835809939,null,null,null,287,null,null,156644.59373378841,114112.63823667073,142502.66008164894,124894.0329094676,132060.03652447445,181007.49052279833,157845.72369361986,206461.95407027987]
[288,null,null,198.57000354371237,221.81769520744874,216.89488171562436,247.81302602045267,222.31212457663784,242.21776643075796,275.90631122889425,281.57279988705557,null,null,null,288,null,null,102671.42898948671,119010.83214000831,140844.57809644658,132188.12185936363,194132.69983108056,133925.07568465653,169557.03732894309,123480.11808939229]
[289,null,null,200.70731781077706,208.3065540427998,221.85871471068154,233.17087280830259,242.44672325092785,258.77359023369627,264.67616995655743,261.61532931283637,null,null,null,289,null,null,99472.204086210826,162590.87529092989,118773.45460231425,106415.61975091063,169910.64713228232,203158.44738389977,140967.13877972026,164635.40223455886]
[290,null,null,216.64214586095886,221.63279377381647,229.54262360860133,230.20930110140097,232.6499674374131,254.25007555352067,278.99043739286628,285.4330963214141,null,null,null,290,null,null,98847.632697295907,169870.72258423571,115041.49584787484,123115.30064543558,185567.06651945793,134570.8067682375,168009.10760369187,218017.86671141075]
[291,null,null,192.05710144847322,208.37653685359879,205.24016567281228,236.90198686513477,236.20231736374637,252.19870618797364,278.12595199061502,273.2211738811373,null,null,null,291,null,null,101198.92196569113,169255.4407741662,176587.71185914674,186411.99190007348,156630.39584683045,196559.92171609751,214135.98969024286,223683.43295125553]
[292,null,null,212.04563556735391,227.17634360154966,217.6814826722356,247.9305854733025,244.82482439178699,254.50782959409716,284.28365892103466,285.3810952571846,null,null,null,292,null,null,139435.10100946095,155253.90867739212,101911.62708263712,176966.59842914235,191867.75698340044,164712.79149379337,165174.60382143839,195959.13680623143]
[293,null,null,190.12968393981203,215.71333337153703,218.46545441371649,214.71537347851199,238.4169551035539,264.29784337887571,276.9126411086267,274.74277943993889,null,null,null,293,null,null,121203.82295207563,158674.04395603674,165401.04297254322,147865.41969857991,152283.9487665878,136591.46321447118,162425.00817524362,166126.23590221145]
[294,null,null,186.4829754550758,220.86169072026448,223.47428597195599,242.81394287284709,236.37918048587534,259.15354659131327,253.42844442714795,263.59491691882829,null,null,null,294,null,null,109008.1314944547,130334.61375750561,161872.75478396605,122180.8918044107,166279.73420258251,200314.88142103213,196178.04849753407,129329.32574044904]
[295,null,null,213.22161184260605,195.48736453622593,230.96396293823577,233.7675056498181,251.17029792658809,272.67226602303526,284.83651763813305,277.06050105914579,null,null,null,295,null,null,158198.20223907067,127480.95232731388,114431.57058043919,103481.04207188934,185282.94319811888,130544.01736506779,121037.19007297695,197190.76913966524]
[296,null,null,199.00363782857389,220.13178043723167,228.44997265085564,240.14693673306053,243.64020418153947,253.54663316342896,267.17198861083875,282.72203508432932,null,null,null,296,null,null,123791.01972091466,166677.02702199071,150979.06347009743,169259.02380200298,145517.18560943496,173985.59705794259,165996.17440485017,128296.41894952947]
[297,null,null,209.8565279041236,192.69433481946572,215.34351723960603,224.75478392164186,238.1929704040374,252.94944487131335,289.03666216054665,285.34239064103883,null,null,null,297,null,null,143199.53645359565,93931.766517961412,125422.23334123286,103817.32858041952,132995.38208737576,156741.86847539933,180497.8622867883,211937.6718438149]
[298,null,null,217.24589274350126,201.85254057365802,212.21778616798053,243.76181484291612,241.44119550861592,236.40979237531732,282.18079294877424,291.29442426580113,null,null,null,298,null,null,149114.42182325598,149262.81441743247,175105.94558247452,105165.13175755611,196754.33856266289,123112.92489074788,138369.03454888516,154156.49671851425]
[299,null,null,209.23592757075153,202.10398936871795,236.76573114040227,236.60408565477371,243.74378669215056,258.5616228637557,267.44068734691871,300.76869765001146,null,null,null,299,null,null,158128.91662089017,119435.52687467953,136406.50075851951,143564.90586051435,179451.11423711455,193734.11611074457,188825.30965230806,176555.05420475703]
[300,null,null,188.95213493930606,199.70169413412398,208.85618343013829,241.75437611183639,231.6033696639457,258.79945638199666,258.79207051710199,301.7315949405675,null,null,null,300,null,null,132949.83761794688,114577.96256228967,102646.82999399783,162075.40145371482,137966.82708132989,181608.75328540633,209856.60769930965,187214.25641775149]
[301,null,null,192.91412664921529,226.21636855211796,225.43853285209866,241.35170752910099,241.61493735172641,256.16062004322475,259.01751418809096,286.70042383412471,null,null,null,301,null,null,115561.97846373369,154302.82275923027,161649.3855875693,175909.21013766114,112361.100660706,170766.19785339298,127825.82544973308,220901.77437850105]
[302,null,null,199.58696268385808,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":203.8422906853736},210.15630543888108,226.68776672987656,234.68737361352612,260.34508323205148,258.94596004161832,291.15126024080115,null,null,null,302,null,null,90970.115936352799,167657.56837878074,150347.1062889286,139350.79837429701,117082.03444914817,135281.8946491798,125960.75188247266,176523.01801706472]
[303,null,null,198.90912749809797,209.97643111732637,223.56672108734494,237.69896445132471,251.90744031321472,261.83543484985063,273.68111916351097,271.07277457599997,null,null,null,303,null,null,130078.04796287316,159938.02635065326,148530.95450175751,123987.60771167246,147595.77430842791,128991.3873430847,203259.75111012999,132592.91469827824]
[304,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":199.56313968749751},208.3749405035596,222.39968213154754,238.82835587282463,239.33254358887172,264.78327863565113,269.7791207032908,295.67828280052879,null,null,null,304,null,null,145908.62730736251,148595.0481457641,172489.63364325633,140807.15376045095,168704.43931371722,173871.50083704048,121741.85251654872,208567.0745627548]
[305,null,null,199.58646389560892,227.6450948579517,223.19847380136534,225.0513312203322,226.49442413262943,243.18456959349061,283.5800322444266,275.02682731920589,null,null,null,305,null,null,128033.78035831681,146879.69871897716,149644.37112393891,159871.2520868837,193157.14492641567,168642.99825018807,142579.15471581687,153750.23323935014]
[306,null,null,196.88772401592982,210.97322383460588,222.15830103995032,217.39476094095838,237.81009852165676,265.97861112757403,271.08993178720465,279.73841777424695,null,null,null,306,null,null,131352.57228066892,108842.23836445018,161720.80717670388,161529.56105729809,108715.9644857911,117898.1797430256,203437.85973804642,183609.34934888157]
[307,null,null,209.31209527187946,207.70650091027588,229.02212880405287,225.14068416089441,237.1219042100962,248.70642160347165,278.18416864752641,284.1629669288584,null,null,null,307,null,null,150255.92098478135,120983.59030300754,155490.20872806953,143851.66963720677,179507.09504460153,144951.40888293396,182128.33603950217,156878.30209667096]
[308,null,null,193.32020543279842,217.45984615708028,217.09400633752867,245.63117419522652,228.29246670284454,267.79375530768561,278.47953786166016,292.94226362858927,null,null,null,308,null,null,148336.62687593236,147791.12585753322,174510.29825824933,128219.45610862295,185827.21634464996,134646.70573867584,137140.32483617344,125950.4973504011]
[309,null,null,187.31352707366483,202.15556662058756,226.52049594904426,234.79419606715982,248.31943798093894,250.99352847298195,271.18068224305244,280.179575131033,null,null,null,309,null,null,100096.68350364802,140233.82674075867,131697.46975211008,124650.5324506225,129606.98246602135,199592.17359132948,175287.1601452748,136703.81384205355]
[310,null,null,194.02722793052328,202.98771589641629,218.34677262826011,238.92693796376201,231.52237788662697,261.0605997748595,264.13558281044806,287.59471368111366,null,null,null,310,null,null,136110.54094619153,128018.40068386936,173219.08527785123,178534.21830126259,165611.45038812177,183162.5563964133,147179.73635615673,154773.01743192147]
[311,null,null,190.04324868744391,218.69965736133281,220.93673969564676,247.83739378044535,236.73094491556992,260.6499091889159,258.14493264496065,302.405233779338,null,null,null,311,null,null,137846.56571986535,169266.51037774526,159181.95898151421,155267.14626039958,111859.23137171616,198775.10466734937,208829.75219514087,162669.46377979504]
[312,null,null,192.88774701564409,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":220.04452419699831},226.75490585375803,226.95429159371793,250.76394609204237,259.44576948053458,289.18461645152155,292.55866084272412,null,null,null,312,null,null,106179.72806722528,159618.07161198731,122878.00673569832,173496.8407791786,195760.19337703101,175555.4428285535,124812.620111187,159918.05185758782]
[313,null,null,197.51870573357422,198.50303673711863,219.99913376293014,223.7133605585685,234.02290957294147,259.48444436510761,256.88269344369456,272.02621164332805,null,null,null,313,null,null,118203.68270843437,129756.59366536239,134153.68250189183,119081.5529615203,136091.71103129798,184387.01446502993,121230.62947845715,144391.49456567416]
[314,null,null,188.81375088543729,213.750351742681,224.32656292215677,229.78465171211332,235.74929459852189,263.83626885220542,275.35776507090031,285.89559507138983,null,null,null,314,null,null,128056.57888018238,150357.33132639914,140666.65974016773,107067.60391459204,188327.32523452025,204995.13587208278,204885.45986912423,127584.937196838]
[315,null,null,202.1852531579035,218.17306331333094,225.33737573318805,237.90582015157034,252.59069156670495,257.31856396410808,269.53017316249907,260.8077390542112,null,null,null,315,null,null,147581.2073147599,153923.72224741554,136635.0395840322,109950.01371351241,168358.26382582024,142936.93806230865,201007.88167603244,150333.37343808659]
[316,null,null,217.67178598743152,211.25176050844985,206.73580458104021,232.51613608552623,241.99423705988175,238.83526418766562,250.63623945685836,293.5709174125551,null,null,null,316,null,null,96521.616501095647,135820.45640629096,100639.81543099612,127759.92420603479,149856.40861731331,136802.78535464031,174734.58206356835,207731.49803950189]
[317,null,null,204.73021531831267,211.47292092796874,214.65829496625443,212.0797167184497,252.78429779723862,237.1117473996232,283.01286235849568,272.17751957332524,null,null,null,317,null,null,151702.51634254601,159962.98425858357,103976.17614000035,143866.64101248514,119032.08941903008,130097.32844252104,172312.19439454615,226353.07596989046]
[318,null,null,200.74610657843817,201.52926407930639,214.71148805151287,218.38793146571797,263.11464316349566,255.94750799403897,275.46762342844579,265.16881339347674,null,null,null,318,null,null,134250.07721648534,101306.97469295768,139546.98084140656,123216.92523734515,163648.11326494635,159609.64660087042,157099.74552247266,193222.22531005822]
[319,null,null,197.72943442853821,199.84699210745302,224.99949344435225,229.35929035583985,226.63613836211132,238.18010065528924,286.39672841918036,282.10496570770573,null,null,null,319,null,null,158332.66185865452,159916.19435849518,125570.602990749,146547.57185044084,121385.6333435339,175586.7581856084,145627.10551593339,157853.66769583445]
[320,null,null,200.98684733177893,202.17003172692418,214.32861135817342,245.39231455909533,243.20137877972221,250.04522623937518,271.5457152722812,290.18770179583015,null,null,null,320,null,null,88240.896798756105,132216.567164565,164719.56071579695,184307.00376541115,{"$f":"V$4+(V$5-V$4)*RAND()","v":111606.51481388413},179974.6207131602,125474.10235618328,187615.3340699074]
[321,null,null,214.78524865537514,211.99500198115214,231.20830689441613,228.49797095070761,242.7844131498382,262.81762168750697,278.13883218967788,281.96767457416883,null,null,null,321,null,null,139093.00639028029,113489.3271601108,132457.39449486829,139430.06099713972,158580.70413347951,203252.79591230722,216237.48985661939,156455.04515897203]
[322,null,null,201.24675082917989,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":203.31021407148984},226.80777764638233,242.26808523350655,233.03660612769241,257.31238672707912,285.70473586446377,282.86177117998147,null,null,null,322,null,null,155766.62163548259,118121.06367136144,124701.61110487556,174125.09201713267,122924.0740721406,157178.61339636633,208665.25236676761,218647.54917956275]
[{"$f":"A330+1","v":323},null,null,195.31180353056325,211.00000799011536,232.14104835727824,222.72915129868073,256.82275910581751,243.58923699301118,292.31035692011193,277.9181862703889,null,null,null,{"$f":"A331","v":323},null,null,106989.12373254649,94289.101695383957,125985.98284395375,108913.22466033326,146105.9559370151,167013.59266238587,148894.20516630018,213355.44795012791]
[324,null,null,207.34016757864316,215.22483607966336,221.12206054101497,232.29003532435823,251.26854768939288,252.6109930447947,274.16788381407105,272.42648235252625,null,null,null,324,null,null,159116.188751612,124519.88930060755,148349.28495027736,159391.30245955187,170532.90213570319,155015.04859339507,190266.78958754544,162442.69366958292]
[325,null,null,187.34967222545006,208.0086030655329,219.42209259971537,210.21238097373259,239.90267231672556,243.77933085802411,270.43398993091091,283.50723559570736,null,null,null,325,null,null,107063.90288759026,136098.01974793983,147165.14314194437,177923.2746881225,126867.66830419154,191567.06788434094,147038.71701850838,193704.4668931466]
[326,null,null,201.93922706004059,212.54630665820139,218.74448510425265,227.91548150173006,238.94438231535338,248.51998290479474,265.17438861955617,288.19042022517556,null,null,null,326,null,null,153011.28210575541,141405.57492478046,151566.30396746681,119391.43933785916,183491.84948635782,207599.51216221697,188636.47727461247,174457.28805727564]
[327,null,null,202.76787248422667,221.07771568137431,223.79926310531906,229.01407566171892,244.87173878028096,251.50408851858805,258.7930176161633,274.68848915605196,null,null,null,327,null,null,135755.44189048954,113169.51233047426,115366.25822767308,164464.70678967208,193235.28430616535,123110.4830021065,190147.6075947861,151052.17856249225]
[328,null,null,193.61787063570705,207.04931642916915,219.12064696645746,240.55558811585939,262.60630058212899,265.95173004844162,276.19576996279477,281.09715938704983,null,null,null,328,null,null,137080.71041839611,127164.45544593649,100392.9688934413,163125.68730127224,165516.42806462682,121238.28208144393,208828.34508919515,137310.13175315602]
[329,null,null,192.79682057254425,210.9361552609025,235.01365848699081,219.16564549729068,251.49818712970284,239.22620554295352,280.34102019421766,293.92601620687617,null,null,null,329,null,null,102020.67965521815,135176.32218403567,130873.32677112138,132905.27045794736,146034.46373056923,139408.10877595551,202923.01326494123,171654.28232543991]
[330,null,null,213.47657859678057,226.89557316362504,231.3169080011435,215.67507897661577,241.09612364506802,250.78207384785833,266.52018918359704,293.21340586797538,null,null,null,330,null,null,140050.3806630731,142242.64704846533,163238.23057663755,143257.27767585911,194255.66374757432,195723.47043276642,158473.8618373436,189309.58718396747]
[331,null,null,205.974116569437,211.40536124080444,224.0199753637404,238.29388887828478,249.02617183782974,273.14955434246542,259.29457469972499,282.0840256395104,null,null,null,331,null,null,152503.1564531551,134826.61592251493,97033.73229486504,115721.82237820821,196865.70206677075,118318.67045170839,171789.86252781746,197968.8778108882]
[332,null,null,210.65262298345112,219.25230582120034,223.75497788432446,213.98615080566745,236.78274195121429,251.19174781813459,258.19969666811926,266.32152274470582,null,null,null,332,null,null,89009.174314912816,111122.31298082537,167440.78537824424,169058.83508446455,114175.27356078947,176185.64561622957,162388.9111340245,162432.18664734607]
[333,null,null,186.15941912659838,227.29435635283798,212.94544750985634,225.90043893376514,242.66388439940854,254.11024643144137,265.08626287015875,279.08340822616321,null,null,null,333,null,null,156528.79349707538,162685.80992261419,99095.345238071677,177876.68372227048,163394.61443868955,200345.93034921336,122827.43993109533,141235.62739344765]
[334,null,null,203.22671261301014,216.28311302646691,234.92830668349259,242.32509645545258,250.78855849685277,246.61849338762704,272.10469216019425,276.31251035838466,null,null,null,334,null,null,132263.56552051759,143049.75955416501,136116.42121760108,114959.05069989178,196475.73436935179,181436.94734564738,141478.85751325978,216437.73658315159]
[335,null,null,197.93151789129536,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":222.69361895379339},210.76550481376179,232.66104412761615,236.24766865847457,252.72742098367712,276.65209892623585,{"$f":"K$4+(K$5-K$4)*((RAND()+RAND())/2)","v":283.08369661428748},null,null,null,335,null,null,130138.59239041514,167500.55592733278,167815.39614060704,165092.57832753158,160771.67672812464,198809.85747362379,188350.10842093037,228445.18652372551]
[336,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":205.63737827427846},213.80879668030531,222.04454860073847,243.21484916942308,241.96636355017182,256.60554815589126,275.55199293509685,269.70807181660376,null,null,null,336,null,null,118324.53505004026,130361.63949259215,156977.83987591663,178896.16232181343,173958.98536974384,124212.56724484811,142118.19458473969,216928.46563030122]
[337,null,null,204.91312437820727,204.57576349690686,236.15103706637183,223.06007646934432,237.97410864286348,264.64405951953046,270.94598165178496,299.01249406324087,null,null,null,337,null,null,125816.57451509708,103493.14685310429,157432.90996275807,157908.02295592235,190498.79413604672,114208.38616774438,216763.47082880081,157462.23301588109]
[338,null,null,202.52782554378913,208.47401303611807,223.18026092592714,232.42262424791608,235.01689005446761,264.3723085881827,249.91057218077808,280.77178365318343,null,null,null,338,null,null,136761.23195548257,129697.89498050141,130408.70499801647,163246.7741200056,153395.23962971213,191195.83533525153,137404.87960919933,125039.31524811548]
[339,null,null,213.75516412079367,207.5767465525056,214.00378190026228,224.97572673863544,240.89290760505071,249.94824648585671,269.4271824646695,300.48559420171489,null,null,null,339,null,null,157694.91587193671,100575.82655474011,101240.48728507706,175640.63701913436,159255.69665936523,139817.76289003852,171757.97180927888,160856.12979426817]
[340,null,null,204.48484347089175,216.67809555160673,241.9792328246125,229.40859840977095,248.55572949656587,250.13218599290923,274.12750277165156,282.79832003419824,null,null,null,340,null,null,103990.18580933144,155556.99963612156,126468.30251084889,179659.55788300163,116419.30856228249,143549.30869885476,190279.37752649508,130882.14899036226]
[341,null,null,197.38180231145714,222.84438502914463,228.97598949533364,247.3811285105337,242.03962760855109,260.72760265235394,260.21291300319035,303.95809464803517,null,null,null,341,null,null,94719.409331928458,143816.19047886072,178027.83591860274,170414.36665287864,107630.75767546573,205845.27613765612,151795.03230184512,177509.98757410652]
[342,null,null,207.13093566388216,207.17031868463462,219.43631822165744,229.26712762717676,241.88026422751531,247.33287344670146,280.82273931821345,283.47939512659201,null,null,null,342,null,null,111290.55181352372,137452.65470812589,163996.80448252097,117612.95534742459,179146.2083954835,135577.18355970905,123278.92106552995,143649.25049676781]
[343,null,null,206.87373568257991,217.50057298400631,211.02249363591642,226.67046900756071,241.70029996255792,254.88289024416969,262.3398550166803,278.58845425566989,null,null,null,343,null,null,159348.03244592101,110904.3616033047,135864.13754603121,107714.16676864629,111128.0643752184,121968.39483652633,148568.75738071193,134361.83169674812]
[344,null,null,204.3235622881368,209.70381306555529,240.74207048561971,229.37325820822863,235.26789980133961,246.68596376556306,260.1373160802047,284.43350705218353,null,null,null,344,null,null,122611.65100742728,117567.86760379904,149171.96667582565,156775.13200756832,114768.98571879006,153403.00268546585,200853.41836956504,222283.50476515357]
[345,null,null,192.92068823037866,199.77618645247716,229.92053391753683,216.72375002040468,248.70319493450256,260.62196320479632,280.15129716322343,278.45671584133095,null,null,null,345,null,null,139570.03850056516,118752.1279134154,174674.86665560555,165343.79820862028,128884.06778267708,113858.45291181501,210057.96997092478,141466.74613195666]
[346,null,null,215.02182181381247,210.92830254364981,225.27251839228595,213.68080561045306,250.24034480215147,263.6810813413968,254.18809946857573,264.86615247454091,null,null,null,346,null,null,148679.92430612718,162028.03495582979,142957.36139536553,120631.02084358997,137604.26534974802,123094.86333166955,141740.74305728686,132636.70311557257]
[347,null,null,200.95529329198533,217.66824805660866,230.46262129930096,241.65204606161606,225.13944346247746,239.80217015521967,272.8026313389492,292.54466865695827,null,null,null,347,null,null,89574.380481629763,110981.65233423561,121142.72272183576,130394.48872044613,148596.84131818108,192879.1469803669,156050.87519559916,156433.92181607636]
[348,null,null,209.81277332692403,209.82911575881056,219.46076839900985,236.85381422889643,256.66849109833294,261.24389899552864,258.48393229873409,279.03724903141079,null,null,null,348,null,null,150304.55259373016,166250.46840736479,117387.84261608798,151149.30848375964,183044.21396197283,201774.83332719852,208056.59079625504,171556.91473082686]
[349,null,null,187.82151262458621,225.41370127187395,221.97710597605132,216.3257205513635,249.50409357970474,245.93318709419285,267.34360724860062,282.11837682540488,null,null,null,349,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":99233.019648701738},169415.34892564043,166353.29016681091,108356.53684363732,122361.05678254015,143121.92233942129,125830.75313648451,197590.29424726788]
[350,null,null,188.50710293116421,211.76455797021279,213.76699916380849,232.84034673335151,237.96019063311616,258.51077450881365,252.19424614032445,278.54605432322336,null,null,null,350,null,null,131988.40908026209,133188.82245756776,166638.45716773218,137777.59607792701,146613.31521544218,189539.62130475987,201066.3363546622,219392.09535421542]
[351,null,null,200.24146487499971,207.6089083675428,233.6564414902451,220.6272054055984,228.6835150160581,263.22598965730276,253.32382358742325,286.69351462424032,null,null,null,351,null,null,128063.45241082988,122089.32912163004,149060.00219693434,150759.37918141915,112487.57492470121,197150.26119153557,205287.40116405755,166453.16900121563]
[352,null,null,211.79979258894011,220.36345001231842,232.65854692932092,226.82373300162507,249.95983782681168,254.82325734453988,263.89436265725504,294.62553603138775,null,null,null,352,null,null,143219.33324687651,94829.751388844219,143018.33171601366,177805.12402220393,117927.36925363239,183330.18610108743,194922.28999213804,156975.02305954872]
[353,null,null,197.24976224500708,223.38181993974464,229.19456412585606,217.74419219962977,252.94706214222907,255.1691125405799,259.96148861438888,293.32024038576657,null,null,null,353,null,null,94092.23624929061,129381.13682805956,106190.05083655947,153653.51333868178,169242.23718907079,137378.98966765931,184349.8347358217,131461.50718230507]
[354,null,null,200.46964772930036,208.79136813708172,207.57707984417331,252.16497722769492,265.01651593768145,266.97636631000836,271.13781452018435,277.8243576774114,null,null,null,354,null,null,111035.98828865649,121656.26714984604,149554.6224707393,162081.49490324885,174767.69962791351,144609.96256724274,184502.53577923402,162040.98784365403]
[355,null,null,198.5253690815758,214.11572573524822,207.19968333431365,233.81861351625946,241.24701501647837,254.05737359557165,264.48163111643998,263.99968284982361,null,null,null,355,null,null,139483.11288930723,101972.38449489117,136933.15149280775,115687.29933804566,196367.74365046615,166420.89853879772,168906.78886975494,158590.40631888298]
[356,null,null,192.43850313259497,198.84823136556287,217.68813875850933,235.12172975716217,251.85929806063416,257.33412945709466,264.09018826827293,281.81323737044721,null,null,null,356,null,null,99878.195492496976,139359.73181322974,100931.61516701472,159372.69879725043,136813.67146177075,155719.46351903063,162619.88703690725,160583.23549452412]
[357,null,null,206.26727578145889,205.159070155861,204.73729605016499,221.61466292530923,249.47708054387098,251.19383138355207,276.08603915382753,273.96862056536082,null,null,null,357,null,null,97548.401020434758,127494.87759688232,154368.14501468575,155799.23313307966,171037.79033520148,172546.81114119315,124852.04791117042,179522.59229991829]
[358,null,null,187.43750582091391,203.93568323642106,225.42965884748725,236.68792872136569,239.268863658969,248.6197549070358,270.46080859660952,289.38155357279885,null,null,null,358,null,null,109164.74985492881,141717.24277948195,135092.57810181624,118372.25453955359,167041.29772570601,188270.35359721744,191902.27814096288,166416.12592878129]
[359,null,null,196.57317755305615,211.02643118834501,212.103914449554,231.90159158719464,240.83632419993273,258.53839234056716,274.1856137018072,283.67428173681992,null,null,null,359,null,null,100207.23646969847,104496.06112635003,138955.67070376256,166721.02246381587,162649.8767949508,145973.4337462874,148002.62070941593,180984.18459790578]
[360,null,null,207.78081374837376,207.37701803603852,213.35249113678805,229.92760619787498,244.11864427986617,251.47105698898977,280.1359757134702,277.21677720341097,null,null,null,360,null,null,96278.990627610998,108916.02843669835,153194.5356210313,162887.79405851109,191559.90740765224,135532.19859835118,176557.27486322768,123485.14055462577]
[361,null,null,191.14007639904835,201.25216226430257,235.1471958690835,229.92101030539214,251.03015363673441,240.85015807889485,265.8660599183537,266.81429140655678,null,null,null,361,null,null,126212.64855809874,122867.92675503263,162265.00067220372,114621.4148577919,191109.20603891028,196098.11640526849,135229.17842092755,128618.79688968885]
[362,null,null,191.86305821831152,207.13357211061438,218.66342807323537,220.43925944463328,248.6692114508125,243.06357467446239,261.46893160599564,289.33686011220556,null,null,null,362,null,null,134990.47195368289,129094.05556398621,162144.00705505433,121916.10848130312,119775.09036859268,175584.6259168316,216787.42433080263,197127.5365045965]
[363,null,null,180.6739819380125,195.61475366213679,212.0516977772551,230.541090726714,241.31960576634964,236.58120250787837,277.01174760366666,285.27930305392675,null,null,null,363,null,null,126274.47070629215,145787.594029578,140319.25389114223,103138.29567866007,126322.38692071123,155152.21373681509,144749.57372252303,180734.33126420714]
[364,null,null,196.74188808105066,215.43963606655808,219.06594968561205,238.03175686980026,236.03890680715705,249.5316877516951,276.30870026534319,284.21591874340345,null,null,null,364,null,null,117374.1381163755,167772.56236746407,125668.77515358027,118621.81002857894,123481.07571324143,196284.22785905132,131101.22254758509,174069.33162755152]
[365,null,null,206.3262540967915,192.02235098904373,222.9015274961838,240.03185230005386,236.70154653754605,236.76123818044618,281.73860664717142,269.06622341218645,null,null,null,365,null,null,124371.96387879955,101124.50980720548,117153.43751522142,166351.76774737425,118836.88201784398,206708.30454303726,127146.12846377004,167885.45246342628]
[366,null,null,200.05819703552126,212.04438626470028,226.88217164674285,237.39335200562502,235.13906683328352,252.50953493590845,264.96521404038737,279.61781649537386,null,null,null,366,null,null,99634.49922521101,154318.96074082446,110084.18576918164,128790.4502580007,154025.00097507474,187107.08021206295,217223.95900445399,192995.10333158384]
[367,null,null,197.11015407400222,208.8163468460277,207.03866805344592,232.53573326186572,238.87135953555659,265.4793923824792,285.97409386727549,285.95295517345903,null,null,null,367,null,null,146157.43181027091,142050.99463371164,164581.06967583287,161791.7188039044,133895.32741480393,134499.85478811918,198163.66628843948,172188.96287297338]
[368,null,null,206.26555318333885,213.72806037515744,221.62376806845259,223.65085907680353,230.55681298475318,261.69010691456816,267.57130104309078,269.92567755974449,null,null,null,368,null,null,104799.10050116797,165510.9937209831,152784.82161354818,152875.24539083376,187139.02888275156,187375.4376514692,176102.21104238718,207387.97654835513]
[369,null,null,204.38673433926789,223.84254292868911,226.23324336958999,232.32886154988532,241.40885205609814,246.51849239656735,251.77593963164057,269.44201879047557,null,null,null,369,null,null,154071.79946559953,107381.75971100623,97171.468886042872,176518.82653862293,152579.76803136524,170689.52436042312,136943.61906536052,168100.79445475148]
[370,null,null,193.43911239949909,197.91593022104209,216.50108034997149,222.6889284590373,232.86728894646859,230.68415029175281,264.82527898875588,282.74175696538094,null,null,null,370,null,null,93722.192781147649,168461.70353573503,147693.22699621666,114822.91611444585,175080.49411087274,114373.45166844143,166851.16340969279,195131.79745405697]
[371,null,null,185.73018863795281,191.2382498770445,224.91527084250239,229.93214029579775,240.47537183073959,271.60399518287994,255.67393076779803,274.30192314197194,null,null,null,371,null,null,107036.89489343067,99966.120983340719,171310.45662670786,171336.37756141738,158203.62279260615,162846.11385967882,164488.50179227459,216803.43738347047]
[372,null,null,203.36067609738188,211.69721274979563,216.67408663413039,{"$f":"G$4+(G$5-G$4)*((RAND()+RAND())/2)","v":237.21005087546024},239.98165871171639,264.03243211638301,265.67457842757125,280.19179118721297,null,null,null,372,null,null,161823.59508850635,106047.19957182281,103379.73461193206,119946.6555323131,184871.87068640825,181492.32036935727,121929.25906032344,221368.31027371658]
[373,null,null,202.92392250918519,221.68492527770405,215.49962797849065,246.35244255609672,245.90381023860277,268.37585188750609,266.67453969724602,280.6504454411434,null,null,null,373,null,null,140377.22875232485,150254.34895839519,151269.22646064285,129312.42077543389,117570.90542777277,204751.14782353831,122853.88923121984,154382.63892583182]
[374,null,null,211.47998521345374,207.44799228621159,209.44538287454006,221.94711260828973,249.7971370416335,279.3510117968666,275.34404620273091,277.25923729473652,null,null,null,374,null,null,107540.51408012932,105296.36677238809,136778.64309241957,152583.92987097814,150952.73096606205,124241.8041364253,192402.32726400468,198532.87669308661]
[375,null,null,204.57089948822673,203.69287706424117,228.7732452102027,221.45351812965262,244.26316022983266,249.03753523146881,268.6744191815726,274.40352086494863,null,null,null,375,null,null,119749.72412405376,143453.64188896588,164161.80418974493,166871.65973649654,119968.04379786803,201000.20344820822,161141.96944012123,138803.83737950874]
[376,null,null,210.56615668537475,207.73536936285987,210.96309728515575,227.26338544441623,251.42544955251708,270.11637395621091,269.49207314055985,298.74899787485822,null,null,null,376,null,null,123760.84424528154,129470.02927900665,179206.84746290051,115584.86752207633,128105.81670952932,181262.09523891949,127235.94129974587,127913.59355835088]
[377,null,null,203.39112349130113,191.21623715993854,222.99717941047601,232.49581942422145,236.18900941440512,268.13482209519429,255.14999257040708,298.25369065130809,null,null,null,377,null,null,117007.36347387613,155486.66198970395,98865.211283984347,113870.20143196294,176404.68006110835,120391.78612849774,215298.47754832605,228781.58830948098]
[378,null,null,202.54559863514265,212.17764551256988,232.47475406044282,232.21786580656311,228.28493292405429,261.04188185309113,263.78882505077445,285.1250109416381,null,null,null,378,null,null,142823.22404260776,146136.11233694322,163548.43176609263,114324.47769641088,133412.42933645376,125535.01039379544,156268.10449138045,199324.4927183828]
[379,null,null,202.31777028231457,205.91439762513909,215.39520826846825,217.56099112364296,247.18966895211537,266.19722960808747,249.67540626411929,274.95963753488451,null,null,null,379,null,null,99762.463716606275,136109.13586065493,169734.32623926812,142329.67201463913,191748.39565441597,179659.82558168925,131624.22125667057,215776.40465387786]
[380,null,null,200.98713821812203,213.08476496055016,215.84506456950356,243.9329482525547,245.21829463887161,255.9495843115636,248.34108735409433,268.11939712021342,null,null,null,380,null,null,107394.34289082472,153329.45978561731,113650.7165427001,161373.4704609059,157638.96863616307,116406.13256939442,127775.12677938561,164612.67391752088]
[381,null,null,190.34227427163034,205.66568280590943,211.48742003112426,245.06987163822339,251.5245497604765,267.41221167382253,285.07196433144117,279.29119675122985,null,null,null,381,null,null,117568.0837188671,132873.54229199607,136425.06871154485,184075.83384252677,194428.17550764873,168931.84889265156,162937.95006163933,131521.93277712149]
[382,null,null,190.71379615711101,207.8857572302976,221.55210552854766,225.05182008073041,247.35859385218436,261.33012984097905,284.04647046307281,269.72653980877897,null,null,null,382,null,null,159569.28054799497,144354.99305241581,140249.92331179738,106575.81755188471,180078.17088831734,172295.86452080825,206118.09836650948,210978.71553249058]
[383,null,null,210.5676820393731,200.48308180738888,234.94632723567631,231.06811084568307,259.86219897563217,246.96736335889466,276.92121729677939,277.5350797537842,null,null,null,383,null,null,122276.83406257263,135364.61737185623,138982.14000253676,139332.60864951814,161920.4531761792,197912.91005515167,141753.90637021503,{"$f":"Y$4+(Y$5-Y$4)*RAND()","v":207006.14078165562}]
[384,null,null,210.83466580727671,195.01014826843107,221.28183384933183,222.08092934468146,235.54998444844486,266.81350311161867,272.94405964877501,285.41848234179156,null,null,null,384,null,null,160017.03187515348,154427.28947336646,111952.2061000504,113102.90518316324,146481.70872353602,151670.46989094562,183615.63469547103,177549.28712147387]
[385,null,null,192.66105066215499,222.22139205512769,238.80411024586715,231.59765379921211,255.30245328806797,246.83520455063703,259.9289415205501,288.76633593500503,null,null,null,385,null,null,104642.77758378122,166822.55902762077,149249.48815817363,131988.02490905131,185897.1839086269,115988.34368506509,173639.80767291563,212578.43534592865]
[386,null,null,201.88593737309901,210.74001142990502,228.70592645070892,235.18137793360603,238.51642349749454,264.27324389538904,256.1768924613275,274.78091754149102,null,null,null,386,null,null,127515.96572588073,168869.23441056907,108564.44628961026,101604.43044098334,187031.51121124151,205334.11485010391,193355.60187314037,204622.52138219588]
[{"$f":"A394+1","v":387},null,null,202.62016044391984,202.47654475323083,216.21870657860609,232.48338587564334,227.81244176108015,254.61712468024461,277.05722805895266,293.57858315379144,null,null,null,{"$f":"A395","v":387},null,null,147781.6277775077,141231.60023198082,120216.8032796554,123037.44452398749,126589.7607503919,143901.80425585524,187072.79832973576,192158.45459113608]
[388,null,null,193.25970771564963,207.68986464407399,211.06735480940407,234.41624152821012,242.27059799925618,252.20563588478913,268.44275830202145,286.04618879380251,null,null,null,388,null,null,92664.639866039608,109586.30148991452,148648.25718855637,126582.40784459966,131405.3089041186,174773.57230980802,206564.43903365225,203952.17258795202]
[389,null,null,207.03942118348331,213.08963966980383,211.49254655069606,234.93919980094304,257.41355941033208,256.13605484474732,271.62765081569108,291.0062160375208,null,null,null,389,null,null,121305.55618341862,110207.58702321941,154724.20484190699,125603.59058648783,143315.37906068063,162997.84223662157,188950.89359739731,225099.55593137129]
[390,null,null,189.47207632918952,209.69102305371078,224.14600149575929,217.91849507164835,231.79992532451703,255.64686898332403,251.8457267879356,283.69016099528727,null,null,null,390,null,null,153120.20442068865,106877.92215024137,139458.92059530126,179372.03092143394,139062.67813638723,125170.55879632878,146556.47890398072,183911.67097729747]
[391,null,null,202.30477676456965,212.41429084842798,234.28715173617786,239.16665662600587,252.29844658474013,246.97401869101029,284.95511381296581,297.29822058797947,null,null,null,391,null,null,162369.12318250933,104805.85517454652,126993.59195030997,119485.46720817305,157762.71771274827,173958.04602794728,139066.93623634666,123839.71668372213]
[392,null,null,202.24866594767209,205.01099957293695,231.07367524233823,228.73599657475845,233.93155980766494,262.71249735079937,268.42842744733986,270.21075009104828,null,null,null,392,null,null,149537.26596318273,120582.93673837349,122993.31702041582,164613.81707495943,137177.47009132881,197001.04291868687,181938.23814012812,228616.22841687966]
[393,null,null,197.65886615249192,207.04267968974168,218.18696686235245,232.38390976992963,263.81474288090612,258.89560680735133,280.820362756343,286.78052778142325,null,null,null,393,null,null,104297.66605653468,122496.50246398893,126314.86228617707,178743.29854927506,116752.29624273238,141006.71760360035,208439.21806495445,200857.75772314158]
[394,null,null,203.75331525322218,194.85631261108486,216.72628246897227,228.51118467452437,244.84950785427537,264.44134852763625,269.22358507632958,280.51424996161182,null,null,null,394,null,null,113675.39547097812,137838.65650084958,166907.73725578398,129749.87598764911,195271.91609696983,125335.19770394269,215902.20587523963,173199.7266606066]
[395,null,null,201.29392859555367,213.49824900015599,224.87267882937377,220.58580163294022,248.79365640783399,255.20714518255639,276.3660265183766,279.95798009274932,null,null,null,395,null,null,93688.757181834881,162126.92670122415,173545.18457548739,157581.88193331406,111414.02543203949,130603.08832298759,152873.74131546664,174509.9991157027]
[396,null,null,202.96793501342904,226.90889185207865,231.07627032886214,215.12748506503348,229.64874786518988,248.34350672522822,269.88568758317166,284.53402870625462,null,null,null,396,null,null,114297.07546722027,114017.02820649603,118213.99201463431,120160.33173896442,116760.49316879464,122672.90741654774,205991.19669482464,200209.25105090215]
[397,null,null,208.83077283858788,193.96312251654098,227.43684537774737,236.3283974550769,254.12596915787543,271.48712083382213,274.40349931183158,277.6228723871418,null,null,null,397,null,null,128057.40463585843,142103.41668653299,115843.63679984391,157847.22099152463,114873.66570298391,126158.65715658148,190581.90903374209,156275.39594291325]
[398,null,null,208.83699913564013,216.28149149971148,227.11949170482251,243.47410613061692,224.86474883371599,246.33118647896791,253.23247648157158,282.30081996373218,null,null,null,398,null,null,158638.97262041603,164802.12330626411,104602.03990163386,113583.07239254107,158483.3334401676,173614.94186602975,120119.07784756915,124750.92057455993]
[399,null,null,202.2201908150605,215.13797862417516,235.84240725765028,221.28565391945,243.38202889970941,255.72297454956134,277.76580232592624,306.72500414623221,null,null,null,399,null,null,110659.18391138205,162246.92465326382,164912.26353437727,129515.26557160966,174854.25385434151,141110.98597911687,125135.72302185759,125959.46893574506]
[400,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":209.14840339291729},213.81128168887102,222.87258277216822,240.08371531346455,251.22425226785617,252.84075141562289,280.43336110673101,284.73442662016095,null,null,null,400,null,null,99907.699785482037,149026.88545573084,121656.4803498863,{"$f":"U$4+(U$5-U$4)*RAND()","v":108180.78251879009},139804.16734969278,135535.50884091709,167276.85603694693,212349.19442362152]
[401,null,null,204.43740638289827,207.54628568913779,217.26224527267308,240.36325579454234,242.97660667514558,272.05223362011708,261.07371943928513,256.95211478528694,null,null,null,401,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":102106.9073584397},160078.73963520129,150180.53956498991,187556.26019884131,140541.33092277808,157604.96756059621,158241.03195394747,228109.58508956328]
[402,null,null,212.36875230149525,210.85720215011364,233.219537744712,232.71774791675801,240.8259139086648,246.06644375883556,283.03845039449976,267.35756976597736,null,null,null,402,null,null,157456.7418383371,132929.54125050758,150000.7576109849,138913.30317284865,166876.97351044198,146352.25185063866,140544.99667854595,221222.27285303903]
[403,null,null,201.44412574113846,217.56905034181372,221.44270381054116,248.09001443572996,237.19624644665848,255.38490031000208,266.61036940840881,278.49504563318754,null,null,null,403,null,null,91023.658721294662,99074.388170241567,100664.36707697352,176441.80540810386,137648.0531663523,207840.760170097,131880.98740062327,133473.71106145642]
[404,null,null,187.98236831368325,213.45472399302062,225.24096592101864,238.98236681078413,239.44620042891412,247.66989413523746,267.81481812918537,308.29983535483626,null,null,null,404,null,null,154972.48787238129,94725.663540389738,168271.715291917,181763.64391953792,191325.34937010775,194546.74935258841,148024.38993856372,178203.48419222768]
[405,null,null,209.20931787452363,208.16320238124035,203.06201251181562,224.48630333621426,230.47086797592613,254.38686514359031,271.38523026005993,302.38105019025613,null,null,null,405,null,null,119484.87849700727,144990.29105768929,145440.21173641892,147990.50203427876,158340.49820987717,191536.97662399185,120501.28933889052,223091.9349449244]
[406,null,null,191.46680530664713,222.46292541757023,220.52714191790372,234.1500610307566,261.43205349095649,245.45132038376684,273.77110804640017,276.26906476325513,null,null,null,406,null,null,106306.78611480199,141575.3226760281,171920.54480410696,154863.32101928862,168527.57331232267,143902.62338305209,181401.86235092292,223609.54691585831]
[407,null,null,212.3034411674553,205.61230838138738,216.84337437538034,220.82904615475687,220.41078641957836,255.10371390050435,289.50666294577707,278.11740334705706,null,null,null,407,null,null,156753.59616225644,112293.20779933961,132984.82633162226,147756.17362542692,183657.73656863172,132372.41813333661,176668.84482802355,144198.35023297853]
[408,null,null,192.47962176070712,213.87911883881523,239.4208957382541,228.31127277950944,257.80819383934232,242.35520177863998,{"$f":"J$4+(J$5-J$4)*((RAND()+RAND())/2)","v":287.47865736193955},269.74291571223438,null,null,null,408,null,null,136013.05360530305,158929.24506806402,154449.08906351117,157113.68726097327,109225.45829230297,199106.59182538083,178647.72816815862,160334.01941661074]
[409,null,null,209.69223207609321,209.14408056852969,217.05105250508245,233.74515576992894,241.36129788035419,257.99807605885042,250.60830213881658,265.83646321883049,null,null,null,409,null,null,136361.09142690743,143946.40443797398,123178.42702615698,144829.4961020425,161758.46924882755,206232.55393318366,209758.94230613986,142820.05084002975]
[410,null,null,203.46339965688213,212.62118013580459,212.82313227744933,249.42678686245736,254.36285209870115,268.53823381067173,263.23225767722471,288.63177453780958,null,null,null,410,null,null,133455.8277089395,157928.21548220245,152702.50924985152,144245.71008154639,128402.8048113079,121670.96833210564,208287.42880946386,223956.59987265363]
[411,null,null,201.38013539490001,198.10960991894879,206.05763230684397,211.65519854990961,249.27570893818057,262.68866426980878,254.74883044806069,284.44835410908013,null,null,null,411,null,null,154268.82548098703,151206.01401873404,109720.26150099494,178115.13147788186,196004.97300807529,149460.89099598533,145434.75447732236,145935.81636345049]
[412,null,null,197.61669837270216,213.13919675265544,212.87902895767527,215.40379900835603,246.75218337969579,253.48773837496546,278.18246776701386,271.87294405341254,null,null,null,412,null,null,141556.48352069309,169602.68188847369,175306.10988675678,112062.06824172969,128779.4425925549,121243.29256945077,215777.18694412609,149735.41418138176]
[413,null,null,208.35221785443085,208.83840684438164,219.31014605699428,243.71708181739115,239.41692112786012,255.55071440105633,282.91942943765179,298.99396151871559,null,null,null,413,null,null,94527.585120382515,109888.5051786776,124041.08036283142,145705.06599935144,167731.90159696114,190811.73406147148,158265.04457160382,140548.35176104677]
[414,null,null,194.85582389317406,196.30435502616785,221.34231319938357,221.13705984019984,242.10379112075233,255.53130351637816,278.255022523018,302.88807183192876,null,null,null,414,null,null,97142.216976591008,167244.19101843965,162923.89620649273,160597.66530127652,136270.18158885351,149300.45519875758,194217.97227070623,219159.90865230127]
[415,null,null,202.1667449434656,221.06580956047145,226.01288866236257,244.53610623961956,249.1705495242758,246.40602727771022,268.15506044410574,289.29908602719019,null,null,null,415,null,null,162272.87782671864,115095.69136131194,132892.03957029086,169108.47386633899,119215.36458079136,164280.98046167602,190191.22798220415,199218.46449933306]
[416,null,null,201.51656534283489,211.54515424414967,220.4047131700402,233.4161379828837,243.27175596330579,256.79583407383552,265.05150273688673,289.34051147495433,null,null,null,416,null,null,132209.5484294818,162712.93820852664,114755.46220184231,157022.5535897087,140050.35745955148,142481.98953553761,177193.53245260124,226768.90000794787]
[417,null,null,204.57960290602094,199.48048285803,213.68469100302042,230.95506445426241,256.28100177798939,255.34926457071489,269.18148334369062,278.19640735952248,null,null,null,417,null,null,152361.72898610996,92335.070969449662,179432.80218042206,174442.41916240944,150693.83097884888,167446.82138311234,145066.98639720157,151382.04590103732]
[418,null,null,183.97168192390117,200.43394410972928,213.36465943067091,214.87155384128073,238.67233800269085,266.39984125434535,258.2109841498222,267.20513619639087,null,null,null,418,null,null,126968.74985016836,168192.88454679944,117671.28395830805,115132.68429462312,174461.61724884651,206246.7571898977,168945.65934675193,186220.30569408863]
[419,null,null,206.80453042066677,200.63422910272143,224.63094931098166,234.32359712141505,234.60171391459554,249.34039857561987,278.75733112993902,296.79595702970369,null,null,null,419,null,null,153970.93051592959,126674.86964873719,167920.82351089123,174292.14388648461,174777.498801273,168608.90418489056,190310.65109067963,207000.0762431036]
[420,null,null,202.2951063271876,210.77451069324897,221.59700045272285,246.35093649001928,246.01464811029237,244.67546705963173,253.0580193382126,280.85631831115393,null,null,null,420,null,null,152022.08948300633,158129.21448920938,145143.04336591912,179606.94016038539,156100.94277633086,116291.20994283802,198561.45799688669,196008.14790679942]
[421,null,null,197.64327762719262,219.49648183914024,224.84578683813425,221.45512635032333,258.60614844072524,248.93670569971582,249.29979113813428,294.77010383288496,null,null,null,421,null,null,143410.52334947369,154866.58923272666,129176.44827502323,137874.39602431012,152680.30686209982,124604.02056633499,153223.17262297706,199855.58104288296]
[422,null,null,198.34819365028122,206.58994738614115,206.18828930868372,243.28813340893166,245.66276257283855,255.01306481832759,266.57932887791691,271.7913322873797,null,null,null,422,null,null,130913.24104326764,168283.86631802702,135475.92768699003,120306.82696506588,172756.26229238417,114799.21284581594,135952.29162325687,152140.35179631787]
[423,null,null,192.17098297691064,195.80532172472056,217.28242194283601,233.03197930786246,264.20607441389211,260.53686134934242,288.45104691130933,293.28034191772929,null,null,null,423,null,null,135769.40585321185,141763.45185613583,148602.47688370425,178987.67728672529,169312.15402154473,191401.48317577527,210422.94759501895,183790.01148840663]
[424,null,null,197.921131846554,205.09597348156794,207.42242477086631,244.33840604846537,252.85171581085785,255.73592548941733,271.84562996170911,282.27515737238713,null,null,null,424,null,null,105136.97754575012,113472.85742665868,97267.102100758813,112293.61638216357,160180.90303453908,147835.38603239812,165793.14998331151,209130.75697969121]
[425,null,null,189.86048481512915,208.4583363715341,220.57511142361838,232.7360102409815,231.26090593233792,259.50066858175558,287.28211545109724,287.45980235222089,null,null,null,425,null,null,148589.76332360832,152379.11974247807,105518.04128945501,129717.41150794284,142564.15424992054,192118.31177884998,189406.0901528447,173349.37533186062]
[426,null,null,193.30190859686877,202.08355681415429,216.0450674180299,227.69506311381704,241.77200127820561,259.60615365329659,278.90317862288384,288.48476905618116,null,null,null,426,null,null,99216.721501036227,93804.35892590681,111313.24767523661,103361.10675349372,196990.67471947568,150053.20885432046,188364.39682367543,199967.98517713574]
[427,null,null,195.33884800911898,216.09999350954615,219.64317314424986,252.20483783827478,243.96035195423926,249.98899609296694,276.7348286563157,260.32754224954118,null,null,null,427,null,null,150810.5999870857,96767.238802474472,114839.50821861082,154493.81821556127,111447.68046856191,196450.17439454928,169644.67353856793,150708.97038616848]
[428,null,null,206.23082228760452,198.40019098446672,222.72043524922648,225.60883552628542,228.82615148483578,243.1364430832127,268.96037698493615,280.83362356005199,null,null,null,428,null,null,157573.1002561693,163601.22334117908,124308.77443344466,128684.13504867285,155001.27107742481,143177.97577593438,205298.02200883947,201170.55049071094]
[429,null,null,193.535088057834,219.95884097602274,233.90630283715538,232.1489752997243,239.87283633257564,257.24094558332644,265.39209721393229,269.59062109741296,null,null,null,429,null,null,101403.66336803496,158912.28700806299,108643.31651351054,184234.80404315452,121513.02340182837,113403.08060373383,150057.36620995621,205221.48866723187]
[430,null,null,200.69680501178959,196.09698378869552,232.77876700560694,220.51215362128781,253.01842730776758,251.41303764683505,265.61160226405855,288.64082786669019,null,null,null,430,null,null,118229.79851033472,110626.48709842438,147886.46697409509,164998.40672859925,174459.48508008619,128906.98190071915,138557.045100485,155930.60088742373]
[431,null,null,209.14073394610864,211.6079506632077,223.65573828709398,220.88670634109661,243.81851023599793,238.46416259570327,264.4052988641692,284.70512181880844,null,null,null,431,null,null,110533.70184526728,143001.04101024862,148751.70193841128,158313.1284504887,131953.44504797264,125580.07867496705,156453.80425042112,132154.9288997218]
[432,null,null,199.79322657573834,209.28639373162949,230.02304938114901,214.51919430358743,261.2477525480972,255.08671789399247,269.8685865433369,269.66866499818479,null,null,null,432,null,null,121841.051835437,137869.7926839657,98839.038773675769,161919.89501932764,161883.40624127493,175092.28538842712,216686.67892782236,124192.70630720157]
[433,null,null,193.05010931397828,196.54376983560257,213.5939840125211,230.23878499638545,239.66287516919306,260.2936049587031,258.80667274373792,259.25835466736044,null,null,null,433,null,null,128194.8296046969,117642.47324888098,124532.64563067966,151882.70216487817,131272.09975842154,154088.31603802639,179747.95055014658,138636.69334011865]
[434,null,null,205.15121316672125,211.3354663405575,219.98911872206742,238.66204847423717,253.92038968836698,255.25725742014183,268.50208119183168,294.12884669227367,null,null,null,434,null,null,148237.90917116308,136532.27306258891,138394.35122193408,126374.77224167407,154822.86765671108,172863.21610024228,157133.1099073459,137435.69506625284]
[435,null,null,213.29213198043513,212.27990724913317,219.36156285069532,233.29636276422275,238.30108424512807,263.37906844965494,264.12452228772236,283.01189880205231,null,null,null,435,null,null,100042.19381460539,155422.15693448094,176313.31402131706,119993.87266908758,111104.37232589745,158342.55844283747,137719.36429735823,228102.55665617913]
[436,null,null,185.81461056182349,200.06683872650859,218.01276383563814,238.33068696186649,246.10402569370393,255.47203613629637,270.66431663451249,269.01571842418673,null,null,null,436,null,null,123913.87684368278,154518.71848931257,111102.00764298219,129706.20405692331,196254.13138436159,162666.09647810931,198951.81704663587,167240.58391020063]
[437,null,null,188.24535631667939,227.61275793002778,233.2319614057908,240.02815034571412,227.85510094771558,271.57446986858639,265.86779598490614,281.6263521679075,null,null,null,437,null,null,117727.63298091519,120076.06423895182,98988.794156755815,166579.87599510304,171742.84839003548,133391.43247150152,147958.99311909371,190565.32329671588]
[438,null,null,189.02813709929893,215.93252659843878,216.94096818083025,242.34042347970089,238.19292275721463,237.96508135198087,275.90800276254225,299.64865680963931,null,null,null,438,null,null,100329.3066054768,104210.52757631047,176241.50567478611,153294.74518256276,150401.75082099863,136226.58080217987,163848.38460220388,169257.10376344976]
[439,null,null,190.81539305732383,216.81245562328959,234.26326111277262,226.44502996496578,239.30524171236971,264.8128050352438,263.33989594917045,268.06641530110869,null,null,null,439,null,null,123681.07598437754,111550.01357342803,159058.3874288043,187670.89546607772,118327.08831237083,142769.56804472351,132514.93596306292,217654.56152267481]
[440,null,null,205.85095746330094,203.54798152953171,209.3689728607892,225.90662558961176,243.57908303975267,261.03774403764606,291.60815834448579,276.60665214957811,null,null,null,440,null,null,124713.84409676213,121538.13561628015,164660.31794578105,148807.78806612088,162535.4066872836,128043.19119721268,198739.42275203168,177893.77589637955]
[441,null,null,199.95383382965548,202.84671717052078,237.84284496471736,229.52981410208366,258.38189220243379,272.03892333657183,280.93061159996648,282.43966984091458,null,null,null,441,null,null,134543.16005098558,137190.48896371751,171909.31562530209,182389.6827050187,196388.75405959703,158840.30513259183,119998.5382178335,191666.43207591822]
[442,null,null,216.41430922681545,213.16849968604819,217.56543493485435,221.06461554548554,228.38744474394795,262.91776019838346,275.15543919947373,285.39002151846273,null,null,null,442,null,null,96170.723359189506,168996.53341791889,103461.27898650469,127446.4267494419,150146.45786715983,122839.94964433974,168663.67988847912,201816.95453935489]
[443,null,null,189.0546526956071,218.9750297612824,211.63772855234109,224.61249261609163,246.54167518710983,240.82223266595832,261.31147086208153,304.64664427508922,null,null,null,443,null,null,92862.987566639,156882.7053405277,159598.37269365089,145946.18130170315,186644.383812671,202419.71432112425,176974.04387446202,139878.86861256909]
[444,null,null,202.34262388033031,210.27950783725845,219.05015765143935,220.50790944048993,234.33995415248975,267.60650885022181,273.65403654327133,257.14266715019789,null,null,null,444,null,null,123170.39428728262,145506.23277981498,132976.62865308253,120462.90110088633,163544.75002909332,180172.20105275919,157302.95863244895,164428.29096690094]
[445,null,null,183.95603725046604,209.64026695482221,{"$f":"F$4+(F$5-F$4)*((RAND()+RAND())/2)","v":218.32832771886473},239.65617828068312,248.35013133285437,253.45193219405448,274.43603191419567,260.9215369748062,null,null,null,445,null,null,111305.10565558117,95834.391139154643,122443.45067906422,158459.56057406135,138223.10703182255,114024.95627578239,183334.42147558433,195046.53805254097]
[446,null,null,206.25333138109954,219.38958187377619,232.5196753864405,226.07566552428807,229.54619972681979,245.0798373321756,246.11231404399896,289.81596125368162,null,null,null,446,null,null,162725.12433734577,118191.83591045001,109765.02114394176,176977.906941975,120764.43718779956,191617.84007623582,143003.61392208593,207129.22204325831]
[447,null,null,190.50428915359774,210.76233879142578,214.81894904926145,236.30257282295497,229.80387403700513,261.48037746722463,282.91768556412489,300.33328801369447,null,null,null,447,null,null,97667.297827994946,110620.46799980698,144491.49527075613,169934.92734124072,179061.38778067409,176807.4386194137,172023.0966123188,212549.52351684688]
[448,null,null,197.72013689754544,210.29871854870458,213.24383975911985,227.80478274603624,234.08262289870194,253.53652571892104,254.88123036284873,285.05999893503815,null,null,null,448,null,null,142716.7761347988,169953.17336814629,148180.05212013773,119559.57885345223,108458.58463116153,153155.83972124092,118484.58940687613,186357.83457566495]
[449,null,null,198.11120057850977,204.45863606544131,207.05508491565274,233.71399254225429,246.99457917044674,251.37945605768996,270.52163739749415,277.51102091088603,null,null,null,449,null,null,96255.926880032799,121225.72546148786,114895.00656072084,166502.35940376579,182321.69261166814,128820.6094780242,173426.34135726304,210429.49272268126]
[450,null,null,202.37132726546929,230.23021491476587,210.94030989826996,244.40100871111656,237.27841808056755,261.77143826629759,284.91295592832228,285.07399366739963,null,null,null,450,null,null,102748.19562132709,96498.669983786225,125125.03226430493,125823.80735872472,174018.06895431905,200601.13184981985,161061.64861571538,126096.63888595028]
[{"$f":"A458+1","v":451},null,null,193.80592245842757,212.24009862212031,210.15210485762901,236.6323090336208,243.52188269434657,256.06903312128566,265.42976299101645,303.0941823674807,null,null,null,{"$f":"A459","v":451},null,null,156125.16811193293,164258.92294893527,149738.98482707853,146677.33985135262,116189.11598665081,189097.51276964819,142902.90382158585,139012.30101976011]
[452,null,null,200.46938119136513,201.02457488590949,220.8452560397389,246.95095120216081,236.63150338388448,246.19408396421161,272.62779246935463,298.03862569551637,null,null,null,452,null,null,106865.72227780844,118628.89720679416,147839.25251919526,159406.10550803144,179269.39278712924,163578.18050105407,212541.45425853034,139170.4195750283]
[453,null,null,199.58556070186725,208.44077861251571,221.96296073323214,224.16396831120872,234.266690047314,251.29147985039987,266.36670304092331,283.81756534157364,null,null,null,453,null,null,122020.36259185409,131358.58265256646,157066.09945209842,129517.00362188593,194706.44211357521,130754.48664088464,150954.57261058042,152843.10177066218]
[454,null,null,211.77959073245248,208.17878835655472,222.08046563585324,233.95187620922377,239.69960427444971,262.03591092313695,265.10031572163479,280.73921184657775,null,null,null,454,null,null,143390.70815485466,146490.36374820923,178756.44622492415,184802.65023096057,182606.84497561911,203568.50320409011,128375.10018119653,180695.86581659332]
[455,null,null,187.98300828608592,221.41230278543503,223.69556657866886,223.45687219491487,234.512200569952,268.63341036785818,267.56779845794262,281.50997089460719,null,null,null,455,null,null,92996.61181760722,167030.86938979512,123542.95056128126,116276.02950905604,171901.8425412614,143270.40544280654,210898.88475584312,140686.3494433219]
[456,null,null,200.07558028115395,206.97406060998239,206.45880201860342,236.90397923059527,257.29013920788861,277.01227741039423,254.95635353455651,274.32388785755779,null,null,null,456,null,null,147609.1634626633,120378.98350384932,130623.96133003973,108379.58293521125,174303.56350502989,154446.82158294372,183676.39344209139,185539.4480157817]
[457,null,null,203.69463897434628,217.01535967607484,219.63003375135162,215.70013561339627,251.98839144529478,262.50714837241759,263.22350434638571,293.73228491160592,null,null,null,457,null,null,118682.85697179094,132641.35196326039,120064.79573730184,186118.57257002941,174282.39958976203,183690.59191191182,196123.51500483151,178619.18755663736]
[458,null,null,213.79530256758812,205.89663130686279,218.87943207725547,251.52791388586664,241.82152417825284,249.99733997192729,283.83921132965025,297.03373541997564,null,null,null,458,null,null,139978.5483032552,157382.37786811875,153627.17990594488,131958.78352743652,180736.99159981983,188478.97359499417,197928.81316140617,172812.36688508251]
[459,null,null,206.49657238818779,205.51964272589862,201.49119633075699,225.97483577222937,244.86467167877404,254.64285925458466,282.51908387266616,279.35522805821017,null,null,null,459,null,null,158143.59699824953,149821.79505981479,169864.84324432278,168543.36559921448,184760.7580993619,126403.77882806452,183652.83796244627,124276.06084344311]
[460,null,null,203.05976908608542,211.70009593401397,216.23410491880205,227.60546458173542,242.00837455668338,244.54216291449615,282.97420732288714,281.26667541247758,null,null,null,460,null,null,108398.08896741304,134667.96917832797,145255.31057589949,102935.02936013961,120237.80584288095,{"$f":"W$4+(W$5-W$4)*RAND()","v":176137.86093571698},205098.15639710327,180841.74074655291]
[461,null,null,189.6338380297899,211.87002146514783,211.09652662673196,237.79996018587178,235.56441825401978,241.18811702342424,278.89646332424832,281.1600684734828,null,null,null,461,null,null,90356.298811999673,145003.70095603319,99885.587540480963,122973.42395694793,108653.76358929476,134861.6855652947,214271.92939723493,221277.21926780709]
[462,null,null,202.66771970633454,215.78314336015413,215.01736994760125,229.96370836677369,236.74971744778077,268.51836893607054,272.48263450632959,280.21616428013795,null,null,null,462,null,null,105081.14242907008,149287.88239931618,161982.0218268795,175112.53725119311,177232.22803119663,129111.06734391901,163464.42603445367,126146.17001062099]
[463,null,null,201.48921157495224,223.27081020709494,203.77277183380798,214.74236813967238,226.30760693187463,246.071069962396,252.29946350333765,301.42364991723349,null,null,null,463,null,null,89242.480698150495,151573.92885459377,106084.82672299727,126839.76460378678,145904.2796337961,122939.18605605507,186564.47263977735,188797.38303700986]
[464,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":216.25109208282535},201.05311248729475,228.66490649890832,239.44319948385407,231.07506627430939,258.84234962381146,251.55772397532712,279.41321031770366,null,null,null,464,null,null,131847.69194176089,157465.82061826356,163664.84655869531,160258.07233723882,186596.40561165061,176517.85936971009,154086.75517780543,130119.9684231978]
[465,null,null,202.45046710253683,189.41423679250605,224.41086293295524,229.07699832117274,236.49775848508386,254.59224704354921,274.25345621652468,280.66919339022127,null,null,null,465,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":103747.16874324805},110704.18625298173,150002.5028799717,124382.11088727467,169177.94406618181,125350.14445795545,206283.40481760426,186760.92623272177]
[466,null,null,192.46207964753233,197.34473126073408,209.76469010517107,220.66896862343324,243.21666576904133,263.26918449553256,263.15948995646278,279.17022527961097,null,null,null,466,null,null,111104.95392982646,154100.65140559248,150935.65544045487,132843.5433808018,150501.67958007485,156598.62433857247,155885.64089887717,146967.45815406667]
[467,null,null,186.36104000238899,209.99631363247772,205.86968375863188,230.66105699323001,231.3105609198785,245.77743280443079,266.9542286957336,298.64651966537002,null,null,null,467,null,null,123646.40406516212,119008.88492916914,167125.23470960802,181921.6499615878,128854.67699465496,154262.77038432806,204419.12718653021,161034.30360123329]
[468,null,null,185.86117440353229,217.7387290063235,222.58846383280164,225.9507015157036,252.61959790733727,265.66682885120258,279.58787363952746,282.35366796383232,null,null,null,468,null,null,156434.73542958446,132996.5455575505,97701.832871585779,184884.71476012809,141875.68122088545,120431.33930364973,153992.49420562715,168703.04378718993]
[469,null,null,207.93132657693485,212.62557222296954,218.67599260884077,216.63381362926182,242.87726768352991,244.87132338461561,280.73425952464515,295.20275180643421,null,null,null,469,null,null,126999.22556441458,141277.98642477804,132899.0917671487,162925.82634248538,190504.818667299,130311.69636705754,167004.67968535243,209264.4386711503]
[470,null,null,203.63146468703127,213.75510020207372,201.72968625209643,218.43772323717715,254.61607823703474,241.86319652092334,246.14123228361797,292.35228888949314,null,null,null,470,null,null,104385.8431750485,163108.69949280177,162078.662020002,119019.03442640227,153166.2423055328,175452.38867218615,183948.53132620055,188130.12557289153]
[471,null,null,209.58958050748606,204.40227101658664,235.43407898249245,251.37044005051831,224.64488257230158,256.057671281978,277.10176628716414,301.55628153364637,null,null,null,471,null,null,141126.1211819076,137551.41655773262,108404.63600066202,167849.8107983009,159402.08460828013,167166.96830823485,133712.44400530198,155961.9972046366]
[472,null,null,213.41147433719874,222.43720296791008,213.60150322131983,231.59734800103183,247.91585168427565,251.45611896774057,268.73101767397412,301.98081783268753,null,null,null,472,null,null,88206.381135444826,157633.86455337156,160324.18089397461,160433.87625958511,119870.31827494309,153724.03435340026,209683.13390697338,127930.34930479822]
[473,null,null,199.35640345137509,210.38769366011371,220.00643879543895,221.89687551743026,248.34092798938627,254.12177238229694,259.25876429170216,273.6814799287805,null,null,null,473,null,null,159955.26405476459,132811.7857882994,152928.40353347239,188466.27982544864,128942.94628957979,137009.24455330733,198627.3121999639,180877.53986424801]
[474,null,null,197.80813580162172,214.3450628546463,228.48283165276109,210.45008975819363,231.2467266298122,269.26193060686973,270.4519531547071,296.8769032945213,null,null,null,474,null,null,96987.853367123345,127472.22958177947,173020.27159086399,173271.55148957402,139372.29745403116,183943.37126014091,149579.96018842913,220855.43244068851]
[475,null,null,204.45137878455944,204.86234252352298,201.97678148488876,248.67112824539566,237.46679423742341,249.87889701283746,270.42788831262789,287.19622938197494,null,null,null,475,null,null,150568.85410393612,169787.49699146577,150857.07083766794,157333.66716062641,109182.37455076723,116841.36718237601,138595.43422463912,155341.31180808431]
[476,null,null,202.17188861356323,222.33314653859975,227.31089238187283,230.37726082766216,241.75035980865249,271.40109588659243,251.57851515177387,292.11886917698916,null,null,null,476,null,null,161936.58951725834,153838.64756908608,170360.6335819758,152049.27235282341,139871.34996388253,152759.07997988642,129792.76217962828,177161.65427054022]
[477,null,null,197.81643603725522,215.35557170279682,219.33080460186943,240.61919836350899,224.3248108092005,234.50626492525052,273.0545731322452,273.88521951325851,null,null,null,477,null,null,115684.71860156136,151598.99797866511,113444.74311448792,115407.9312228877,140933.09421513038,200215.85264214117,173338.45714013005,202442.5195038422]
[478,null,null,199.22711227626553,226.75793157749661,220.38004415477002,225.34076715782524,226.62657823999888,250.98229060615546,250.94663142337626,270.06489645289719,null,null,null,478,null,null,125200.40190350119,149532.13450843183,110164.551923965,174960.6499910905,196117.15014287352,156087.38636495091,163696.08327843729,152859.00381740532]
[479,null,null,203.93070139188285,207.86759071071759,211.35250789949524,232.93665855438874,247.88375539475854,261.47904110652286,262.59972249874426,298.25628662577384,null,null,null,479,null,null,151014.78407796688,138099.16835541098,150271.55040958297,185741.61877105053,152789.10172073718,126035.57205743896,165600.60503040126,197770.50832675578]
[480,null,null,205.96612662003031,206.29795916005554,224.10456973025785,244.38509483311293,250.3094091587877,245.66139409682307,273.36898536519811,294.56292218947931,null,null,null,480,null,null,93662.209244065976,97212.26365386977,148114.61827438039,178091.10939916945,184926.53119223681,181152.80604596628,123508.85911315455,203084.28709233581]
[481,null,null,203.01114495209754,205.97213961875218,218.3214216897359,243.89429133854446,236.03658774436644,{"$f":"I$4+(I$5-I$4)*((RAND()+RAND())/2)","v":258.23030848175694},264.46127594510182,304.62193196095166,null,null,null,481,null,null,114772.9675727884,149451.11610134813,138218.26945323255,172803.9151575937,116895.41773886862,113450.47799984668,200339.40399031391,204803.53833345755]
[482,null,null,196.29552778410988,217.46310505384295,205.40701007571238,246.4334367771273,237.84327093322744,260.70556573467871,287.63968754642713,287.66502518090078,null,null,null,482,null,null,90185.22665082851,161512.4795606212,157027.91481953557,158919.13218039495,165937.96159727883,206104.76160438237,122164.21405279872,139384.14054534957]
[483,null,null,201.74059396930434,207.62025882966577,221.89174529966232,239.13526727807704,260.6342593895522,268.12924976069439,259.95117588922352,289.76648597642475,null,null,null,483,null,null,97249.58314478508,132282.51127417185,127220.2450283892,135610.06527853469,192492.50961746613,116185.09149696265,192906.12523420679,196693.26062694768]
[484,null,null,198.75839074065576,194.3586899958664,219.93086873129448,239.00672277989497,252.54963958291773,261.16783395145393,288.23189167900995,265.22623882103284,null,null,null,484,null,null,132207.78727564731,138361.93772214098,138825.76462632322,177154.0305721116,153452.34624249928,119766.92349845829,151367.15637713342,185726.2876472309]
[485,null,null,196.50259535593781,204.91676594491221,223.69770292351811,218.77196461748025,247.6352549824976,277.03963227541902,254.94371977491812,263.36694719801454,null,null,null,485,null,null,87979.454891646194,101739.64181148942,97945.33038685919,170630.46521575906,191057.20722760062,169487.84565119504,205801.73254294629,162025.49435609265]
[486,null,null,206.16263439771873,212.40062273683685,215.4655113328098,226.52755674614778,234.34136469830003,267.36691339129425,262.52457706927754,269.94827198093276,null,null,null,486,null,null,88080.386668935826,132105.60903946753,173703.97877551609,150512.75661492714,121131.43816710486,202542.42258816143,218252.61324386823,194450.50970487506]
[487,null,null,209.27476135857017,223.07328276876257,205.09208058531524,210.36052356278805,239.13353457156705,246.79989554517982,253.60706320299167,273.73536139721398,null,null,null,487,null,null,109044.43704555649,102987.75192267173,175077.04429449502,160210.09123056688,118103.10162921451,181297.29858519623,150307.26817250845,188384.88373656431]
[488,null,null,201.12537276969866,220.06428209493956,208.52372155237438,244.88985985686031,241.19303912720227,268.87928715255515,258.08623421308261,288.72054453944997,null,null,null,488,null,null,107884.586277037,147429.85163387062,161257.42943904464,143107.75647491837,150623.67427902663,190557.46868410113,133720.61093159401,186503.18527624392]
[489,null,null,200.62318985264815,222.72102097280489,223.86677839144585,236.14677305868673,243.95545386957724,261.11968023156572,252.72531585762266,271.42404265852792,null,null,null,489,null,null,160394.18199390202,129756.50579856744,164055.3420187445,108267.45932712409,178391.12027551717,196619.91486753814,119241.23366363034,208390.00263244117]
[490,null,null,198.00973321253892,209.18107104146259,216.3405139074024,236.11266027533688,228.73914050555555,268.30664699076351,265.55641128716229,295.16110206483529,null,null,null,490,null,null,104718.41627961188,137653.60166699783,112811.69765562941,110221.19519805815,197169.40206987993,159025.59066237119,199003.22353737545,145189.72449687062]
[491,null,null,206.30466993004464,209.23714023369408,206.37316651384768,220.12565147690768,235.43372190484223,249.17598889125941,273.7603130931796,288.98956088440946,null,null,null,491,null,null,106741.55349445534,146166.75123600435,111517.29955407552,141512.6971429814,117928.78184578927,136253.2114820182,135796.47127737591,201788.66015179793]
[492,null,null,185.60203029312788,199.91262965903292,224.35781905627081,231.64475375695639,225.10209132236201,248.85707040700456,274.92451976606776,274.09213192560924,null,null,null,492,null,null,100633.13854986537,153695.37738069711,124537.37734062673,108584.63882057146,117320.17330819905,169916.69236951775,148398.9228557414,153166.9756207985]
[493,null,null,209.69098693349966,215.37287600152416,216.90277830092967,226.52486158674822,246.30618315866647,257.74077749241638,288.52013060054423,278.93965161516485,null,null,null,493,null,null,100517.03306198663,167369.1474055704,142682.73104966944,115443.69597423787,131310.09970693235,172445.6115692585,208667.6178279295,184069.33801929312]
[494,null,null,204.17604133697452,211.10644482969062,215.06702535513625,234.33322124496678,233.3520770797054,240.82825450122255,272.29310402788622,277.02794433507484,null,null,null,494,null,null,90232.256460443197,146522.30975608988,100242.83925028183,133634.79886012588,154286.74230787155,133890.58033958756,150937.33696745094,146274.17697292916]
[495,null,null,194.13790991121655,211.99855784204874,221.07605751078592,242.5674596824806,235.2930164114847,240.56112769532595,244.64726516487644,286.2708973383946,null,null,null,495,null,null,129777.11325034416,166857.99753179052,100256.90545742867,152995.91036108352,143680.97241271942,124948.45924020026,176254.84071999468,159585.12363214666]
[496,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":202.71003057954715},218.58753124181493,234.09553308084205,214.53902248974228,243.99277398715833,242.15020084887371,282.14047555402072,276.41070915316868,null,null,null,496,null,null,154246.35918651824,105041.44190201221,113489.61034345393,142211.10622664189,195914.69591391436,112157.62379259022,206031.20427267416,194309.20739793492]
[497,null,null,202.79462012061276,219.91540515211148,225.33808914994546,233.43082636833364,248.81421801856897,267.38907246716536,286.40161235827975,283.49394941451379,null,null,null,497,null,null,126565.29177618006,154172.18572267939,102784.49658109082,182511.64343982472,175946.04325030523,114413.76767204382,200087.89502181043,131520.38972298562]
[498,null,null,209.33137474843664,219.5858481672779,215.70304104230883,244.24165397654906,244.07752781789324,257.10626839236159,273.09389398715098,293.06930915154692,null,null,null,498,null,null,94502.270351535306,94617.100832774668,161214.38420177106,120356.31469973816,124924.72828391335,122664.67129627522,147185.1319182489,196178.58066424896]
[499,null,null,201.26080705518757,222.04061202646866,223.49509299582238,229.6258224092706,250.15185831825937,267.78808827952196,262.68161328427578,286.92085531145813,null,null,null,499,null,null,101742.53175292564,151604.02385360375,107318.24982610741,170673.20651320147,162086.2431248994,204232.02611506131,140440.3243581375,197087.88310855575]
[500,null,null,212.81002883227109,221.87766810132393,239.61992835826752,240.66943987121664,237.16053443241069,249.33299108400792,257.49464529288866,268.7447587859084,null,null,null,500,null,null,94753.450950427956,133178.55900497842,143756.87364859862,172377.98116233473,165918.87546711438,135453.22938196675,214713.09703342867,126341.88223833202]
[501,null,null,205.73089114531811,190.73751255908618,219.67038857410935,225.63707427269313,242.15668989717827,237.62335532041547,266.42837817384185,276.12102892897451,null,null,null,501,null,null,108590.92701102472,119989.5236578726,168763.3738421257,121543.72278799754,194982.81359335885,138845.12247546058,166192.06740260258,224793.37534771586]
[502,null,null,205.05627626991784,191.71782761743367,212.51522293279979,215.08533541255923,233.43013147901783,243.66140584975957,262.56080440481821,300.47260741761204,null,null,null,502,null,null,113733.54487593533,110058.59981939007,149610.27735266398,177137.35095715785,117075.76721881406,133396.87279998115,218220.02556521486,189412.51986577592]
[503,null,null,208.88947288678239,223.77617655938116,221.59243592470267,237.98527721544687,225.59622667768591,253.54413708318191,266.97285751533281,307.11293623159816,null,null,null,503,null,null,145177.92460029962,118849.76861949827,100303.47003041524,181467.22081407742,141875.60026885787,126594.60913273408,213980.60837042698,130337.40177261073]
[504,null,null,192.82136066396467,214.36685534865683,212.26410591414751,229.45700583187096,233.94638597537391,256.63249805742026,284.14565597470295,268.51012941474403,null,null,null,504,null,null,112980.00651289284,112530.66801122474,177311.42363849672,107693.07590115471,137030.58338943266,167068.50523070595,138179.14329000501,152496.26580118874]
[505,null,null,209.88477736051513,220.01870052942672,215.8667171641668,231.77603072915767,246.16517469065334,237.86154520913325,262.48006673675917,290.90775378198191,null,null,null,505,null,null,91559.776540031569,118819.36405729041,156617.45756835854,167512.27728992311,145807.50261913802,136682.50508049619,133737.31144417913,136684.66377720539]
[506,null,null,201.79627502656868,208.98345328455105,230.55196298714304,224.71967782387756,222.51959159273034,250.08462765214171,269.74373750537802,283.36418938456814,null,null,null,506,null,null,110552.66477737666,124350.09560403488,177324.04786476435,123679.14204125633,118824.56167727822,195161.59621035034,209529.85879408664,169284.52195115792]
[507,null,null,200.87233803900838,224.16324280324946,232.02285029339419,250.75567659405016,237.12138744392794,244.09126436468785,268.02394168178495,282.21523013193888,null,null,null,507,null,null,96974.801701509394,118431.30808128836,151048.11511408613,171929.84057568485,191584.47505067565,131534.7321366524,217029.54742144223,220078.82152378847]
[508,null,null,190.01277287247007,215.1318957199027,206.39736070567611,230.41308639826011,249.11443971724293,254.67658158112926,259.3130263885941,281.68226368028854,null,null,null,508,null,null,91350.419917077583,113477.66148214936,169534.6031140174,111296.40678047255,151341.03923908406,136881.65046380038,165507.81352906246,125838.82222471679]
[509,null,null,186.03692932791057,217.05410948521165,231.93807665209835,235.71856355418421,238.73988874490337,256.14647070435643,248.20649272747298,257.61648017250866,null,null,null,509,null,null,104075.43844692261,121489.31171320446,113613.46772390859,101999.30795303601,179698.14866909661,125150.99503055292,118177.04151858049,123758.04473086956]
[510,null,null,193.95868417304132,198.3665429134642,225.85604196224858,242.32203018726796,240.22902157844814,257.14093900699442,275.3612422820155,304.6139851057801,null,null,null,510,null,null,121139.12204848925,105852.94380507476,160637.66223054987,107113.30854308068,116823.02320106751,124414.96300542666,127343.25271997642,223755.05878191144]
[511,null,null,199.11368408035739,216.1441554238165,215.01741073256213,239.6568485992882,219.58402507073109,257.6806962232493,271.84002734892306,275.27282750384319,null,null,null,511,null,null,106905.09108424088,168967.1452910204,144728.9886382668,114896.31009298327,193837.22124981147,145535.43304761735,145159.70468179707,217711.74943718134]
[512,null,null,192.53108087354607,210.49923214247838,220.12540609568072,223.83713625516285,228.98723551820703,267.25309219485359,274.6712190695041,278.93890045263237,null,null,null,512,null,null,116846.05742072834,138436.08507362759,112370.83789824181,134556.37397356689,176482.19592013856,187687.78874312076,175484.19607969289,137602.32241385197]
[513,null,null,215.66024768361089,217.25999427768875,224.43340827101676,215.15408883946205,233.76602576815483,239.40061240451047,259.50663628222458,285.20327127721754,null,null,null,513,null,null,115274.86590650002,120146.25381616622,113366.15862965299,152595.81655798035,130257.48523625897,181558.73752247932,160578.55646905277,160117.39817782704]
[514,null,null,190.82032818848967,216.80860106300446,224.52271455892219,243.2494534544594,236.38615518084825,230.9638412450044,283.97989468616754,281.86594515085926,null,null,null,514,null,null,111619.09329392645,99737.050387628158,118068.95509102552,159894.23424821033,178956.61903227883,180907.76614990062,135778.79167821267,138694.29231531208]
[{"$f":"A522+1","v":515},null,null,218.07983021908723,210.00145138022535,215.71392873875203,216.64234623893702,254.2432692488897,248.58233936268434,276.76976621295694,302.19363824829958,null,null,null,{"$f":"A523","v":515},null,null,132004.82978841863,151985.24973281968,132474.42159565358,105476.21894568231,183276.57895828865,149595.99161537789,187954.02863985629,129719.92475735801]
[516,null,null,195.937245104846,208.65812735608742,232.41912750669201,238.30945790170563,224.2953513014229,266.86754256952651,270.67916450609897,305.01913768845264,null,null,null,516,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":106095.36253526506},132937.18672025591,178230.55578794016,149743.5288823052,165028.4141788508,148700.25120212376,214460.45274194129,163004.75412657694]
[517,null,null,186.02018266694225,221.23061644368036,224.15132194247593,241.40707005439026,247.40778957251368,251.85677989882419,282.40457665260385,276.71762176847938,null,null,null,517,null,null,128105.70226692625,134297.84688902908,162521.87913217038,164177.94857249752,124466.30246385872,126253.5601139244,162046.78405167392,160733.65843824795]
[518,null,null,201.92203167803419,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":210.81207994545201},220.07783049630154,241.76663224372444,241.89871652929776,262.13442320286185,253.38503702062036,287.73070601865214,null,null,null,518,null,null,116364.83043386275,113996.9269919167,169083.12912074151,131181.73007297993,195288.33830454326,139958.57436256402,163266.11499374107,139314.26069057698]
[519,null,null,216.92395823773583,210.78631853584707,211.31671547821287,225.97118836506468,239.14854197121795,272.8187237397841,265.66259594364413,281.43790263159639,null,null,null,519,null,null,142745.17083682524,93227.574470950014,160348.74953488406,175143.18613280042,146237.95033167989,142855.11089554164,152562.48918995736,155662.80606859369]
[520,null,null,200.65017513115541,212.72967192965157,214.95156537628131,230.44896952485453,250.27582587696722,273.58645285650681,282.28741770014756,267.85967166087534,null,null,null,520,null,null,132843.93468178523,135745.58824772955,109019.44646468478,183945.26795829169,109215.70523018527,115330.19658022183,211848.56999116889,125084.33905035474]
[521,null,null,190.27544174830646,227.66062001156664,240.71400468079526,236.97905589104914,258.29811032372072,252.52316686479725,266.62680020789105,280.68122516381789,null,null,null,521,null,null,118078.78382939033,170667.80638485891,174209.76918124309,162639.72986390709,142820.0463699768,144155.22615883898,203177.3419314496,178267.09316048445]
[522,null,null,195.04117179002662,208.93923684183707,231.23086599734413,219.87718990464725,244.1902452507573,244.41749093234864,275.49630331813995,279.61886887798374,null,null,null,522,null,null,129442.89261123438,110958.74265551812,143432.04210586831,164445.16609839647,160588.74427334525,149655.1104108016,168682.66746114974,182484.46326802723]
[523,null,null,204.00994558765188,200.49813708978431,225.38728519734937,233.50497629869477,251.95052377816023,257.34053580071406,272.55504698277406,279.62784251446601,null,null,null,523,null,null,138531.56070610447,138607.3004672575,162227.55566689817,122690.06293491091,194015.57302372629,172194.49256786349,173502.61310436338,149901.10049756616]
[524,null,null,208.45736217379383,212.62893193142855,221.75944242556204,230.90692661792042,254.33711494843743,267.5937239977975,258.56120610552415,290.64867435619936,null,null,null,524,null,null,97168.319340857182,163281.46856778293,160069.13697325211,102166.67534112179,194316.43920667341,{"$f":"W$4+(W$5-W$4)*RAND()","v":200866.7072085269},166381.55084167505,173455.75148663289]
[525,null,null,208.40228433237712,199.28017822954726,239.05832221384316,240.94209751873402,240.31392087946045,259.84870691331383,267.91933190011673,291.72023418909976,null,null,null,525,null,null,100244.25813569664,165471.58112898492,129272.57552639113,111988.34942330653,144161.50775726669,137508.02578562082,198924.72616442066,136318.57465100422]
[526,null,null,209.60214800576313,204.31332630509328,214.3659642844753,228.10977051026998,257.77281686937954,254.29216494677866,269.55499133648129,277.46599918682091,null,null,null,526,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":116821.07394953743},108087.41821548544,100598.95754603435,137986.91459490045,133226.92840297709,145705.89355091867,218192.05933410057,227627.55252141744]
[527,null,null,193.07309437772918,197.9065489174246,229.10739641837679,235.86066837373585,245.39658000010377,266.71041003542445,289.78806900011392,273.957956959694,null,null,null,527,null,null,150040.28293634058,151695.68042126147,111005.92714122406,164259.81084597553,181869.8107024089,140588.75715525058,199750.59912001091,198805.84051343781]
[528,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":205.11839512161328},{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":199.7057705755449},233.62742570207666,234.43211768274654,232.64454603682591,259.22448783088799,284.34725732579801,284.52226330346275,null,null,null,528,null,null,122711.81016561523,108954.84025452656,123065.89561373174,149164.92293146622,159754.25745331362,113721.13783617874,122389.286584174,136717.29187824196]
[529,null,null,191.94190799142814,193.03099541181064,216.84569636240519,233.82534096137962,233.65984179865899,269.36263356188607,258.41648238469958,280.88497753099995,null,null,null,529,null,null,134396.96059004506,150173.85975678783,101477.84617033122,122271.70427621997,119217.35831987983,116033.97506472422,176852.31465652294,135052.99455903022]
[530,null,null,200.73568902130052,203.95213652879136,232.67089590332557,243.45563236651861,241.98554763964509,274.17416910655436,268.65619961995327,256.54567600663677,null,null,null,530,null,null,102835.09769216743,166654.64233167263,98100.144306275775,156358.81714505912,132751.37635863261,150959.45218147372,179621.63805742969,182167.26111626008]
[531,null,null,187.68754553069098,220.59865088973663,225.78813838618726,235.13257443161299,254.81699848926834,261.76094483576253,275.57166961270536,293.36985695567853,null,null,null,531,null,null,95539.423255911257,168849.64871533815,140106.53589659146,185379.48561573098,189292.71058876178,120614.18338920979,136838.41654282305,147778.33815987676]
[532,null,null,187.98388904414355,200.69107014023302,217.31800175397427,240.70056152344756,259.06078840519797,247.08349378379705,265.34423007924431,260.91553255925942,null,null,null,532,null,null,99466.683623389166,160246.65010174079,153026.12430941375,136620.03509719961,135830.57561332057,150890.02277780589,202477.56880840211,123721.67283092435]
[533,null,null,209.64386355811837,206.24311275187941,211.3799153634854,232.08008640228536,238.53333735880804,267.6658324266744,279.35833389969537,282.10581227829147,null,null,null,533,null,null,108605.00474138325,104350.95734710127,123046.34643146952,169595.96377205299,116204.59287280974,162112.32849289684,157299.60142560542,144254.14675147837]
[534,null,null,199.12559600397321,208.6259227712753,214.33848848879759,225.02892856659119,242.79306314831001,251.0950779873379,281.9472897208538,291.40030894481299,null,null,null,534,null,null,127113.66264730679,114369.80701323229,122806.62268435933,143907.22493693029,175472.94446163444,196596.75929435733,163668.07328092394,188404.38567454999]
[535,null,null,217.92993163551569,195.18295625244448,223.13390334022938,227.54912056035226,237.1970130155724,247.66601528324153,265.48168800140576,275.92688597398984,null,null,null,535,null,null,122261.06547854168,92340.031983111709,118584.54729577051,109543.00711374417,193961.87524381623,141985.031077344,157748.89539610769,149498.84309207866]
[536,null,null,194.1680367995618,214.85292808717219,212.43502282374578,237.15574501472159,234.69137354304698,246.95122832688693,267.35110406263937,277.2216367178811,null,null,null,536,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":153348.07273691741},159999.95756402638,174451.43402416416,153582.12601738839,113474.61754319313,131883.85890523018,170585.58148498379,215414.93147392228]
[537,null,null,195.48335442136582,212.26050869589093,237.90230549845691,230.45580750257574,231.66572154922781,264.46308209253942,283.85079093589928,259.25602525042632,null,null,null,537,null,null,99952.358849043289,95196.862228856902,127885.26098022255,113964.38352488258,196044.21902237486,179672.18785155867,135821.4185557412,126591.37241278423]
[538,null,null,198.38284103832427,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":209.03132876378322},228.5963402043609,248.83028994660577,230.79138346683257,250.12601658238501,280.26173149814264,288.38686232454688,null,null,null,538,null,null,101869.16080295466,94214.911316732803,135852.25686797255,173800.36831704841,172143.36962820753,181931.53665192131,179687.25316042529,126258.9475732698]
[539,null,null,213.37517573676266,200.88229489758641,216.77651530771453,246.59098154338483,224.96473346804362,247.63513274254544,288.91349352826984,295.01478372507756,null,null,null,539,null,null,150794.93158649767,124069.60060986898,103650.48423284653,180176.61944183212,154182.85376870938,201377.26230444657,140113.02785619762,180137.48873924342]
[540,null,null,207.28337214255237,224.07684045990086,212.24730578113574,239.53682227625939,239.11002485139562,249.81104957091648,261.94583773065204,270.88575772324083,null,null,null,540,null,null,126962.18202147861,147269.26918255104,177841.11259175715,103375.84185134828,173323.21347098204,161482.73209788476,130330.14138849906,188875.6803876335]
[541,null,null,196.14675732065652,215.52724064509692,221.20932267612875,214.28907329720738,252.59148560541803,237.61108929106072,270.6809595451507,262.34624322067918,null,null,null,541,null,null,93364.49810888253,169375.06075410172,175048.60493710398,176345.29723023955,180788.3032650192,135916.31457961959,121347.71566190277,186356.96150552671]
[542,null,null,203.14834478268119,225.01549629469477,218.73093223201283,236.78155920738305,242.26879688633204,257.3935494381073,262.3143736435548,300.87467671702149,null,null,null,542,null,null,112767.86058475044,152322.03307972586,125082.80759312733,131949.43265101401,155687.38644109154,200256.2804104719,140531.5173288123,175991.72178800183]
[543,null,null,190.51140668645317,210.14154928911543,215.13070527484123,220.85124130243258,238.83733287416814,254.97455655534412,245.55128354880787,277.99305211255944,null,null,null,543,null,null,111572.40786030714,155585.17011986906,138733.94016571445,151142.14945027744,169476.87663725717,205050.79924624364,203305.46897086786,197141.47172687008]
[544,null,null,190.35382246615737,225.04989398600316,203.18660316719655,212.99533377874218,245.57238013099658,270.47227215164907,291.82242995060318,283.89038850211517,null,null,null,544,null,null,158097.81544358109,95469.621040432627,158144.35492194036,127293.57078201999,196671.38260984945,117324.38203053184,206145.20214016456,129896.59096681215]
[545,null,null,210.18093184353427,211.19904604680571,207.60903941452474,228.86520698773674,244.83470634089238,254.67886767416616,267.08510108290659,296.55881643357486,null,null,null,545,null,null,91731.040202208969,137202.05688526013,168646.75319971121,138293.58412728633,167389.38403117892,170606.24709144901,181774.16807904292,156166.63500685105]
[546,null,null,191.48701210621019,199.66662639642249,213.61410782557775,225.23789390178732,262.22324903629379,262.66685330077792,277.38299081477328,274.93711585995226,null,null,null,546,null,null,151422.60650720273,101945.74607739953,106542.82267474796,143850.95696492147,111645.53107274789,140863.12242309528,178994.06421996429,182915.86874514061]
[547,null,null,205.48144829043142,217.4230726695466,219.27854868909452,221.44117805942639,232.22021988295589,249.07804125807689,275.48564306643817,275.28522357619647,null,null,null,547,null,null,158400.0569202746,159164.15680178558,100462.60012508085,183915.66058414427,151893.62198564003,184358.16051788675,165211.60282613387,155142.06121225542]
[548,null,null,196.84642830014417,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":198.25498067087653},234.11011270918351,230.91360954848824,250.3606884133585,247.25222708823023,245.41958617222815,287.84750735826753,null,null,null,548,null,null,123993.81996632399,134212.06792091473,102481.9907529905,153467.8929655719,190462.80263509549,194397.03787634749,169432.91043018471,153791.33012678244]
[549,null,null,194.10173105525652,196.66345055547978,213.24061444437751,225.46090026756715,229.75959761846909,263.49082742938242,265.38446051380674,272.79187223187398,null,null,null,549,null,null,100025.722526596,136640.76674746856,126218.39086838059,134505.50957943528,197579.41163047089,200661.11303904001,167387.64190954203,183525.12989513791]
[550,null,null,202.81833362994439,199.89460355971673,213.16057605222824,231.42040154134676,242.19001502780904,250.3831661685272,289.46376626198048,272.2385349724405,null,null,null,550,null,null,155103.15340256278,145325.04962319482,150243.97141628753,144815.27943686917,179724.22112139189,{"$f":"W$4+(W$5-W$4)*RAND()","v":154942.12728596275},{"$f":"X$4+(X$5-X$4)*RAND()","v":205315.03238238138},{"$f":"Y$4+(Y$5-Y$4)*RAND()","v":160206.82635350031}]
[551,null,null,187.40586297706693,229.01999128623206,209.04726380840182,241.593773665366,242.526294136925,250.33760865189615,272.90449605754384,280.05957291942752,null,null,null,551,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":114805.56150709145},140982.74232850823,134525.01227183692,149605.88412501404,115700.68125725206,197898.51507144279,185766.52519589488,207251.60329277386]
[552,null,null,186.69397889854025,218.98521195822244,224.5127010733282,228.77241775841028,245.81646034702177,257.88879446087844,284.30696128901775,290.64330565451985,null,null,null,552,null,null,137432.86698348389,127890.42752188398,124104.02169290578,152065.61473284868,180599.08745087191,202746.95818057191,216844.60629533936,174974.58496039946]
[553,null,null,187.909050860528,209.34989168625259,199.69759635271572,226.75213148030326,264.93345305379921,234.48846882491995,265.74694593967888,280.38144701663276,null,null,null,553,null,null,158302.80199934309,104418.24937059759,132269.73795921635,105643.15897467265,165897.23192223313,167872.97344065516,191206.13608690558,142258.36810123106]
[554,null,null,215.13083234535131,201.60301538408388,219.91609543723433,218.24226951968168,237.81936246227005,269.95341772110288,264.69757817094211,294.52330268635268,null,null,null,554,null,null,139838.23208305257,126300.72682684541,100582.4001920556,140604.51940590481,129441.19363182661,192083.00097332225,152025.49020887728,147749.02548696563]
[555,null,null,201.30896635516501,206.38031512153006,220.46846768123245,234.05945284506791,247.18781406033406,247.74245720561953,279.93081367405017,272.49722280225961,null,null,null,555,null,null,144994.54357256979,147849.67392604717,107682.32742272818,147538.68201258112,176492.6707137893,122575.68214325275,210182.09566103353,202232.96174777491]
[556,null,null,202.45883391573219,202.36433496435617,225.8882458976648,237.21045204937332,247.07364717725264,243.10076723654345,270.10616585374595,269.61492277596676,null,null,null,556,null,null,90136.562112270301,144560.89631765324,113763.26001236672,122259.49691318614,161458.48991055062,190958.12148419101,200606.4589705941,144762.77420274922]
[557,null,null,199.65528450228376,198.0995159704745,226.844634272219,225.86388880308468,239.70435406193559,265.02534649066143,276.34771630111175,302.06772527215867,null,null,null,557,null,null,159513.7026176239,168686.82002148917,170913.10295559024,157156.77671927362,192878.34541483846,173380.54397205886,126154.41581773844,226814.81057118307]
[558,null,null,190.88729624087767,198.02955502234843,209.87468998442515,231.15515805686221,240.33606277531871,254.0944286172772,270.73715600144192,291.41618019648479,null,null,null,558,null,null,146871.47532042215,104350.71242932249,118275.63102129631,105420.39384479835,196470.88070745033,133549.67447636349,151672.80504888616,125610.21593855585]
[559,null,null,199.82858171491276,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":202.04609206167353},227.69475863508501,242.61242549694819,245.9359286873634,240.57788837286381,261.68240800995483,{"$f":"K$4+(K$5-K$4)*((RAND()+RAND())/2)","v":273.53792096772492},null,null,null,559,null,null,114151.18406734838,123744.850227766,179132.04413175478,140381.13006703448,107923.4760753228,200500.1450463644,150668.95044382007,167147.65305886939]
[560,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":182.174858624602},213.96850316850805,235.97552506669689,227.95581005765396,246.67169053467637,246.33636048294372,264.41534893221763,277.48255854505902,null,null,null,560,null,null,138467.44099013993,94309.905386452941,102716.07421681714,128486.21546200148,177093.69788129241,201206.73692821118,131352.25099168398,157144.63970786129]
[561,null,null,192.48765506994988,202.18654631469886,207.48436316840491,242.61227172131507,234.6860656397198,250.63867443806814,259.9164920700008,268.20201599282404,null,null,null,561,null,null,114512.24510777937,114084.93348812926,106437.1949261499,138334.20849042907,123860.66947622357,185120.80831425654,192373.4620929138,160717.94724290032]
[562,null,null,207.99731255217361,208.12434978390723,225.32449946616302,240.51806325502386,247.70359779632236,246.56436964850803,274.59756158424608,267.72241247839878,null,null,null,562,null,null,123251.36774634727,157504.16742254372,168023.96647157241,187537.31865289068,160150.65929627273,147903.27891092066,146021.09797917152,212608.3725261752]
[563,null,null,202.56693235000481,209.64993991845893,204.1544112564213,227.86724052956589,239.96248393234737,265.05035951709118,270.26424595073456,275.4327577173533,null,null,null,563,null,null,156490.48253303178,134305.12588695309,137481.39183043115,152549.3372420017,132003.085127347,203471.08459233266,135662.87551775514,143365.84056117892]
[564,null,null,196.43249735352225,212.77513721110552,226.93516473682132,222.8102025114693,257.4269891543741,250.67476392431433,262.31506458662926,277.32597781976659,null,null,null,564,null,null,126024.15045487293,160967.15866019146,174917.71723269246,188377.08470803089,171982.99654154293,137026.0159267908,163334.60623704773,186450.18412105978]
[565,null,null,199.76871668076734,205.13502942935048,233.9835400156793,228.60033649525357,250.69866855827217,262.24873157285788,269.84730642709809,292.08280703235516,null,null,null,565,null,null,108554.48999283907,133414.77893864771,98917.290723647486,128127.63622989081,189501.95275692648,179365.84816166537,150610.51128820929,125010.71390253436]
[566,null,null,205.5819617701938,200.11879887454771,210.23682563477365,234.5142998335314,260.42001198015919,255.2581113189845,255.54861589791906,303.04136612750222,null,null,null,566,null,null,141064.94485172306,98260.625146275677,141938.90913636959,109889.58304146078,143073.29665449675,170570.46572330664,135814.37221880298,213795.89915236746]
[567,null,null,199.82509000958763,209.43911299956341,219.41931196045223,228.69380768424014,236.42757613414045,259.1125284458019,261.09725200772004,273.07897830011251,null,null,null,567,null,null,143756.66377333974,111659.62119627441,140884.58400300192,109901.55192976304,131734.98737779516,166544.53196783297,202600.65476964583,217689.31127306665]
[568,null,null,194.99659165149541,222.61024433590373,219.903173423189,216.31366902652931,262.25529487547448,276.04569842527934,270.93072217693714,282.89100760352676,null,null,null,568,null,null,150749.32126182964,108266.2847353604,175118.00783508737,151709.72088185381,162282.2206920693,134635.39205612586,124344.15436382614,189503.51267686862]
[569,null,null,209.17491844112766,223.12095767709354,211.45849853261481,242.05124003409236,238.58128480013249,257.831710623915,271.9309193871577,293.1089478005203,null,null,null,569,null,null,90814.911561644825,148123.36345464515,116466.77319972179,101653.39546870661,144109.46306517741,149361.63241820989,134621.29188102289,174710.687074577]
[570,null,null,214.98502701986104,203.5581286488397,220.32453868648594,232.59290642264955,231.33030905993684,263.06812807044241,251.29769744416197,280.06331471394276,null,null,null,570,null,null,151319.35400307065,170176.38431797439,136069.52514032694,151845.554779589,177133.19963388192,198813.77512818389,160413.01193574604,211019.7551048891]
[571,null,null,196.68126197078104,208.32701080840963,217.80122838883838,233.80131960563546,248.37009490026861,276.97214968698177,273.28025598307192,277.36453421403155,null,null,null,571,null,null,97021.782399147007,125536.69998600279,139017.81378185464,167006.96699754207,182426.0421682469,151060.6426364971,169173.16304052202,219132.79170307226]
[572,null,null,204.98642216007576,209.0621691664858,229.85483641001642,248.06402011856142,250.81197156053423,247.68991976467626,271.34745300433434,257.20397473829678,null,null,null,572,null,null,122775.83579612242,127847.49190662446,164034.91920278603,156462.10469518372,193057.42498872368,155367.17715160895,192047.61178956841,165249.69755296822]
[573,null,null,201.59186727533833,203.8087495376376,220.64588267051425,232.55507676656185,244.76975417643288,270.47742756021688,263.79204322638208,280.56046412998109,null,null,null,573,null,null,108330.34375500114,130777.3075272289,177490.83905522284,152779.95357650265,196541.80528016717,158762.62160531271,211541.89741080452,154094.46696145108]
[574,null,null,196.94510898539116,208.57776686860447,222.1781262010509,238.07871275861692,241.79711878555628,254.86978891255694,244.53453636007143,269.93934989482619,null,null,null,574,null,null,115164.96626770469,125069.38312413999,96920.037124886061,112531.19331833042,147805.84524915548,189752.0957758904,180012.54472419983,126273.99179485864]
[575,null,null,195.01176179167703,209.75714267264576,211.12397226331186,228.53351044150082,229.12593861221814,240.44316090614288,291.21692270351991,271.72632378573337,null,null,null,575,null,null,134811.50590887695,122968.41986591891,177373.63090714262,152483.91510549313,137029.25899748629,203405.56340842138,140275.72662225747,193530.54749965214]
[576,null,null,193.4522070988387,195.36587927224082,208.61035738904681,239.23408305661926,237.84966844976745,258.2614301331966,277.50638931286574,286.56428551166499,null,null,null,576,null,null,99862.866741010948,144794.27298928634,107605.60709445999,163352.63487220343,164581.63337264321,148603.16252580521,141460.19189504348,178448.84853968851]
[577,null,null,203.80997199875608,214.18504203796738,224.99916539078404,230.054488882101,247.76104537820473,259.60217629293265,289.5893174874235,291.80448852648465,null,null,null,577,null,null,106761.84510892504,156023.24137337267,172258.66068774546,175249.81518054943,195063.19741817028,199570.99514424842,167713.67300872513,152258.04993586108]
[578,null,null,188.71322331040477,198.09933631161414,219.4243587714528,232.84678817225995,246.83762214027968,265.86615321054467,273.19084741274344,263.84787165068701,null,null,null,578,null,null,122115.89895314687,124484.23594699297,152284.48664745362,138611.96633433388,115715.47048125246,194901.55864354427,123092.33097280818,185679.18614719209]
[{"$f":"A586+1","v":579},null,null,208.92923389076992,199.47525500213948,214.88702852472017,220.97323479375368,246.37522580931068,252.45866330734447,252.26949453202519,271.23708188393363,null,null,null,{"$f":"A587","v":579},null,null,113710.76321588045,142071.26074077084,115124.33114694261,119481.26811749209,183211.75938278338,120898.8818575356,173139.50587213298,171197.34955326797]
[580,null,null,205.08873988702854,193.57949053359479,228.26477524766034,225.4238708245729,224.74925054768357,258.71998145376261,268.70519135471335,281.35976276719526,null,null,null,580,null,null,100519.91495418857,94865.934964648317,144511.22356923204,178576.84155501222,108812.83925414087,153901.39199509294,186812.01228179302,166109.83784577186]
[581,null,null,199.44022136503327,200.32748854048958,217.89872345146367,237.44887123060107,249.70711783287368,244.4823382972933,290.4069550374096,279.47176897134511,null,null,null,581,null,null,108434.87464629891,94666.184501817494,175183.38029708239,145212.78458389526,148894.59708759043,130422.53661026762,140391.23359660205,141087.90637354422]
[582,null,null,214.58086326714451,208.30720546454361,211.03421706845882,220.52392205057663,245.74318713098771,276.12745960457937,264.15354539306838,275.52315218054503,null,null,null,582,null,null,141708.30411436863,142342.6639884765,100002.76551583139,123197.33003726145,134459.84093508066,133427.52302828594,186414.33314591908,132204.4426738231]
[583,null,null,193.29441424856074,216.28704931048597,205.33066692161427,228.05120724096111,253.67225994037699,255.06020496560797,288.49882466900954,294.12266487642859,null,null,null,583,null,null,161658.64426717756,112376.53612896922,139981.28972897641,110740.19523433187,148748.52180669835,178258.48320480733,188925.35307346657,194321.43573212816]
[584,null,null,191.19848839151695,201.0488791381687,221.45235816522069,232.57857908147267,237.28312936000219,241.6306326218498,257.60208126562418,272.35875549357326,null,null,null,584,null,null,126563.72882310738,141905.0780938071,124837.56766662982,140034.96124387265,182166.2158549123,178895.19293018425,173778.26553798822,170964.38427411095]
[585,null,null,201.81809655355869,191.7844167395256,233.31272963095626,227.49420395958001,248.59706012493496,235.04617864805132,275.19335969414902,284.2138980935328,null,null,null,585,null,null,143717.44620909938,131888.87013623898,102195.27847581309,159505.9278448851,148287.49080628273,163454.6972074635,125559.63669259223,199826.97401912388]
[586,null,null,207.7368011747017,201.30664388337647,223.82314415813724,220.90838375727176,243.02414113230179,254.61795380486922,271.80777970152377,295.02209874564676,null,null,null,586,null,null,130788.80832635742,106174.14378260061,178669.85961782327,170782.04447734152,142875.36558464612,181452.05213595781,152963.97811998235,153930.63843249175]
[587,null,null,207.25273757238551,209.35529467552445,209.77994075614117,240.10916708620516,239.58264603668457,243.39473977387885,270.46632940498165,292.28083772851619,null,null,null,587,null,null,120650.98388221639,162350.65544431223,166528.1490692379,{"$f":"U$4+(U$5-U$4)*RAND()","v":127700.79019953366},174266.95233996186,154245.64105177019,163239.35786692955,146261.40372332936]
[588,null,null,199.14953366403765,210.85069403307935,233.51430019975678,231.09990494590161,246.34015318388481,257.34575455562174,283.53585957052809,277.86308593619992,null,null,null,588,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":124780.649034908},112813.55754345711,131461.00362397922,113375.77356243483,118022.07128191383,166597.91968431792,177593.16764063103,203922.87693663535]
[589,null,null,213.01568466667032,207.63154670188527,220.6463809737217,224.88230114859252,224.93640462344095,257.32334275808762,267.03817921737743,276.39805672280062,null,null,null,589,null,null,161045.55721730768,97209.363345295918,175398.22478767007,141974.68812592057,161611.82008659546,148747.30864482879,201179.61467001887,154385.07585617065]
[590,null,null,200.29686089806603,196.24271812414509,206.58277404523943,223.10897513577567,234.83725312119776,243.06240564294225,279.02609082637753,265.73544182323405,null,null,null,590,null,null,144987.66861680051,120805.14503015559,169165.72186520565,170814.79814461817,149637.54321285788,135147.57264766682,124096.3738485096,196145.390137435]
[591,null,null,202.86201694273856,208.20900115747861,235.01802716299233,225.45908703135936,246.10469458555494,257.58031417926111,261.27011643594938,265.80896045660717,null,null,null,591,null,null,125554.77070767268,141741.81881826348,132645.84628576873,112829.45901206345,124708.83808708344,166728.34027501478,160727.44081203616,190223.10461380816]
[592,null,null,200.82771784652223,214.38766218912804,220.92909649292545,245.13502676718815,247.48504694569471,248.41783802412075,265.49439244361366,285.26886737281376,null,null,null,592,null,null,151878.56842209908,116701.01922220591,153866.42734928004,145350.72410937649,111124.4269164602,174961.64902706246,210803.72320694779,221962.58916490609]
[593,null,null,198.60677212341199,209.52246180262776,222.11936389302738,231.9123012264661,256.27920076890007,265.43217005707714,256.68358809411922,273.49669489538667,null,null,null,593,null,null,109977.37835678035,93900.538958881865,110777.23149845569,133702.60604693124,182433.22603237236,143604.5062116413,133262.20249940775,134832.87447111792]
[594,null,null,215.30887257452713,203.21900830316747,210.7568993742081,235.90497416161827,230.08866850989688,262.02957726067643,276.06726901441306,288.00489164032291,null,null,null,594,null,null,105242.37244354399,107593.19777672298,176035.44809352758,163480.5228628164,116395.52813453569,174467.34752421049,175724.95165268629,143367.43211724079]
[595,null,null,198.2221049837907,211.41077628948102,219.80758992415031,221.55055932780911,248.3839704540591,273.09515123144132,285.76659479719734,303.71973396599049,null,null,null,595,null,null,117292.32224906216,145258.93100179112,135295.232042321,140181.55926475301,170870.35585825692,167660.79090177233,141538.8147479964,172760.5565926444]
[596,null,null,217.57828870236264,210.01958592288346,235.77021578243483,{"$f":"G$4+(G$5-G$4)*((RAND()+RAND())/2)","v":244.95090834311469},248.84336239851413,243.93397834742129,285.22784416838243,284.53168291946207,null,null,null,596,null,null,91295.434261940449,113000.25147608509,153778.06692071329,138624.4271059313,126137.05107326285,155600.25906409603,207237.33027214947,187950.55583574821]
[597,null,null,194.91520683148539,215.35614577409339,232.38330643317991,221.1975134634109,251.21379073327361,245.06760793206959,263.81822716217812,285.64964068880539,null,null,null,597,null,null,134496.08419439528,166286.14740094176,128102.28016834453,105055.52587779377,190683.82609073701,199756.93847276323,145991.74162675638,223094.93668933428]
[598,null,null,191.15495371375673,190.15786771912508,228.8946208709491,236.97736176948376,231.42170439597214,262.04996770912885,282.30428635884954,273.18628405448766,null,null,null,598,null,null,145096.65315896331,107344.61320519446,138045.45858671138,184967.17853224324,108626.76667263235,187757.76303584091,136379.32492467531,224480.9093154211]
[599,null,null,188.89613654380315,211.19804566885878,227.12027836739588,219.85723187975327,224.40551043065915,246.16584860383597,273.84764219682017,292.15712999434072,null,null,null,599,null,null,98254.703878526285,103315.24023894993,106163.53369457915,134024.57275040075,119756.6296597045,143495.70739514456,148515.08465466814,181651.24025420094]
[600,null,null,202.54309414790362,202.7090261266797,208.9876978577351,237.07955125554301,224.91560524737645,255.87090409050771,275.97277821952116,295.12886444715122,null,null,null,600,null,null,139158.56536539042,156523.16209659172,170445.01168893662,183998.61710375687,150767.48220553037,165329.98128430673,170625.45989695482,168496.16698098788]
[601,null,null,195.49667435374792,201.76125515295362,204.05941151604918,227.83905369001431,224.84260521449477,238.6291302025559,244.38221940162413,283.99167121647832,null,null,null,601,null,null,98799.171203063248,94615.673106322676,114816.8326992878,170654.0503467673,175706.80110070505,153638.11469615676,205577.89992290008,125909.05234802989]
[602,null,null,199.48109235986229,207.67754971653844,213.3381060898042,247.38046789354246,248.05155758842056,268.76852250346002,269.44410108481776,285.32229814242373,null,null,null,602,null,null,124066.44270979018,134330.92347305908,137133.62138076004,101746.09296325549,111138.08146647758,183087.97706483226,123797.40503981123,135695.26038663456]
[603,null,null,197.6542479015323,218.6131890947633,214.1139813550451,220.42833790092135,222.44394867526105,265.33682784622079,261.54846132476189,295.33607383939756,null,null,null,603,null,null,88637.596635230395,170055.74642276656,151895.37561785933,170628.12338466203,134604.24081734696,207143.09486992066,118792.12420444759,167222.03296667204]
[604,null,null,200.01840111463432,211.31754051059838,225.77277518959755,215.79665706329192,222.77667044533257,246.85211147346996,272.62185453250106,287.25053514498842,null,null,null,604,null,null,151751.64571198437,110145.62372068534,146003.75323999167,171559.72522103839,181369.60836115346,164444.02237167937,134289.10860832856,165743.43447880328]
[605,null,null,193.81039125245363,206.93951401170489,211.48941881733231,232.11146323747136,237.11257385660349,264.44612350395579,249.85517156720806,259.55561570028698,null,null,null,605,null,null,123300.14693649448,165717.32900341062,136249.54821095645,109276.42481349762,143836.99450253721,194843.7441610072,160280.48014291649,208761.64016354011]
[606,null,null,197.48255113847901,203.88752716657956,227.23355167621895,224.3051034965207,252.06097653567895,244.27767742638636,265.07956233908544,291.44288396746106,null,null,null,606,null,null,150149.02619754776,152361.80205812742,154217.83344015398,131996.82111258543,133641.54211031974,178703.05316643801,179297.16952340613,173493.1363667465]
[607,null,null,203.95839506637645,194.73444664187014,209.53225040734972,251.43893847723331,252.89653673897109,261.3579142649341,282.48339164097854,276.9694583086968,null,null,null,607,null,null,113281.1578514009,153640.53908821964,176033.54196581,161181.58562944949,112007.76706097659,123904.09157757566,174706.16014568656,158101.96364902702]
[608,null,null,203.75297310070104,197.4239049619643,233.37254587630019,217.04816576404602,245.67138428773018,252.26803143996173,261.34652754231337,287.0770148031379,null,null,null,608,null,null,123965.59495481962,142937.36201389387,120502.48546973644,176335.96414960391,118622.13515127474,192801.27755532286,143580.11800063215,143439.17051235025]
[609,null,null,208.57827708923926,212.23983102140696,217.87997042961064,235.77489425876087,263.06879650615383,251.49669752151743,275.08958696108965,270.26280910092862,null,null,null,609,null,null,97772.641173963493,100463.75345876558,165217.72677892953,173606.41662984257,118855.82535757155,128779.80316104091,136700.5506139262,177554.26520881889]
[610,null,null,212.73464890177848,212.17724799533048,217.83814444821928,228.41246004569973,241.09858475810671,243.6933099656772,256.90484245685514,267.48125189915328,null,null,null,610,null,null,131104.4418151846,106215.36008841249,138722.28788344155,180172.11104845331,127474.90251452097,146078.61687765381,212735.55915713549,148348.23656973231]
[611,null,null,199.99082864695507,209.76067596917548,209.61219347693321,232.10333490369871,235.68033677589145,272.2216671423858,259.78992926929476,304.64326119568449,null,null,null,611,null,null,160157.31374183582,121121.51083344068,135134.81348511908,167149.51085718762,179210.96537987067,144823.99238356692,200581.90852106304,144354.55367569852]
[612,null,null,192.69666169050416,217.86880106077365,218.47243010591876,240.45447625974668,250.10783354576898,270.18254114511768,268.49849667924713,256.34832533022779,null,null,null,612,null,null,103113.40778633558,106946.34478458649,131317.60130087362,145541.99556927849,176254.53880131399,122694.39942025697,177463.99536419899,204795.51071081369]
[613,null,null,199.35138722588113,199.57228203633287,211.59502112146447,224.96882836535821,247.89772136434615,255.18956608497439,265.65721831318513,292.70196888554278,null,null,null,613,null,null,131050.38261908924,167200.81914302771,158800.73796106651,152312.64949160279,107220.072885541,121968.11386187737,198795.83307406172,158240.79128726234]
[614,null,null,202.79308649007865,208.26598304510557,228.18807946963508,236.68056498653559,231.13866750410133,248.28580152281103,276.7257828730169,275.83458080062599,null,null,null,614,null,null,110378.02416895296,144841.92189517972,133562.33424525478,150424.15665999555,131759.92753003247,198811.44940151961,151270.86852313337,131836.98256261341]
[615,null,null,197.76358776562503,204.46097233228647,213.50454288927682,230.29750789866975,254.05850625915232,259.74349770142481,275.4776099186596,287.81411239748206,null,null,null,615,null,null,131235.15007262101,143278.65403291275,130180.37313302881,127170.50492035157,175726.4512007414,166791.27063640286,170354.57859134168,162784.33779522037]
[616,null,null,214.16618069119545,206.59108463120057,206.93955517324019,232.74665240334667,258.05652171740866,263.31966096820861,261.06730162483615,289.27915309614474,null,null,null,616,null,null,129495.16022460672,150746.01907187869,99909.560088979109,165035.23335356332,195391.99534684711,116801.58041582216,155417.06736501071,214511.35218143312]
[617,null,null,204.58728114065303,217.52513748556021,222.82691892180196,235.54700866158009,227.85009642029036,251.03850644061947,247.98076630656004,273.97273515118496,null,null,null,617,null,null,140208.35778420884,146297.20201271577,156561.53980730462,164856.08467965375,144544.87697913119,149774.8694969244,165701.77390950482,142323.12688761251]
[618,null,null,188.54957697938511,206.93611121549711,220.90831966842617,218.75526579948308,245.32419425661837,257.70712156646488,268.00447690544871,297.12084497659913,null,null,null,618,null,null,122469.29482579924,136938.28257248673,126663.05111368626,110762.5844288143,112854.05362749536,124815.0682134878,185413.32277789334,156672.54384284071]
[619,null,null,210.44838427408772,212.61398682855452,219.09883149682165,233.41096212365133,241.05577051115068,276.24826969897447,276.72366717835968,288.97063694254393,null,null,null,619,null,null,123766.25755171258,126456.99131118276,173916.72070386604,138224.73115156294,107654.78757261753,175426.06961811305,192733.60471169907,168276.84238859644]
[620,null,null,212.99667949932956,216.50979654734965,214.26599959339831,222.02972520766144,248.41352422919377,247.55854627445453,279.28800154465512,269.89818034833792,null,null,null,620,null,null,131298.25416557962,132988.06561643543,103396.84963409428,166856.66740827123,164360.66072162302,128348.92436822303,170776.27306019503,222573.28054840094]
[621,null,null,193.78195642724197,218.36461822183372,206.26103313827923,238.11878633477431,226.45194792394881,242.01215585275062,248.80677510275245,276.52683716962565,null,null,null,621,null,null,93000.944468375077,153119.18842685901,110846.40643110852,134673.04293343006,192052.38910074715,146221.99559956713,191075.76115550951,169457.44385327134]
[622,null,null,190.61729035210791,201.53574022305384,205.70582886555263,227.4222497411258,253.65776130574457,255.24235994421201,276.90306425587323,288.18372079984027,null,null,null,622,null,null,146907.52661299091,124013.70201514904,126918.02577259205,171445.12481538864,187748.76582433359,153870.96605673223,197087.72805822734,169726.10938756375]
[623,null,null,201.04441097821245,211.16324491254011,213.04419784592488,248.38006278204321,243.53682944854862,245.84009607109047,262.85030681710589,277.86984437632384,null,null,null,623,null,null,91511.615669558043,137738.58975690918,143946.14402515505,126872.62308486704,115790.22181429836,122317.76529746744,190627.23528908796,132097.58948396755]
[624,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":214.02214698539885},217.32571918218164,228.93518753026703,231.28693031537193,238.94353724713483,254.1188576102906,265.37601897958859,279.10385536470648,null,null,null,624,null,null,98900.240806717338,105215.95149226848,166001.09472061411,154475.43468578096,142128.2500809934,145873.65927434005,217432.99782578734,133880.83499640791]
[625,null,null,199.36641416463502,206.22625336797967,213.82330483347511,225.82300591449311,245.80408981628372,252.70457566585546,246.06609919681716,284.42091597391561,null,null,null,625,null,null,125520.62375213504,153900.14634920194,151262.1269173531,126247.58805167022,115459.81887664821,183124.35931739165,217238.73015627699,216359.13750368665]
[626,null,null,195.94269287850977,204.61437479516374,221.30905304521585,233.70233197072366,237.8330588071959,263.20948497782382,259.74921323049477,279.50262194818299,null,null,null,626,null,null,158960.86426150557,129381.46612652997,159326.13084365259,156154.94839247031,181834.67768766911,155269.41736581043,163350.58691273862,170232.45549213424]
[627,null,null,204.0833002676456,222.32283591061741,216.03001859984141,243.15831982139895,227.61184711287095,243.06285684951985,245.99500237183881,280.27406414310576,null,null,null,627,null,null,139722.26882613724,147026.63005846075,156044.79361931476,147120.97232147894,119785.29205030987,179517.06660904892,140998.17334676278,211905.12178477255]
[628,null,null,217.69566347310516,196.64401872248035,221.06968516025663,220.96071659977693,236.39190348840657,250.91371678889038,286.49055194142335,301.68343653739078,null,null,null,628,null,null,96001.218045168091,104129.86187244914,107703.20689568986,121768.41812595034,125335.70683237728,119377.34952563526,137320.08437392523,185002.18348752131]
[629,null,null,196.17214794362746,213.69626932846248,226.52121450098204,234.7360476428189,252.15028839457662,271.26083929861028,267.85060934342647,281.92487811757832,null,null,null,629,null,null,91460.421006815115,128234.18743744216,148492.24151731204,128382.34858031024,123408.62023972807,197749.93147884711,204966.97224547109,213112.05184801394]
[630,null,null,199.87928826473325,199.53349821598775,207.86748325903955,233.06896975694306,244.05844839738023,239.87697524144102,289.28867744266142,271.43879049731362,null,null,null,630,null,null,145876.57505619552,124286.66487863638,143739.87593968894,135081.64336085779,144259.73181946986,151591.07980305739,149040.41495857961,174287.67246752602]
[631,null,null,200.21581895238484,211.9081879783763,221.45417655552907,212.24369568225208,252.21307240853815,258.06931470333109,264.89045622668806,285.75509826651643,null,null,null,631,null,null,95097.253263178442,154928.18376265356,171975.47581472812,171578.23330808373,118541.15415310953,115496.04035948387,142923.79798254708,223991.74370120262]
[632,null,null,207.51764567703552,213.55483037829316,225.56105184223327,235.97796037035064,239.86601718437805,260.88492260081415,{"$f":"J$4+(J$5-J$4)*((RAND()+RAND())/2)","v":256.51341677767448},308.6987289974673,null,null,null,632,null,null,128558.40389969529,142930.97482350672,122774.99752756191,176760.44656180241,121335.9745513954,127554.57226818886,166572.91397980295,163836.66737861]
[633,null,null,192.71768020256695,206.19904562560677,212.83742545432105,230.80772121666169,263.87712772145755,253.53113245845222,278.54748423624557,285.61476692429301,null,null,null,633,null,null,101808.60902032565,153303.7627291223,136369.51400566151,113070.46052949589,145607.49760375981,140759.08537079699,122396.41015088586,127176.00809882862]
[634,null,null,196.94111102038534,207.74317561043142,225.4539323870822,237.83489067819491,241.52136288831656,269.26337859048573,254.92720988706881,285.48248483372311,null,null,null,634,null,null,149391.72652127146,112717.34581889115,164022.52968581193,145445.53511754709,123931.9729810564,185546.72834039523,179430.33612755602,151783.85623731851]
[635,null,null,194.56487144264401,201.51187780801217,212.86781170911169,230.65279782022947,252.36010425890615,267.14356307566237,249.78830642028981,272.43708149542891,null,null,null,635,null,null,104990.23561019462,107913.73138717617,111855.57993212756,121083.11937166018,190792.96176453494,117743.14709495466,134396.04175105534,194446.3028491998]
[636,null,null,202.63687737608288,205.50846127247709,220.64218736104701,241.772287248162,248.4026616755514,270.18367201546795,262.67182275654631,277.12924762105632,null,null,null,636,null,null,112533.34452819834,118327.08671312305,136929.71389400004,105096.67977395935,184038.64941847691,127229.2537893035,135763.3469083299,140451.35057124804]
[637,null,null,199.93467413082163,215.57701800987928,199.92940408015315,228.27551116025236,236.60621295587489,253.60460508382886,254.02151308295251,277.49805116651402,null,null,null,637,null,null,145652.02175887593,135164.19459000431,121842.96498903664,178857.74692707512,154688.59736306375,162176.50770460427,156335.6835489902,227133.39106347787]
[638,null,null,196.69826682574435,200.15930919167073,229.72883624153428,237.79621968959998,232.75215954443661,256.03889455515792,252.12276300219776,274.06680107841458,null,null,null,638,null,null,103301.6903669267,157283.54304378023,175143.72205849577,181164.80820869814,139044.25189679003,179830.86562955746,118670.28088010785,151059.83271800209]
[639,null,null,211.30792530516666,196.97833264828554,204.14107232031097,235.97108365463302,239.77658692698537,268.93247056656855,251.4653622300207,271.99441344375043,null,null,null,639,null,null,101014.7697009127,93625.931320833974,156637.77556405656,169533.28535057802,150123.14735915425,116084.61507438301,129468.74787438569,197907.51407197455]
[640,null,null,193.04137691724304,210.05904537253787,219.23491347721543,239.87103885778546,228.58302294939398,260.334480296572,277.80568315355612,272.09754930834839,null,null,null,640,null,null,140992.90644322796,154140.93142956489,105376.97215972764,180384.84002428449,186214.83225435356,135530.94462019744,181018.8966011196,201290.72326727438]
[641,null,null,216.13144512787943,198.76792785209929,226.94529670240084,223.59236291071383,230.89628006771568,254.56454337418626,254.51285931326072,265.83082431516681,null,null,null,641,null,null,137111.81626120798,144333.67888633767,156065.23709252707,148334.57284974912,197768.16275750793,136297.98675946437,154458.71556623947,199423.6332083756]
[642,null,null,193.0115116241567,205.38948227288719,219.07982202428477,239.34229717822032,236.59385122223404,247.09462000563036,286.91236355916885,280.68397210473324,null,null,null,642,null,null,162789.52292198903,93909.199685889078,157951.49987802748,162676.56489905118,123133.0408958785,146479.96642100468,167701.17165322878,144348.63671598659]
[{"$f":"A650+1","v":643},null,null,213.33612394613388,224.71179317469318,229.76877428371054,242.17566848679229,249.29365645559733,246.2962964776232,248.97436590301481,293.10240641046926,null,null,null,{"$f":"A651","v":643},null,null,136791.00508254199,111252.2288739917,176339.89658774485,178115.2987133537,120231.03859494205,{"$f":"W$4+(W$5-W$4)*RAND()","v":150371.04253115176},214369.39568309468,133557.96070585167]
[644,null,null,208.7690260971651,208.67691010176196,221.09695737325254,226.71492637766684,227.95522603954564,273.06482083746022,286.4377515175604,284.2846033268749,null,null,null,644,null,null,120870.64570413841,170115.57470722875,119951.22393673671,185811.08719020901,171073.87284394691,116921.7924927851,154064.20411047572,150708.80373419367]
[645,null,null,200.43118795460967,211.85124566891261,232.12174806994375,235.64394617266339,239.67921974101586,260.30988417176832,257.68987795951034,271.07285210669187,null,null,null,645,null,null,96064.904342606649,94931.657671308436,157609.16259985784,138932.33424114087,143409.46995806688,207053.98076040132,168957.39843750908,220769.77260777063]
[646,null,null,202.66592287517923,216.84701951324087,213.09115319198662,222.10798725721148,238.84070078062373,245.86292556122669,272.40262362254555,283.13560230363186,null,null,null,646,null,null,113318.19593136976,114966.64368671908,170986.01125740877,173106.28649881325,132714.50153162601,177498.19837343026,158296.79911098184,134769.31646667313]
[647,null,null,200.40461968033293,190.56478921540995,202.24386062016458,225.0391338406211,247.56999153965887,246.81577044489208,282.80258513243348,296.08174919734205,null,null,null,647,null,null,95370.237572798011,115315.25305759809,105923.10364083519,142500.89471985833,157952.73324569207,199477.47801492814,168223.58277478861,179170.02046408103]
[648,null,null,210.70772331463357,194.10620722822023,222.11338570388631,219.57351765642528,241.20343164743164,257.54039660156968,265.64378191632841,301.17360413115756,null,null,null,648,null,null,154858.18076379731,168595.82171360918,175386.89503084763,147001.19263256367,157225.56545643142,164479.23656844444,188384.50359914097,145528.30078161581]
[649,null,null,198.45568694461301,217.20181700429958,208.47125399913514,231.50793915323726,251.73023934923927,259.59527409617351,271.54205163106332,287.42495542559936,null,null,null,649,null,null,97077.485017143452,104708.34555878388,98298.844374930864,186574.67503140407,117523.08258617797,163217.70026869586,136297.12083361531,152295.34269597748]
[650,null,null,195.52681949788339,215.67271502602054,219.91641297415356,215.65811769748197,230.92299850298934,265.76010058387169,285.76374680933344,293.51142085096404,null,null,null,650,null,null,105772.9437376326,120908.98232889197,160862.20225220066,168812.14110484981,177522.86231213942,145857.56284825085,137705.98058817553,179460.59581265945]
[651,null,null,189.08816231936143,203.93088654478419,224.25748963062196,248.23949505269803,233.01535826697821,277.22736506201346,256.78813799612362,301.26538444259006,null,null,null,651,null,null,143237.51867068085,163602.88957481179,129591.49242185435,112850.23499666076,189319.58208185458,126734.90637983738,119606.84775013964,206561.74995062852]
[652,null,null,193.57908051287481,212.75957526760928,215.70711739152037,214.71733366095123,245.32341354973741,233.93876687626107,252.5616071556299,283.09503661797481,null,null,null,652,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":120986.28348078611},100659.62028179158,151636.97611452208,140645.46917533065,120450.83191712092,184727.03349645622,119888.94860046795,124535.76104015237]
[653,null,null,194.07767172640087,195.31874556627918,202.14677535713261,237.40258949884617,251.81295472515001,253.97110175032765,266.93496696728539,296.40014871218779,null,null,null,653,null,null,125561.31944519142,117474.8134021486,103441.64243737256,163410.60754462669,162931.34368077779,164542.13267194154,164640.52014422504,218685.68900709116]
[654,null,null,200.57426610030859,214.30641346751108,223.45084579477776,233.99666154338215,237.9481142292957,254.33917254286291,274.34172757540739,285.73521576883076,null,null,null,654,null,null,95107.514531505207,163487.88035146054,114380.51086388681,137613.40229384144,120854.67747370081,173193.58097972319,159649.44467779357,148921.20777206219]
[655,null,null,205.17107905555025,224.60247382892319,232.54783211517955,219.81776619677964,254.81354940028277,253.25557392106691,266.25404285861697,296.52403894767656,null,null,null,655,null,null,142608.99967842959,98889.320267982199,155204.14142874975,121859.0465402243,162538.22141460399,172347.17723633035,177653.73540423322,132150.18060709751]
[656,null,null,211.71385490937965,198.69120157344463,234.31005521525188,229.37518062483699,228.37639773986348,251.67759516304869,277.64258769707476,293.42977756785479,null,null,null,656,null,null,104003.70532987431,157667.67039014382,118137.56531977876,156476.31429728185,144862.475974973,204333.70572637129,208214.1156682779,159116.68638331571]
[657,null,null,182.91815216355064,204.42382355443183,227.29238200415409,229.42605556550697,223.26030975509892,251.46794224169969,261.10409510100106,277.94369948084113,null,null,null,657,null,null,135514.38932965699,161288.61456674093,123064.04109450152,106779.6437537764,112251.72938968879,128244.4839545647,162213.66808265483,180276.56565890129]
[658,null,null,206.58987250743851,197.5454812486995,215.78145362226292,218.29254001006046,262.35818101132145,261.03705009015869,271.63941489722725,279.34779673573985,null,null,null,658,null,null,90536.291321992467,159373.1616488932,99494.259584181971,155642.5450537217,116269.19839590526,206289.05381486984,122105.00046916021,135995.56799060886]
[659,null,null,191.97919654713837,220.81868922274737,221.69747761041796,231.52486693577109,229.86354876834798,260.492381318963,260.00211502480408,274.34427318176341,null,null,null,659,null,null,101063.70657454904,146345.82984966415,162085.66970618628,141486.47934575085,113240.29595610137,185502.66023678804,195573.67650871712,167463.35285108897]
[660,null,null,204.83832575661779,217.02828516255047,216.85679778849254,221.31255311318205,235.56269995609702,254.98720861630269,270.27296105166471,305.48710888014472,null,null,null,660,null,null,121683.67143233474,123378.77535675005,166520.8955002937,133806.9178009638,120106.49046998347,188301.24948034514,202229.72040975012,127301.86988298214]
[661,null,null,196.24878710287311,225.33212459989178,217.15943338451902,244.22047039412277,241.40866746992813,265.76427471579962,267.88628461664013,265.57026437256667,null,null,null,661,null,null,113666.21693041534,135003.77908158925,137730.23390544421,146844.81952991307,193652.95372936304,130290.60255098587,183694.04199801857,200490.48500650621]
[662,null,null,197.88607433229643,207.94435381355834,202.71421606385019,216.97524589952761,253.11690736521018,255.78772015157901,255.81068477344871,274.21455937980625,null,null,null,662,null,null,144152.58811717347,161643.91484944749,128230.23597874427,125277.75887536362,186116.19521245081,124687.58898853463,179808.18907778696,149709.74720474411]
[663,null,null,190.04853711365183,217.94488540605866,220.75208383585931,228.81503092845657,228.51003612664314,268.03364254430693,287.96345928855555,279.71210433642801,null,null,null,663,null,null,108075.61596257443,145789.85964826753,116603.92797605717,160753.10526917852,145968.55265830425,173173.40902880422,169652.01699490842,225803.57667304412]
[664,null,null,194.88580027777968,192.3697951625347,208.0786322272987,217.74328047549454,257.12141245640015,270.40961565289138,268.10485799016118,297.14123702474046,null,null,null,664,null,null,115926.94416034853,102691.58963734831,128642.9291603918,145580.75426438136,171183.25334456968,180027.63309893844,198115.88695697981,201270.67648139707]
[665,null,null,188.68993572404648,213.00045942354885,240.26351910698861,236.5032512923832,251.09293001018796,253.36622640686488,248.99019236489536,287.97541733270441,null,null,null,665,null,null,115144.93034142893,161966.81560079241,126447.09711261213,112946.54684008166,108687.77760910967,189514.88737180887,204683.24376256551,157035.43939913425]
[666,null,null,190.10566390564927,201.90832745658332,227.64439787425133,218.30546915904057,263.47361109148028,245.31193658858655,283.90573161003675,274.19069993745995,null,null,null,666,null,null,124855.33495944321,115840.80658190054,146287.49010757389,129854.83403320085,196420.93282997381,136543.26427512793,136611.9031488894,221743.82676502169]
[667,null,null,208.72132634295969,210.11810457936377,209.95070525215758,231.95756299171723,249.65626389884753,254.843569876576,267.870213175034,262.27304319226397,null,null,null,667,null,null,159709.72842877475,155194.73622281,176047.2386703309,132900.11368203265,155781.36342771887,125218.17901170607,124852.27379982422,173090.51273903629]
[668,null,null,214.54825352723131,207.99177160635134,216.08532469286484,244.91506390552507,234.05849262834818,255.00820820434143,248.19070383631998,275.8371048419047,null,null,null,668,null,null,104591.79565447225,149380.91688737751,142298.27476399706,108335.48978554773,191331.64522978262,204109.25138741225,217895.24418225736,202645.77538689389]
[669,null,null,203.31804821246169,208.67290432989745,{"$f":"F$4+(F$5-F$4)*((RAND()+RAND())/2)","v":226.27423007907015},234.91165574148454,240.68120859192061,255.54158677520445,282.23954418715584,281.18713442038876,null,null,null,669,null,null,161779.65313545777,138011.27161677065,144425.70350658536,146806.11974341792,107387.74138782339,118362.91223837221,132170.44472851156,148999.85289127813]
[670,null,null,206.29487151981544,224.85203910693423,209.34601460813553,221.72569834420383,239.18233845770919,261.43226025645976,259.67988699342783,290.39946567422015,null,null,null,670,null,null,98024.304355483808,107468.21417419155,152931.1364539488,132894.96061606825,157056.56781456154,153762.77971801595,195154.54269337427,143607.66970817762]
[671,null,null,203.77852779637061,223.12002312273961,217.10292797207038,234.32790031078164,229.41701655676138,269.99544054343761,249.77992923766931,261.19729190237439,null,null,null,671,null,null,154846.70766923355,138472.0783294627,101624.66169821977,158714.63153940963,114532.89358412584,204481.68580946041,133110.09577655548,179999.11146127258]
[672,null,null,212.29600524552507,213.57709064405879,221.69102012792985,217.51398474095112,246.96616308275443,274.49403159692747,272.69184737856199,281.26603654074427,null,null,null,672,null,null,95460.15712861545,164416.87344693311,127325.53563861772,145570.42125738924,142487.5535473646,125397.64436775666,214903.37505302674,133869.17959330676]
[673,null,null,216.67656740957935,222.39329166043697,223.44779762286052,235.37714352367823,235.0114403787878,275.89530682766934,263.47566221291356,287.07755148471733,null,null,null,673,null,null,112839.19673634096,134676.16477199932,172273.4690196953,135747.82513775348,128766.35685195983,164139.10211211912,139983.45534386148,218089.68737797812]
[674,null,null,186.8591590044073,193.12134541540883,221.88177588882289,242.11612879694201,236.77993807660064,245.56430313158964,278.24261776033103,286.43867405662178,null,null,null,674,null,null,104665.95896058004,131643.14377004636,158384.71691877022,111643.23821402821,144062.01820242126,143523.18003356492,205977.79741323099,209384.86563796268]
[675,null,null,213.50592152261902,208.37321364819545,211.14580255795252,242.33251080655617,235.43211752835646,271.76839362866059,257.05309741061802,261.82184369247233,null,null,null,675,null,null,106590.84456750857,100399.62949671912,136572.59953753144,141885.08615285601,110452.82494780625,115090.62495161174,185909.98034430915,193003.05226840021]
[676,null,null,202.16060528180452,212.59392099531425,233.56187419477999,244.85555418265994,236.52482966107561,245.78331818263959,268.26126449834112,272.32508632799625,null,null,null,676,null,null,123108.75272749405,131272.65584339038,109013.05483299991,111526.72033003651,166203.62047008914,147952.51732539973,128361.71626106782,134175.0307118083]
[677,null,null,210.19659408064956,214.90838652152763,219.42957968988114,227.14239139078651,246.36662848423961,255.31147903971987,267.73042017718689,286.88148548455717,null,null,null,677,null,null,115678.84635681442,148822.16149219291,138996.09995525691,108202.37832129786,165472.71217698205,161627.78583670812,156262.75078445359,161504.42762036988]
[678,null,null,200.06198557043459,209.14958001148884,212.92368623180286,241.25908988095344,246.19411206514721,254.03847509659505,287.63514584837213,291.4579691360637,null,null,null,678,null,null,104299.55511688811,132744.59789101768,175652.80462840403,144658.51588718581,124452.45519872193,203316.49888195572,180387.4081745178,144758.45410268832]
[679,null,null,191.74687434236301,203.72293312956606,238.80514685114173,241.03035438903214,232.55729291434727,265.28601628807507,280.95441685686103,279.35808321398287,null,null,null,679,null,null,95184.033199057012,106547.28840509191,164147.56030130328,115224.91816231057,131377.11621161798,195491.85439812462,162020.27340006188,137510.31364458919]
[680,null,null,211.31932602270396,207.21245668226578,225.43889926248275,222.64936158254176,250.03193539065367,243.28293492153796,269.00924879476963,257.3829950156848,null,null,null,680,null,null,110205.27064996953,158528.59097724449,130729.65580134158,158339.05355843651,170700.87549427705,176140.29193173876,187730.10723713244,199325.4927429478]
[681,null,null,208.17928937990183,225.4073053716684,198.62357745430802,247.36152911716641,246.62535211039753,254.34988597796504,257.33231981504787,276.46604528904578,null,null,null,681,null,null,159175.00981492363,118259.30031055023,163403.30126463977,178778.02982882384,129875.79438313127,143214.13267585399,160865.37548755421,164502.61849799915]
[682,null,null,198.82529456117933,190.86411256684033,231.49382585284329,243.50066191337123,261.10425588162144,235.93697703414199,275.47309483002283,260.67667622674799,null,null,null,682,null,null,105701.30581942457,138483.704664663,152088.36489519442,123845.13329935291,163782.15466648366,125661.50410815304,152241.38804734536,167222.57635333418]
[683,null,null,192.07498293833356,207.61793016470398,225.24288691742905,236.70238150179841,231.80774222959224,261.97085698907711,254.08240742378393,283.58871549398077,null,null,null,683,null,null,95962.456965741701,147403.26267529055,120245.88376038389,124565.07810341142,151077.93614589315,169872.53034490126,125480.84614784348,191369.74714962914]
[684,null,null,202.4507965880772,202.8586538452129,228.59444512486129,240.44866330076422,224.96739391700925,245.73207636917709,247.94521910408716,274.60315062266091,null,null,null,684,null,null,144356.3382310844,131399.95134456313,107235.76471596208,181722.27871316031,138693.9838027581,132555.66956065586,184832.74886227731,212948.1136336062]
[685,null,null,201.57032062650339,196.93277311880877,218.13783711598614,231.43125819379367,251.99770383420977,248.0155660110014,282.46542944548224,259.80705205254975,null,null,null,685,null,null,153012.33074691566,135811.28321480879,131953.72505422411,175585.09230734274,178394.07536089787,160393.36493002469,175674.26573076716,200401.11396360357]
[686,null,null,200.34785256627964,220.2477666177038,227.71938654284347,210.88475503123806,249.68261395456932,259.49286890588303,277.09019366743382,260.33757178424332,null,null,null,686,null,null,110721.91346773969,169938.78098748287,159811.39279369431,114161.08959140281,158165.47562329879,136345.99914991565,123382.51093032712,216687.76057238277]
[687,null,null,202.25747144644106,207.2600058176898,238.1875854445795,239.67353700146498,254.49434560408986,242.37311191761563,254.29586493994455,279.11196361263285,null,null,null,687,null,null,157372.03189336415,128558.3463504729,121742.15349768227,139629.09631522067,161883.36093870769,155123.12052008644,163984.5950465372,192072.63730420585]
[688,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":202.98982287176989},211.78817174667284,222.17463648900417,236.31598786709881,235.55744589756205,268.32607332420281,259.3345089506679,291.44730237339019,null,null,null,688,null,null,147578.94203174242,103010.6596019421,150307.12826775425,186020.43163604767,180538.59711051569,181667.21974832658,152646.69558418417,141013.60643417123]
[689,null,null,190.31535436319604,198.88646587029604,235.99184148564001,236.12243250433463,235.81644259549668,255.05340222991836,273.26893228643763,294.25985849508544,null,null,null,689,null,null,132024.6288105406,93815.947705560859,165342.80230696162,172207.68541670573,184527.85540776764,122857.29580401885,140243.69153683993,152000.96409166325]
[690,null,null,192.89039056244962,220.00618320671416,220.70257341151265,218.30540080816814,233.61789990800736,241.57103478526034,279.81954494059983,282.39630522602698,null,null,null,690,null,null,156328.40999819298,122574.06383465588,162674.53157300118,139353.40299503069,167085.345145178,173267.97644908685,212565.20554773972,226443.96985002587]
[691,null,null,191.04747198032592,207.22000762315312,207.84581826413353,231.16385093157012,229.481110635064,241.46081337916883,256.95531592577311,279.18840266214926,null,null,null,691,null,null,158959.06038995332,108450.9893607647,126472.93552021284,130084.67235444972,137509.2667331924,134620.42162086669,210176.29369700688,159064.16878273411]
[692,null,null,203.86786169487053,209.93120957658519,240.60569454808478,237.07071468293202,240.58502912948035,268.33536002143063,268.78525891758153,268.28020238364383,null,null,null,692,null,null,155865.40360566252,105887.05667054381,145867.43539362663,149127.50500791805,137805.38143372757,118916.9521973448,207001.8227293996,173471.08113888346]
[693,null,null,213.08452408227305,211.28832024888496,226.02050936400238,229.92427515955657,248.5806224529243,257.4268589180453,270.94724108778212,287.71843779803527,null,null,null,693,null,null,158630.00966270801,139621.17488710035,165087.02972887389,183410.30710510141,122190.05527049904,135972.75619315467,206144.47985105688,208195.07941761386]
[694,null,null,204.63203633156712,195.00131287682518,210.71098497285789,221.75243468659741,233.05732074449847,266.16118344431368,278.73399233263035,308.3185259107039,null,null,null,694,null,null,88320.029099602034,104116.53603517996,149663.8756140265,169401.3901012218,194648.66599326767,196293.68403397093,210689.84014818707,160248.51310084536]
[695,null,null,185.1069896302113,205.69250948339695,225.56342168575105,233.6637486296801,256.7615263796767,249.7803884623934,278.14613193584927,277.57435959210937,null,null,null,695,null,null,123003.26361905539,159870.7234608774,141352.66191075204,165555.41485730378,164812.03853044918,181896.35134344129,159251.16168624591,172076.83279371081]
[696,null,null,212.60773227505484,197.60907482726591,225.48778174616174,217.89902652577996,251.46508176157994,261.88066315051094,278.85700961968513,276.3224742286053,null,null,null,696,null,null,131879.5759040328,121732.48909044547,171621.14899407414,171750.29287439238,118718.1006087097,114621.06991060801,197960.7501726858,125078.27630031512]
[697,null,null,189.53665903809028,215.07825531283439,222.46182324068445,225.09129230575243,257.36327907891939,270.44133477315717,261.76073291150163,280.2441926013791,null,null,null,697,null,null,89955.986042507691,114887.49834524201,115744.10880694501,116673.20630855596,178978.5652408037,125145.81591687405,127316.94050470403,136281.11741017646]
[698,null,null,202.37400132880609,211.4980590563548,214.49924412039044,242.32452533796348,243.02864067196066,243.59432038323149,271.05953446424172,298.9199036021742,null,null,null,698,null,null,138034.34780382324,102550.71199413454,156672.40328627534,133331.28724387861,129092.03659839343,173496.76487418971,134456.9696970036,148261.32406224924]
[699,null,null,203.73840115244013,204.47270043113701,215.81058952040669,214.33612162842149,238.12689299004816,238.78368291167095,253.23909872631927,266.05122049780471,null,null,null,699,null,null,156406.36529401771,105023.68122178041,120135.01251192404,119752.8548996657,109857.34863193439,191382.73588079272,177742.63392686186,226791.46750998942]
[700,null,null,197.11438242906209,206.94204422625958,217.94760315812249,234.83244183033199,223.30411100584931,233.93631128700548,260.07443278359443,305.71762897795281,null,null,null,700,null,null,109105.32802457333,163767.65754668321,178138.06891009313,184911.63056504232,163867.56662304141,202768.24495276192,205112.94960427954,184025.72190166501]
[701,null,null,207.39317409098928,209.9330530909285,227.13061207698871,244.65485208564286,248.43333087503251,262.62471422962892,267.14695375079526,291.03817423433958,null,null,null,701,null,null,97561.423000249168,135047.06755409017,132881.65281866479,150505.68776874192,197294.70434475524,198902.64597105447,172228.18409156078,221134.13111501804]
[702,null,null,188.11296955487478,218.73122199043991,224.97011200937266,225.26818334624448,232.97283135786748,252.911723192523,280.88583762155986,298.99290834890758,null,null,null,702,null,null,131899.96969166011,121800.44059835124,121637.61824430239,121362.45610004805,188119.47119433293,117745.90907450712,205872.13014216447,169523.67258594441]
[703,null,null,208.07174327238087,212.02373497792817,220.00176039366912,243.26262777586504,237.71906231355169,238.66062645813997,259.84300371913923,285.9792003849517,null,null,null,703,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":162067.99865075055},156885.92852264823,139585.04919869587,182674.32195222288,139354.6868221717,168609.13969218364,169371.61643410008,144396.98697720704]
[704,null,null,192.7133285056571,212.54912176410329,210.60020179864435,240.93815479219177,230.92205700294392,244.2737827091546,265.954708836024,267.0690005841746,null,null,null,704,null,null,105774.10097370722,135722.2713744934,103714.62363916832,125747.38318716166,168390.37817708292,117960.13381722903,180234.30233368085,194971.59700514859]
[705,null,null,214.82984859188372,219.81742267610778,212.06009897850504,233.66873351824597,237.63184528488941,{"$f":"I$4+(I$5-I$4)*((RAND()+RAND())/2)","v":239.64735064556172},256.59547601592283,263.41103307151155,null,null,null,705,null,null,153267.09693833295,122033.59076245829,97085.85503350792,110206.39550609766,154550.38633158949,201941.21101330593,131932.03809742309,136420.79728532885]
[706,null,null,204.08842039376142,224.25075834488172,210.97595992279062,248.62967313554452,237.4335657539344,234.53930890554537,267.14876965470864,292.61059834211392,null,null,null,706,null,null,116353.65692840083,112665.49878885072,163496.85353544308,114402.4690659625,123536.6285844276,184309.29151201138,166328.17799261975,173441.91931479995]
[{"$f":"A714+1","v":707},null,null,181.53351226357793,213.06086608373005,214.72785877269931,242.67214599936361,260.15411544451854,274.26731621672951,274.68220383510521,286.57920231602918,null,null,null,{"$f":"A715","v":707},null,null,132058.41326620174,163497.32815983859,159851.30989359532,172239.2524364742,120170.54502018064,{"$f":"W$4+(W$5-W$4)*RAND()","v":130303.38066969847},145310.2731739603,200201.31227217085]
[708,null,null,209.54059237990413,224.92464907590528,223.62647371916327,223.458425575284,228.13892651688889,267.49733015692209,262.88977969051155,277.45930782236076,null,null,null,708,null,null,136757.96714982195,158903.1236673758,107686.15071594642,173490.16055208887,164218.53896350262,166085.47219649734,145449.15109344589,137520.67489983491]
[709,null,null,209.25927205548206,203.95187247724724,226.77568574468552,243.48361252266395,226.4303567423282,242.90849400310444,262.86067091514508,286.2364378071041,null,null,null,709,null,null,105035.3428744846,139294.80236702398,136734.48061319199,123198.91828428768,126380.62399105386,171294.21491371427,189512.89450802165,146390.35888298781]
[710,null,null,217.18792951730927,217.26942449754617,226.49614685592348,227.67432521462098,230.42284069780914,247.12696027775783,256.85079346515488,273.30792008927955,null,null,null,710,null,null,134363.17522972991,126535.20318447452,169826.7696563839,160703.0068123336,194746.66368894756,143551.30190563359,210744.84194500116,209997.13472688381]
[711,null,null,203.35112081305348,197.58771530448584,228.54775000514314,250.58540107518107,227.0285399721885,263.78265255591947,269.99366887631561,254.66772674887099,null,null,null,711,null,null,101304.99839683666,125372.29561239952,157770.76022262085,167673.18200885737,192887.51148519877,154979.96626529979,195910.31117826171,137411.91852660943]
[712,null,null,190.48534013622887,213.49255782090228,231.69416007615663,233.72500924006886,256.95518289669531,263.41900861387529,271.56921378278804,268.57575680403573,null,null,null,712,null,null,105203.43831692793,164661.60379123373,104683.36864624123,105145.39939707861,166383.45694298446,116862.69067276447,195141.0297059069,175444.00227477253]
[713,null,null,201.82163715018586,210.93657762331802,227.52431291261976,236.85586277466584,257.09632793736938,244.74416833515821,270.89101198815746,261.86551457716052,null,null,null,713,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":104805.21020452534},106171.18393367005,156062.33627388399,150546.49761342152,174478.20744264254,193378.36985857834,167006.7937913452,218981.17164145416]
[714,null,null,200.57149674470955,218.16262983381588,223.16259494783597,240.40524178902959,229.51421224792577,262.11773655060802,256.48052039567699,269.21425568650579,null,null,null,714,null,null,141813.43972703727,129674.37740467323,163267.03893574036,117066.16428284276,186211.92254958401,189204.55330261448,148041.95279445747,193186.82218925585]
[715,null,null,191.38719048287379,216.93768849489717,211.31514132229714,224.16401388527416,235.57992332552391,240.16034890426499,284.86141835136073,267.38539077398019,null,null,null,715,null,null,88946.941185299656,92961.795755024534,155257.82928362559,150809.55688905827,164461.97275826815,146432.33481079061,190577.2373596626,194968.35261003676]
[716,null,null,205.07659398612418,210.63710179834311,212.22175240286111,231.84482324244061,245.68486192861215,253.45384636038244,272.80072097851303,281.14435898139027,null,null,null,716,null,null,117170.97023902691,131441.20253369486,174018.10339990712,141087.58537642634,148826.10375778086,146402.87453128697,125622.11290645554,211076.08598619007]
[717,null,null,196.36320689034915,208.74908727263318,222.98982604196956,230.91729163554078,241.05041267520821,264.05041341329314,261.35043453330098,293.03906884701127,null,null,null,717,null,null,105753.43458802997,115053.61492840544,115448.27622448375,185605.31902572553,189598.52081370435,123678.16123473407,211139.83103042759,208183.50784214147]
[718,null,null,194.08555453403505,205.59344404599153,223.44645255481953,215.47119795960353,257.59961489721752,249.47389171115637,285.41179612967062,295.35236858283236,null,null,null,718,null,null,89720.38446355128,96525.57167675205,155009.46038553651,163134.53428476155,157953.98204035024,206986.52475044222,204317.38562832435,167301.42635382255]
[719,null,null,201.39098481422121,216.82017839268974,216.29319395149241,230.36590114383526,263.18250913591413,256.87383971903012,270.41422316914543,260.96107296011195,null,null,null,719,null,null,130361.27698517445,136301.94577576741,127054.54659797563,112594.48935847783,188324.01990609861,194286.79608318832,131688.01129858068,208230.22072641167]
[720,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":200.46809015916367},206.68452955790823,204.72006476542884,246.94269608271807,250.20686099972156,250.6991092000163,280.55584300001033,292.70421154763477,null,null,null,720,null,null,150581.155163049,124379.11163308835,108086.69551769669,127489.90222925684,162413.18532279308,165189.72821005736,202868.98997417215,153378.65252182557]
[721,null,null,187.50303918113102,212.03173963312025,225.57936111597442,226.28645278399622,254.70787461625099,255.7420291501125,265.41341859368174,268.24988286543032,null,null,null,721,null,null,131608.65524831979,116930.33305573618,117477.61399512387,126877.07025797837,183261.08059090207,180657.23669488932,143115.0807756045,224990.70516175998]
[722,null,null,212.30480381773418,217.48971929593236,220.98375720593992,230.70077365878248,235.44088703244128,255.36860986070155,259.21218637822636,272.83270643950317,null,null,null,722,null,null,90157.669650744821,158402.88298950676,100189.81298468827,120745.94407437957,175204.09237244763,113643.20736765979,203381.41018523506,147974.05203199797]
[723,null,null,209.54589294400833,191.84205980632439,215.86879652773445,236.67578452971995,230.72432563130869,260.26917572342501,267.94610653502815,276.49287684835349,null,null,null,723,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":118931.41649015028},96406.985118210752,106421.46372147417,142878.78382194295,117327.93076745102,180152.21452773348,185848.74296635744,207770.65386470914]
[724,null,null,190.86933610780028,208.78608331886269,239.58241018417033,217.1097951165147,220.8328886560524,249.50277177290377,293.00715103685917,296.58179932942801,null,null,null,724,null,null,116768.26923636533,114242.60580054304,97272.870556593742,119189.27734188136,119436.93128118533,172275.74864144443,173179.68874548419,195943.0007602351]
[725,null,null,198.86409794361518,199.834218455799,229.33167787082184,223.16253118594406,235.6153341302749,248.46126997528376,277.1202908893826,282.13732224973313,null,null,null,725,null,null,143099.95187582509,144919.3207695469,145807.30295944316,167834.69705102441,173456.28249969386,173898.76883174834,119668.29225452575,189461.76927435063]
[726,null,null,190.61674763910594,216.86067080066454,214.57147069911173,233.62892142733585,252.02472128094104,265.22166394783613,255.22805247548797,280.66468490154705,null,null,null,726,null,null,146816.06620550723,136795.6536915013,104549.49183040566,137269.87767541353,131047.38641643367,200299.84056796841,134266.77522925448,130404.62293145861]
[727,null,null,187.37844650931703,201.55283220324125,208.69206219948558,239.90226128894167,228.87815525319621,257.38229784334993,251.82312638658794,259.42097515633333,null,null,null,727,null,null,147485.31338577752,101729.13713378093,126090.10005998031,131223.35952319059,128955.12738939842,199522.63254052278,190480.06755420062,216566.68804210357]
[728,null,null,193.81112282539007,221.08136586134356,223.82777271392351,240.0234578769988,253.72017380693239,246.14101049130619,277.77589511165712,273.69444527448985,null,null,null,728,null,null,154233.67491189676,95179.522634825946,135151.99174646067,145718.14960735221,115218.28803267618,152054.16433966195,148020.39645991992,186993.88369218769]
[729,null,null,199.1973456634669,213.89530096486254,227.92055752597204,245.90837014090715,245.82238390417149,268.88223400055534,271.65192510661876,281.50121130742252,null,null,null,729,null,null,132298.38611638182,123211.46586424731,128321.23227003592,147651.295647113,195014.49492873315,135598.79395777025,125388.01413854084,202810.74254655369]
[730,null,null,193.17242251938796,217.93656390682528,217.87754017702525,228.75018601842322,231.50873712079175,250.13865087641736,255.87192794112107,295.77777272266377,null,null,null,730,null,null,147236.89839458745,128344.45797376923,163560.04341652652,125535.70466709451,137506.11570672903,207523.00334083237,132182.60772633573,175967.89640093219]
[731,null,null,197.24790210204756,195.11131214040645,213.01922496743964,247.40947637832681,250.85004414522933,272.22700203069223,269.32363479926988,299.36249229600855,null,null,null,731,null,null,134489.20479953079,135699.19357279822,137035.30272644132,131803.83677796787,164029.24854899713,136199.33471840838,124030.68766146548,220073.89076660437]
[732,null,null,201.50822692782447,209.04899778005958,211.87136938508382,238.90093041935529,220.31062301365719,244.56036153600098,270.16348645898091,284.08875254149035,null,null,null,732,null,null,149869.70834220448,147932.79959697207,146050.38746838411,113230.86720829175,143766.92191852356,183224.84022807889,156284.53185097355,162540.1516105606]
[733,null,null,212.1171363867943,203.06089381423246,212.0141514701163,238.05027132774845,229.36709254430565,261.21263574483032,263.84427421172506,276.1063045524748,null,null,null,733,null,null,129869.57514664909,103356.82302199519,97937.892892999662,133446.75062815088,113146.64069183041,112075.99008743252,166447.26437281087,151906.10016286926]
[734,null,null,195.21117395823939,219.17372036239141,217.90730526691249,212.21631920386943,247.80723535038553,270.01374525036522,281.39278757902883,254.87599892621824,null,null,null,734,null,null,106991.9121186316,124325.48227956504,145905.68194642256,146327.58562749563,127914.70813172821,126921.55086222105,205874.90980861388,162278.61682954832]
[735,null,null,208.32044498422468,223.13638032737163,224.20562018123468,222.75326614079705,223.96616150670278,235.27676127502687,283.46661192530729,286.43333170732797,null,null,null,735,null,null,158347.96349782427,131426.27849856639,166989.36244010722,117073.19075807843,149441.91402484814,142569.65320531224,149209.41768459196,131319.2008539316]
[736,null,null,197.77964334335257,223.05192877178638,202.44583742071512,249.14596330578138,230.34703605779413,267.39246496124139,260.83486933541434,293.73830409558127,null,null,null,736,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":155926.83109621119},169149.30046859401,102603.3779987228,{"$f":"U$4+(U$5-U$4)*RAND()","v":183709.61665608216},153174.62857446531,167768.92809212016,183093.06532673375,181653.70432085299]
[737,null,null,215.07353781371256,206.14071277935847,224.63275083666255,225.53764775384161,245.15795289574578,257.60415854916397,261.08652677452096,299.14619172630177,null,null,null,737,null,null,123030.18900387558,125561.17216942209,110367.72620151372,182070.38497292079,153755.83590344296,122365.19574930141,200367.74091293194,203016.460845305]
[738,null,null,200.4125900471642,198.32797031005265,209.59485052932448,230.8076553526133,254.34196586202813,237.18584179884519,276.92054884884817,257.08885075179921,null,null,null,738,null,null,151886.15562069404,148763.63856034193,158796.69294031165,108689.26343375506,134575.20403442584,189979.11791531765,215392.27865830724,168325.92941712908]
[739,null,null,194.26813926594139,203.77817903080944,230.19078440512055,234.64069972976353,260.54236650367505,250.33456240321971,265.75162608798303,261.62392060565952,null,null,null,739,null,null,104717.5955800285,134104.11333903397,117684.49692539648,185218.13620859943,180281.1482917277,117485.51204981358,139071.49320869648,225763.3933975714]
[740,null,null,187.19507709858186,205.33754222210703,216.39103539716061,252.40623224147257,222.51636472476289,239.78197327229881,287.08533472571736,262.78459469948768,null,null,null,740,null,null,102666.75197543239,166760.39077474759,124238.68704437625,119347.9317502249,146075.79994322729,166901.98459974103,169131.83128730726,129965.04770956609]
[741,null,null,196.5474468462815,198.29457914178695,219.44325626872754,225.44481180020492,247.22820227293798,256.22437638671283,258.60316709686049,277.45536793845491,null,null,null,741,null,null,121035.88676520831,136629.49894123699,101341.55720830231,142851.72770635199,145517.34343682829,165877.14574869251,195637.25220660563,155244.23085468641]
[742,null,null,204.8880121094285,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":196.87919011921079},215.51647920282733,251.38632779748983,245.54881110218417,268.910181183053,258.11853536518782,272.81690631543353,null,null,null,742,null,null,94068.338357096873,126627.13839227892,145959.5437045742,122417.04645282122,173341.02224969136,193535.41736537759,143226.26762589172,208634.54785156474]
[743,null,null,197.69106158412455,195.06704111098057,222.05008861438401,236.38825410682591,231.03584087855089,242.39549173407491,263.17219262929251,269.07104565946821,null,null,null,743,null,null,150648.45233205738,114976.76809829073,152052.40159085457,153110.68188588897,107234.85071175573,153506.13303312098,134772.6282106869,205568.41535999367]
[744,null,null,197.99515740325489,215.53517391113041,217.04540895643845,237.38312760836271,240.769204861638,275.14929577456479,267.46572395128561,283.9168516413111,null,null,null,744,null,null,131376.82786057852,140726.37612256675,146303.71779267094,159453.65227161997,165688.75831419189,116325.24133123933,131899.06086385786,131538.73545365539]
[745,null,null,193.27088066781988,194.02963982228687,212.13574804543526,235.3333445367924,243.46441313103088,251.59501548367734,287.41628816323686,269.32837428115755,null,null,null,745,null,null,100925.55674967768,96382.368809792635,122235.00597755326,143525.58277191766,194943.65958649444,114015.86834708382,136741.10183200886,184145.0854255087]
[746,null,null,186.61478256550865,222.83691551701082,231.90817461831605,224.9854646080812,255.9522011516105,251.13249097899811,270.85686426208497,274.79068596206326,null,null,null,746,null,null,111531.39811433372,148060.34350019263,98214.653858468067,165976.61390938712,142098.59458151867,170387.91411094624,134992.09326928938,127070.64055631922]
[747,null,null,197.67557851066499,218.29219547337146,225.99421180985792,222.34630244871306,232.19738726394849,250.51480214711057,265.60612389408715,285.40416863617941,null,null,null,747,null,null,155900.05941217623,149650.56774883377,139700.89019524565,171838.72189661735,191018.98141498415,126511.31436258031,215173.90899905539,181189.07530081476]
[748,null,null,204.9816766782304,222.50879324732375,234.72228632814563,228.15864613098364,246.5884501535227,252.07262815593546,273.03070398632138,262.03640528040296,null,null,null,748,null,null,106731.65072395433,131107.36204095272,158025.14961878752,104555.47234206134,138706.68376899426,142417.19856375808,172314.66727716933,205648.78428908502]
[749,null,null,212.28528907146361,215.08681685364564,239.77685422110682,245.05807362404258,234.69860725088191,248.21323509422547,280.00030293199512,295.51281700961505,null,null,null,749,null,null,146705.92257950822,145607.14113939425,138772.07337881808,115651.62858785588,194688.34056400612,136772.26949843531,149088.44536877584,126919.68415357079]
[750,null,null,200.45247415092518,194.75240789082889,207.07544711425692,225.37566843230078,238.88928557688774,272.81193575104288,259.46581612740391,257.12188805605098,null,null,null,750,null,null,148110.83290002268,148764.38692118193,146244.34159124101,175682.14755218115,150116.07397480847,159133.98623689986,165836.71343796066,139604.28926441484]
[751,null,null,199.20969529530089,191.4358448837975,217.70743982919927,225.25381593675891,234.11298812311745,250.49364353810481,264.04606710214887,290.6380199142115,null,null,null,751,null,null,143785.3441634617,149406.66670379773,117099.11252373106,141659.20586739917,109348.80453461313,192383.14876527438,158212.72458282966,221964.61975824958]
[752,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":190.37876542563239},{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":211.08805059988453},218.46536349565665,227.24629110004702,223.53355513678704,263.89177645290499,264.49124270505797,292.40790606848179,null,null,null,752,null,null,119861.72556750351,161309.1552350797,173105.83334405191,131625.55069691013,122536.93586932198,149315.51108487727,167809.19324078047,210582.78895209142]
[753,null,null,205.30244441440772,205.99587320452025,223.04432159296616,233.58079993712099,240.51671283132436,273.32365263439476,250.49081270999781,296.21898149948362,null,null,null,753,null,null,151582.11468423216,107073.20405795936,96855.613433960651,160023.72474208468,192796.55032736587,151253.21338295721,157235.07937352842,213048.03884057939]
[754,null,null,201.57309142546731,217.00202972697474,237.57420675934111,224.73725456989473,256.89620002785745,246.08180362656108,271.86706733129279,293.06072091556518,null,null,null,754,null,null,151579.83205822331,121240.19842990268,166990.13023723522,112701.29650778146,122358.92906251295,174111.71552512964,206904.18495074945,199533.79370175448]
[755,null,null,192.78798138171769,201.46106427322033,208.92605992426516,246.81655548721386,247.12659659506238,267.4856946582654,250.38406657293956,280.00517253681039,null,null,null,755,null,null,124793.06412617918,128646.0190728116,117139.3424219904,127104.4590928477,172169.38879842681,132991.26085159747,197361.3286805898,174155.01858557726]
[756,null,null,190.29568819276312,207.48719302354519,221.85436357897507,221.81319702048566,228.90431408708849,267.92153806931259,262.10795143397507,287.31492706554224,null,null,null,756,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":134291.98428163189},123122.70413946446,153925.78366168123,128762.50507815822,168536.35316812136,154082.16896901236,118766.82461967076,164996.92241188846]
[757,null,null,199.84977252003708,200.19221240633703,207.5861748135425,237.15142173081153,243.8702084883484,243.91021397504846,282.78121108041677,273.93416931237709,null,null,null,757,null,null,123809.74088819021,119748.83655326279,120676.47180086147,163549.40910689274,167429.82952426816,116364.0656733041,122848.85967608394,154473.31291050068]
[758,null,null,203.93171483349411,209.659041605525,222.7863673726487,225.77809806162375,243.26769937213686,250.27952872289259,250.18899494849597,292.79723254704788,null,null,null,758,null,null,97833.030681810065,125371.55597117019,112143.33741600245,143056.45196066116,156046.55004244592,133974.76028393742,181320.17650999996,183330.39173368423]
[759,null,null,209.34867560472753,216.02896216078352,220.74963924862004,228.64032376811025,244.04023991692708,260.455147854009,252.93221583396061,295.16235937519383,null,null,null,759,null,null,116667.82434948228,146365.35004755965,126968.60581092266,139529.0712183195,163488.90907304862,116625.45858843936,164999.13184579561,203266.43321055506]
[760,null,null,197.52731059450187,203.74073274067661,224.5606681673502,241.02227692353506,229.65176602691164,234.79029068683428,281.17449776403396,277.29115003381509,null,null,null,760,null,null,147888.94310945726,110881.74190272824,158805.25486809853,143748.56578423097,180180.8024415953,146836.26526283944,151638.46237972606,157086.1844224346]
[761,null,null,207.30408695808461,210.02639638480059,207.859701455249,234.72857314357128,242.75217002991511,267.84540313755599,269.90790709848386,277.58541176873399,null,null,null,761,null,null,157418.73343719001,112271.98871243506,103800.8745712448,152763.00675581128,160008.01248628375,173268.34131099246,204982.32254485588,135768.55194178005]
[762,null,null,203.96972167394671,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":214.70420818806593},218.82802606411343,218.81389848666598,248.09918796314219,246.13594460662526,253.98115315624145,293.41751917376268,null,null,null,762,null,null,139081.00524680479,94023.803336220066,119922.35041358878,110235.66186735789,124658.42447185668,149455.98234660344,118748.12002566933,158557.66249440156]
[763,null,null,195.98746488599136,206.0740053891216,222.18677582205288,241.07298053497851,252.57104656575132,243.09891523950932,270.29928657248081,276.47364883129848,null,null,null,763,null,null,141842.94705554904,162187.28563485859,162602.83951953059,126698.27457653164,172228.40581662301,162632.86910242517,195983.74840083282,211088.17619814049]
[764,null,null,218.35886220662843,211.46118227646207,230.23233410872126,236.29020192757849,238.85463565681425,244.00846423520582,246.6745004986376,269.21022331576114,null,null,null,764,null,null,112749.14675031664,146958.56795934352,177730.49991350371,172944.49916287418,176659.2490137649,164432.18596701877,171516.85300413094,209298.63226966615]
[765,null,null,195.6414209053732,220.01480145356001,232.77587141306176,248.59062103779596,242.5498937104432,258.13730374469344,266.15792045096049,264.18940950190245,null,null,null,765,null,null,140847.0751158607,140345.64869494841,168876.14634297357,132892.84814893146,192799.53723552878,131781.49122522445,123359.61975063021,179085.091555416]
[766,null,null,199.33450699350612,203.87474533434821,229.79227149612697,230.46679038292837,226.06393132078179,247.04442113112896,284.18704874470717,267.32418280216615,null,null,null,766,null,null,156844.36379404849,150904.26177618065,142885.8611934676,126406.30419267007,108635.51888868725,160165.87782104127,139992.98717016666,137768.95203857392]
[767,null,null,198.0975790213385,203.02517844057201,215.10832317914986,234.58177378634417,222.61708806162196,243.05228075141545,254.84587757993293,270.22384957990369,null,null,null,767,null,null,88161.811797046234,118707.34240994205,108378.08969061535,153479.97697990999,176799.37818052957,127974.64870569081,205947.65292438294,181804.69216645465]
[768,null,null,207.00806798076258,223.25122051114221,227.94680437099811,235.36898561424152,238.92437872271773,246.93665637660482,249.60218037174866,280.5170858944972,null,null,null,768,null,null,130819.07389491462,131043.22812291114,107623.58868869382,114697.80185202642,136332.70799240805,186957.38731218761,149855.13170046968,208944.75166115206]
[769,null,null,199.68550480536624,205.38157364644894,216.84068818860757,240.41464078316235,228.35137283684969,257.47418450545729,271.91291553060171,285.546560596728,null,null,null,769,null,null,89504.184541727504,159600.68010337191,130844.66742133012,129712.05884253253,113377.1408603107,121246.73123151105,155908.5537533212,131122.56301201181]
[770,null,null,187.2330696556478,219.68500669140172,230.69514440982954,242.67404544234364,223.49235627282096,259.17837141385002,267.86986226116915,279.37960659846175,null,null,null,770,null,null,132739.30116985377,101063.17603530092,109121.14747996206,125304.28666310899,113385.93510681688,143218.44374209229,164688.49031667114,162573.48616006525]
[{"$f":"A778+1","v":771},null,null,196.90502210886262,215.12222749264441,221.18637731235663,217.96206649617133,235.36434597601348,253.03090005033673,267.96536552533303,263.50627811621564,null,null,null,{"$f":"A779","v":771},null,null,104909.04177007618,137758.48885252696,110644.17273383371,128447.38314910579,118744.18973808222,139906.06319875972,189370.4201800797,178076.2529079722]
[772,null,null,211.54980076560133,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":212.27976602309218},214.84805695641595,231.40419035562957,237.93832998653136,250.28541530652907,291.56132469861905,275.23107466716391,null,null,null,772,null,null,116298.82033485363,102766.78778919979,162246.41558709246,149944.24687949714,111666.26392739764,175130.64637644886,123244.90564248372,145024.1223600317]
[773,null,null,204.11257597818854,224.52316386323605,215.22315412238703,230.12055432226569,228.64822451717512,256.3188768809552,261.14170367596944,283.35365377100641,null,null,null,773,null,null,107612.7389626778,151195.16896195151,106076.35569481543,123881.10759752753,126015.11975245566,188032.61878933237,138079.26625887182,221390.86324292366]
[774,null,null,202.15085294206906,229.87267932660001,223.63641249258703,237.48170835528313,234.67935526056411,247.08575274811494,277.78648561514001,287.73768716773884,null,null,null,774,null,null,142008.23004188802,98649.115372198648,110803.69690024076,183428.11288340425,115966.16127328844,132356.17574114352,126241.45897127078,157983.39230978768]
[775,null,null,201.19477254167003,216.20802688897507,239.14947347681047,223.5960808705747,228.64078720098007,249.86506227182267,257.46811841981133,284.50767515201522,null,null,null,775,null,null,89101.40991502587,161514.2000243729,102404.67108872329,186684.2764865763,113679.21233839614,149921.74503048172,166938.05520154003,124154.90209469268]
[776,null,null,189.15002862720965,213.88339597461089,239.23076061509107,233.30308603019918,252.67145845297406,250.22831490588231,270.27237128180462,265.36913329534934,null,null,null,776,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":143104.77871081349},109769.82045679407,123710.44700615238,154715.95832966754,152267.31179891032,201752.43943840882,160613.78584671713,131979.04472013476]
[777,null,null,202.81731661484838,214.81756408130957,210.21042596769698,212.27978161450585,245.05985277176421,271.46481475933615,273.17549710894377,271.55265467694568,null,null,null,777,null,null,160090.0939842173,144901.48307041425,148926.49148168814,176881.54806433368,152203.38199523228,174939.92322959731,131416.38970952592,154841.28909951134]
[778,null,null,188.47592447346122,216.89631259341377,232.65483222057989,237.3705511667074,239.94699471335969,254.9533661001727,256.65460537182855,279.76236750105846,null,null,null,778,null,null,156598.64494901936,118648.28747366957,166047.18039545987,165956.64548133343,128173.30437164125,155687.22283415013,178994.74365303299,173915.07583004198]
[779,null,null,200.15586641465455,200.43456657942156,218.49426727095442,225.6861229232486,248.01564693826904,241.16738125394465,260.70100122826256,279.29311580970614,null,null,null,779,null,null,103107.88685406055,122520.27412465389,175661.47318877763,183235.04982779574,195772.15406875353,163124.91532602283,140176.66937275056,143734.69458040773]
[780,null,null,210.83655424359736,216.41144859616276,204.91729060842385,239.45786254711203,248.01640316705215,262.14762736919795,273.5647282414858,282.75545979987686,null,null,null,780,null,null,129311.67313043811,143368.20894004256,172875.00500328929,129736.17671442777,194750.49693056976,201623.4222098735,201631.311761369,156709.43458635014]
[781,null,null,194.26076551214882,206.84113083538574,225.79496159376333,222.60551186338787,250.76151095817158,257.45820758380091,263.48357262778472,279.03368350013506,null,null,null,781,null,null,129688.51886266103,99630.264336533961,133386.98125235541,143093.95498128119,120656.86700858177,189103.75878734916,133109.48546994917,136988.35291814862]
[782,null,null,209.79153290063871,200.97971820289584,230.70866433047371,236.78181578781249,219.98023673630826,272.77250263453607,272.84569091610643,276.17211822084369,null,null,null,782,null,null,152797.07673139672,110366.57145890417,137500.27447675084,104872.95318080139,121938.26963579193,136099.81058844991,169818.84853386652,221602.20714689436]
[783,null,null,200.36840896592423,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":223.08846504732088},214.0097599568046,225.11614857660007,238.31481242526075,261.48835299348656,268.71441709650128,{"$f":"K$4+(K$5-K$4)*((RAND()+RAND())/2)","v":266.82990031520706},null,null,null,783,null,null,126326.00531615027,110847.39608828517,102858.20088124197,117708.81977837154,155324.88823018994,178454.08257624216,169602.21569127656,219234.82719846614]
[784,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":207.12542034380581},213.50195963818948,214.69654645611439,241.28750774030689,237.88643338218847,240.24304522820245,259.33131025180427,274.66158361866655,null,null,null,784,null,null,154604.94663068699,154328.97487215765,104206.74845236156,129275.80486966923,150309.0643944107,154918.75103053567,154406.10324687223,189246.97636353906]
[785,null,null,208.23108465354321,228.72991834638344,218.0305773213245,241.96617973589139,244.51020643352044,261.87829745385056,274.36099136977083,276.66343410752836,null,null,null,785,null,null,132879.13478374877,104094.55886725194,152817.96702976283,130170.02043624833,197828.14469087124,151926.53894222842,168926.79279327742,224395.98312120128]
[786,null,null,185.581878353599,211.50144057191983,230.51829206975907,215.2654707477536,256.2042538346027,246.20113180608911,254.47065901395649,302.78537766617114,null,null,null,786,null,null,104200.40550009591,155088.67245194106,167642.10247777286,119097.75133381441,141813.92391917994,118683.96552513527,201252.74202096334,219555.38108017924]
[787,null,null,189.13448262765687,219.21541044434773,234.34016229884108,229.44424799459929,225.97054372378449,251.55852825498465,263.55617975959956,280.53298108765313,null,null,null,787,null,null,141464.07734101958,110431.0938248063,144629.14328957492,{"$f":"U$4+(U$5-U$4)*RAND()","v":151444.16450994671},183104.5555704498,152727.36906959594,129909.94864133403,205575.72955296034]
[788,null,null,194.97559583097518,209.89445271807745,220.42136720008932,243.7026665254125,262.55219843760472,255.20613800680758,273.89921811966678,299.6532628405933,null,null,null,788,null,null,159967.18480780174,139803.01101994701,167332.63612999971,109117.07860774396,171655.22332552588,144370.77236724476,196377.53498325482,124928.02519619372]
[789,null,null,205.99229322819184,212.77719331927793,216.92254888809302,235.29606246087499,241.28836110662877,253.11510894140415,272.00917635455062,259.08109515305705,null,null,null,789,null,null,109330.03839703252,123886.03823894923,154687.03368467215,107732.28298787841,131447.84930508333,146936.35361734655,180737.55326035744,208027.99454896039]
[790,null,null,214.53603260099675,199.39491431711269,214.49236281557299,219.2889121499822,255.62341014230594,250.77955678059652,267.48936996740349,289.2012208413027,null,null,null,790,null,null,148506.4195909077,124647.07663683617,103511.96447441967,111689.20820216193,169540.0867303671,125315.72090180838,212561.70174969157,225259.13076814398]
[791,null,null,199.31681361704213,208.41947784224897,209.33965749862193,243.17033172407633,244.76162355999773,258.24261924156491,286.71412449294183,274.92464975848429,null,null,null,791,null,null,99754.22979422503,163804.40680927614,118528.57945748503,165152.35978507122,189944.95229618048,179760.0061996833,168021.60216801142,210369.43197352771]
[792,null,null,205.26961290711685,217.73432627595713,218.54072724713475,218.8363188368273,242.01715238823263,247.25484974881658,263.93484021551376,306.65190937046782,null,null,null,792,null,null,123671.02733800403,160433.26326711036,106609.11114604567,140477.97216047975,116597.54040783797,118408.73062767532,168615.68658768976,207843.60407102565]
[793,null,null,183.98690687758591,205.9327632939671,217.98797572293358,248.02017056566342,232.697488890274,257.27686984803017,288.24616573084637,284.83697854856536,null,null,null,793,null,null,118152.20075004869,94460.876314080306,130865.32630453029,147509.36394658207,127831.38771927099,116881.94953682138,206888.86316320169,181635.89639076326]
[794,null,null,191.04281331843185,219.17908779106673,223.98876125066079,245.10026013556333,251.19840965024432,242.2032427035582,266.31522544721554,276.9673110982298,null,null,null,794,null,null,90311.06664110806,153030.81089314673,113654.09756687275,104253.87688805736,197239.06967892329,167137.17388768148,133949.80647137464,186153.65070918854]
[795,null,null,185.63836585594584,201.49542613764166,210.80369794746775,238.20691129699614,237.09715971955293,261.12766185387591,276.55322384966087,296.9265124385642,null,null,null,795,null,null,117552.0354819301,99524.360886202514,162262.22039494832,173174.59996583767,157163.34090151562,151659.67600786747,160432.20709630885,163208.5722734622]
[796,null,null,207.6890480541187,194.64469594377795,208.82051288027762,239.24989608401657,247.89278562031544,268.05641167898136,267.96598158241852,272.178654892878,null,null,null,796,null,null,104360.83050134845,170479.36608350114,154816.64099715772,184760.99661878656,166098.34123599084,141139.44732428592,167546.9749699122,160742.97799203332]
[797,null,null,203.25783944474341,220.70324486985871,222.19338542351554,213.77285664091013,246.90826518006969,247.78395995335478,258.51261502694365,271.91380351275961,null,null,null,797,null,null,123883.27875201027,161413.80279009137,171011.96330320422,186373.36338165434,190387.93295151056,174778.69927831582,139271.59684581636,207947.6835611095]
[798,null,null,192.40115479619919,210.99788890991439,232.54657066345948,240.40565709471969,243.12647033138043,239.55555990526608,264.78319755823168,281.0134844840976,null,null,null,798,null,null,101807.48273684979,163371.64791528884,144416.93914709275,125259.5071962341,165709.61091969631,170423.00869885462,197812.12705986941,224341.33208078105]
[799,null,null,208.14420874346359,194.08348415756802,220.16500074041485,217.87246955646592,242.63329624122818,260.26768988137769,276.98819411266402,275.61953331843074,null,null,null,799,null,null,131891.59814659826,160439.60983576952,159642.97468765124,148074.12812002344,178739.74858003794,140595.67718849779,189321.79876265989,138971.34709914366]
[800,null,null,187.86494553423347,226.8060910675768,228.02500346729806,235.52604267116152,230.16554746294278,266.43556011111076,270.69274137022745,292.13874201508048,null,null,null,800,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":139747.75726280405},{"$f":"S$4+(S$5-S$4)*RAND()","v":113367.13527601107},101258.47142512345,102796.87756958789,121223.92723365294,166046.49835370245,153821.46192518919,135768.81050861676]
[801,null,null,196.9142689357077,205.71449074826091,230.12827851982976,234.45431202674425,241.62275842194916,246.48188141990929,254.32926579131313,289.39500681998658,null,null,null,801,null,null,146669.89281921668,118394.2787775856,131231.65336305188,161098.80636836402,127911.18172349469,136118.23480241635,199181.6601710309,189956.1510271779]
[802,null,null,207.10646817200796,207.12637704707399,221.14981518838758,213.23149192084747,237.95025330508503,264.93453292915603,266.47333746607177,286.99898742895766,null,null,null,802,null,null,137364.84342547163,134271.09260487268,132441.51634112079,188013.38993162397,181536.80279871362,173892.95107242794,172664.98269942752,221956.500635512]
[803,null,null,203.0468015345941,204.53961687772562,224.81567552017503,232.48483935873872,245.14012778950843,260.2257890145836,278.08874399019732,281.75420044125872,null,null,null,803,null,null,148247.02851295628,137847.30895648059,173145.2872722866,108283.78142888025,117204.48710968976,206046.67825094462,178212.85698363004,194866.62009969511]
[804,null,null,189.98560552651247,226.71931276610604,236.26084644165212,238.22289096402801,233.73656356730601,243.25005370659483,264.81432890417989,272.37932271578291,null,null,null,804,null,null,107515.0417165726,150146.46567772509,165664.75962987306,144847.75660250674,189640.1067542627,125886.2842812662,137868.06639363224,179828.54180489021]
[805,null,null,197.82597499335316,212.1094556646965,214.26692133162624,238.28974237078489,240.36767467114703,248.36450295364287,276.11219290773448,281.42668661536635,null,null,null,805,null,null,127838.08759118881,147619.8146349811,167586.57471612515,142757.36756152887,182945.69577546144,186097.29367771398,188540.46020969172,177350.5526463335]
[806,null,null,195.83099523471225,207.70099110480965,231.97377230675633,232.8200520601647,237.51378143155171,271.24092663646331,270.67496056980735,274.84299650179241,null,null,null,806,null,null,114012.23700835605,101107.15057247254,144522.38800993041,168022.4073358163,108090.69164955177,182773.95012419939,178043.76909136269,198723.68892189112]
[807,null,null,208.03139210606599,213.89409003887391,217.65856935562394,221.87511793964276,257.25707070265975,274.7581819560645,259.88757801986389,275.06932218639469,null,null,null,807,null,null,139402.77738426102,98549.932816092885,174929.47157710887,164167.05151508775,142638.70257649195,130377.56850415235,174673.42757736167,228107.72490797262]
[808,null,null,202.30407210147115,221.93265419793698,214.86159977438371,221.24614502727317,243.36501140027414,246.11670001497856,286.96733184807312,301.16922355088957,null,null,null,808,null,null,159652.01292008252,106733.34982009484,161927.19812234241,168352.01271629721,151331.95138751506,174862.34793561438,179923.52633101234,185691.25297154777]
[809,null,null,192.22696333671246,211.49844623524851,213.8648750745345,217.54006822479707,236.84755741918224,246.87493714474596,266.20022403054776,288.72099329878091,null,null,null,809,null,null,119558.14667071382,115780.33112296184,148945.39670621805,144403.77096203185,127551.28175671923,177455.03345413905,122006.47642167051,209495.30479647886]
[810,null,null,188.63031743659002,201.64163910989015,225.77459721388502,235.87966704013377,251.05439538355748,243.21277419713257,277.93479490761331,262.16711341482096,null,null,null,810,null,null,161972.19257895561,142667.92477418453,164282.76542356666,152271.75313796446,185881.27799081479,118564.74118022293,178298.46871380019,127278.04906045011]
[811,null,null,217.65920024160252,216.04924563443623,207.50368077984623,225.71506971534077,231.46802573240379,276.4829032843711,264.87572518810293,279.4277042952877,null,null,null,811,null,null,147217.42352875619,169108.99305122934,149120.04817171194,144264.37895774856,135150.36733784454,146842.11371337096,174598.0121829916,181513.61106712301]
[812,null,null,193.16695167307552,196.50618214201512,213.52086884024311,215.82950975110407,258.32904029939516,238.55879981240767,261.08465419295845,284.89257733372966,null,null,null,812,null,null,94159.670698345042,155411.06022232221,141529.23564292287,184927.40369200858,118308.82596497909,118251.89746132778,156236.0757367695,132822.12873669364]
[813,null,null,218.16571715311377,198.48347655438596,215.34966093854169,241.70441356876404,254.70568299634363,252.15741052166871,272.5583179495336,297.72556901268774,null,null,null,813,null,null,122275.35052718007,157326.91459510379,156675.74813201575,179890.5541091717,163182.7510902845,143702.18991859877,205132.0693757796,139964.50903202521]
[814,null,null,191.14351575561318,201.40297839487121,204.59600643786322,236.72612374811737,241.71023498209425,265.17375979141201,261.65107000154569,296.48072263145696,null,null,null,814,null,null,157460.19812514115,133100.82201103878,123589.33089066726,165125.75366542049,110981.26342423818,181610.23455670493,120075.23619169687,174628.62448748085]
[815,null,null,197.65203257259935,216.01793303595915,218.63338179526519,243.65373006100614,237.66292500809351,261.2590375289497,260.06500135304088,284.27383108890888,null,null,null,815,null,null,92987.277983469452,160184.55433507619,176611.71005288983,117495.36746192844,160248.65604334741,188490.45907509379,184051.87652963202,190030.97315144865]
[816,null,null,181.87750148267097,220.39687384380602,221.28769509274574,231.18454177537612,242.98722406279126,237.15495002613986,279.6782186770634,276.99688731881133,null,null,null,816,null,null,113580.21177186657,115473.82907457596,105694.80787071319,129959.48474403154,116887.54289281846,138825.46823741635,133353.47979185916,166626.99146940926]
[817,null,null,214.53118059987065,206.58756621946719,224.95903621204775,226.70635713804805,258.2659161652017,254.50290650488591,272.08695564333601,290.32317508481668,null,null,null,817,null,null,115366.08980236214,143704.66641348338,178029.3858637932,127775.16854946438,115378.72970200973,117565.83302142173,212845.73451941425,219563.74001921344]
[818,null,null,196.11941581518923,209.87921285321741,235.11552966428764,242.41043672572198,247.7134256318744,254.93504981965032,272.56848410562407,260.08900768073852,null,null,null,818,null,null,90020.586584150922,120948.11694879676,108745.17161863783,137525.26475355012,161699.0369955007,206459.05865620548,123625.53107636518,227633.86975027053]
[819,null,null,185.96941077884722,213.67811113837595,222.62620494025296,213.51727941782127,223.12089102275249,261.94432891134113,283.18529918653871,273.8416632007191,null,null,null,819,null,null,151098.37030892033,104474.14544564518,138204.60344240669,136191.77979989586,197097.15656319383,115485.2872247327,152587.3622579381,218147.34532078591]
[820,null,null,198.00233791784405,209.26055568159032,229.07000562417562,{"$f":"G$4+(G$5-G$4)*((RAND()+RAND())/2)","v":239.22841288739448},256.73462528722212,255.31846573042637,276.66209529988504,280.96874159104686,null,null,null,820,null,null,128771.91543275624,99674.006193137815,158860.76887222211,107615.42636007578,146414.87878453828,183157.48078147433,132280.26098681026,124277.10155772534]
[821,null,null,200.25289800331805,206.41790017335185,215.04890091349529,229.07113864980909,240.299019980146,240.755647952863,268.50095243834602,281.02492959310939,null,null,null,821,null,null,106413.91527897962,139619.37670908979,98643.774215644604,133421.14435950789,111107.93175911991,140500.1564550249,211729.18466329627,167450.84620857926]
[822,null,null,195.31030634145918,196.25536581162149,213.95107090622412,241.73126542830252,224.39100218654886,246.27909822121114,283.83464191693326,292.11267257326,null,null,null,822,null,null,143702.07515334283,153362.84434257547,121017.36280796866,151093.59793213004,115415.68683274485,194322.97955885221,132168.05709857462,177397.91294808427]
[823,null,null,213.52671049238961,223.91847727848418,220.78529896649815,213.19078314315811,252.6237746907247,263.09399296848477,286.65664852629556,283.38111971201124,null,null,null,823,null,null,130819.61491143971,150831.606625074,159487.30224232536,101639.16597843776,156473.47840887398,194404.74182497914,146955.85166680743,183781.6986426941]
[824,null,null,211.23108606523115,220.62198070749568,215.92013410318225,234.89321626002578,228.22932007276569,250.35976229921914,276.7953612723017,279.62107118397734,null,null,null,824,null,null,123050.68054717012,92795.823360523587,175828.99381081853,181989.24836747168,174393.09623419776,193442.20500949485,209815.96339334251,126874.41239404413]
[825,null,null,191.20087736536664,197.50053959794118,220.21869908157635,230.88852831097117,232.90015325634747,237.6804686953601,250.5146728251915,295.47057164774156,null,null,null,825,null,null,118826.19720972098,97576.931709993194,107779.47968250107,176087.08686028322,187896.24380399758,204435.80646769499,201619.35143810877,185075.55047523588]
[826,null,null,201.18938065742054,200.3838954696925,237.69501372855561,216.36850854729923,251.81905974161236,249.35580531427718,267.05710008838878,286.35612997564726,null,null,null,826,null,null,135589.79762808292,164262.89643966686,143715.96289125376,105060.94128561122,166315.95898320244,177291.17942251131,135386.28322428846,181199.07785960112]
[827,null,null,211.06857245853678,209.81684384300573,211.70376047361313,225.76211511824809,259.55318310160368,245.86535900739287,255.27458253086863,298.81036708889519,null,null,null,827,null,null,145297.75141010195,107207.20113677824,164774.26321446709,121382.92021306742,197263.91078059498,189287.10837957534,138385.72408093495,174088.44378226984]
[828,null,null,204.80473954763514,206.50483114089741,227.19596505663702,222.17338666190977,243.90547488139418,267.44870261677806,262.5122929761539,261.55213587003527,null,null,null,828,null,null,103155.32826057295,141856.82307348389,110333.85557704463,122154.28248804151,158329.44388577034,119160.74240427605,125216.36367131442,225836.2381581777]
[829,null,null,204.11998348083742,206.3346613872389,212.00162212947799,225.74860923570441,237.33373906344002,265.65495973738109,260.36941155364082,258.28845980084355,null,null,null,829,null,null,133405.06520935197,149587.74921841361,149056.47842452291,179026.78792138939,151490.73751215226,168713.20237569485,122765.71149068204,176635.66124759222]
[830,null,null,203.2938566083233,206.83791952647528,227.3723552569507,221.67408169649013,251.15402427119079,258.93727107785759,265.86578432407873,261.317476543726,null,null,null,830,null,null,155510.6694258764,111036.85497633668,179209.78604879574,188093.95992457325,142543.73190961601,169610.01348038856,199629.57588351436,164604.19376781234]
[831,null,null,189.29960902796648,210.11475715535676,211.40749434012972,238.79659876933417,244.01656887861898,255.43309049794385,271.34783857940982,284.99356003949231,null,null,null,831,null,null,95580.648619718864,163364.39057501598,177372.82561678221,112446.08666613323,114605.94842675078,143407.92936360938,170075.64672590548,166436.1399713619]
[832,null,null,215.43818202934196,209.24090061612458,238.96292174374233,237.56082434511069,229.52979253343423,252.21247837228208,251.57494502240129,285.06604042251388,null,null,null,832,null,null,132888.19028904734,{"$f":"S$4+(S$5-S$4)*RAND()","v":121405.15323741022},133198.3545978427,126870.02473450181,134947.92720796203,191308.59755778164,120030.05866987321,138726.26306993017]
[833,null,null,196.02998742172559,218.99198586373817,219.66243245319211,223.56418011343223,241.66780712444202,276.76450538320955,263.02996358994898,255.56427053010546,null,null,null,833,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":149510.86521122302},160110.72980442073,115372.80933130466,107422.43528565858,140295.87507654377,167878.82579136878,154646.54792278394,149987.593222631]
[834,null,null,210.842746809765,194.48330404606486,217.09379415704771,227.93362141833188,231.00037722084832,250.45876325257933,263.51651293071779,294.5561804345615,null,null,null,834,null,null,124139.20906376588,157327.41219572932,138102.05295237401,146710.43647489173,112285.87329145786,159263.07751265011,208017.28210235998,200798.99721010166]
[{"$f":"A842+1","v":835},null,null,196.91841953800895,223.78742431015129,209.88891223164322,250.01277823424141,254.99685941834213,242.89560465383619,260.59563228413117,259.72242870001344,null,null,null,{"$f":"A843","v":835},null,null,112890.52546116782,163059.82531224296,140670.85360752302,148882.07721073279,184926.34391497567,202547.3087414476,150062.380975785,162133.83932008568]
[836,null,null,193.87665249015311,201.13295702757961,214.12447630890301,237.6423773694442,243.24502286703535,277.21667889113326,262.60665688894511,288.3491634764099,null,null,null,836,null,null,159132.367575215,135137.7773642074,176893.97515492345,162906.67662626493,193974.79230677005,172838.91523802176,209874.41170148223,152923.95808087752]
[837,null,null,201.59825712019423,204.41839472093966,216.7368018760196,213.81842187724024,252.45551207223514,246.66752289951026,273.17231298414941,269.19862688860348,null,null,null,837,null,null,132805.92851839168,98119.483850257733,158146.77632521046,175174.60512622082,182907.06503242685,173021.31558662892,145907.77552066554,207173.21024944267]
[838,null,null,185.91936238991511,208.09616146316213,222.626181495943,235.66369369601836,238.29597027860422,272.12544383597083,281.5206107225257,274.53110467066438,null,null,null,838,null,null,96008.706966422353,105368.93440528071,171967.07618777078,177740.47752192584,168594.64598507032,196294.78544973093,195935.16421224107,172536.55175436049]
[839,null,null,198.99172834389736,205.2627654680943,213.03026177549802,231.26345841416565,255.79973030832207,263.79877371318645,271.56013748620649,258.63861960983553,null,null,null,839,null,null,113935.1889885151,155891.18675419799,162013.04083208728,110904.11917199507,183087.12384460913,136752.99121558151,213643.46485853114,173531.97092482398]
[840,null,null,205.74090587304141,220.52031933671319,236.26916340323081,240.70813595484958,251.60365865489106,257.56219858471047,267.38648945716307,283.27066689471008,null,null,null,840,null,null,107239.04844406669,109425.1791784065,177473.74401566124,145569.48998432152,193352.44756092949,134329.16071700622,204346.45357725304,228336.71380043254]
[841,null,null,204.42272824503135,211.19423322104086,219.58986265536444,239.60586299231687,251.57370030010961,250.90736085519927,255.76340842448843,294.73631036032265,null,null,null,841,null,null,132250.46566743718,134693.1481535309,155316.87590190856,160814.05199764832,140198.02098053828,204552.83806755603,174204.44791269011,138207.96662507788]
[842,null,null,205.29933200748914,201.50116101713104,226.41042426776295,239.32337027009225,243.77644430036378,255.28963615115799,255.64496224231013,299.77879052206134,null,null,null,842,null,null,151485.96419935682,154715.50630076209,121150.21249926875,121736.50984448525,147144.58520773193,122237.60667940088,201938.15997444018,160968.94152797159]
[843,null,null,208.67913457008146,208.86550665392357,214.66443599697266,224.15504607882045,227.61153416736369,263.69454569578534,264.17280643046638,263.01733790999964,null,null,null,843,null,null,146437.2700129328,110813.47586777086,139978.42323879412,171102.67752543453,112932.88716098871,140781.16050053161,216703.72107875897,202394.00573659095]
[844,null,null,202.4662251588864,222.50252410644921,226.87731467602492,221.00546163005473,250.72766387522606,261.34937885025391,252.76971050188885,281.40731571763024,null,null,null,844,null,null,102728.30145092822,163312.79047613323,146931.01267136814,155568.59937157499,112044.6027151157,192516.80630722933,170525.50203085603,163981.50675395702]
[845,null,null,202.66488756356017,197.70859751786281,234.527336393007,234.9485969884874,256.63771922422126,266.13593170281985,271.87249700483102,269.09005260128629,null,null,null,845,null,null,155359.14201554557,116316.54412063044,151737.60472298312,182744.93783052603,176871.70879751837,152272.64105792972,161729.63228148822,157084.86896116266]
[846,null,null,192.76007454922637,221.6025252254791,207.16634520789302,225.90130439241352,248.04103633708075,250.21010463537999,280.59084446194402,278.66457419877406,null,null,null,846,null,null,150443.08328093245,122189.64703231213,114429.11675258358,133295.96462629651,187188.06455780985,157444.11290460476,188194.53408553853,215047.95638269128]
[847,null,null,194.1747211515318,217.8598598353143,226.69537345849142,230.4269141984694,251.77090092438621,262.47169585317675,258.45246337637957,282.39727056983349,null,null,null,847,null,null,153256.49832037598,169225.36852054758,128971.10604925096,185583.10764114471,122495.2569758727,159231.59959616468,182572.87073665322,222252.27812006406]
[848,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":189.9399450066816},193.89737565976449,220.30565680276146,218.27288374363096,226.68271955311511,273.40367188921766,269.94365896640898,295.47436422987079,null,null,null,848,null,null,161091.87447250716,93331.768683529343,169349.84270628786,113218.08656792709,167198.33222437405,195513.59770179924,160256.92208808041,190780.38453363429]
[849,null,null,205.3168935923282,211.70911225892982,231.83980780648812,218.73563256682576,229.73291748926582,259.42744570146124,250.27684057880012,263.73562688950784,null,null,null,849,null,null,126778.3675865898,138085.74545278435,153093.19906112156,144880.91384230665,189440.78302045964,137806.25545033329,138262.60642845376,198131.65669743286]
[850,null,null,200.7435301819869,207.89697408762126,232.6875220961866,242.97938705925151,230.31983654990285,261.64934743888847,255.4114752553684,294.77267547834555,null,null,null,850,null,null,98078.245276198315,123582.02450059292,155368.77379886838,144033.01311819267,176031.51832599519,115694.41607019638,146379.48510901656,161414.46583479742]
[851,null,null,210.082185144769,207.42236722814047,216.21416546078112,229.10645635382983,240.54077184256806,239.61288863047179,276.15449739143577,259.25242959687904,null,null,null,851,null,null,112827.82443456899,161965.12403325565,138669.88770318788,118513.34879025051,111028.73299882813,158680.33101266157,165578.86160245514,159807.59955962579]
[852,null,null,202.39851659187846,218.88130551457198,218.36160287162363,221.94882397572974,239.39179906304707,254.96966319634583,254.80347317311222,276.7597952832582,null,null,null,852,null,null,104755.36137722865,163225.34340086806,173246.35088769771,146469.99558921659,140910.2777298344,153841.44670540991,201752.83475948306,152780.13252847714]
[853,null,null,192.76559515023231,216.13947860501733,204.99792181157818,238.34327392250935,261.11876617799931,256.4349798757865,271.63780963119615,301.62116283732246,null,null,null,853,null,null,159565.98307104185,126265.28841587921,171406.21342467971,132387.51308188905,161521.16174861681,125997.27360083371,155216.26446913872,129160.86804601047]
[854,null,null,183.98174741867479,223.58912992508138,221.64055050955952,229.79068499449855,232.29832213710228,277.69423130469528,268.24844140423204,306.00873342437109,null,null,null,854,null,null,100193.37294537883,120044.48389768862,131902.93752954013,182865.12955677061,149024.6480361635,121559.74519554536,183831.11585858412,179033.20632092631]
[855,null,null,188.5459133131649,213.56465510096768,229.52456057174757,231.89118518270541,235.93500706663801,244.50876797973581,279.52333805005884,279.3536814894959,null,null,null,855,null,null,147077.61813816932,115126.06002117536,154054.87821001434,112137.84825671316,166578.70570901351,141253.60993810894,216040.82053981035,162376.63292536058]
[856,null,null,205.70132869751097,196.06443007970387,208.32013206094786,241.67731619387837,238.94190269106537,260.7006263364982,{"$f":"J$4+(J$5-J$4)*((RAND()+RAND())/2)","v":277.47076108378656},276.20638454579148,null,null,null,856,null,null,109230.23058513501,169830.48870412062,143179.57216053421,105071.2840912317,122707.797014806,196040.60353884078,206506.26045356126,187205.97278887528]
[857,null,null,213.76609873729805,224.98532545113301,223.29652864136668,223.08378273611322,257.7588420018497,261.44063070960419,278.60308391332768,296.23141946031683,null,null,null,857,null,null,105875.90006649771,155416.11991024457,131221.50721695909,118902.09490686504,185046.55939408444,173941.21009525645,122325.51503233005,181624.67044651631]
[858,null,null,192.32923999333298,202.00951321170095,240.66801470503992,222.72493683679676,251.72925541951608,268.58871350959362,259.13277011509496,285.19037707732565,null,null,null,858,null,null,137516.08211186787,121173.57090810777,143776.94406159097,177726.55886728581,159301.08513290499,164226.40968329101,117926.58149920097,170896.81294381042]
[859,null,null,198.27572497626471,194.74689245323231,226.94186977769186,224.8286797415075,229.61334037126832,271.96270136289695,263.43491764105164,286.95631786140228,null,null,null,859,null,null,145972.9115384196,95066.892925378037,144733.38621651579,185925.41731276576,139123.49394910628,117045.90261524035,188025.99621856763,208208.05713958631]
[860,null,null,211.88637642170747,202.90061896801535,235.99574318558848,234.025995452264,241.14986143788761,236.24573444313347,284.76113243193532,293.70214100332413,null,null,null,860,null,null,111826.96352254691,150070.61386258277,139470.32394896296,142453.70551209649,142076.84826274525,143647.95396077461,198287.13788772735,157811.16716096381]
[861,null,null,193.35302121620211,199.80103188974019,213.75701578337336,226.2384975940648,244.12967899572647,242.28166265507116,275.60086733461753,281.21648945702231,null,null,null,861,null,null,132922.14391037915,143143.99696838501,159333.99917598697,124399.0171249694,165147.19201685122,128452.55254684953,147211.82170623238,202673.93651963823]
[862,null,null,197.96737146439202,197.56698355355792,224.71846264851595,224.30118217365802,267.06903114902804,255.34650672053311,270.68872535035734,283.55877201547605,null,null,null,862,null,null,118607.49552380774,138141.57878975963,106219.76149737634,157449.11474250135,144118.66379036836,192924.05529725677,128894.42229082948,123759.74616435972]
[863,null,null,194.29615032331316,215.65406238977332,221.97994880081885,224.09091528901604,242.34313531801962,255.85806155086482,256.99194235622269,285.52397692387888,null,null,null,863,null,null,153763.48242934933,132224.81708962424,147765.2544316198,122377.89591783748,187526.8480868192,171230.29744937259,140178.85070100936,167664.78795294085]
[864,null,null,198.8210082197524,221.49768903580076,222.25817673158383,235.42008177343305,254.38152107859372,256.62224946503704,268.19891537613012,288.54017897486131,null,null,null,864,null,null,160516.8591475962,133112.08248279314,147566.74094426318,131898.31177475836,113061.56420112998,197419.86369479512,161132.04877178482,{"$f":"Y$4+(Y$5-Y$4)*RAND()","v":172000.68505171849}]
[865,null,null,199.55694630801358,224.78073429339827,227.97002435024075,218.21084458431525,242.98431499240129,266.51770801684245,268.31323113786266,270.04963888086951,null,null,null,865,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":113645.8187870301},121186.81029917202,162662.37094314554,182101.79106816257,122968.30433555652,182015.99087251021,127491.13100772985,207506.87598316945]
[866,null,null,202.51585836717726,212.4349134793751,237.52650727596233,228.56037250155006,237.76651438041571,250.41319935698471,278.9940546354926,286.29424270251536,null,null,null,866,null,null,89493.505376353103,156449.7344671007,150875.58023848772,156698.86884353808,179707.64446109862,147544.1951308907,205328.67408713978,194939.31798925786]
[867,null,null,201.12298068493197,211.79538704129666,218.0281783979523,229.303705314767,225.26210078610936,259.69111464638553,257.27795282631502,281.69117225836931,null,null,null,867,null,null,162383.92332186346,158579.89215915627,173248.59057475565,133751.15157016783,192722.2468007906,174654.64494054631,214519.07769288667,188072.7085224367]
[868,null,null,189.42070605907338,205.01221793584463,233.19505757117616,248.21561488342951,253.2440292996983,235.77894094496969,274.88986958441984,280.9864919266945,null,null,null,868,null,null,146114.48703972338,105824.65875520626,148800.72766349337,129161.59075612416,146337.93886249478,125252.42837832043,146514.09711837364,173065.89724897585]
[869,null,null,185.34789388010648,217.43356919213412,208.02303346989876,230.42540993531583,242.50828271128245,250.08728449818125,284.11429334336628,278.79633958072134,null,null,null,869,null,null,91469.386625828571,134782.16641385452,99330.298760961959,149303.78500296932,112682.4712481937,200983.17928754637,173988.45192328779,147912.77020927941]
[870,null,null,196.32610780918978,211.27890660790413,222.20091083092089,212.06365211398713,244.23987350856908,252.93419117361577,266.38536552057599,270.12187232015202,null,null,null,870,null,null,102968.98478148421,104686.83504478552,177364.04739224422,167304.76229867915,114778.56457049327,135384.55503401949,118158.98580260505,213198.26078487566]
[871,null,null,194.8153231196936,212.01732652619975,235.71409320219118,224.08735306542584,243.18226684339908,265.90117257147483,261.32110883273992,289.3629513559909,null,null,null,871,null,null,125121.30798597363,114690.78416791845,149584.46963147388,103234.10645393455,122907.51875325007,122357.45401501114,215760.25425857975,134615.05512127664]
[872,null,null,212.40833826191331,213.54823165448346,207.05376198416997,230.81947367623616,265.89446552820607,248.12553940147649,263.27397529509477,296.43727433673217,null,null,null,872,null,null,120371.58651188068,165002.32009764621,166309.85516187665,166943.61150341394,188424.39675148757,119048.97522643011,126700.54105885213,210378.63917577741]
[873,null,null,190.03055392934252,195.22389793296051,225.39163326530942,229.19141080309635,255.87587301338795,252.05097868522091,271.68224425332568,282.39982853522378,null,null,null,873,null,null,89288.072731806125,112935.09329606628,173072.09764306401,168101.1184098525,196779.54498858191,185428.66155810532,128781.05155562461,127856.75691370823]
[874,null,null,202.63585802439547,202.22430476885521,216.75274029798499,232.94472214317045,246.02411722411441,258.91028202882853,273.87543185225553,264.86200497370044,null,null,null,874,null,null,95611.218421073965,115821.89218987201,135646.46933548804,130216.56905055753,161507.72403430895,143758.74041007529,131972.45212177231,151468.72650840617]
[875,null,null,190.49619294069441,206.38513061695707,231.06394290096321,237.86313450314816,248.84761118480375,247.89788437625748,272.54328123878713,302.68072698965278,null,null,null,875,null,null,147553.88785624836,137023.02414243788,120940.63812010843,112866.55514493841,117524.15933238166,182380.10840873767,149876.74818259731,204351.68209899883]
[876,null,null,205.00820132138244,220.43199274711608,216.00151927414515,231.82955782172255,259.90792599382763,267.16874677596371,266.38250484851687,265.29401705497514,null,null,null,876,null,null,97903.083258501341,125895.3563541497,101033.93842577189,179801.91219639627,181989.2678086579,184231.24136290181,181473.08745427738,129755.67257234266]
[877,null,null,206.07035255571654,229.05834767787726,218.28816814211729,214.13753282057152,220.86767137086696,252.68461961604399,273.58998354720177,293.8868107558975,null,null,null,877,null,null,103805.64796273396,133046.82647201716,122440.55034018592,146664.06323337139,168747.80695764348,163269.74426162022,160550.0654484641,223097.51051608037]
[878,null,null,191.33775626815984,214.59613251674423,227.07922778634537,245.64189911121017,236.73713252357743,261.78562146382342,270.60092454431651,295.08504589922967,null,null,null,878,null,null,144866.64961144509,162959.57495763406,100619.92072816555,133072.13553671553,137888.45222458497,205830.36603316606,152126.6185194485,126041.78771931921]
[879,null,null,207.60208107954338,210.5409264227788,208.67132759680922,231.3937785554198,249.76686667706792,236.2102676117951,261.828207384194,278.34235129105508,null,null,null,879,null,null,88939.265251070494,147237.4287960433,134606.28317251077,119038.75258240293,113793.19855012308,204734.20963413315,159792.6547806384,187003.25670042745]
[880,null,null,194.10644685220308,205.33278940016234,227.60389206810513,226.05929382631976,238.72252775812376,240.04289751944705,288.16054180911323,272.60335585583016,null,null,null,880,null,null,123911.7679300241,139336.62099541287,130319.02685941121,187158.69171110852,120037.54008026533,205357.80189014564,125925.1084949362,185182.40975198674]
[881,null,null,203.38778017351868,195.69112989020937,222.1609307763099,220.41781640926357,241.14570039001143,246.66634476465001,258.94682569701513,280.55869730572311,null,null,null,881,null,null,112535.18893733545,111304.93007970041,170129.00040204002,179240.5764962582,118762.48271024995,169659.06929427708,129865.57821464752,170687.89782928379]
[882,null,null,188.91767387457659,201.7537900472997,214.57657147977653,234.71546643672178,236.55074233924555,246.41447384200308,269.50860670809618,285.01986219156242,null,null,null,882,null,null,96898.422533456091,110870.12960526245,126149.11525840336,179470.86467541038,149260.1319551433,121603.85685718829,178513.25638808496,138146.19758622814]
[883,null,null,211.26946230918048,217.38610483772467,224.18961957386898,222.22621870284777,233.78540246735665,237.36221089456848,281.21360579634023,289.24676244994458,null,null,null,883,null,null,98538.68143257522,120178.8326867806,170807.77293223143,167534.48836649652,124968.47353517257,120224.00905207085,198518.89904870381,224555.03184108777]
[884,null,null,205.21021589303794,207.64828242643034,215.6306402875959,227.78791722880896,240.14117815709585,253.75460446417162,256.3643930320772,286.83838909494807,null,null,null,884,null,null,133045.99935065146,126601.45632155787,140159.04636706834,165040.37258169058,173863.99568623421,146238.96233125756,136821.30139827498,183812.31511830003]
[885,null,null,187.00372272332925,203.93210187986483,225.39381945829774,229.81869716673134,229.29479902080021,260.04916255787623,260.87179514995358,290.7143372058041,null,null,null,885,null,null,144562.7618206761,95298.285910849852,154951.41864563533,139634.20364855687,111167.73658683157,161003.53682012801,143086.60912455083,176608.94342596317]
[886,null,null,189.08029443192396,216.10248758789763,205.76893465052231,226.71115252041281,232.24730921031681,261.23617058894797,289.83871446617593,271.8762061268398,null,null,null,886,null,null,121211.52845067867,110044.95197677336,176280.72333910561,168169.0537145141,120380.32064552474,155134.326579474,139876.18323264236,171123.86464359862]
[887,null,null,197.14081284558767,222.24065339441648,212.30944957487668,221.30848517819226,239.81460681683677,243.24514067575743,289.09795001864302,300.18944100530365,null,null,null,887,null,null,119813.28345090692,95084.924743368698,97614.379636388854,140021.03421110474,109147.75498452304,199347.58938052342,185276.6102735459,207402.0580088626]
[888,null,null,197.925375267623,197.99310814834089,210.15227735144046,228.5192806923599,235.86586688734815,256.39352589311039,252.47802926439124,272.75512661770352,null,null,null,888,null,null,142010.21349721891,151654.17563360091,140541.40646677234,119831.33209753242,107176.97923860078,197056.31547535901,201520.39614306286,223043.16861169552]
[889,null,null,203.79896877538243,212.40327425589845,200.74817992052692,233.18553602309325,225.70751233576823,252.29145521097817,270.69880189363448,290.69966447594288,null,null,null,889,null,null,102773.24509554051,111223.57490331937,179030.44183301908,168274.17780288504,131837.44681122497,116260.39076067909,218246.3387545186,188112.9176254693]
[890,null,null,214.49006584735997,214.02906556229169,232.41335732216558,231.68405921854162,231.71758728457624,255.64225082440049,277.28206093959398,279.49195645458627,null,null,null,890,null,null,139309.89353535839,108408.38006822622,110926.99155188787,134188.80207958911,117223.34116612255,198212.11991972357,185721.33294033972,190387.15751538423]
[891,null,null,215.62362306885646,216.97181943029256,206.76539126816976,224.24164053816327,226.89509474786635,271.6541661450517,259.9329316376822,298.13177703227711,null,null,null,891,null,null,101137.32479225982,165034.33863119967,125399.14873793561,122811.91096791887,169038.08085420507,154485.67122683994,154320.20560118218,221003.29401067429]
[892,null,null,200.54123286146688,225.61600650215055,216.15541544659584,242.52592676487276,234.45323745150355,245.51648029811412,260.17621369023385,283.21001410034751,null,null,null,892,null,null,157915.71485246799,169054.00125377983,178714.44389104238,123720.79135289851,170413.95534580568,201491.73454065269,146965.0249574834,152344.88018845525]
[893,null,null,205.27705795806543,201.56897100349838,{"$f":"F$4+(F$5-F$4)*((RAND()+RAND())/2)","v":223.37416586050475},245.16323044500425,248.2925231866349,239.5269349949285,268.13022323663353,271.89564539282298,null,null,null,893,null,null,93725.113209836825,112318.98042950532,120109.86798763786,175831.75256576383,157099.08055415883,167028.15943364648,181879.16472960394,150676.95675591621]
[894,null,null,193.18094088339507,198.72117677981993,214.42235013283386,233.13880050741946,238.74666401447354,259.9005366813725,271.43242767058968,297.19309990172735,null,null,null,894,null,null,102913.11323803847,96474.791101247334,123950.73728697289,163310.12218576102,107607.57477698053,181883.67163330276,211881.15604387218,178213.64077575426]
[895,null,null,194.45605325130811,215.10266973454199,209.85746330889646,223.82941795942492,239.47642755599952,259.76604366920009,265.36683497813016,285.00353218047547,null,null,null,895,null,null,95299.28855712006,134073.73903657187,98090.014799020617,153470.32733273198,125535.91650026903,114225.08548931938,217234.62954916601,222617.36171747488]
[896,null,null,196.94173862942085,202.56560300881665,206.10763693094734,235.81811533488906,233.7476017339072,265.29295167542466,270.10689293196731,288.74374424931938,null,null,null,896,null,null,133171.07507053966,145243.59428891516,115776.19203877894,159484.02509462455,145798.16660372217,167783.40024376611,196171.39767633996,212345.7551986429]
[897,null,null,195.06276310719585,217.10873803805293,226.60142383921476,235.7878135653981,256.60870309857125,260.51420188965983,278.38746449862413,279.53703929723287,null,null,null,897,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":152554.46297357368},159465.08532968446,162724.46015274178,134028.46969824686,121901.34712034892,142363.95256852251,171397.54174346384,195246.9295664088]
[898,null,null,196.35886398615469,211.05596918027956,222.10228881557927,220.82590095983778,237.469131608021,256.68617396468204,275.77069416230358,307.3573391064275,null,null,null,898,null,null,159579.35208874539,164917.51562660199,153266.52574197709,160121.05765448927,139669.19897671186,199722.38519144946,184426.58369871933,147167.03184776264]
[{"$f":"A906+1","v":899},null,null,189.79349907469489,208.53552634136457,208.11382272476681,248.42337814727114,256.42046668429003,252.4883625295972,272.19009959965643,281.36997548163174,null,null,null,{"$f":"A907","v":899},null,null,123512.55711044831,99122.668687132886,171779.56358805535,138378.5285152237,170631.06334826164,150873.14649731622,138156.46866480855,156749.02963327023]
[900,null,null,198.92881900120491,194.81555949197951,204.27050601595562,237.39577427800702,250.20298781761181,243.95531400957373,267.97695964156441,282.25581431360303,null,null,null,900,null,null,137314.46964669571,153421.91438431671,132022.29454848793,134760.36047031695,166934.90556416003,191615.19200911355,131527.05315642664,211748.35802475008]
[901,null,null,202.09816471336723,211.14443745391389,218.3971232252407,222.26758647891697,246.89033258949516,268.21308768170331,262.95961210432404,297.78074434990759,null,null,null,901,null,null,141232.14958109075,102776.40427244337,135830.35788129023,114512.20176942449,126543.80710598925,186057.41031238559,126080.45904157461,189255.21972570638]
[902,null,null,197.42866666247397,205.83307451964947,237.11359120403569,251.39510688974892,251.05253976902878,258.34434303623487,269.19451629364272,297.47984962396595,null,null,null,902,null,null,108556.91971529149,147078.99405138934,166695.6337658914,134844.56485545423,171493.01746323908,155083.52364132472,209717.77748849819,137826.20731192574]
[903,null,null,186.20053105952238,209.48965005245668,237.87503484635357,231.15091260193148,237.07415255836335,247.84044853158616,270.77299021485402,269.74578526792453,null,null,null,903,null,null,144657.80773953101,146732.25731688083,119331.44253454587,119962.09679354673,124387.72129932304,147861.14715358519,182682.44309279515,133308.714632872]
[904,null,null,191.86329753454902,212.43562562989777,240.09653500554157,235.86154416727126,240.91740043189731,243.55569856267036,290.31268527478642,265.61366213900556,null,null,null,904,null,null,160815.31841218122,147295.95811761785,114409.17777923062,153849.64391990539,194669.15953273134,114179.3473377316,171523.45118776144,161845.81221284159]
[905,null,null,211.19520023935283,205.21035393291382,231.54897659180995,228.1125359295811,242.574822055819,258.51773805777418,273.14438589488748,275.88248501101236,null,null,null,905,null,null,150393.15531537108,142596.06284398877,156064.88277591061,122233.22521049948,188158.28439398267,175576.47468713281,148531.72732716706,124900.42765675935]
[906,null,null,191.51665866219057,217.87697088900075,213.6574457064163,230.13346561263069,245.26494423390213,259.12446771633347,263.39144426218735,291.60453496766343,null,null,null,906,null,null,95375.544233673543,152773.03298174258,171442.53116239421,170398.64118390935,192623.03047537373,180647.34600420596,151910.75454968895,139185.15197813156]
[907,null,null,212.81494133189875,214.5907914669346,228.98608397088174,239.36955023852511,232.93402954761828,251.40966612940315,261.19423013743472,282.33608801649007,null,null,null,907,null,null,157042.4137454271,150198.93713192362,156873.08064640444,153785.42666148153,108919.11683064242,136336.14884461727,213062.90312309196,190254.07208052115]
[908,null,null,212.00953954786303,194.93975255668306,218.68196840773234,224.66290888418828,243.41763934177141,260.86565793147395,273.00107264131196,273.40537084950552,null,null,null,908,null,null,142854.87488606997,130509.31182259694,103408.19930590752,182262.02360814717,173531.93222530038,175267.37845338546,139253.58679445024,136036.87644752036]
[909,null,null,210.67041218128452,212.07285356953423,224.52213960136984,236.21254800728943,239.35649981878993,253.3883909711241,283.9607725587274,292.3885498407036,null,null,null,909,null,null,101291.08022956809,96609.591576454346,115535.16410558867,161158.6397344172,125345.97740594507,199269.23471244291,165347.61312683826,198095.11607113612]
[910,null,null,188.7970747768899,211.01031539156486,210.66647890769329,231.68263690194448,223.50869977154747,251.17861228691089,251.53242010720305,279.87312135327858,null,null,null,910,null,null,127173.08953414924,92996.157756764136,130045.09968777912,146415.55250082808,122790.87150154088,116461.70188826893,203746.3611149448,183740.2356102718]
[911,null,null,202.38624288187103,214.99423991424513,224.40820235989958,228.89954172740249,237.40259355890674,269.92143966157244,250.63859198324934,284.55151530858495,null,null,null,911,null,null,90884.923353630889,128431.57484517299,177881.83803581941,139054.48639099763,121753.58989042617,173832.17358177277,182173.98868146306,219357.2662863704]
[912,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":197.83112453420429},212.33765549790229,208.23288011778007,225.24146815719769,221.03332067217684,271.43764172530865,280.46272775912894,263.08318353764946,null,null,null,912,null,null,158950.36999198317,102005.42904720646,161865.9712477384,176099.32444478982,163894.96717453439,168861.29264097565,212864.07856862375,132881.5285713505]
[913,null,null,204.72056197748529,196.95006341835051,225.88647409992282,228.74507496508801,232.72949367391348,236.74480394504977,290.33864177814309,289.01731018379257,null,null,null,913,null,null,89880.73936778678,120975.23397060377,133269.06124445918,186717.04633700516,170358.3964685286,140172.79608485728,210999.08856125418,134681.69602535429]
[914,null,null,198.00079872836943,196.77008448380252,203.53569682361126,209.21161434863797,238.83173097147397,249.3391389626004,250.36281096872756,283.71909639769007,null,null,null,914,null,null,116563.88819472454,163886.65489293175,140896.49686585972,161278.78049061116,129878.96810763153,142091.41347696201,158026.48373982788,138322.0264663538]
[915,null,null,204.54307542806387,208.04555189860767,208.20301900420762,230.95638244885589,244.55127153625594,248.04474666232252,259.89053990283884,283.56530969587118,null,null,null,915,null,null,115580.84395979212,136905.70259621652,98831.745966862072,179691.14438482502,107377.39221721273,134790.70064104506,184790.05509075301,219950.52849467515]
[916,null,null,208.57156992073004,212.23042506324089,212.4238212588134,236.95175978296871,259.64724254296146,258.35574006120487,262.74587074461351,263.51796809063779,null,null,null,916,null,null,112212.41421709486,110845.38219085225,133849.99907711847,143308.85712427966,138604.40111589644,127861.2640098063,204329.16672948521,141505.26288257987]
[917,null,null,192.36834240872565,210.68690970270711,214.1824833602773,231.76730590052131,258.00288791364147,258.89844669015343,254.96628834362872,268.74251204753426,null,null,null,917,null,null,130380.05572528127,132491.69716943213,97450.25264076874,163422.22274511406,144942.09456465649,184571.8679571416,139971.27457203713,152781.64806441529]
[918,null,null,206.99643457617955,220.852951656431,211.95106714713086,226.75244871902484,243.97135433853813,254.74438223501048,257.17435856825801,292.19980735419517,null,null,null,918,null,null,114805.08090297924,132728.03133169585,152978.02487628796,171827.41377560465,153312.28424337041,195610.37645408348,124062.33174821384,150442.81611390007]
[919,null,null,190.81769712590901,207.05779137886074,217.73078067471249,242.68643489416348,250.67310298599003,267.17893302142613,273.97740238682223,286.23979449738437,null,null,null,919,null,null,125937.31335788252,162490.46706342095,127126.56034520916,104447.443715268,112810.92041638181,202568.8768843479,205329.5812074063,222199.57028678895]
[920,null,null,191.85730139638252,210.89525735727523,208.09611280759745,210.20374449929957,227.39456409210922,249.59918573323145,256.7190698622494,293.35906294360586,null,null,null,920,null,null,157814.19608114476,96861.625665296116,102903.43457405703,135750.66590933385,164100.23725897606,194233.04001819729,149612.52876638007,124024.62967742795]
[921,null,null,212.95773306240253,202.40027780357519,220.34579147262014,213.14579487574318,231.47761405694882,253.78034870084829,254.19989662938519,265.29449234347896,null,null,null,921,null,null,130808.06848900844,118918.45560602441,174684.65549688169,185834.05342027289,188727.54942855827,158004.89924625304,155403.56715389265,193972.13095838035]
[922,null,null,201.43313407900268,205.22549751254033,216.87123804554668,226.94610699719351,244.16671024541836,261.96430787228894,290.27274328553267,272.30982013672633,null,null,null,922,null,null,147632.48650665165,109771.51219814521,101241.14834297451,110985.88567304597,120576.72361119607,167762.10750798351,121634.00789513878,159502.60343403908]
[923,null,null,201.87373807702198,211.94460160193825,209.55575832363789,240.59401891700719,225.93267361218352,258.23283112000536,277.16926996118229,285.47394407003628,null,null,null,923,null,null,114057.68777801843,141695.90533907572,149040.62979522071,173649.42866477949,174260.38645491865,198147.22180405754,190670.79562531924,161326.48942795701]
[924,null,null,204.92583070335175,204.36002074192035,224.20470051815261,241.92156956221586,250.35215867611245,236.8516392257053,260.43968972549573,268.3386713474722,null,null,null,924,null,null,94946.095606849369,100736.06571575064,109818.7472521703,105695.80205162449,130188.75669607436,113683.29962395363,143347.09783885081,199638.82330640504]
[925,null,null,196.48961635804073,206.79864045067404,217.12588084394361,233.78834612171585,228.47197065740721,268.87891642955935,270.32819079152409,294.10986106475917,null,null,null,925,null,null,98313.582097432809,97730.666975566943,151149.653317077,181417.34316534351,157346.92194482795,129838.55569900085,151666.22391736374,190002.46149448282]
[926,null,null,202.36362183045122,213.17394746381643,216.80688415233311,226.90578325183486,247.12264040268724,260.81272978559133,266.15315319723845,268.96833480612952,null,null,null,926,null,null,114019.44595015023,162066.57938615012,138341.44542075857,131561.72596157438,175017.03632481501,152822.70178290614,174904.27419323139,204556.88312270175]
[927,null,null,195.01677631557089,226.47814692643016,223.09851100105334,225.60346211340092,234.03300941591741,263.18340838628569,258.07242736471846,276.84415966233053,null,null,null,927,null,null,88222.645284976286,94842.864203262623,129811.74269633813,162831.82465123598,120759.96848116044,115915.5163630985,162055.85464130429,146273.77190488612]
[928,null,null,200.39630966074068,230.6430358596626,217.94781121532694,250.3132169096819,254.61096703284088,256.90708747742929,261.93596392847076,270.51823290120279,null,null,null,928,null,null,127458.67003658033,163913.11619221492,107495.89904441916,168662.15346340631,136072.85888479862,175869.7871909797,182058.32184970478,215616.26486518022]
[929,null,null,190.11030772854537,217.16450473825898,224.15273092942743,241.95509459143301,253.1120502203685,{"$f":"I$4+(I$5-I$4)*((RAND()+RAND())/2)","v":249.73772258385202},281.17786232174728,283.32195791046365,null,null,null,929,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":98935.052689974822},92773.473597303688,175133.53398711153,164179.94537920348,151059.54747020139,158584.05827457499,161704.87949159916,143186.20327632001]
[930,null,null,212.9816341015175,216.60810147277735,229.55151878205433,242.096872192516,242.43888465742538,250.45597710885025,256.96946835658952,289.09611005935949,null,null,null,930,null,null,117507.08689874267,162919.44180916791,166351.28478927043,127587.45927878399,108774.54078756712,191356.78541125078,124163.78476349806,177785.98185100502]
[931,null,null,212.81725591946065,204.8949149165353,202.1703281001904,234.46759308118621,257.42038794618645,247.00338219120778,257.81264494684444,298.58610714745282,null,null,null,931,null,null,130680.13981637172,109428.56620867536,157568.46833445781,174499.54921856013,110752.12488842975,173993.12301087414,217343.85608319641,213324.3557484441]
[932,null,null,193.68806636866711,212.77302324381466,225.7312584273451,225.96008951563147,256.14299695816464,261.8755383681783,265.15826982082632,283.80117985509617,null,null,null,932,null,null,111256.02597708338,168556.695565345,119356.82952889758,133252.65011966231,159529.86484455888,192486.80517917164,175809.79062783672,137228.31721213722]
[933,null,null,194.79377234092618,203.59561284818156,208.3727619536028,228.56792944932556,246.15345752920987,255.34488262633991,276.52659711491884,274.10443245880873,null,null,null,933,null,null,104921.29520052767,145684.64210422829,128988.0574276867,128836.90724728742,140589.9104523992,149318.41027884843,118365.68295220338,156592.76623166123]
[934,null,null,208.72130616328354,200.18987099410424,221.88103689456815,215.89589717239409,246.26166572927576,240.47685375247238,257.94480050324148,288.77321213065017,null,null,null,934,null,null,146980.7181154635,104245.42090133882,161980.5693678261,132794.17846106872,164231.16943974508,140003.93810924949,119947.50606028325,187495.8032729449]
[935,null,null,215.4929783220648,206.20783713735707,212.44358004087218,243.64430194932606,226.51891705341851,267.84729859730305,256.23855791762344,286.4462035927163,null,null,null,935,null,null,115293.06902365435,154355.43750669109,130367.64806608894,177192.57806309976,118393.06309399211,201538.06909264205,179563.45901036425,159376.79808969525]
[936,null,null,184.2778706141149,216.10441553717993,214.72405326442367,229.02753491899685,245.05418837205491,270.2558828254779,259.59059364207684,301.65619070021597,null,null,null,936,null,null,128026.8498926716,125909.36316315546,111480.19085007728,173479.35271133925,139716.20183469594,182619.59450842199,165788.52259826782,152567.99109009837]
[937,null,null,191.79270700701753,215.34933611185934,235.42215922928,224.18206872302937,257.81061964675524,247.13423826628329,266.95640667157227,276.89584773169611,null,null,null,937,null,null,144580.85676329664,113743.03568379761,124568.02224602262,113893.04971168295,165541.74666554504,177539.82210727275,208196.45031148195,219232.95725231568]
[938,null,null,192.93786581745644,195.72165881475684,217.63244163455454,214.33072821159772,252.25293831776619,240.70670288977047,273.26231970598752,283.88015123255826,null,null,null,938,null,null,124887.51545460202,109008.13430224705,116713.17405809433,155299.08159894153,141301.4432498258,193658.02410895238,164902.39007272839,157167.31826654548]
[939,null,null,192.93935602316384,216.88277317145236,212.23701099825752,235.68440140192743,251.30130903505625,261.89982877060453,284.61802232402039,270.85579522517241,null,null,null,939,null,null,132639.33539783329,165733.89692507329,137426.17202251332,102818.85946512007,196431.56178499179,183471.94135242153,165265.15609985922,159530.31415941959]
[940,null,null,201.80174348430322,199.76420233103275,211.68294598167606,238.36466519948738,260.15047227462941,254.00364777477881,281.23896443119622,289.52727478352142,null,null,null,940,null,null,140195.10162341953,167840.53448079649,166471.53670934081,166948.60678671504,141639.03965508298,198565.38018645829,162455.52692087283,214747.17339081736]
[941,null,null,201.65779194703572,209.90087110469318,216.05307408161286,221.02333522167095,255.70758313943543,278.32594331942079,265.70398126170267,284.28486954704334,null,null,null,941,null,null,149380.25773876082,160565.75999220071,177308.72369777091,152551.86700485455,169093.97956819454,149739.20612565268,199557.99607439921,141681.52589251488]
[942,null,null,190.86888538121735,216.52962092295436,223.61798504759327,230.12639756554563,256.80044025581697,237.19167613325465,286.01452115483875,278.41789240638366,null,null,null,942,null,null,123861.61220599149,110368.64929291639,99309.218816014662,103468.45233950506,117589.86360480405,171961.54761761855,167824.19328337937,166086.96693900254]
[943,null,null,188.29576591693154,222.20417395808201,213.94712140128257,229.14658824433408,245.7970092308687,261.94558294856216,273.65851418194535,281.772663026109,null,null,null,943,null,null,94078.957635005369,142412.50835553437,128440.4191387077,166628.64378785284,138913.31093285803,184868.22135596935,152651.42709981604,158653.64245617748]
[944,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":192.00177144234533},208.24492374689416,213.73188819210046,224.96420277088595,249.76774882224794,261.17934162654541,267.18400844784554,277.75842673399876,null,null,null,944,null,null,91363.366298386361,102974.83325720343,170216.34258889774,113714.32511612173,119725.30209297992,176540.07218813692,204259.50070389902,126231.85561128416]
[945,null,null,183.65573784015209,224.55766069895091,233.72591727463939,237.61862061168117,240.19571504594677,257.91163987515199,256.77927100174696,260.35990752226724,null,null,null,945,null,null,103584.23194407954,149562.06727677508,105937.97076231918,103027.13074951556,167190.91038145643,154040.35992005505,195025.42437767651,212880.6841355355]
[946,null,null,192.45585242518627,224.70879157123076,237.21871606634116,230.92028235388065,247.90446850204697,237.86626687654254,291.36370367776408,282.57260577680285,null,null,null,946,null,null,137910.56260865464,101024.53707925763,126006.92328401288,109027.88038249056,193724.34541416887,182110.53771975602,183078.34769396234,140159.50697615891]
[947,null,null,191.04605022482045,218.68442672821621,216.89758265066953,219.92163674945473,232.4836590382219,234.15191901156126,253.82586304939821,276.12029805128913,null,null,null,947,null,null,113669.3976933574,124670.81300407546,105059.47785254956,111340.45380819286,181528.42821296622,118060.2592917602,130632.61363245407,199533.63367882953]
[948,null,null,204.46684777843925,200.69734175723593,220.30452142446836,214.46328929232729,251.08451655856746,242.36595110719665,263.87981405794267,296.20065575822008,null,null,null,948,null,null,106401.03972892366,113752.23871132961,104020.23084515013,173976.99988848303,126081.18298512674,171891.06408222386,208776.09943934676,192052.18033657281]
[949,null,null,202.26750974524666,210.38126812790179,221.69581458725369,232.00126798345281,258.11778292674268,260.8684181297433,264.77340989451466,280.45912997081894,null,null,null,949,null,null,120846.01424459546,147568.36749138648,112502.39789825396,145523.4948574148,131675.17223683259,175987.93690149277,118770.82326179984,212214.91502203222]
[950,null,null,198.49299271938492,193.57862465512744,221.77463703441444,247.68816386562929,235.68628654811201,265.82162017359991,262.90278093356784,270.64559284899997,null,null,null,950,null,null,159240.54604826029,124985.09656483209,111879.32263368915,145483.87698798778,109228.58155212803,123027.67226075263,148006.69342882105,127845.2076151505]
[951,null,null,198.01420298491792,203.1476161876935,236.49336279331501,219.4334111725999,228.9883920435181,259.39215495677831,264.8276621444719,301.06221402827055,null,null,null,951,null,null,159090.34068707487,118600.76156856856,142111.51540366578,128275.71245380973,106656.59726926095,195031.58657136673,143917.03564987177,129171.89979200052]
[952,null,null,199.25578829216076,209.13406817353155,207.44954922926146,233.51499281600161,258.62636166089334,254.55324798923255,262.67965363505209,291.96898547205967,null,null,null,952,null,null,109698.46038823262,168928.09711938869,166639.89020537474,132286.02596839273,195065.26661036868,172190.61405369398,213099.29094148555,149807.58140319743]
[953,null,null,186.92943523789705,200.72414108703501,219.63777301074279,235.2969333556737,233.30422485595886,269.26941874786144,276.61216869734159,278.83609420560782,null,null,null,953,null,null,134959.99225945745,129935.17662929621,103303.02950049755,115787.40378969435,162996.5342206338,114284.20311480225,176876.1863875752,156029.70067834051]
[954,null,null,191.28534417679055,194.04104914827562,230.90477506081709,238.90173356908673,245.70456292516886,244.03967748741508,270.10304669440683,298.81710047377999,null,null,null,954,null,null,128812.370981849,117293.7211371681,103822.0836688814,133700.13543857681,134234.52590393054,186167.50767559183,164140.93089994279,168855.43370884354]
[955,null,null,209.51044385384276,205.96159692508616,228.09835205943509,217.92114629237582,242.63954858843118,264.34708354459042,264.73545129351436,274.96115983415706,null,null,null,955,null,null,121682.44834524763,166724.57180971373,123737.23444535324,136225.9243630658,167869.54048841889,185544.0755821612,154813.59444567049,190527.22302609353]
[956,null,null,204.33810136666375,212.38194970081747,236.9505151666967,221.20213559938185,241.27464645472395,253.79601046792857,251.36738637911819,271.40076849364056,null,null,null,956,null,null,124666.48597977753,170168.91014944593,122044.3006114006,128368.70599873194,150483.85924851091,134767.75304636243,206306.0420319945,170249.41071201171]
[957,null,null,208.6761384211506,218.01046028333579,240.38762156006533,237.90295860367507,245.59953722737075,239.70127142628135,271.63421051577154,285.29982716668337,null,null,null,957,null,null,113585.14141256495,152254.68733781512,127612.53177793205,163903.24831583892,135924.4649638503,132319.47018278152,174097.91571017323,224173.91731560498]
[958,null,null,203.93036781242432,224.084678265007,230.19281772914186,231.68339598218262,256.84876633991178,266.65057315551962,282.62631417986938,283.36136520386663,null,null,null,958,null,null,109496.29733039656,143356.01797242812,136598.01036689663,174229.28027331026,133704.92835563759,195841.22598291928,135383.54893301372,192229.19950820447]
[959,null,null,189.468592312905,218.44320971846196,227.89432141420471,233.30072431733404,239.81190722983524,256.43030900255269,263.62287462275964,288.22464372490163,null,null,null,959,null,null,144417.43194515561,140449.1940693371,173600.67425902991,182838.47869268944,189983.09328155435,113600.19174354197,133776.66606490867,149615.36578386294]
[960,null,null,194.75447092350916,213.59432990252071,238.14677561908184,218.11500247791878,237.57495727632693,257.89614045299498,288.90757502431575,285.44113001473295,null,null,null,960,null,null,143335.99280680754,156409.80237138216,133967.99929727643,142725.14407265998,164254.00006386024,128648.24020191281,167752.17799591448,{"$f":"Y$4+(Y$5-Y$4)*RAND()","v":146803.67497882748}]
[961,null,null,198.54571475208081,199.11991059661818,219.19058148875183,239.11223692688574,251.16484201537503,255.35396077965328,286.27572809071819,271.79185426498179,null,null,null,961,null,null,{"$f":"R$4+(R$5-R$4)*RAND()","v":95740.07583769683},112112.67481116997,165112.12376070517,112606.70256432011,146439.21421704054,130111.47430944172,204284.33719692548,164589.59313404947]
[962,null,null,185.30897931499609,199.52930005501094,220.71661308037733,237.36742948704384,235.72204227225109,250.63785219552557,262.29703630304334,267.37962998128825,null,null,null,962,null,null,125756.67801167759,163972.27635835082,98017.486188336101,132321.56119098212,118839.4507463234,197006.89871475642,202229.54469289526,201476.7439772744]
[{"$f":"A970+1","v":963},null,null,203.33904174733851,217.05622450012697,206.30290076550233,230.46172813804253,247.90018572782898,251.19180611297224,252.85005350814649,281.01628781133388,null,null,null,{"$f":"A971","v":963},null,null,89221.542471476991,133087.30258718299,147384.68264210614,159809.01741160435,171912.24603198998,122419.37236117545,123325.95358610076,177656.89396490745]
[964,null,null,196.70719153116207,210.87483737879239,222.40008254127039,235.98270887440981,233.02141082180094,236.27155634336617,280.04469737041154,274.10945074704148,null,null,null,964,null,null,135709.35046287713,145363.2849027873,127700.19457464386,146956.04887270421,129442.86878308948,204732.63043016684,198129.17350373307,180680.30049880358]
[965,null,null,189.05102926316772,220.26004490514904,237.63575335804677,232.39123130605822,241.08493082388375,258.48659164354677,269.84278156773718,270.9992004904085,null,null,null,965,null,null,147558.76538645464,145046.88736711154,164977.49614389642,176053.72942327676,183301.74889633065,150858.13717801339,202142.15423568481,147626.6114091159]
[966,null,null,185.86558757933443,{"$f":"E$4+(E$5-E$4)*((RAND()+RAND())/2)","v":215.76218167689203},203.7105477226518,240.66462788982068,244.3335869812106,267.09061455595588,267.91050047774587,264.62615248312528,null,null,null,966,null,null,105152.74482856427,98807.605787068489,102629.1142702745,181167.26289385979,166052.75040631095,191626.98671803117,205365.3585081198,156652.7881517483]
[967,null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":194.74102132720253},208.76337143612309,228.11991826615787,219.94330986924695,259.46545571784077,270.57350416125172,265.75129149830548,280.46568307003213,null,null,null,967,null,null,107249.75306194925,128155.92678874363,108309.49803275583,165082.81147882767,154610.17014286859,118050.56332725113,164424.94341923893,229048.96685615246]
[968,null,null,190.67520557840319,206.48097908695391,230.95500894156186,220.67083590194827,238.65440005898841,248.80782884317983,258.98039658332175,267.03979412135709,null,null,null,968,null,null,99443.177529217413,101800.58681958889,98890.806374005944,174252.56414146256,123872.54984043886,161655.93724244865,154904.34542353422,142603.37013325046]
[969,null,null,202.35000649855911,221.77775822703919,211.20384723006794,242.68378764392384,239.74566545850544,248.80008178736571,264.41348625547897,282.52435587762614,null,null,null,969,null,null,96950.842325523845,129735.76438385734,147986.23958829991,151484.85042144693,145936.56649532056,149075.79384102815,127167.03047369272,195977.66403797205]
[970,null,null,196.28480924360227,217.59985338850245,198.99184335438565,214.86962179534876,235.9666987548664,249.26804256594258,250.20621261807787,286.73291519548144,null,null,null,970,null,null,127283.37805922879,149482.84697127828,138487.28556418064,185856.02868205926,112628.65014493458,204136.99486218247,206343.68449275603,129359.76096699493]
[971,null,null,197.47158593056304,206.49274024669739,223.21508656013532,242.6747419678301,252.32199538180603,266.49995667354426,259.05543110307423,280.91935613583496,null,null,null,971,null,null,126831.93891401991,157368.5778918443,128559.15675588515,184319.08127853082,123374.34213490927,176296.6972869478,201907.55980716995,171255.77541745949]
[972,null,null,210.15737176528046,214.8433059890271,219.82657652713385,229.06108065880872,250.11576845664516,236.02611991926082,262.76424524293367,267.70330610997991,null,null,null,972,null,null,120088.00631263596,169088.98687881551,154155.39013383738,173104.5694104243,133223.8376437868,201218.45231251809,173381.19182994269,135272.65513913945]
[973,null,null,189.75176276483853,210.175288682331,220.54249622651554,229.21892120785645,244.38569589946948,239.02791270065674,268.70239755981555,282.53494907803241,null,null,null,973,null,null,156544.78682502758,138268.23565920562,103474.60671424825,153159.34920493924,156201.19241400115,179507.03202268947,202291.12916298799,226459.30586192443]
[974,null,null,189.18556758602551,197.09407903854802,217.02159134367068,235.75786412626167,229.07840706253026,260.19332289447232,272.46534216146046,286.77309178947559,null,null,null,974,null,null,120336.49333785858,166220.40434053412,110645.85792710599,141475.43907447666,131644.30126164321,132994.41911168076,141501.91884701647,134157.6393299333]
[975,null,null,208.41203839623279,197.36827008307566,227.17359170227087,227.17247516763609,231.21287326041775,273.46518045201123,258.66432793285372,292.01655218826556,null,null,null,975,null,null,100808.59348739793,150380.71691921703,152764.77927542393,133663.14266893876,179984.59987807053,139004.89622011263,127154.79090596434,151355.05601969786]
[976,null,null,202.07534761262508,200.78755231223536,209.80696057952719,239.85763285847511,255.80616601090361,241.65674282407443,268.00659887381954,264.07718136687834,null,null,null,976,null,null,130666.33099691183,93597.714539575274,129977.59603494196,127842.35982139535,163096.58406048856,115917.73148458939,215662.09896224231,124625.35178161501]
[977,null,null,200.12885434063125,200.49398370519125,205.58451182504464,233.48715375894565,249.2610568925553,255.3025397611641,267.04935012818424,284.46981844706465,null,null,null,977,null,null,98199.137361020752,113835.58203965827,139700.82421075791,114539.26039041595,146033.11286823769,155151.66319849712,166508.15424358507,186355.92266296918]
[978,null,null,208.16908609611053,203.61435577662616,212.42543520915501,231.66191628968647,229.94711875716385,265.37724499832308,290.76627704679885,281.51098631723471,null,null,null,978,null,null,130897.58097769812,148988.64262163799,157340.12752762513,131933.34800342331,125012.21885540482,193895.8417369097,162040.5879432261,132442.49318132515]
[979,null,null,211.09719039269388,214.32783751292703,207.29503436993593,242.41053270013822,256.54269932555798,250.70826997031571,271.03122418970224,275.67297219214913,null,null,null,979,null,null,94269.643853087808,98747.386928597451,99535.80381074539,104137.17565713378,148798.48892630858,129373.64510771763,177451.74783241266,162802.11941757664]
[980,null,null,194.98614342544789,211.91707676808429,233.09611295405955,238.23218878948347,246.11153225122985,276.16778492053822,259.26537153567494,274.7893964537152,null,null,null,980,null,null,150036.28351446649,93636.380468900898,116338.22151431518,181834.1584517142,115257.17041887934,131425.85718345092,146933.5826628833,203499.34199513189]
[981,null,null,199.73124980472514,206.3223080713297,227.78958392790128,229.67053753709385,234.9291521950189,243.2890005513288,256.64133485703331,271.77631805426864,null,null,null,981,null,null,115412.40275622715,160262.3365191308,103335.95144402697,175426.34226424695,114774.97566261848,142995.66029816828,119389.4802386779,124997.43197962122]
[982,null,null,193.20239575911691,209.8746825733736,200.90078553489772,239.02271592542439,242.82549115138303,267.48199207288189,259.62686016334533,281.29697909484838,null,null,null,982,null,null,100688.95675934223,135309.52884163705,101544.40883653829,187976.89773200516,153030.0423968728,200832.9437228796,133292.00909651184,214441.30628637309]
[983,null,null,195.83701795796406,218.49283487009632,220.87143775125583,252.07124083820838,242.07556219238941,247.96537709240332,282.7236743264607,292.63400051763676,null,null,null,983,null,null,142345.28800922172,107251.88781965978,121772.47072053891,173681.40205488517,192165.20446074998,191601.65351428965,162344.09177276012,127734.73031753587]
[984,null,null,185.16252565610134,205.44688793132582,229.89139552560445,224.19151789681655,244.1825477013698,274.00139288540277,272.05943857251009,289.79020262813719,null,null,null,984,null,null,128566.00585825261,154289.79133334765,140238.65762673382,180999.5444615781,193372.88506929649,127271.97525129026,160534.30609312045,171566.42726286087]
[985,null,null,201.68100591483994,205.61133016336285,217.36359929612178,230.50646016528816,242.03412831923058,250.4252444944575,272.19491147032159,266.41220286240059,null,null,null,985,null,null,134161.38923394759,95017.626030078682,172922.42678820138,146008.55817759127,118843.15002527041,202456.18130974824,154330.48682758654,130674.41059589104]
[986,null,null,205.24511191831439,206.426073159043,213.26538232584397,225.7988723509572,260.36338565402866,271.69477414548578,281.44229944174782,304.91520367754765,null,null,null,986,null,null,144006.30704364626,109438.21730867366,143905.96763555822,124228.13408730528,188604.96785806512,157808.71994135756,166639.88072940643,159400.11490481743]
[987,null,null,194.73727078359573,219.91900125764772,225.48232955299082,237.19167570703129,230.92963805057087,268.66095959734105,255.90575565699126,286.53274871211437,null,null,null,987,null,null,130130.83266730513,99591.627803320822,150306.96242666538,131936.51716907823,174051.32067957567,151902.37912554425,158909.75161999156,176373.28769220234]
[988,null,null,199.09486035444013,210.16214425033047,219.37483930417073,237.97203368628988,242.76868670585611,274.371178886351,274.95453230262592,278.05596038937966,null,null,null,988,null,null,95827.220346029411,133252.68467296255,117556.38476988926,144997.17160000344,181155.14984763286,162255.94557771983,176134.42229654369,172004.34270211632]
[989,null,null,197.05250698400226,218.55810416885427,224.86275132425359,237.76261180520362,231.59717922397726,273.2355565737962,254.78850312904939,277.61727933385134,null,null,null,989,null,null,102693.85444119372,168229.87359353522,153074.39405838476,140358.68285910704,163081.61765177757,191155.68939852575,183452.4798449158,175067.95220747052]
[990,null,null,206.48513578736336,199.3348747439191,224.86594199326584,228.81111797726706,241.00244628776136,247.18437672811356,266.83616767418727,263.00097728479614,null,null,null,990,null,null,123496.17013066007,100088.59462017377,145505.24657485186,151528.79798375256,118101.16250285564,129926.50226895325,156150.76165424197,221965.59993837989]
[991,null,null,196.6959843477749,209.29994948842989,216.41444247146464,224.45856390047837,242.2668717673229,262.09668465267964,277.70349641081577,283.58903421894763,null,null,null,991,null,null,162870.88848873001,160604.66029967309,143531.45986724267,163132.63217331003,164110.15206774452,170910.70882247735,132596.33422004856,216407.90161632746]
[992,null,null,209.90947774300508,206.74825913514394,214.91892040915857,227.19504795842784,230.20641561813744,244.87315366243325,287.47647520703185,275.71184046535024,null,null,null,992,null,null,156383.95048618183,141368.75605957932,107741.63768339693,146507.27230555072,160433.71582863212,190791.52864373499,151784.9401967033,201406.20403694332]
[993,null,null,198.76595355854434,205.57054276080274,203.19903415066432,221.63956035598216,236.66522193046197,261.67059615720081,287.40187105176472,302.49784511945137,null,null,null,993,null,null,115036.16750613772,99840.065203670383,144237.41487697241,122336.35107155185,180394.66109284846,134989.03678527684,190272.81743454008,201561.27748618589]
[994,null,null,216.36733295055348,207.49271189810617,230.95308620636428,221.84260353164825,245.18739671470234,253.86847882028403,269.16838451557021,275.46394220813175,null,null,null,994,null,null,118140.36428050595,168191.39002631744,149232.12785879176,158986.9612214622,133206.30354170405,131853.07558455665,194935.90279045195,212237.43897760255]
[995,null,null,205.94113793436819,198.43105970529717,206.43870929554905,224.51156379518946,253.23417308902046,261.86937659524301,268.35834132998684,281.11535172431979,null,null,null,995,null,null,144821.97485682505,167880.56550622833,155459.3444845893,105088.7456776969,141897.59872728586,173733.8597522832,157945.65952812199,184356.29478171974]
[996,null,null,203.27174314756428,199.03052537003805,228.03720838409376,231.23095022520343,244.40780547933787,261.3003632369585,273.03867516029567,286.47419505076499,null,null,null,996,null,null,119349.12721863019,149367.23503976638,123792.22455668489,122614.25033782946,184833.68074946542,146473.97056392854,144830.18502729892,209724.2910857884]
[{"$f":"A1004+1","v":997},null,null,191.9844804545194,221.07486114979332,218.8794073685653,233.05990154512159,231.3737300534838,244.92310709927727,265.53979607107715,290.32293694988567,null,null,null,{"$f":"A1005","v":997},null,null,95210.377134042414,136771.93837352766,131719.53505075772,{"$f":"U$4+(U$5-U$4)*RAND()","v":181482.32667108512},120609.67971341332,126970.25446748763,122485.05280130959,165115.22326245104]
[{"$f":"A1005+1","v":998},null,null,{"$f":"D$4+(D$5-D$4)*((RAND()+RAND())/2)","v":191.92570509961018},197.36115339363982,223.19890647542564,229.53104004461747,243.41521238901768,244.81259097797991,265.23909793927118,295.65478667156026,null,null,null,{"$f":"A1006","v":998},null,null,99463.158771455783,155820.4812575524,116429.13339072705,140951.88336992165,114772.91044963922,184887.4302115739,117650.24740369737,200537.35402573721]
[{"$f":"A1006+1","v":999},null,null,190.01057920409986,205.79238439160321,225.70179327247558,217.54442685266139,242.06251741891305,265.01591773697572,244.32665642354559,297.61863096977322,null,null,null,{"$f":"A1007","v":999},null,null,122074.31112817698,112001.69529681854,116215.69832118653,162496.95571237596,155364.99206155865,158576.42806563777,181649.76453988545,160960.69397900239]
[{"$f":"A1007+1","v":1000},null,null,195.40117120871224,218.06887058791392,229.80935305433286,246.25031745827653,235.1493990923579,248.0274593090171,274.01512159429217,265.85936796630921,null,null,null,{"$f":"A1008","v":1000},null,null,130524.6121002537,164580.82741668093,127044.52538749194,169424.0569411529,193276.88581837388,182075.83136879705,200088.99581926287,185015.59379264113]

{"sheet":"FC Simulação","index":13,"n_rows":1001,"n_cols":13,"rows_kept":1001,"cut":false,"hidden":false,"merged":[]}
["Fluxos de Caixa",0,1,2,3,4,5,6,7,8,9,10,"VPL (t=0-10)"]
[1,{"$f":"Fluxo!B22","v":-108118},{"$f":"Fluxo!C22","v":10430.49499999999},{"$f":"Fluxo!D22","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R9-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22566.51861463028},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S9-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7526.4688978228914},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T9-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39808.372128536881},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U9-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25309.801369633024},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V9-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10158.917658692972},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W9-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":30094.380689132748},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X9-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21115.743981145592},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y9-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2389.136972432605},{"$f":"NPV(Taxas!$B$17,C2:L2)+B2","v":-13062.646555151456}]
[{"$f":"A2+1","v":2},{"$f":"B2","v":-108118},10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R10-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8381.7404297224475},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S10-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21422.922666777253},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T10-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18240.706800386211},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U10-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5746.2272720114943},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V10-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2677.8825807596404},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W10-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15763.249130626355},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X10-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46140.529255585767},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y10-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35491.885045490417},{"$f":"NPV(Taxas!$B$17,C3:L3)+B3","v":-34058.701175144684}]
[{"$f":"A3+1","v":3},-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R11-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36209.268582543002},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S11-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34365.443799534041},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T11-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34323.623236373838},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U11-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13273.791344408006},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V11-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38233.364522684438},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W11-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16099.854918804544},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X11-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17747.534580867956},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y11-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20007.374895491259},{"$f":"NPV(Taxas!$B$17,C4:L4)+B4","v":7065.8295672508539}]
[{"$f":"A4+1","v":4},{"$f":"B4","v":-108118},{"$f":"C4","v":10430.49499999999},{"$f":"D4","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R12-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11510.065890357002},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S12-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26075.346859313457},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T12-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29832.466710257981},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U12-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21796.762683708133},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V12-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14719.376323311964},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W12-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1917.1852129839463},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X12-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3003.8284324790202},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y12-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10664.103643752502},{"$f":"NPV(Taxas!$B$17,C5:L5)+B5","v":-15253.426476939378}]
[5,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R13-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14420.175889150936},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S13-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3812.4321152733428},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T13-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12694.470177720843},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U13-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37825.786070645372},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V13-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4858.5942013199565},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W13-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":16449.93620532567},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X13-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47921.283714775651},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y13-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60177.395372221392},{"$f":"NPV(Taxas!$B$17,C6:L6)+B6","v":6597.3858703248115}]
[6,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R14-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20753.633575858585},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S14-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9411.5948636044377},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T14-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2887.745095132861},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U14-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2791.44624269827},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V14-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45035.728732941265},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W14-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33760.418528719325},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X14-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49432.41097072405},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y14-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49131.235275024832},{"$f":"NPV(Taxas!$B$17,C7:L7)+B7","v":63097.710331216833}]
[7,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R15-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5000.2584016536148},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S15-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26367.646587715721},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T15-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10320.15153618492},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U15-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13767.337872187034},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V15-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19237.970642092052},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W15-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6499.2300501415375},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X15-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2593.3261727998379},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y15-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32869.782810855366},{"$f":"NPV(Taxas!$B$17,C8:L8)+B8","v":-70808.65904055757}]
[8,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R16-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24665.338170520357},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S16-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31923.577756085735},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T16-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3146.2081124573342},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U16-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1559.4825016242667},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V16-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46204.388017501493},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W16-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":13168.557351646945},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X16-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6648.0779523450528},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y16-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67060.844988258686},{"$f":"NPV(Taxas!$B$17,C9:L9)+B9","v":40041.108918927843}]
[9,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R17-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12689.491902024098},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S17-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36167.562256571109},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T17-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13925.120013927608},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U17-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4307.5709319818579},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V17-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18020.753088634174},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W17-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38257.252666410852},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X17-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19226.403377358343},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y17-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13040.073124204517},{"$f":"NPV(Taxas!$B$17,C10:L10)+B10","v":-52179.757685322111}]
[10,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R18-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10708.959481096043},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S18-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30722.335479474481},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T18-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8451.3227646645355},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U18-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1748.7442316510296},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V18-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31044.597941257958},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W18-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23171.846834339347},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X18-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13611.447741325852},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y18-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23409.934133745541},{"$f":"NPV(Taxas!$B$17,C11:L11)+B11","v":15151.450581830548}]
[11,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R19-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13803.727469481126},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S19-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14600.287645159795},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T19-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38042.631999876394},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U19-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44419.989669248171},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V19-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2381.0764785794854},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W19-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34264.072776763496},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X19-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21514.528285567387},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y19-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7339.1229413570454},{"$f":"NPV(Taxas!$B$17,C12:L12)+B12","v":-12778.314242360997}]
[12,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R20-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3596.3367987353686},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S20-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-912.33803287415139},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T20-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2082.407699508909},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U20-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9406.8454489338237},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V20-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36933.592899037714},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W20-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1952.3301399509728},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X20-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36669.4439196229},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y20-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50250.183888853637},{"$f":"NPV(Taxas!$B$17,C13:L13)+B13","v":-1668.9503367059515}]
[13,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R21-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14572.157273043007},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S21-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16882.29849862761},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T21-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5725.7784855520622},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U21-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8929.142230813648},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V21-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18396.431114366602},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W21-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20739.520004004538},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X21-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6155.6770412606074},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y21-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10391.832158964173},{"$f":"NPV(Taxas!$B$17,C14:L14)+B14","v":-80017.465717194602}]
[14,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R22-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1818.0543331741956},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S22-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34656.703872434664},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T22-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6966.2273171714587},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U22-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13412.379756800708},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V22-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-5590.4294861952549},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W22-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":44016.379441295612},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X22-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28041.766424339155},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y22-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10830.25256500708},{"$f":"NPV(Taxas!$B$17,C15:L15)+B15","v":-23854.253027042883}]
[15,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R23-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29238.602277841252},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S23-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13263.925965328537},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T23-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38293.67599371211},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U23-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16192.93599356009},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V23-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15599.195132400044},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W23-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3719.1911143606776},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X23-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11414.451948355598},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y23-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28212.394293378733},{"$f":"NPV(Taxas!$B$17,C16:L16)+B16","v":-8943.5143976088002}]
[16,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R24-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4170.0829324610913},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S24-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2148.6595899771019},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T24-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12755.896851004622},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U24-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14484.483786346051},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V24-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41877.454890661858},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W24-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8944.484021590164},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X24-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":43993.965219052305},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y24-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30238.298129811883},{"$f":"NPV(Taxas!$B$17,C17:L17)+B17","v":-18493.492547597663}]
[17,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R25-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32419.904799049458},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S25-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21707.034461222433},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T25-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32190.595606087158},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U25-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16600.703751710091},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V25-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15553.075542960538},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W25-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45160.705737738172},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X25-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31879.419135865886},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y25-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-8339.1510593978292},{"$f":"NPV(Taxas!$B$17,C18:L18)+B18","v":30185.245996915328}]
[18,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R26-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26770.796898064618},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S26-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11767.221062903041},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T26-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18696.629660339448},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U26-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-19313.550763473904},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V26-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12488.483915724206},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W26-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":14862.624665304567},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X26-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17928.744444593824},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y26-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":945.68364890248813},{"$f":"NPV(Taxas!$B$17,C19:L19)+B19","v":-22697.820972486239}]
[19,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R27-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13630.068189151489},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S27-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16362.517214094401},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T27-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4728.2449507650781},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U27-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":23991.997122944267},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V27-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15889.60883911543},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W27-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37553.859558303491},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X27-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16158.453104228656},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y27-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61074.081480339781},{"$f":"NPV(Taxas!$B$17,C20:L20)+B20","v":23287.83216505227}]
[20,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R28-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28458.928982730671},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S28-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4926.5207151912364},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T28-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29118.180917959857},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U28-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-312.50951723376966},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V28-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8036.6956967951155},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W28-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-8323.5380415286054},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X28-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24080.488915511327},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y28-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50311.677104843133},{"$f":"NPV(Taxas!$B$17,C21:L21)+B21","v":12082.879033792124}]
[21,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R29-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3190.2456735729556},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S29-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2746.7748804822077},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T29-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10475.476943723861},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U29-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37740.103821859513},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V29-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27041.094772477085},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W29-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1934.1832523997728},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X29-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2316.9162413199574},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y29-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34644.04855889616},{"$f":"NPV(Taxas!$B$17,C22:L22)+B22","v":-29251.871642117898}]
[22,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R30-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13267.267970324965},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S30-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28038.54589063863},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T30-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21930.809756379975},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U30-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1874.8776024915915},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V30-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6551.5848137543471},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W30-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40748.315083874499},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X30-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18376.345304695627},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y30-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59831.096050568725},{"$f":"NPV(Taxas!$B$17,C23:L23)+B23","v":26308.759366009355}]
[23,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R31-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21027.059383850668},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S31-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36842.396902616587},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T31-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4302.2988679882292},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U31-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10885.918033418197},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V31-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37006.789927419231},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W31-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21544.585718612303},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X31-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8892.3569265802853},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y31-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2727.9075457466806},{"$f":"NPV(Taxas!$B$17,C24:L24)+B24","v":-16380.391838473428}]
[24,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R32-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23033.441026902197},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S32-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2204.2766954124781},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T32-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39325.970714104245},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U32-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12561.499856672841},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V32-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40063.430368100657},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W32-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29767.292740981546},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X32-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20711.096746050469},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y32-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2309.650116197603},{"$f":"NPV(Taxas!$B$17,C25:L25)+B25","v":14330.504739093871}]
[25,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R33-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10809.480397603189},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S33-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14461.48797037813},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T33-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11834.773934285888},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U33-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7582.4805453973913},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V33-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8550.5246988068211},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W33-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23840.49202613956},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X33-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-5358.6066120122905},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y33-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2472.075913264327},{"$f":"NPV(Taxas!$B$17,C26:L26)+B26","v":-107233.73329871736}]
[26,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R34-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18058.408532332694},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S34-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25295.258649519346},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T34-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7851.1358748770836},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U34-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5601.9550144033183},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V34-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1206.6527202144389},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W34-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46206.099304559801},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X34-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":73.082674789877274},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y34-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9485.7031605514039},{"$f":"NPV(Taxas!$B$17,C27:L27)+B27","v":-15335.350135400819}]
[27,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R35-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15717.160175457762},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S35-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23953.619190831156},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T35-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20388.36688449089},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U35-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":34561.140311884898},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V35-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17596.934601064375},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W35-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23274.775408667781},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X35-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15630.042497662545},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y35-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8993.2548185853902},{"$f":"NPV(Taxas!$B$17,C28:L28)+B28","v":-19638.544966091431}]
[28,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R36-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2280.5466084123236},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S36-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1727.1630922509103},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T36-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33790.087295737918},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U36-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13800.408541311828},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V36-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16621.310034491991},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W36-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":49214.295112924963},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X36-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33500.263168845944},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y36-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1018.306633821825},{"$f":"NPV(Taxas!$B$17,C29:L29)+B29","v":-10138.864289869787}]
[29,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R37-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6542.5765302676537},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S37-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7423.4118677349943},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T37-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38131.284282210312},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U37-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38623.763924936793},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V37-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14228.231555009672},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W37-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21128.177913971274},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X37-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19905.699551460821},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y37-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3040.3819736194473},{"$f":"NPV(Taxas!$B$17,C30:L30)+B30","v":-35890.040850355072}]
[30,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R38-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14680.261365210643},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S38-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12001.694995988302},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T38-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1201.0134885632251},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U38-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5025.460721241283},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V38-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5967.2887970428092},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W38-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3954.2902067741452},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X38-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44294.983177329101},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y38-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10212.893710539194},{"$f":"NPV(Taxas!$B$17,C31:L31)+B31","v":-89277.397082210839}]
[31,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R39-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24017.5421969667},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S39-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13091.854768211768},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T39-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18834.101188708388},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U39-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18863.154608517587},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V39-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20380.562007784512},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W39-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15674.062362370765},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X39-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2942.0193835314949},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y39-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8368.2707848023438},{"$f":"NPV(Taxas!$B$17,C32:L32)+B32","v":-15552.008942707747}]
[32,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R40-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-122.57461799777047},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S40-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1548.1711403300396},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T40-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18556.671150424463},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U40-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17488.230958901229},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V40-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31858.468200261912},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W40-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38929.410139707754},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X40-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1705.3366765953124},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y40-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28119.651717609202},{"$f":"NPV(Taxas!$B$17,C33:L33)+B33","v":-21511.322375194621}]
[33,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R41-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3393.0214570911539},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S41-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16270.069144373178},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T41-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4982.5078475918963},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U41-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5161.0477854290275},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V41-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":13542.459441278541},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W41-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25660.626287665677},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X41-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30711.01285928303},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y41-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25303.361532372539},{"$f":"NPV(Taxas!$B$17,C34:L34)+B34","v":-13126.063502297518}]
[34,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R42-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15718.111540175616},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S42-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34649.498054401571},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T42-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7272.9404246383965},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U42-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40601.687122833304},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V42-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36535.551057545425},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W42-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21381.2965513245},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X42-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":32118.147577891665},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y42-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31016.733404597668},{"$f":"NPV(Taxas!$B$17,C35:L35)+B35","v":16856.664236246099}]
[35,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R43-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35206.412250640838},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S43-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1881.4637025914235},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T43-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29454.035274611706},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U43-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13124.129435520392},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V43-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10168.371797670345},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W43-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2767.6955609909201},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X43-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47491.777293881976},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y43-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62440.066804018905},{"$f":"NPV(Taxas!$B$17,C36:L36)+B36","v":39926.4450746027}]
[36,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R44-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4618.7043398776968},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S44-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5390.4461459031263},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T44-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34332.496049256108},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U44-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30272.901991387414},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V44-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":10179.705551710253},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W44-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9880.7374106991701},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X44-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35388.560116309782},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y44-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39794.384117555775},{"$f":"NPV(Taxas!$B$17,C37:L37)+B37","v":25270.254288783879}]
[37,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R45-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10541.30445500076},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S45-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35147.24050235271},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T45-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8584.7274179615742},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U45-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22336.105829290995},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V45-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15514.035439127128},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W45-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4993.7832825819205},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X45-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38483.858998745185},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y45-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38821.950673294858},{"$f":"NPV(Taxas!$B$17,C38:L38)+B38","v":496.52157752301719}]
[38,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R46-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15778.412303070987},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S46-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4938.459965650185},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T46-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10428.972157814442},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U46-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3236.7166277368797},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V46-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11191.01866940899},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W46-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14164.706826873109},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X46-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21983.162912765336},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y46-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60478.898063977264},{"$f":"NPV(Taxas!$B$17,C39:L39)+B39","v":-37253.385866198587}]
[39,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R47-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32045.815873607855},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S47-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36377.436425125095},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T47-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6863.3220678770267},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U47-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24813.516300684401},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V47-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17808.408646234686},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W47-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36720.928186363621},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X47-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7365.3490565467346},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y47-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52831.781275098248},{"$f":"NPV(Taxas!$B$17,C40:L40)+B40","v":25137.908262239333}]
[40,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R48-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20126.096530362345},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S48-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11859.074031285094},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T48-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12.381982549075474},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U48-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44142.093853371087},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V48-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2497.7212266247407},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W48-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":16110.147991934849},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X48-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10172.533525818859},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y48-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13423.701392185476},{"$f":"NPV(Taxas!$B$17,C41:L41)+B41","v":-18341.05015767405}]
[41,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R49-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2401.6565409820705},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S49-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40257.38551198905},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T49-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41600.921621731351},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U49-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6522.6876954646341},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V49-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2860.5617774578823},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W49-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16952.178835422441},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X49-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18473.454536148762},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y49-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34903.314301918574},{"$f":"NPV(Taxas!$B$17,C42:L42)+B42","v":-18207.383145482076}]
[42,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R50-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11337.523368502136},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S50-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10603.017455533361},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T50-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17336.872266063332},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U50-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18261.374928284953},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V50-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18548.468212188967},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W50-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39264.65253718321},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X50-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36790.749093954168},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y50-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":29405.00833516632},{"$f":"NPV(Taxas!$B$17,C43:L43)+B43","v":-2128.2819827114872}]
[43,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R51-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25534.849037499589},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S51-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10729.638086773968},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T51-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12689.693373718965},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U51-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-297.06944603999909},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V51-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19203.55626671646},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W51-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12009.479199884139},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X51-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18406.392798131368},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y51-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27483.302369017641},{"$f":"NPV(Taxas!$B$17,C44:L44)+B44","v":-39571.206403213146}]
[44,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R52-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14761.364399566241},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S52-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3361.0590005590384},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T52-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8071.0136757217806},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U52-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39848.068377311181},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V52-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-5629.1341211535437},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W52-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10763.241817685877},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X52-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50137.952525098728},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y52-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23609.150920786851},{"$f":"NPV(Taxas!$B$17,C45:L45)+B45","v":-2149.6581120308401}]
[45,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R53-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1963.7971658381593},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S53-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38705.468569301636},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T53-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5396.125245793457},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U53-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13663.519639660642},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V53-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29834.251530846941},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W53-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9394.2740227824906},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X53-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20738.823590499225},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y53-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65806.856555216567},{"$f":"NPV(Taxas!$B$17,C46:L46)+B46","v":10834.579708909107}]
[46,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R54-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6420.7249546563489},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S54-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13407.102413055731},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T54-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17870.113796639875},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U54-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3284.4990440314959},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V54-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":425.48786780912269},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W54-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32537.257084759694},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X54-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7048.5416731425412},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y54-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23120.970449177446},{"$f":"NPV(Taxas!$B$17,C47:L47)+B47","v":-48925.799057663025}]
[47,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R55-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7978.6074012755871},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S55-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4992.2569885193916},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T55-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13303.430081317445},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U55-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16518.488235888959},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V55-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18964.427678158387},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W55-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4420.4827228879367},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X55-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":43323.647517120546},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y55-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8310.4510752010701},{"$f":"NPV(Taxas!$B$17,C48:L48)+B48","v":-36502.230552583307}]
[48,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R56-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-356.1878272935628},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S56-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16808.814646975246},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T56-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10499.13757069757},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U56-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28589.538272176345},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V56-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14482.559426022042},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W56-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20321.124675039799},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X56-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9453.5537285719565},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y56-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10180.58514350376},{"$f":"NPV(Taxas!$B$17,C49:L49)+B49","v":-48025.869765087773}]
[49,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R57-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17800.687841407016},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S57-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16014.803762978238},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T57-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14691.85275983204},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U57-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14627.779745679012},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V57-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42201.945542657326},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W57-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18889.350775323524},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X57-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25893.485261094167},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y57-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":12747.991149811382},{"$f":"NPV(Taxas!$B$17,C50:L50)+B50","v":-16751.870354579994}]
[50,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R58-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36199.775912254248},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S58-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15038.103766850112},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T58-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16279.025493964491},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U58-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44955.539289724562},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V58-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13965.484538919623},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W58-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38223.232060076421},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X58-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49084.319821072997},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y58-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38528.964166622463},{"$f":"NPV(Taxas!$B$17,C51:L51)+B51","v":77231.023708452849}]
[51,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R59-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19643.868424010565},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S59-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32518.537057355436},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T59-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7092.0583231614401},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U59-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9107.7266005576439},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V59-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18099.055166448921},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W59-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":19413.181968457604},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X59-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":32031.756045996699},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y59-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28409.883970898198},{"$f":"NPV(Taxas!$B$17,C52:L52)+B52","v":8640.9236126358155}]
[52,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R60-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15204.435010687981},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S60-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13479.76213225639},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T60-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24411.873316224141},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U60-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16464.861185775801},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V60-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42195.076562949922},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W60-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46831.118793409201},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X60-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24913.66285888337},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y60-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49240.836720072359},{"$f":"NPV(Taxas!$B$17,C53:L53)+B53","v":32356.628610065411}]
[53,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R61-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16022.927096715159},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S61-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11178.239344585581},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T61-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8374.8121334800271},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U61-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8271.4061927165694},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V61-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24564.614320511992},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W61-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21323.363530208953},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X61-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8369.9780505276594},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y61-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":2416.2009121954925},{"$f":"NPV(Taxas!$B$17,C54:L54)+B54","v":-54289.63776461043}]
[54,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R62-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11335.838570268859},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S62-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3602.3334694122714},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T62-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17995.32319420233},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U62-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17408.963473846132},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V62-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1407.7312823064967},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W62-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45268.937621520578},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X62-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48444.385097627055},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y62-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66009.310264584463},{"$f":"NPV(Taxas!$B$17,C55:L55)+B55","v":-23713.150495151145}]
[55,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R63-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4112.56643732255},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S63-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16001.813447193472},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T63-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39116.688547028098},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U63-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16616.552302462995},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V63-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4053.7264507739055},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W63-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6966.4337690870598},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X63-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11618.914347767239},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y63-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7440.1605662008933},{"$f":"NPV(Taxas!$B$17,C56:L56)+B56","v":-65890.974389559735}]
[56,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R64-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7822.7458749565976},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S64-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5423.7819243804515},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T64-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30800.97697598354},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U64-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24741.236725887771},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V64-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22357.348381349675},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W64-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":50115.308095038061},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X64-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18946.10707609923},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y64-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1051.3001127290536},{"$f":"NPV(Taxas!$B$17,C57:L57)+B57","v":7258.4254413475137}]
[57,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R65-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33011.357565217309},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S65-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7776.265685825656},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T65-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11313.971618551146},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U65-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9952.6553043275544},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V65-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-5242.5439622461236},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W65-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19799.754006946867},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X65-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-4365.3745600551829},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y65-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":114.37534197749665},{"$f":"NPV(Taxas!$B$17,C58:L58)+B58","v":-56694.171769399421}]
[58,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R66-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11365.889283369825},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S66-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33770.506786988146},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T66-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":238.33408296839843},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U66-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12622.121987080585},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V66-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14005.230716875772},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W66-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12136.882887939915},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X66-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18546.623688037631},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y66-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62489.425077636588},{"$f":"NPV(Taxas!$B$17,C59:L59)+B59","v":-30806.807423864797}]
[59,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R67-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4567.433337635428},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S67-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1917.7520555400806},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T67-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6606.8688748719615},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U67-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37690.814720830342},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V67-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5275.949471848824},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W67-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42517.581454934094},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X67-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15538.92993687864},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y67-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50264.316978327974},{"$f":"NPV(Taxas!$B$17,C60:L60)+B60","v":13724.336387989286}]
[60,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R68-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13560.662244426543},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S68-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2948.4401814250632},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T68-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14063.906663295875},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U68-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44415.203858212459},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V68-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":32278.480573070283},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W68-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":5876.1319303169585},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X68-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2270.7754144467272},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y68-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67841.62436943347},{"$f":"NPV(Taxas!$B$17,C61:L61)+B61","v":-7306.4472070053016}]
[61,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R69-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6008.0942074079303},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S69-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14844.156680660508},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T69-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20148.43140492792},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U69-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10608.04010753082},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V69-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16699.453697538145},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W69-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":44679.975921174344},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X69-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39195.400414452168},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y69-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":51015.42043204495},{"$f":"NPV(Taxas!$B$17,C62:L62)+B62","v":14790.607242977494}]
[62,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R70-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9584.9617753036346},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S70-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39345.250883623856},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T70-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7032.5524060252537},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U70-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42010.116273770022},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V70-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35729.859648678772},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W70-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1048.8614993161464},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X70-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15271.464822866988},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y70-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44907.363510246709},{"$f":"NPV(Taxas!$B$17,C63:L63)+B63","v":17861.459275185844}]
[63,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R71-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36378.335055387055},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S71-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18109.449370763177},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T71-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39272.252565302973},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U71-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4235.9855284108035},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V71-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13355.207113708002},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W71-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8596.249821778707},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X71-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37625.869233236503},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y71-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7116.1741094398549},{"$f":"NPV(Taxas!$B$17,C64:L64)+B64","v":19268.534522944727}]
[64,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R72-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4829.9494167717185},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S72-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19266.827772505367},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T72-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3948.0221825551598},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U72-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9868.1540519724313},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V72-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23673.112446917516},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W72-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12704.270521013474},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X72-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28136.700598843941},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y72-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7031.2666696380675},{"$f":"NPV(Taxas!$B$17,C65:L65)+B65","v":-46542.711447510876}]
[65,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R73-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28682.256280454254},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S73-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23393.575643158911},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T73-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28127.178606808553},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U73-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39925.425255952949},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V73-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-880.87028492835452},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W73-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10123.740570454305},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X73-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24593.072928299931},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y73-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20467.135697075624},{"$f":"NPV(Taxas!$B$17,C66:L66)+B66","v":31176.699413145514}]
[66,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R74-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5318.2901941755972},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S74-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21847.997255978025},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T74-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11998.87729565569},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U74-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5589.1668194544527},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V74-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20241.334907375025},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W74-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32136.274611088927},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X74-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15775.595431007512},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y74-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8750.991555765695},{"$f":"NPV(Taxas!$B$17,C67:L67)+B67","v":-36945.72916857255}]
[67,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R75-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35999.558112459636},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S75-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6051.8060246447676},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T75-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17622.216991419595},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U75-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13933.488338322279},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V75-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43138.14597393632},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W75-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45652.029765991552},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X75-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6777.2132314388746},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y75-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38777.4767997155},{"$f":"NPV(Taxas!$B$17,C68:L68)+B68","v":6163.702424480507}]
[{"$f":"A68+1","v":68},{"$f":"B68","v":-108118},{"$f":"C68","v":10430.49499999999},{"$f":"D68","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R76-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16060.468543912217},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S76-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12614.434908262643},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T76-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9629.2961997037964},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U76-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2741.390735017203},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V76-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16594.680793161806},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W76-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17427.290419346216},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X76-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16794.055588620766},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y76-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":54454.544699862505},{"$f":"NPV(Taxas!$B$17,C69:L69)+B69","v":-102215.31458484901}]
[69,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R77-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9979.0083935715902},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S77-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26456.250409254579},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T77-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-914.80215321614014},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U77-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1937.1571036150617},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V77-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38617.491809483341},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W77-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38470.474109378811},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X77-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29612.279860084978},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y77-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1380.9068735351266},{"$f":"NPV(Taxas!$B$17,C70:L70)+B70","v":19116.301652096241}]
[70,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R78-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28890.667221303025},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S78-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36072.752924641813},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T78-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":31613.995746898818},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U78-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":999.2455787276831},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V78-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3535.7030283687745},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W78-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":27902.742364192156},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X78-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28675.742092321911},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y78-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1152.9375751783864},{"$f":"NPV(Taxas!$B$17,C71:L71)+B71","v":28543.931257801014}]
[71,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R79-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17206.991245291843},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S79-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13640.001583409281},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T79-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27736.675457072048},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U79-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22187.695689535307},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V79-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31199.897255045809},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W79-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10541.142164882556},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X79-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44137.116926389608},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y79-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58305.466556077001},{"$f":"NPV(Taxas!$B$17,C72:L72)+B72","v":74203.282160370174}]
[72,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R80-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6014.7991659851123},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S80-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9405.7718591268676},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T80-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27891.501822266167},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U80-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15651.695994199918},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V80-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24265.082740865688},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W80-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13653.654777827956},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X80-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12749.671615921767},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y80-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":17830.401102749543},{"$f":"NPV(Taxas!$B$17,C73:L73)+B73","v":-53686.338173918317}]
[73,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R81-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22782.801686128332},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S81-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40873.351689153584},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T81-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36729.816936841598},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U81-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26043.779414072029},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V81-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20054.858975198233},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W81-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3166.287201729021},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X81-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21274.957134294193},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y81-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44548.230982518377},{"$f":"NPV(Taxas!$B$17,C74:L74)+B74","v":45330.936164161627}]
[74,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R82-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2015.3332986017431},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S82-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22693.019881285865},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T82-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17077.278251771448},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U82-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31020.551002419976},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V82-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11206.131473042467},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W82-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-148.38424334485171},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X82-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15674.712485864051},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y82-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11943.89068118614},{"$f":"NPV(Taxas!$B$17,C75:L75)+B75","v":-24881.968323316629}]
[75,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R83-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36348.233596340237},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S83-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16663.702911555123},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T83-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14508.92533166998},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U83-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9908.3504435550913},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V83-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13071.03050264285},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W83-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19152.25872617992},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X83-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44170.517501758084},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y83-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":64476.222929666321},{"$f":"NPV(Taxas!$B$17,C76:L76)+B76","v":-3451.4234643998643}]
[76,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R84-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9895.6364707847406},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S84-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31178.760976320915},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T84-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24901.409901089759},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U84-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12710.089266382938},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V84-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20066.536785378641},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W84-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15323.471249587157},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X84-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15434.770813350175},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y84-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":51891.105450669136},{"$f":"NPV(Taxas!$B$17,C77:L77)+B77","v":-3821.3006167454878}]
[77,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R85-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23143.008847154655},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S85-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6058.9798458781552},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T85-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1211.3095237377747},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U85-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3315.794332163232},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V85-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5386.5148617547129},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W85-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14956.265825167749},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X85-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2619.2314415502897},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y85-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11122.312916502417},{"$f":"NPV(Taxas!$B$17,C78:L78)+B78","v":-72619.626251224778}]
[78,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R86-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6348.6335820748627},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S86-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35256.423162557097},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T86-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10795.053754453224},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U86-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9176.7120217381544},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V86-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9009.9314317204953},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W86-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25662.802503297105},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X86-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25193.732022345554},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y86-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53256.302210162219},{"$f":"NPV(Taxas!$B$17,C79:L79)+B79","v":-4587.9827324702783}]
[79,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R87-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14669.694505696696},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S87-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7989.2181697370143},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T87-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10892.234172016328},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U87-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6575.6089750344418},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V87-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39523.480629526341},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W87-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12138.313569957922},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X87-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42794.64137070896},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y87-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2210.0788347690959},{"$f":"NPV(Taxas!$B$17,C80:L80)+B80","v":-34863.48459720581}]
[80,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R88-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3912.3269766394678},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S88-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14374.228127525388},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T88-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14931.178137895167},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U88-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":587.15653231907891},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V88-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13524.913634007415},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W88-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46135.700605508486},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X88-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16264.936050592054},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y88-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":33648.994731503466},{"$f":"NPV(Taxas!$B$17,C81:L81)+B81","v":-27418.155583847532}]
[81,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R89-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32161.706855890508},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S89-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34170.538006599556},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T89-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13201.986944161345},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U89-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":27954.522162679568},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V89-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17434.348625472627},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W89-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20072.95749515637},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X89-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15938.600260674511},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y89-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18875.747235245115},{"$f":"NPV(Taxas!$B$17,C82:L82)+B82","v":21788.521712627873}]
[82,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R90-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31583.311257468114},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S90-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4180.4895112892082},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T90-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6785.146042302822},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U90-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1886.9004976165979},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V90-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34722.126316465903},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W90-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17473.542337132181},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X90-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-324.43448282719874},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y90-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35042.842804998705},{"$f":"NPV(Taxas!$B$17,C83:L83)+B83","v":-28641.164793246135}]
[83,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R91-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19719.308996704123},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S91-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10436.410999666365},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T91-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34526.028648840816},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U91-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":41132.848047549298},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V91-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1296.1278705343684},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W91-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13826.307021732377},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X91-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":285.42802067202319},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y91-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47467.672806032191},{"$f":"NPV(Taxas!$B$17,C84:L84)+B84","v":16667.686816235087}]
[84,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R92-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2873.91384889847},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S92-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23804.943583037875},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T92-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35975.773692174364},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U92-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15117.36926457664},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V92-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43872.12220731267},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W92-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17105.558190657845},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X92-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1391.1428206068977},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y92-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":68173.669378671766},{"$f":"NPV(Taxas!$B$17,C85:L85)+B85","v":62950.31779311187}]
[85,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R93-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7942.1995665819904},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S93-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29140.748694408067},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T93-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":9328.0305770130763},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U93-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31029.563294356711},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V93-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-692.7755913964902},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W93-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":16576.790207715996},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X93-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2111.8373287320665},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y93-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5856.8759609715216},{"$f":"NPV(Taxas!$B$17,C86:L86)+B86","v":-9518.913042349086}]
[86,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R94-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11512.191038962652},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S94-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1055.5712138931231},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T94-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1292.1654953314755},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U94-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21613.492946916973},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V94-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18058.231237276992},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W94-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33210.629818810907},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X94-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6750.4389257654711},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y94-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3206.4024397763733},{"$f":"NPV(Taxas!$B$17,C87:L87)+B87","v":-18529.490761423644}]
[87,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R95-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38645.030776397085},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S95-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1787.8038721508092},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T95-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41491.916568673463},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U95-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31101.421771692512},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V95-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31409.22913975253},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W95-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14320.974860929491},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X95-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":111.75544154372074},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y95-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4670.615758556336},{"$f":"NPV(Taxas!$B$17,C88:L88)+B88","v":17001.343882316971}]
[88,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R96-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22365.276543014552},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S96-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31743.49924766905},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T96-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-706.36794182147787},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U96-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33038.783268836734},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V96-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19075.059787038099},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W96-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":867.48003732261714},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X96-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-4454.1487513880911},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y96-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10081.738241884186},{"$f":"NPV(Taxas!$B$17,C89:L89)+B89","v":-40177.090788738758}]
[89,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R97-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7272.85587598643},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S97-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14401.732686067415},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T97-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7190.1442885841134},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U97-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10039.710572376624},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V97-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20141.13953308298},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W97-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33875.657300589221},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X97-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14143.752555965229},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y97-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20676.732762234351},{"$f":"NPV(Taxas!$B$17,C90:L90)+B90","v":-64336.619562794986}]
[90,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R98-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5506.3228819929773},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S98-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16427.897953734824},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T98-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17073.656828568473},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U98-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5767.9680609365187},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V98-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":32503.000962500151},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W98-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":13281.618562676827},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X98-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38867.558053395733},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y98-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53567.910450687574},{"$f":"NPV(Taxas!$B$17,C91:L91)+B91","v":-4156.6830541941017}]
[91,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R99-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3081.1220973753607},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S99-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15239.738356805337},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T99-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10671.877330654952},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U99-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11683.085602076559},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V99-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6176.8224939540487},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W99-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13589.079772773053},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X99-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38343.096712832536},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y99-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":29511.227158043213},{"$f":"NPV(Taxas!$B$17,C92:L92)+B92","v":-68190.733101417223}]
[92,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R100-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35411.651507791968},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S100-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-93.918351992335374},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T100-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":31481.136075552826},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U100-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8617.8818218949946},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V100-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29722.382182162386},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W100-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21031.369099823714},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X100-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9369.0248955778534},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y100-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20315.916085088538},{"$f":"NPV(Taxas!$B$17,C93:L93)+B93","v":30041.868573608081}]
[93,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R101-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14829.352346785299},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S101-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6494.5358593310993},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T101-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1669.0070222226605},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U101-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11675.20120929993},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V101-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13796.091682321927},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W101-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13840.586377147942},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X101-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1425.1151004793846},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y101-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":17.714625765018354},{"$f":"NPV(Taxas!$B$17,C94:L94)+B94","v":-98070.220720994897}]
[94,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R102-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12914.552355902846},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S102-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-17036.328027894178},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T102-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21764.874497061075},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U102-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37520.197020095584},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V102-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7246.6500028499831},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W102-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":35434.10114435204},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X102-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11753.192991644135},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y102-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62814.059774487403},{"$f":"NPV(Taxas!$B$17,C95:L95)+B95","v":6619.674064139821}]
[95,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R103-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12209.225319832361},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S103-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31457.567667454652},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T103-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25242.035090970079},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U103-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7765.734452575658},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V103-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15715.172859722359},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W103-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32463.761593293973},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X103-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1747.8360475362661},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y103-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8812.9833951811252},{"$f":"NPV(Taxas!$B$17,C96:L96)+B96","v":3948.3874848215928}]
[96,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R104-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9181.8605363567312},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S104-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35179.579189714306},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T104-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11654.568010106686},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U104-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3984.3342451204971},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V104-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29451.175067560482},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W104-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12640.923497192984},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X104-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13326.228593872051},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y104-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24726.631542200128},{"$f":"NPV(Taxas!$B$17,C97:L97)+B97","v":-41945.7923247242}]
[97,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R105-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36335.698864372345},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S105-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17962.18601161884},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T105-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28263.049663463302},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U105-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":19655.200447206451},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V105-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3098.9875692366877},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W105-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46554.806671889142},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X105-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11040.254804037626},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y105-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9954.7007571678241},{"$f":"NPV(Taxas!$B$17,C98:L98)+B98","v":17225.125521602298}]
[98,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R106-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15238.281012153011},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S106-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12632.964808954643},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T106-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34962.304305177444},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U106-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":629.3059078816641},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V106-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19871.27688267094},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W106-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3131.0113026432664},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X106-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36106.087183477015},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y106-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67951.343940973195},{"$f":"NPV(Taxas!$B$17,C99:L99)+B99","v":-6224.7519390141242}]
[99,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R107-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32789.419074644335},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S107-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6431.8235228333688},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T107-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42927.746744845848},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U107-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13687.299615522095},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V107-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8810.164017785839},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W107-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21540.462384445927},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X107-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20210.242091848217},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y107-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2418.5747501578862},{"$f":"NPV(Taxas!$B$17,C100:L100)+B100","v":-2961.3362220158015}]
[100,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R108-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31174.612154485214},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S108-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24996.024094604836},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T108-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28593.328504769419},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U108-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11309.040739047216},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V108-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29823.552585364272},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W108-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7198.5509437229412},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X108-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26777.87813576177},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y108-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18692.352293397445},{"$f":"NPV(Taxas!$B$17,C101:L101)+B101","v":38001.050954142149}]
[101,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R109-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21947.121493387262},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S109-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1254.607789067999},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T109-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26372.653375839709},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U109-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15659.075157433626},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V109-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8734.6152303186282},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W109-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25914.939775352483},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X109-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6369.7642781202612},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y109-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35609.840208479196},{"$f":"NPV(Taxas!$B$17,C102:L102)+B102","v":-9482.5532201515452}]
[102,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R110-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38416.290411915434},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S110-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10336.000641973533},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T110-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34348.41977250138},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U110-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2898.3660812173021},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V110-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14523.279284861313},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W110-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3570.2724747310567},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X110-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19641.321236211254},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y110-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31168.371603640306},{"$f":"NPV(Taxas!$B$17,C103:L103)+B103","v":-22634.94032207875}]
[103,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R111-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16551.747745500958},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S111-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6575.3341700158162},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T111-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36339.757636854192},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U111-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11437.443451610534},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V111-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44607.981864354006},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W111-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6084.8022446423784},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X111-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39642.182238922782},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y111-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44732.763631670983},{"$f":"NPV(Taxas!$B$17,C104:L104)+B104","v":14994.53145935481}]
[104,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R112-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6245.3564115730169},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S112-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38718.489601559821},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T112-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40152.884108835016},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U112-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11492.97414814737},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V112-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4368.3123680751269},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W112-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-5780.4135596674241},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X112-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16274.197333436188},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y112-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5725.3223148546695},{"$f":"NPV(Taxas!$B$17,C105:L105)+B105","v":-46048.102674560854}]
[105,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R113-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38593.050642156762},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S113-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40778.511594135096},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T113-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20593.535135989663},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U113-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16810.944340213457},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V113-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38317.397781019317},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W113-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-8266.5090361351613},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X113-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40151.945979811171},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y113-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":54167.054908776045},{"$f":"NPV(Taxas!$B$17,C106:L106)+B106","v":92520.927774363983}]
[106,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R114-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19869.460543199406},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S114-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6786.2996982198347},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T114-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-357.49191086444262},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U114-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38099.949512077001},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V114-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9242.3257779741143},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W114-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12705.776700259121},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X114-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9123.3923505470539},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y114-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31954.119556297759},{"$f":"NPV(Taxas!$B$17,C107:L107)+B107","v":-25464.684614052996}]
[107,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R115-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8103.3108627995553},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S115-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13127.671186343137},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T115-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41116.77221972456},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U115-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18812.586956070903},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V115-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22292.954155499054},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W115-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26836.080620656379},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X115-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27296.865679357361},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y115-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36665.05578857629},{"$f":"NPV(Taxas!$B$17,C108:L108)+B108","v":3060.30604406567}]
[108,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R116-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26504.966711867179},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S116-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10433.866509395233},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T116-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25975.808143066097},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U116-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10063.347630615901},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V116-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21510.527571052244},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W116-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21598.643031104715},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X116-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46829.853751087816},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y116-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5360.4985782723252},{"$f":"NPV(Taxas!$B$17,C109:L109)+B109","v":22248.29434562182}]
[109,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R117-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3884.4312253156622},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S117-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2306.6993361415043},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T117-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2053.9043577265584},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U117-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12562.825595421871},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V117-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11008.104725789741},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W117-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39478.689498809828},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X117-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42073.590059982249},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y117-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22749.256529987586},{"$f":"NPV(Taxas!$B$17,C110:L110)+B110","v":-35815.258684909437}]
[110,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R118-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26963.375081947794},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S118-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26848.709243763864},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T118-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2250.6811274099346},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U118-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10892.470415872309},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V118-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":10369.372356874217},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W118-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31139.424230780176},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X118-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18017.487304903094},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y118-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46020.276887940454},{"$f":"NPV(Taxas!$B$17,C111:L111)+B111","v":11005.870164206615}]
[111,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R119-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11298.77155535143},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S119-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10697.600810607746},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T119-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23782.049631820097},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U119-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":23814.88966279872},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V119-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11939.129457056613},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W119-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26236.92201266656},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X119-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33441.938360860637},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y119-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48956.759697373665},{"$f":"NPV(Taxas!$B$17,C112:L112)+B112","v":30567.5637358643}]
[112,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R120-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6698.455084730469},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S120-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2800.5304481814856},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T120-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39007.823960121837},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U120-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12485.907020506724},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V120-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-311.56210519971137},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W120-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18446.403034347226},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X120-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29500.251689944052},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y120-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":42894.011143824886},{"$f":"NPV(Taxas!$B$17,C113:L113)+B113","v":-17027.24984326234}]
[113,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R121-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35825.81973293113},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S121-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29277.197860381057},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T121-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35908.6250840344},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U121-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5057.4808086059438},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V121-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-901.77208423280899},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W121-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15244.620428832095},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X121-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20820.47700316862},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y121-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23898.423922327514},{"$f":"NPV(Taxas!$B$17,C114:L114)+B114","v":3758.8285059062036}]
[114,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R122-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29428.891505132677},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S122-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26329.611873031459},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T122-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21172.288504467473},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U122-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2742.9947408198841},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V122-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2336.6076709518566},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W122-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39516.228188086068},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X122-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9032.2610705753996},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y122-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40420.479390331566},{"$f":"NPV(Taxas!$B$17,C115:L115)+B115","v":39685.605752589996}]
[115,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R123-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26956.911448978579},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S123-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13390.792927969032},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T123-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18559.284333624357},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U123-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12232.14567762974},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V123-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25507.025698679045},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W123-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7792.0559349939722},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X123-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50356.299043135557},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y123-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":64981.796566120887},{"$f":"NPV(Taxas!$B$17,C116:L116)+B116","v":29374.228781651444}]
[116,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R124-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10164.039332288046},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S124-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22202.142825312683},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T124-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-335.11461880330535},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U124-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39763.983920272818},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V124-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-12396.30893749063},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W124-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10658.113534735654},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X124-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14397.220317523892},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y124-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59357.258643587971},{"$f":"NPV(Taxas!$B$17,C117:L117)+B117","v":-2514.8151680992014}]
[117,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R125-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10154.118743757548},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S125-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1982.8182494469766},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T125-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26367.575161687411},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U125-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15554.211941502394},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V125-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":26629.171302379353},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W125-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26083.340790166651},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X125-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10188.771545818288},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y125-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34997.856406377767},{"$f":"NPV(Taxas!$B$17,C118:L118)+B118","v":-19411.375902969594}]
[118,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R126-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24686.608036842001},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S126-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3902.3152183084421},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T126-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18199.08884373125},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U126-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7228.9037041038919},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V126-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42109.226575134948},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W126-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39462.168381365518},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X126-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13372.744277449316},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y126-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49634.138546580012},{"$f":"NPV(Taxas!$B$17,C119:L119)+B119","v":-2342.4552206706576}]
[119,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R127-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14389.033392833671},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S127-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16759.995977620896},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T127-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7751.3746410554995},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U127-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1359.33895265098},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V127-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6906.0290134806892},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W127-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46736.541431176382},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X127-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12019.843892567316},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y127-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26932.082633926628},{"$f":"NPV(Taxas!$B$17,C120:L120)+B120","v":-47702.551755045111}]
[120,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R128-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27009.574461888675},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S128-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28107.675999221203},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T128-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13584.52652952517},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U128-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15813.241533157956},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V128-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10054.997381143276},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W128-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-6545.0765703017096},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X128-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23555.789266134976},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y128-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37382.660065342949},{"$f":"NPV(Taxas!$B$17,C121:L121)+B121","v":-14641.743790047549}]
[121,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R129-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36117.078438034776},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S129-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21919.785762876589},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T129-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7478.6838436025173},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U129-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12515.168679125602},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V129-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1438.2717889869127},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W129-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":50139.880791777243},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X129-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27242.143076938395},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y129-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14992.279225044304},{"$f":"NPV(Taxas!$B$17,C122:L122)+B122","v":7884.8273685623572}]
[122,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R130-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29244.453608730597},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S130-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-943.85039820940074},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T130-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3398.7560317541684},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U130-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24084.642729599916},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V130-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34500.873579843232},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W130-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41870.007997120039},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X130-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41970.742798620289},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y130-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40762.518768469905},{"$f":"NPV(Taxas!$B$17,C123:L123)+B123","v":66183.89515033926}]
[123,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R131-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6418.964886156873},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S131-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26535.07234165115},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T131-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27846.465845209645},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U131-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4594.4639531641351},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V131-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45338.579221956912},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W131-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4373.674948533946},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X131-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6468.3977167830799},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y131-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66581.312172296995},{"$f":"NPV(Taxas!$B$17,C124:L124)+B124","v":33602.54522861712}]
[124,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R132-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25792.11522546257},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S132-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38959.86299324462},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T132-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12206.583987559676},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U132-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8040.9538967659992},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V132-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1755.3323435523598},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W132-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":44136.02468362901},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X132-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45423.69691643917},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y132-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36851.008363269597},{"$f":"NPV(Taxas!$B$17,C125:L125)+B125","v":53917.490691603627}]
[125,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R133-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16751.879593877355},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S133-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13221.253841868533},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T133-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1737.5717891223139},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U133-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37865.592696923559},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V133-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19288.815741091934},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W133-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9860.7443613776704},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X133-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16007.466987305883},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y133-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46541.844169445503},{"$f":"NPV(Taxas!$B$17,C126:L126)+B126","v":-1762.8016835809976}]
[126,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R134-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16284.860000965322},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S134-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-870.67175061024682},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T134-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6140.5232320203249},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U134-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35873.966413096452},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V134-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7998.8764833690329},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W134-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47163.638045857631},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X134-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6095.2955797141822},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y134-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9433.3249059697828},{"$f":"NPV(Taxas!$B$17,C127:L127)+B127","v":-35182.89915905676}]
[127,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R135-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31600.118668256786},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S135-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16287.727792855028},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T135-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21779.199152045858},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U135-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11590.274203022365},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V135-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":26667.895725718012},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W135-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12362.610335745936},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X135-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7467.5725300545801},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y135-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48704.622903376076},{"$f":"NPV(Taxas!$B$17,C128:L128)+B128","v":6293.120396369035}]
[128,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R136-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9335.0901259267612},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S136-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15380.472433866209},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T136-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42799.667164597689},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U136-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12697.97225471759},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V136-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13004.582887406952},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W136-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18506.696614401713},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X136-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36200.167362462955},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y136-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50690.709085152834},{"$f":"NPV(Taxas!$B$17,C129:L129)+B129","v":-5347.083066075822}]
[129,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R137-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4295.6161670902857},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S137-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-720.44689843611923},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T137-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11575.349064553306},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U137-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14232.267795518734},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V137-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11223.390639834881},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W137-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38442.116530621723},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X137-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47550.836183375381},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y137-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34194.302451306277},{"$f":"NPV(Taxas!$B$17,C130:L130)+B130","v":-21942.16004254717}]
[130,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R138-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30557.421003478368},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S138-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22111.915348722294},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T138-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2287.9450752370576},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U138-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":23595.928077779048},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V138-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47376.858916060999},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W138-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21360.661239292327},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X138-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15493.132948906996},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y138-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56043.068422452947},{"$f":"NPV(Taxas!$B$17,C131:L131)+B131","v":51805.671576631983}]
[131,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R139-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22538.472849239755},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S139-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9973.1484425019844},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T139-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":15961.665799737453},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U139-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10919.283409032339},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V139-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10183.651296254171},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W139-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18340.940123664048},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X139-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":941.02143513972442},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y139-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62698.657646949287},{"$f":"NPV(Taxas!$B$17,C132:L132)+B132","v":-26387.741508104576}]
[{"$f":"A132+1","v":132},{"$f":"B132","v":-108118},{"$f":"C132","v":10430.49499999999},{"$f":"D132","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R140-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4291.1163786968991},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S140-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32234.936136987006},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T140-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4103.675108093481},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U140-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18962.655246417009},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V140-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11790.148845352884},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W140-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2597.481978962518},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X140-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19083.701183845893},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y140-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3744.1595074143388},{"$f":"NPV(Taxas!$B$17,C133:L133)+B133","v":-79974.123338690712}]
[133,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R141-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26534.792237820206},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S141-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12078.841114865802},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T141-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11712.050592807438},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U141-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21546.33640655192},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V141-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20871.084521433306},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W141-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2882.8797781198227},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X141-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1542.8356285770878},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y141-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58330.862486440827},{"$f":"NPV(Taxas!$B$17,C134:L134)+B134","v":2226.1754038690124}]
[134,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R142-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34180.187229574985},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S142-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26366.988958868551},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T142-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40593.591211068066},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U142-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9003.4430660271992},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V142-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6863.1007776552178},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W142-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39912.53985095083},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X142-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29059.78712058573},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y142-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18544.42305121728},{"$f":"NPV(Taxas!$B$17,C135:L135)+B135","v":43377.708202518406}]
[135,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R143-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28188.218619884297},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S143-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19650.504800262694},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T143-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32631.417831755603},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U143-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37021.834829506755},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V143-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4052.9695729192572},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W143-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31043.844649795312},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X143-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17941.020524147832},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y143-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":851.45141766163761},{"$f":"NPV(Taxas!$B$17,C136:L136)+B136","v":38465.97403273746}]
[136,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R144-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20981.847518140064},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S144-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13250.746836297152},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T144-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4292.9812168470344},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U144-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6763.4993641403471},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V144-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38745.752122965991},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W144-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23234.249418544452},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X144-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28596.900459197008},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y144-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14831.768313545095},{"$f":"NPV(Taxas!$B$17,C137:L137)+B137","v":761.45420695976645}]
[137,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R145-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1006.1825040963176},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S145-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9194.1211282183976},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T145-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10476.154453116604},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U145-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13920.359510590168},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V145-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9543.4592423458053},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W145-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3805.8833881978935},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X145-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48302.857958406283},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y145-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":64896.427721651409},{"$f":"NPV(Taxas!$B$17,C138:L138)+B138","v":-7994.0040191778826}]
[138,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R146-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12615.045929622042},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S146-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11042.975821344178},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T146-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14520.950516594359},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U146-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28643.024464975031},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V146-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42692.151530510615},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W146-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40489.929896282069},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X146-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18976.817124268928},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y146-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58293.152650225158},{"$f":"NPV(Taxas!$B$17,C139:L139)+B139","v":33231.599044895876}]
[139,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R147-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5224.007743092794},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S147-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35274.242161090151},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T147-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40867.763352762544},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U147-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14907.087904444083},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V147-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15531.708642183501},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W147-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16215.926059717276},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X147-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14649.086155248517},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y147-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56512.174145891557},{"$f":"NPV(Taxas!$B$17,C140:L140)+B140","v":12997.985564403905}]
[140,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R148-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20476.878080640745},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S148-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21131.53612222767},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T148-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19012.557437101867},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U148-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24895.343174339396},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V148-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1089.2319378387583},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W148-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11151.953023390626},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X148-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17753.769245465439},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y148-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5347.6412258448818},{"$f":"NPV(Taxas!$B$17,C141:L141)+B141","v":-2991.2952078663511}]
[141,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R149-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28359.743872456755},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S149-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35811.021215152403},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T149-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26002.56194138174},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U149-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9479.7493745830525},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V149-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21725.218865238126},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W149-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32310.021897833445},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X149-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11637.97487288989},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y149-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56503.405795217266},{"$f":"NPV(Taxas!$B$17,C142:L142)+B142","v":46791.42861661507}]
[142,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R150-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21430.758055679718},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S150-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40319.363994001658},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T150-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16300.696899703191},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U150-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16331.617604836485},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V150-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3190.8426418621348},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W150-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16110.877564206588},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X150-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8205.7361045412345},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y150-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14014.061952618295},{"$f":"NPV(Taxas!$B$17,C143:L143)+B143","v":-9420.6131077853061}]
[143,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R151-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15494.300315562321},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S151-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15001.285941671551},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T151-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10461.293119323065},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U151-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31383.016955328312},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V151-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37442.866461645041},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W151-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11330.297701225893},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X151-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40829.465887333536},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y151-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23755.723159657362},{"$f":"NPV(Taxas!$B$17,C144:L144)+B144","v":32085.931533247494}]
[144,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R152-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37871.176326229826},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S152-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40336.98930557014},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T152-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38795.870499683078},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U152-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22341.854460174967},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V152-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-283.22336798047399},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W152-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10225.582512255991},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X152-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7600.8259644401023},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y152-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25095.275363778914},{"$f":"NPV(Taxas!$B$17,C145:L145)+B145","v":30282.774688807811}]
[145,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R153-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34554.59723314485},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S153-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-559.41927269656662},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T153-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24135.296280616389},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U153-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4530.0128312634533},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V153-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6265.2868854104854},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W153-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14061.816289063281},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X153-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-795.42973290331975},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y153-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5803.9287801175942},{"$f":"NPV(Taxas!$B$17,C146:L146)+B146","v":-54344.041874108101}]
[146,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R154-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34776.248914182572},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S154-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36768.08735383871},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T154-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7925.0977338666526},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U154-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12898.502496917607},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V154-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22963.532584726312},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W154-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17537.376893896755},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X154-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-347.68775210848798},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y154-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31191.539488195267},{"$f":"NPV(Taxas!$B$17,C147:L147)+B147","v":25153.991466205829}]
[147,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R155-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9235.9584028206136},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S155-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35361.77858940947},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T155-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5440.2396915847094},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U155-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5505.9721423164137},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V155-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7001.2945504135023},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W155-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20797.332004586286},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X155-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25357.101258888455},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y155-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8516.654264671919},{"$f":"NPV(Taxas!$B$17,C148:L148)+B148","v":-55428.54783387365}]
[148,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R156-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27257.161263674294},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S156-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27903.380435706677},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T156-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38930.944880677591},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U156-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21447.960288630085},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V156-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46642.518839836892},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W156-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23181.420367174767},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X156-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27509.199879042841},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y156-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57281.896008802891},{"$f":"NPV(Taxas!$B$17,C149:L149)+B149","v":111637.1097956248}]
[149,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R157-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5095.3549636923653},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S157-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27656.799269485604},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T157-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23276.82959639296},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U157-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10776.674124264266},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V157-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36167.147955690481},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W157-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7611.1640314831166},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X157-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9187.5080156456333},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y157-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57345.616727339853},{"$f":"NPV(Taxas!$B$17,C150:L150)+B150","v":30052.351203744445}]
[150,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R158-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7689.6086760362105},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S158-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22647.786114265946},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T158-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14201.361096769706},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U158-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18090.139751229472},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V158-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14214.002731633973},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W158-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32329.559759346143},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X158-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26274.139617687084},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y158-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59074.769997862575},{"$f":"NPV(Taxas!$B$17,C151:L151)+B151","v":-20257.124383129223}]
[151,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R159-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12357.326407078353},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S159-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13458.12351582506},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T159-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16590.729415162274},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U159-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15073.930678539169},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V159-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19645.4231831775},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W159-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8032.2879779389623},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X159-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21087.135466178574},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y159-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65163.682772439875},{"$f":"NPV(Taxas!$B$17,C152:L152)+B152","v":-32857.637496373747}]
[152,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R160-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19584.721145172392},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S160-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-313.36097199957658},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T160-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6860.050373726157},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U160-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8605.402871981647},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V160-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6207.5258523770935},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W160-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20204.420797008643},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X160-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4412.5311464539209},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y160-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66493.173745594715},{"$f":"NPV(Taxas!$B$17,C153:L153)+B153","v":-23459.242514039739}]
[153,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R161-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21460.003067705264},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S161-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9593.5926422805824},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T161-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13469.149513856461},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U161-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44379.193440607545},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V161-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7620.5170977624693},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W161-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40532.238594258983},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X161-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7649.9602338862842},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y161-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4549.0389269920397},{"$f":"NPV(Taxas!$B$17,C154:L154)+B154","v":-2199.4510069536773}]
[154,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R162-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3637.778032732791},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S162-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13997.246980096093},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T162-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16011.328206896509},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U162-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26713.359860573648},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V162-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1585.350895281892},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W162-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48354.843206879064},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X162-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-5826.3610492530843},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y162-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45869.953135498217},{"$f":"NPV(Taxas!$B$17,C155:L155)+B155","v":-14054.128301819685}]
[155,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R163-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1300.3032169608905},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S163-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9561.2451409006208},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T163-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5400.1662841626057},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U163-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33569.018550789784},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V163-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28054.670143546286},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W163-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9807.1828994247189},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X163-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6282.244627521055},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y163-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60031.484886404389},{"$f":"NPV(Taxas!$B$17,C156:L156)+B156","v":9852.7690207821433}]
[156,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R164-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9843.1317394064772},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S164-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4854.4279398480321},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T164-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20944.132281138223},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U164-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33665.058177957457},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V164-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11691.621263102123},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W164-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-8582.9744979383904},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X164-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29044.299329765017},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y164-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67313.229460680537},{"$f":"NPV(Taxas!$B$17,C157:L157)+B157","v":23720.71931282006}]
[157,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R165-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15155.864319837763},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S165-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13984.954524398428},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T165-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40408.178041855019},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U165-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12416.490289574753},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V165-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33871.534845668168},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W165-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15729.918643949808},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X165-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2049.9954635280792},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y165-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20790.317262906668},{"$f":"NPV(Taxas!$B$17,C158:L158)+B158","v":-16200.575304741506}]
[158,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R166-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15775.320623668265},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S166-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21856.885457107117},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T166-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21767.053439798463},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U166-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3555.1784150243057},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V166-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27036.740869342339},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W166-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18312.67451964334},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X166-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21540.84903195381},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y166-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2464.9913673672108},{"$f":"NPV(Taxas!$B$17,C159:L159)+B159","v":-23691.173282294621}]
[159,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R167-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5555.0930895235124},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S167-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-17552.817502144488},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T167-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38416.754983076724},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U167-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5593.7977479288475},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V167-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2953.1800246957318},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W167-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41872.57027086724},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X167-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21744.607530562142},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y167-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46667.730210430607},{"$f":"NPV(Taxas!$B$17,C160:L160)+B160","v":-34619.516329726015}]
[160,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R168-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10341.47280770989},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S168-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39990.775791635679},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T168-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27660.907207810331},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U168-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13974.465213304315},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V168-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9766.9658112744546},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W168-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":153.91474858647416},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X168-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":52046.466235834938},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y168-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":6334.7409742451073},{"$f":"NPV(Taxas!$B$17,C161:L161)+B161","v":-6346.831257940401}]
[161,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R169-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7281.6514361946738},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S169-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14839.015885604447},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T169-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24806.250962264945},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U169-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18489.305998548363},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V169-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14282.253093249605},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W169-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14060.989825188641},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X169-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":52177.006219106894},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y169-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21667.804025543883},{"$f":"NPV(Taxas!$B$17,C162:L162)+B162","v":-51975.639462117651}]
[162,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R170-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21257.719576373573},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S170-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13690.016695982395},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T170-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32897.965831597976},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U170-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36458.331063902238},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V170-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12148.426149728086},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W170-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4590.6135088451119},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X170-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-990.8872043392239},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y170-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35743.824658605088},{"$f":"NPV(Taxas!$B$17,C163:L163)+B163","v":30204.302016107365}]
[163,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R171-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5959.5076703945215},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S171-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32324.518684206192},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T171-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6884.5443387907035},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U171-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":34995.272132164318},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V171-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39012.152540318435},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W171-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14969.430110405068},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X171-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36435.242711317536},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y171-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18420.612174197457},{"$f":"NPV(Taxas!$B$17,C164:L164)+B164","v":19977.644772986809}]
[164,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R172-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12377.445125820313},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S172-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34947.612802246804},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T172-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20766.750228715977},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U172-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24838.232646691169},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V172-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30543.435095700144},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W172-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46563.204819440034},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X172-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12466.244968417037},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y172-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":12586.980988947036},{"$f":"NPV(Taxas!$B$17,C165:L165)+B165","v":58587.050223355502}]
[165,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R173-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31180.513112843139},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S173-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33358.722414546064},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T173-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7957.0414992343103},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U173-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7587.4576825536406},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V173-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30822.652964798883},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W173-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2919.0497761867155},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X173-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48327.334257262519},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y173-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8880.9916157124844},{"$f":"NPV(Taxas!$B$17,C166:L166)+B166","v":41583.818911951035}]
[166,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R174-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17222.023588075368},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S174-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4148.6968697292359},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T174-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29836.781339663477},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U174-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25485.214898092519},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V174-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20668.597661458469},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W174-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18620.922721755865},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X174-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29183.860966849643},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y174-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26315.230821057958},{"$f":"NPV(Taxas!$B$17,C167:L167)+B167","v":5082.8119147797988}]
[167,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R175-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15819.034920242591},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S175-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22452.304551360041},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T175-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3783.2388555161197},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U175-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10455.526431327047},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V175-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14254.075809002574},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W175-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1340.0281659767206},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X175-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14834.060674754279},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y175-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57386.286469325394},{"$f":"NPV(Taxas!$B$17,C168:L168)+B168","v":-53025.071284224017}]
[168,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R176-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2502.5289066021051},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S176-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-954.16810985593838},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T176-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32434.524349722047},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U176-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7291.9393544533141},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V176-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29121.966675564679},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W176-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7337.9597488833242},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X176-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6012.4655297338959},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y176-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25880.429865528284},{"$f":"NPV(Taxas!$B$17,C169:L169)+B169","v":-31035.061378248545}]
[169,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R177-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3092.7203215949539},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S177-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13268.348752732865},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T177-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8390.9506007407144},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U177-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10415.243100568756},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V177-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20693.37920895658},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W177-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20618.654907847354},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X177-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14488.794643687592},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y177-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46960.715679129629},{"$f":"NPV(Taxas!$B$17,C170:L170)+B170","v":-74876.377006638038}]
[170,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R178-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5220.0967637037193},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S178-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18198.884920266293},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T178-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13564.201116387052},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U178-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6437.9570919648377},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V178-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20086.387462074537},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W178-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28406.010683082452},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X178-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21573.360144279082},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y178-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58962.133816152622},{"$f":"NPV(Taxas!$B$17,C171:L171)+B171","v":12216.414711133039}]
[171,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R179-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-756.7875569436128},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S179-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9181.7779843047065},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T179-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":31736.308595783736},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U179-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17051.001067120575},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V179-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45698.705227679093},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W179-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":27779.353720364823},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X179-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34922.008779785079},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y179-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8236.8176763783576},{"$f":"NPV(Taxas!$B$17,C172:L172)+B172","v":38559.570542237576}]
[172,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R180-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28495.547985102952},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S180-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19096.798913709768},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T180-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15800.89267161574},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U180-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24375.768785109009},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V180-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7270.0120529797459},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W180-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2128.230227771026},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X180-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12331.184902112373},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y180-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4913.7461009679992},{"$f":"NPV(Taxas!$B$17,C173:L173)+B173","v":-36754.724082480941}]
[173,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R181-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13139.662334643055},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S181-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3587.5054055552864},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T181-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6320.9130829559399},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U181-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21169.065812183479},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V181-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8306.4677032907603},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W181-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2537.3818897622623},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X181-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":595.4678849629363},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y181-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37918.218687313398},{"$f":"NPV(Taxas!$B$17,C174:L174)+B174","v":-43010.70692742848}]
[174,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R182-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30586.425637265347},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S182-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20299.688821360327},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T182-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4861.1608098037432},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U182-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42557.728988896983},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V182-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39522.679944303192},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W182-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7935.8352288376627},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X182-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1892.3534321464922},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y182-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5330.3693006552621},{"$f":"NPV(Taxas!$B$17,C175:L175)+B175","v":5320.9999009351595}]
[175,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R183-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25516.273241323004},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S183-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33519.573326210142},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T183-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8779.7075177319093},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U183-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38345.214405916086},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V183-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1707.1676056405668},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W183-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38069.770382479357},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X183-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5839.6634506415448},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y183-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8494.9105213021121},{"$f":"NPV(Taxas!$B$17,C176:L176)+B176","v":19063.452193045319}]
[176,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R184-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22799.799608681547},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S184-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13710.310023618975},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T184-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1518.2748440564283},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U184-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":19898.337776743392},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V184-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25718.513655516301},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W184-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24894.667268568788},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X184-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3352.7925680519165},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y184-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15772.303071364035},{"$f":"NPV(Taxas!$B$17,C177:L177)+B177","v":-21731.054112748738}]
[177,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R185-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7019.878235725706},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S185-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31201.626104762927},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T185-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15411.222169618453},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U185-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13245.708461480242},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V185-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21233.077264841533},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W185-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10873.808267651169},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X185-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49353.612957185571},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y185-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49471.512539824267},{"$f":"NPV(Taxas!$B$17,C178:L178)+B178","v":17193.357131941259}]
[178,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R186-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4314.4889902003179},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S186-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27231.813850383765},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T186-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5504.0438361339147},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U186-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38181.94997598372},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V186-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34267.384105970181},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W186-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21088.274904787548},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X186-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12920.918273964629},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y186-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-840.04464706165709},{"$f":"NPV(Taxas!$B$17,C179:L179)+B179","v":-26040.246914299845}]
[179,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R187-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38526.294037685213},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S187-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14370.082155136315},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T187-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":241.53513520060733},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U187-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11555.224319724583},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V187-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5385.3463028825681},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W187-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":5967.8745430457857},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X187-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20747.207282531039},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y187-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5588.1829217905488},{"$f":"NPV(Taxas!$B$17,C180:L180)+B180","v":-31983.528677744864}]
[180,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R188-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27662.520809026493},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S188-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12291.643589382456},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T188-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1136.5364771687418},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U188-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15909.030305588056},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V188-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46782.342321986202},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W188-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11963.590740250511},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X188-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39388.438008250399},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y188-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7519.452017365531},{"$f":"NPV(Taxas!$B$17,C181:L181)+B181","v":2802.2263534588856}]
[181,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R189-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3121.5452548341436},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S189-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11510.440424407057},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T189-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35380.278438879599},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U189-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21027.532109647749},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V189-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20090.759648144511},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W189-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34680.498044742657},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X189-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50094.507623152131},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y189-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58849.97877147072},{"$f":"NPV(Taxas!$B$17,C182:L182)+B182","v":78402.544560134585}]
[182,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R190-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29387.985031806435},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S190-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6655.4046637943866},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T190-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42130.252885135778},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U190-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14345.490238935092},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V190-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34121.92666122262},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W190-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10938.454307522057},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X190-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21328.597515764595},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y190-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4399.9141026675006},{"$f":"NPV(Taxas!$B$17,C183:L183)+B183","v":-11028.558059952644}]
[183,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R191-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14306.6368107613},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S191-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7570.9900583338494},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T191-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11216.684320570133},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U191-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":19702.798220693425},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V191-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1275.3014854980174},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W191-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":49298.685661966614},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X191-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13813.530869651926},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y191-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43917.847565609256},{"$f":"NPV(Taxas!$B$17,C184:L184)+B184","v":-35967.845214332745}]
[184,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R192-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37989.605215052215},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S192-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36356.351583306692},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T192-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38932.371938552053},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U192-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2907.4385747864671},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V192-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-12111.472950111322},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W192-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21760.047324812462},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X192-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2185.2354286716782},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y192-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13159.523703018322},{"$f":"NPV(Taxas!$B$17,C185:L185)+B185","v":17573.987196630536}]
[185,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R193-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33461.549947185049},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S193-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7586.6638713815519},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T193-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5270.8697079204976},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U193-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6131.0654862783213},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V193-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17008.121388279225},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W193-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":861.689841686617},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X193-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34816.294208603853},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y193-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15357.3167485822},{"$f":"NPV(Taxas!$B$17,C186:L186)+B186","v":-7000.0487498243601}]
[186,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R194-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31914.517454002133},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S194-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25506.062108108952},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T194-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17248.17514565388},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U194-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26449.933529177928},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V194-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20349.090142820973},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W194-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46364.381256499022},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X194-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":43759.256526546546},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y194-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":131.06908069217934},{"$f":"NPV(Taxas!$B$17,C187:L187)+B187","v":43988.002544360497}]
[187,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R195-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18505.205616868458},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S195-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10978.586967437968},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T195-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6214.4360610920885},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U195-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13760.975228430738},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V195-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35165.524607617102},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W195-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":14056.536196446126},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X195-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14850.679047500895},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y195-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57532.70488498464},{"$f":"NPV(Taxas!$B$17,C188:L188)+B188","v":-3397.7146835861495}]
[188,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R196-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3013.7184882149904},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S196-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40499.069590745727},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T196-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42720.396956494005},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U196-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28282.742962870565},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V196-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16593.20754614101},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W196-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":30420.59533747581},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X196-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31659.117156151769},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y196-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7448.043562428591},{"$f":"NPV(Taxas!$B$17,C189:L189)+B189","v":63286.286618610262}]
[189,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R197-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11643.714751866797},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S197-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9749.6794841316623},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T197-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27915.147778732859},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U197-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40793.665409688561},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V197-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9255.9304367584809},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W197-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2360.5011062399863},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X197-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25329.769038949693},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y197-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14470.911332762322},{"$f":"NPV(Taxas!$B$17,C190:L190)+B190","v":-35304.778516835067}]
[190,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R198-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20405.724009644247},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S198-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29227.458366879706},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T198-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26872.276329031476},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U198-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16459.994522970519},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V198-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7437.4422282526102},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W198-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21820.684221937139},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X198-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45004.313668858369},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y198-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44643.6311470773},{"$f":"NPV(Taxas!$B$17,C191:L191)+B191","v":67336.879759020667}]
[191,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R199-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17629.785822737205},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S199-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2087.3694169942646},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T199-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4716.0060971826788},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U199-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":45515.767020334635},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V199-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14799.054760407165},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W199-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8762.1826813587395},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X199-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15735.940745555306},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y199-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56185.475649892454},{"$f":"NPV(Taxas!$B$17,C192:L192)+B192","v":2256.8626867814455}]
[192,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R200-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16712.509298941979},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S200-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":883.0246524735303},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T200-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25775.569634762312},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U200-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25869.557960781509},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V200-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11813.405945751871},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W200-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18498.061146011882},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X200-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51148.52664527687},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y200-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25617.786555799918},{"$f":"NPV(Taxas!$B$17,C193:L193)+B193","v":22308.940733059047}]
[193,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R201-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1193.7934315887524},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S201-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1104.0966590578719},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T201-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10569.876125768398},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U201-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14203.799801600033},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V201-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36012.081238113315},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W201-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16922.789901813994},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X201-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17097.509242593151},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y201-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":17398.056155526225},{"$f":"NPV(Taxas!$B$17,C194:L194)+B194","v":-71729.433135544154}]
[194,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R202-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12956.864380268535},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S202-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11848.560571604077},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T202-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":455.43701599631095},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U202-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30689.682821536757},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V202-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39063.052566809143},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W202-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8179.9161047325761},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X202-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18402.429612685832},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y202-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44179.441028896472},{"$f":"NPV(Taxas!$B$17,C195:L195)+B195","v":7006.4821469814488}]
[195,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R203-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6379.1039511449435},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S203-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14640.106904851153},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T203-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9099.2052278901065},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U203-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11279.394598957724},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V203-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35444.661032023942},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W203-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25590.756971234543},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X203-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37829.506368314018},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y203-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43701.499927750359},{"$f":"NPV(Taxas!$B$17,C196:L196)+B196","v":3416.4298467787739}]
[{"$f":"A196+1","v":196},{"$f":"B196","v":-108118},{"$f":"C196","v":10430.49499999999},{"$f":"D196","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R204-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25188.888813684534},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S204-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2437.6452110299469},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T204-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20734.007766513289},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U204-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8979.6817161951094},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V204-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13110.689780093835},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W204-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14423.574693622024},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X204-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26342.501191734766},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y204-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47963.999463732442},{"$f":"NPV(Taxas!$B$17,C197:L197)+B197","v":-16224.409719873918}]
[197,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R205-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11961.043559289281},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S205-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17569.691697374987},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T205-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11712.603637547149},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U205-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36893.721608534368},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V205-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34345.915017531079},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W205-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":13891.032047748638},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X205-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9698.7775552793555},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y205-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27069.596797202074},{"$f":"NPV(Taxas!$B$17,C198:L198)+B198","v":-6591.0858909625822}]
[198,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R206-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15633.75607557094},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S206-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35585.640624535081},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T206-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2338.9282035406031},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U206-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10759.174923206576},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V206-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3133.6686524894358},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W206-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31531.615699977308},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X206-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7588.3263469356662},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y206-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36458.285293359593},{"$f":"NPV(Taxas!$B$17,C199:L199)+B199","v":-27826.345723279039}]
[199,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R207-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19513.262144363398},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S207-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4953.9941981492702},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T207-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8237.2035526774525},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U207-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8393.8457464872426},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V207-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-12041.767668707169},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W207-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8272.7287387548422},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X207-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":52334.455042009991},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y207-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-202.4685302253547},{"$f":"NPV(Taxas!$B$17,C200:L200)+B200","v":-48192.35654671982}]
[200,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R208-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12241.316891836157},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S208-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":37082.058684512624},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T208-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7600.093930827421},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U208-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9513.0716049825623},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V208-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40107.378280752353},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W208-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31853.848388172562},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X208-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38452.438778896852},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y208-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27036.921499356788},{"$f":"NPV(Taxas!$B$17,C201:L201)+B201","v":49168.498783324409}]
[201,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R209-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25137.421045440387},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S209-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7758.1119738563248},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T209-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15579.886434645658},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U209-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5576.9468589387379},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V209-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11334.306277083186},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W209-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24449.997215031843},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X209-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20154.441032467097},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y209-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23407.623715405571},{"$f":"NPV(Taxas!$B$17,C202:L202)+B202","v":-57641.770459209976}]
[202,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R210-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36816.992694639361},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S210-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1785.8967942215422},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T210-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20554.914704158313},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U210-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8622.6140231328372},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V210-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44928.999126107097},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W210-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17626.090552286856},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X210-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47253.209673518424},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y210-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16636.968912678502},{"$f":"NPV(Taxas!$B$17,C203:L203)+B203","v":28187.108391325251}]
[203,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R211-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2086.167462263862},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S211-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39876.16432707975},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T211-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14013.916935725199},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U211-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15158.063931736508},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V211-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15632.443779614161},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W211-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6537.1512816127361},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X211-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9859.781166513998},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y211-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28650.258634148755},{"$f":"NPV(Taxas!$B$17,C204:L204)+B204","v":-34963.058687474244}]
[204,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R212-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29411.817897129775},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S212-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18070.541749715587},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T212-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3679.6555178035815},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U212-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6955.4965881876033},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V212-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":26021.64284393303},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W212-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25703.56857439447},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X212-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19109.008340854649},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y212-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3408.002412864671},{"$f":"NPV(Taxas!$B$17,C205:L205)+B205","v":-18635.584220365083}]
[205,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R213-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28605.127225905962},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S213-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4609.7481662423779},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T213-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16813.084060277837},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U213-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1581.9950727508203},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V213-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47050.98588690559},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W213-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37353.60127022001},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X213-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3076.0422554807756},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y213-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66408.412306567436},{"$f":"NPV(Taxas!$B$17,C206:L206)+B206","v":30923.839977819793}]
[206,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R214-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2587.7677408728687},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S214-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30227.701604925333},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T214-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":37628.270084157703},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U214-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38988.260585147887},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V214-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39732.840032717082},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W214-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8698.3934245159908},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X214-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22337.587788102326},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y214-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7223.8399656814709},{"$f":"NPV(Taxas!$B$17,C207:L207)+B207","v":40057.429141248285}]
[207,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R215-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22725.689231610522},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S215-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31593.017915011602},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T215-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16517.040931960819},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U215-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":43545.510734849646},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V215-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27402.85277442796},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W215-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7395.7629581705405},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X215-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31234.439730356695},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y215-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67248.000537972286},{"$f":"NPV(Taxas!$B$17,C208:L208)+B208","v":56780.859598702227}]
[208,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R216-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4501.8949510647453},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S216-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6283.6473159564885},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T216-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28853.189577637273},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U216-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4465.0777415691537},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V216-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21763.427167162259},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W216-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8671.4700959926486},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X216-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5441.22441285688},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y216-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5262.015354335339},{"$f":"NPV(Taxas!$B$17,C209:L209)+B209","v":-34097.382826606627}]
[209,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R217-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35113.685903875841},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S217-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17840.823145548638},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T217-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27623.990569526559},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U217-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3628.2313171818805},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V217-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":32715.942481358903},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W217-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37252.890984209371},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X217-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":32050.023780996664},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y217-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7671.0280798607546},{"$f":"NPV(Taxas!$B$17,C210:L210)+B210","v":48667.693273244367}]
[210,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R218-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11603.020694893827},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S218-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30485.806589022057},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T218-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17239.543185013299},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U218-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28276.014816638875},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V218-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19925.595954802189},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W218-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12962.699545964686},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X218-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7538.0176447558606},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y218-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8844.3895156937961},{"$f":"NPV(Taxas!$B$17,C211:L211)+B211","v":-11082.686051518904}]
[211,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R219-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26155.106023083019},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S219-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39389.302814869108},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T219-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4623.2994579575425},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U219-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-19005.440111319454},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V219-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39230.493702484775},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W219-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46188.945647508706},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X219-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47378.71998947765},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y219-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26151.702609391454},{"$f":"NPV(Taxas!$B$17,C212:L212)+B212","v":66003.496744117379}]
[212,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R220-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18196.440067448937},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S220-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12981.979016161724},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T220-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18348.610407134776},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U220-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15578.303906104522},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V220-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18292.147271454032},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W220-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47622.356632133873},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X220-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21145.879264860348},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y220-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":6640.206362061961},{"$f":"NPV(Taxas!$B$17,C213:L213)+B213","v":6299.1325868217973}]
[213,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R221-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24323.404729363683},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S221-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9709.903645542272},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T221-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33992.126561596495},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U221-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11825.904913700078},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V221-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":26151.602601134025},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W221-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3001.1557651503317},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X221-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12090.290408455136},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y221-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37477.61482286721},{"$f":"NPV(Taxas!$B$17,C214:L214)+B214","v":-7915.3512412008276}]
[214,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R222-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4312.2464516865821},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S222-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27507.732282500052},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T222-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":9672.1457865198863},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U222-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7825.4229907613135},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V222-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-5818.4392261168068},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W222-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33870.354204685886},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X222-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9799.25267459309},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y222-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45743.106510264755},{"$f":"NPV(Taxas!$B$17,C215:L215)+B215","v":-4534.2903763923532}]
[215,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R223-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":173.59004325494061},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S223-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12192.238986998203},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T223-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12505.896950426057},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U223-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36059.932737554482},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V223-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18487.223454994197},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W223-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20590.911080444886},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X223-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17019.937082015247},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y223-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":54446.057155348892},{"$f":"NPV(Taxas!$B$17,C216:L216)+B216","v":-37776.810543317129}]
[216,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R224-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32170.830266432189},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S224-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32006.156171321654},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T224-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19902.280927556534},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U224-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15460.296149468422},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V224-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9882.3611791874755},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W224-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15781.294099829123},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X224-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3944.6990868752091},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y224-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14712.013270714046},{"$f":"NPV(Taxas!$B$17,C217:L217)+B217","v":-4236.3627668186091}]
[217,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R225-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6245.1852492433918},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S225-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9777.8254967255743},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T225-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14609.705953310087},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U225-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28110.232287811981},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V225-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2116.441686404989},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W225-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1825.3734261106438},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X225-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18249.657267822076},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y225-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18691.568755355096},{"$f":"NPV(Taxas!$B$17,C218:L218)+B218","v":-78533.855618487694}]
[218,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R226-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27941.784956670344},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S226-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2055.1200441597284},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T226-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17084.179214150801},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U226-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10701.515935297086},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V226-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":10546.259126298024},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W226-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40352.368281909767},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X226-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8753.1405745624597},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y226-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30995.936609165161},{"$f":"NPV(Taxas!$B$17,C219:L219)+B219","v":17856.006972770439}]
[219,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R227-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2473.5512207647316},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S227-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21724.018785077027},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T227-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20098.451203259461},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U227-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9054.7389866556168},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V227-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-5271.1436650421492},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W227-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13519.983149618194},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X227-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21441.659801112262},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y227-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31073.89756732255},{"$f":"NPV(Taxas!$B$17,C220:L220)+B220","v":-56993.118405409608}]
[220,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R228-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16181.975566656545},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S228-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25756.758546969355},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T228-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10874.214376333617},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U228-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31455.828128065099},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V228-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9549.5655764117364},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W228-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43269.239093228556},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X228-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6729.9629072638581},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y228-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1274.0364882642771},{"$f":"NPV(Taxas!$B$17,C221:L221)+B221","v":5318.8870699114195}]
[221,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R229-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14386.000728349723},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S229-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1939.4989143413295},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T229-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16926.665593387956},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U229-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12926.280023399517},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V229-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15242.495159005619},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W229-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12300.865460332519},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X229-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41713.629944778542},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y229-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9646.1948430456086},{"$f":"NPV(Taxas!$B$17,C222:L222)+B222","v":-54075.869039926241}]
[222,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R230-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26284.723248329603},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S230-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8446.203194529251},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T230-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3839.8048136055113},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U230-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5636.9519010351778},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V230-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23633.567601671228},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W230-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15956.15896965818},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X230-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7441.5722677994399},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y230-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61971.371749411832},{"$f":"NPV(Taxas!$B$17,C223:L223)+B223","v":-1901.1349409312097}]
[223,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R231-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37852.471175753119},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S231-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25806.02152700572},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T231-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11554.472259472317},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U231-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18219.657890689043},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V231-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9280.2551822024725},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W231-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1575.7731912785384},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X231-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17716.907583735563},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y231-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4825.2069288052608},{"$f":"NPV(Taxas!$B$17,C224:L224)+B224","v":-43281.217490348659}]
[224,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R232-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15532.809294589935},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S232-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5387.9846090662359},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T232-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6472.9909759117982},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U232-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17446.731634939999},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V232-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5732.5531540671182},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W232-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4595.9350653700894},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X232-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9465.1884156180149},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y232-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1422.0249251361583},{"$f":"NPV(Taxas!$B$17,C225:L225)+B225","v":-57861.806830023292}]
[225,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R233-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5157.3635307998466},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S233-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14078.287368736947},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T233-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5144.9586170415969},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U233-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5745.2923268922877},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V233-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20374.266118401607},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W233-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20006.849274735934},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X233-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":32810.718453429341},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y233-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18355.958205400762},{"$f":"NPV(Taxas!$B$17,C226:L226)+B226","v":-9953.1729552091856}]
[226,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R234-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4.6939931607830658},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S234-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6272.6422415762027},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T234-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":37340.063690599767},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U234-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42201.107832025795},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V234-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1842.3713803036699},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W234-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":35033.279213817543},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X234-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4461.8436376892005},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y234-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1558.20097347312},{"$f":"NPV(Taxas!$B$17,C227:L227)+B227","v":8906.7225866298249}]
[227,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R235-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38744.98389838219},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S235-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30603.47352332608},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T235-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8736.8559270562582},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U235-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40712.333488592289},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V235-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10751.333454957723},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W235-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15283.527985033419},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X235-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10506.902118688218},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y235-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":54972.535680053363},{"$f":"NPV(Taxas!$B$17,C228:L228)+B228","v":40300.578445195017}]
[228,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R236-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25582.794638498075},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S236-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15093.840581337015},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T236-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39702.759847987123},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U236-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17561.488808010836},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V236-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27919.60605263447},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W236-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21788.799205615192},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X236-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14933.158056970819},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y236-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2901.4318086271651},{"$f":"NPV(Taxas!$B$17,C229:L229)+B229","v":-20010.065450780661}]
[229,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R237-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15912.913682931763},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S237-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19597.123004401648},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T237-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6896.247521292451},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U237-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22203.025150076894},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V237-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7513.3624178154532},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W237-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29570.34753491947},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X237-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3805.0134849254482},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y237-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49630.79256070585},{"$f":"NPV(Taxas!$B$17,C230:L230)+B230","v":-13906.551043150466}]
[230,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R238-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36633.670190294564},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S238-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32371.860418182787},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T238-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":9712.481711293276},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U238-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-19060.722036819461},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V238-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21376.276119328311},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W238-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46462.320667501546},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X238-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1449.4795660462933},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y238-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34321.573993197722},{"$f":"NPV(Taxas!$B$17,C231:L231)+B231","v":35020.065766867338}]
[231,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R239-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23459.709945044182},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S239-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7761.4209649855438},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T239-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41332.460163373747},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U239-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18892.610046002446},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V239-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39416.218167284649},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W239-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28512.604105809929},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X239-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5278.4696327397705},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y239-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7774.1795936460821},{"$f":"NPV(Taxas!$B$17,C232:L232)+B232","v":-8316.3900917182036}]
[232,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R240-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4482.7484722837198},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S240-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6760.9142620439852},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T240-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4274.758801509608},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U240-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40351.987819787493},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V240-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39445.323325274338},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W240-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":14917.861820169113},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X240-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":52011.185421154973},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y240-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18814.67943224503},{"$f":"NPV(Taxas!$B$17,C233:L233)+B233","v":41588.82849042365}]
[233,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R241-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":39520.509385091493},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S241-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1570.7092321998607},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T241-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35564.937005527492},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U241-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35197.079386731391},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V241-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4457.1104970398046},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W241-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12289.859779384649},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X241-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8355.7178632593041},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y241-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15103.617405513885},{"$f":"NPV(Taxas!$B$17,C234:L234)+B234","v":18870.741365662107}]
[234,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R242-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27328.777595078136},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S242-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2862.6700274381037},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T242-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8070.612927322738},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U242-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33113.535333866959},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V242-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22415.362188382427},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W242-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":5675.7154266682264},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X242-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35474.742979111688},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y242-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7706.3544150425569},{"$f":"NPV(Taxas!$B$17,C235:L235)+B235","v":8936.5154492212314}]
[235,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R243-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30505.878255033247},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S243-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20991.129415540618},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T243-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8274.6303592362201},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U243-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42347.562562324958},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V243-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31661.282541365908},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W243-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8690.4396400698315},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X243-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3282.8571618393235},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y243-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44880.209528546424},{"$f":"NPV(Taxas!$B$17,C236:L236)+B236","v":50631.751362164185}]
[236,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R244-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12084.086509245322},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S244-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24359.537611153861},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T244-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26929.830838639744},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U244-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37125.606304350833},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V244-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38778.595908949545},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W244-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1150.0505847044042},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X244-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30092.59118762346},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y244-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8452.7709672015208},{"$f":"NPV(Taxas!$B$17,C237:L237)+B237","v":24493.779807193874}]
[237,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R245-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30420.64189788809},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S245-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14796.770260893281},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T245-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4224.0026516083999},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U245-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13267.423599405947},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V245-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6003.4214695306546},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W245-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-5643.2622621351038},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X245-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47823.207826547274},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y245-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44022.067006253135},{"$f":"NPV(Taxas!$B$17,C238:L238)+B238","v":18004.141672632599}]
[238,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R246-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35741.243839937531},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S246-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4594.5297343089151},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T246-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7742.2048845628269},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U246-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22875.570514998537},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V246-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33347.897561684105},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W246-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31193.729834995895},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X246-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6501.6692829016047},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y246-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7960.9745113776244},{"$f":"NPV(Taxas!$B$17,C239:L239)+B239","v":26115.524398523878}]
[239,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R247-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18685.531746654553},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S247-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13131.320447550632},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T247-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2597.8158597547554},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U247-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15347.865073287625},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V247-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4272.0945718233597},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W247-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20980.903413434455},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X247-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40947.244699859519},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y247-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4401.8344623030735},{"$f":"NPV(Taxas!$B$17,C240:L240)+B240","v":-9553.0757340609271}]
[240,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R248-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22300.471066994032},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S248-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6986.7371113270892},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T248-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34744.139746163084},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U248-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33034.249294066249},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V248-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23628.659741835119},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W248-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33502.804802428596},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X248-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":11910.289448334343},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y248-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43841.327768504045},{"$f":"NPV(Taxas!$B$17,C241:L241)+B241","v":66733.40114474218}]
[241,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R249-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16330.83597010427},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S249-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21360.948067544541},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T249-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10837.094013056772},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U249-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15394.771531805725},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V249-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4476.0366526684629},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W249-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19257.985326673908},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X249-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6128.7217153983165},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y249-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62236.827674011125},{"$f":"NPV(Taxas!$B$17,C242:L242)+B242","v":-60608.829422328679}]
[242,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R250-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15742.450860894334},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S250-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14352.079453404102},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T250-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5790.6301920399965},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U250-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28041.451959724654},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V250-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35068.046259584968},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W250-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43555.551526413743},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X250-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35594.769768861792},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y250-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28581.961338534573},{"$f":"NPV(Taxas!$B$17,C243:L243)+B243","v":897.04656534556125}]
[243,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R251-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34192.428194276268},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S251-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-240.1536124252998},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T251-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16098.07916271393},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U251-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24146.878083771742},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V251-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19742.067219658853},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W251-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":19924.148734215094},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X251-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22846.342487255475},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y251-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60769.264247865722},{"$f":"NPV(Taxas!$B$17,C244:L244)+B244","v":-29886.326755077869}]
[244,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R252-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37233.19792880107},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S252-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14019.71788215714},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T252-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1212.1337357639677},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U252-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5113.0338731930733},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V252-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-423.28869154622589},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W252-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12884.458519355576},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X252-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48466.823076249908},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y252-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43819.398963554486},{"$f":"NPV(Taxas!$B$17,C245:L245)+B245","v":29968.440070798184}]
[245,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R253-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22288.64421530383},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S253-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":37312.065418366255},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T253-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13905.746379358246},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U253-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35721.794015211781},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V253-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10892.97614587715},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W253-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11091.708850960837},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X253-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22578.63867787605},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y253-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30491.086686252871},{"$f":"NPV(Taxas!$B$17,C246:L246)+B246","v":35202.859671337064}]
[246,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R254-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14371.419963573679},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S254-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10829.79329192745},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T254-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17483.65363702337},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U254-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6331.2645429278982},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V254-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41825.210438754468},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W254-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17027.169668476636},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X254-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":43438.410764560358},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y254-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38935.522622900869},{"$f":"NPV(Taxas!$B$17,C247:L247)+B247","v":-375.56084426763118}]
[247,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R255-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17348.311315368766},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S255-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24628.674028675086},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T255-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4468.9361221685867},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U255-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17456.919049145443},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V255-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42524.432253488194},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W255-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41351.852623581821},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X255-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14688.233418300812},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y255-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14226.659653435936},{"$f":"NPV(Taxas!$B$17,C248:L248)+B248","v":23674.676269956806}]
[248,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R256-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":605.39779150374125},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S256-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10903.566630819758},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T256-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18405.274468304178},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U256-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3892.3075052331642},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V256-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27619.192792756938},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W256-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10573.144308336377},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X256-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1672.0912863196918},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y256-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37327.780682041579},{"$f":"NPV(Taxas!$B$17,C249:L249)+B249","v":-16545.955550816114}]
[249,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R257-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11970.458707060321},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S257-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1325.282684867856},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T257-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8410.8868396656435},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U257-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6022.1972884635707},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V257-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14790.506165623283},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W257-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48533.323956391898},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X257-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35714.62535308324},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y257-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37735.136621340491},{"$f":"NPV(Taxas!$B$17,C250:L250)+B250","v":-2791.5821326523874}]
[250,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R258-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26089.196913918953},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S258-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29744.228531029035},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T258-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18560.4276196787},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U258-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38765.681895984679},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V258-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15499.870229076489},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W258-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3629.1341594527184},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X258-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18913.44371451324},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y258-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3021.7922599441354},{"$f":"NPV(Taxas!$B$17,C251:L251)+B251","v":-26448.343403581064}]
[251,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R259-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1431.1299726844463},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S259-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38641.565252437402},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T259-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23844.86316327213},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U259-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1328.7735891855391},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V259-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39071.029113625395},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W259-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-6275.3407839810097},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X259-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44973.139041473863},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y259-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1223.5748351623497},{"$f":"NPV(Taxas!$B$17,C252:L252)+B252","v":20385.269945415072}]
[252,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R260-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15398.434053728064},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S260-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":41224.646312524332},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T260-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16713.366045080427},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U260-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13174.181941679688},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V260-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19966.197860954428},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W260-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13343.157612727678},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X260-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34403.653485150673},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y260-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4702.4422181312966},{"$f":"NPV(Taxas!$B$17,C253:L253)+B253","v":-38674.116022992486}]
[253,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R261-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":39063.514026418714},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S261-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4782.2709133376011},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T261-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10063.559007100706},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U261-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":41023.101609344521},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V261-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38183.032356264579},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W261-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46414.697714472823},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X261-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46840.309100144943},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y261-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24174.69549321571},{"$f":"NPV(Taxas!$B$17,C254:L254)+B254","v":72266.921292824263}]
[254,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R262-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3753.3527473735539},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S262-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16885.993058397129},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T262-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6272.2694931821497},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U262-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31175.780211398058},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V262-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20136.492363272006},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W262-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13867.821943288371},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X262-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15844.207187563085},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y262-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":64057.898515637469},{"$f":"NPV(Taxas!$B$17,C255:L255)+B255","v":-6631.7539218040765}]
[255,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R263-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10116.730899347347},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S263-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31136.183415034215},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T263-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40206.963606393081},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U263-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4587.7190404431767},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V263-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1357.8892610977891},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W263-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24957.723926018065},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X263-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42674.969051995075},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y263-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50946.281882707975},{"$f":"NPV(Taxas!$B$17,C256:L256)+B256","v":35064.400846719858}]
[256,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R264-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23392.865794508674},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S264-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9163.5990244684253},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T264-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6064.8701478512266},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U264-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5672.9660227213553},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V264-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38794.791437621432},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W264-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46710.233689357054},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X264-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35390.17296128226},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y264-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4782.3705796181148},{"$f":"NPV(Taxas!$B$17,C257:L257)+B257","v":12267.887128085014}]
[257,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R265-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18814.022729489057},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S265-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5070.3389877971895},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T265-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12948.146278316137},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U265-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5184.5609884137502},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V265-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41030.722366717077},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W265-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45642.274524810207},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X265-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21667.356392555252},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y265-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5474.471923261337},{"$f":"NPV(Taxas!$B$17,C258:L258)+B258","v":5912.3990814089047}]
[258,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R266-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11130.813044672375},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S266-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27348.854178439557},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T266-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41910.411248461693},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U266-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":34976.596702744391},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V266-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37757.126992718826},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W266-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43977.918134252723},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X266-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4397.4045713303949},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y266-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32878.381505850826},{"$f":"NPV(Taxas!$B$17,C259:L259)+B259","v":86816.365059611358}]
[259,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R267-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1316.490071193266},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S267-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30496.101693237011},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T267-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41606.188880228263},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U267-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18100.722881254995},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V267-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34267.943990514526},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W267-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47600.251959875714},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X267-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39874.310113549713},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y267-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28248.798764344465},{"$f":"NPV(Taxas!$B$17,C260:L260)+B260","v":60791.335922127764}]
[{"$f":"A260+1","v":260},{"$f":"B260","v":-108118},{"$f":"C260","v":10430.49499999999},{"$f":"D260","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R268-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20328.757207296294},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S268-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5011.4809439508572},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T268-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20341.917156508815},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U268-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5339.6110111655089},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V268-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20625.355941664599},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W268-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":7382.4278462984366},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X268-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4960.8231388570221},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y268-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7538.0921449445905},{"$f":"NPV(Taxas!$B$17,C261:L261)+B261","v":-55845.027122585401}]
[261,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R269-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35859.65772124075},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S269-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26247.065281353265},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T269-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30766.63663934758},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U269-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10014.755167605368},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V269-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9098.4176305226683},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W269-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2281.1942169221074},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X269-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9031.8681235736021},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y269-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5892.3719041374661},{"$f":"NPV(Taxas!$B$17,C262:L262)+B262","v":15350.673656136598}]
[262,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R270-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37110.362528884893},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S270-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10473.02046223405},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T270-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":89.550591439601703},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U270-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7517.8311234518642},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V270-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11726.476085019585},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W270-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46796.494011953597},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X270-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22165.154618354907},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y270-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59934.329761653047},{"$f":"NPV(Taxas!$B$17,C263:L263)+B263","v":24503.77066864667}]
[263,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R271-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19665.58614927598},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S271-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3749.7046397888371},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T271-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36727.926147204213},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U271-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4071.6030809290769},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V271-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17487.036918109396},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W271-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":19235.550964153095},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X271-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6292.9173583140819},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y271-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41757.927939945745},{"$f":"NPV(Taxas!$B$17,C264:L264)+B264","v":9166.1944346176606}]
[264,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R272-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28863.577517134836},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S272-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12179.779683594108},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T272-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14963.970992375409},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U272-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":34424.756620421758},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V272-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33800.751117637381},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W272-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17199.999779393795},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X272-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":558.50656531728055},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y272-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24769.846168856602},{"$f":"NPV(Taxas!$B$17,C265:L265)+B265","v":-29936.013209235709}]
[265,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R273-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27461.669167910819},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S273-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9264.8980005440862},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T273-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27267.76748405776},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U273-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8766.6759025912379},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V273-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4310.3107242955484},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W273-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26660.304359618953},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X273-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-527.97367199263499},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y273-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23211.209270823179},{"$f":"NPV(Taxas!$B$17,C266:L266)+B266","v":-7213.7903017457138}]
[266,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R274-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8852.8771780390689},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S274-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4152.0128553014983},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T274-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40658.927313309221},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U274-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22811.112444235267},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V274-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25664.858507112407},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W274-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8152.9486904046862},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X274-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11794.335889018197},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y274-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14676.425912555462},{"$f":"NPV(Taxas!$B$17,C267:L267)+B267","v":-1136.1008013556711}]
[267,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R275-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8566.122061685257},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S275-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12494.848744598999},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T275-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39549.874091783204},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U275-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4266.2326088360078},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V275-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20176.64562255907},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W275-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16067.029665854861},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X275-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1133.0194856527141},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y275-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47287.992334868672},{"$f":"NPV(Taxas!$B$17,C268:L268)+B268","v":-44828.70080693809}]
[268,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R276-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35486.266741434163},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S276-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34642.812964678436},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T276-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16148.118103745353},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U276-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4437.6568550580141},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V276-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17378.003487563987},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W276-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46678.14651851487},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X276-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18708.084740860351},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y276-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35683.994602686653},{"$f":"NPV(Taxas!$B$17,C269:L269)+B269","v":11064.068958602147}]
[269,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R277-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38828.746561190834},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S277-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9959.8697655511314},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T277-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7811.2937646874088},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U277-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":20702.254816045672},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V277-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40.305227009241207},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W277-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17207.094132630642},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X277-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50443.720819749207},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y277-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38586.801432401422},{"$f":"NPV(Taxas!$B$17,C270:L270)+B270","v":29842.58795027688}]
[270,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R278-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6548.7623454343939},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S278-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35450.221399184971},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T278-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":31500.815566103091},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U278-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1748.5234819762063},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V278-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16090.20142021844},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W278-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2357.0444131571712},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X278-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25111.471351484332},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y278-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4268.4313391992382},{"$f":"NPV(Taxas!$B$17,C271:L271)+B271","v":-1567.4017480511829}]
[271,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R279-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14075.257319903789},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S279-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9326.9536778678194},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T279-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9481.2958697383183},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U279-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2062.9778296056447},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V279-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43451.466662849722},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W279-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38286.961936858737},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X279-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8401.0438086319573},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y279-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22541.017186762423},{"$f":"NPV(Taxas!$B$17,C272:L272)+B272","v":-11206.784013197175}]
[272,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R280-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10593.417496529748},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S280-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33281.816748369805},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T280-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8924.1627786662248},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U280-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28844.8436141731},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V280-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11844.927004211972},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W280-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18519.576161215504},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X280-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41024.413472376364},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y280-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45914.12782921391},{"$f":"NPV(Taxas!$B$17,C273:L273)+B273","v":-5351.1164275126503}]
[273,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R281-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3910.6703765996917},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S281-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38921.872997918355},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T281-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16324.597623921236},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U281-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39439.349443602419},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V281-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25396.537439151809},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W281-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37590.029231442568},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X281-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9322.6661790162234},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y281-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34651.735796145804},{"$f":"NPV(Taxas!$B$17,C274:L274)+B274","v":18701.829958088056}]
[274,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R282-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23627.241830168052},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S282-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24087.612437273485},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T282-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18303.254154818835},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U282-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26906.937110457788},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V282-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19868.91224175489},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W282-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17454.586317765599},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X282-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6364.1160302585722},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y282-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65557.942722465523},{"$f":"NPV(Taxas!$B$17,C275:L275)+B275","v":31548.833787151525}]
[275,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R283-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21450.29636709216},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S283-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2550.7326258934081},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T283-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28250.795001469662},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U283-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7027.4735888123014},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V283-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13109.938702275667},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W283-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46567.510351638753},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X283-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10696.192269755271},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y283-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46266.652622621208},{"$f":"NPV(Taxas!$B$17,C276:L276)+B276","v":5970.6577874822397}]
[276,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R284-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20101.079055497481},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S284-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22999.525675362809},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T284-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41422.392497339752},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U284-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-19229.003290401983},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V284-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3673.9309499511692},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W284-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21385.020041270996},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X284-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35022.303202510739},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y284-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-6937.2254644007899},{"$f":"NPV(Taxas!$B$17,C277:L277)+B277","v":-26289.316436063076}]
[277,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R285-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3028.0808244287673},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S285-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23177.447257260319},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T285-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12129.753728420477},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U285-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7947.3543037487707},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V285-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12456.022182882505},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W285-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41866.425216847121},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X285-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16236.781367915713},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y285-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37939.02841177534},{"$f":"NPV(Taxas!$B$17,C278:L278)+B278","v":-13833.427588923631}]
[278,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R286-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15334.616447014576},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S286-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":37568.748582893095},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T286-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12070.111525728997},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U286-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16944.821177352853},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V286-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20761.982576304206},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W286-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":13246.151509511037},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X286-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13529.390244448716},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y286-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5020.4647706565574},{"$f":"NPV(Taxas!$B$17,C279:L279)+B279","v":-53804.44949999659}]
[279,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R287-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36214.765949923159},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S287-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6489.1936000451569},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T287-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7434.6260981535343},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U287-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":45291.761717886358},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V287-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9143.1878836147116},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W287-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12517.120666963194},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X287-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42521.676516904306},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y287-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":690.42140512859805},{"$f":"NPV(Taxas!$B$17,C280:L280)+B280","v":21797.940180862672}]
[280,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R288-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34361.724173147988},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S288-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8250.6820777191351},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T288-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14341.63356829734},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U288-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16518.033845990954},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V288-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9003.767331577259},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W288-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-659.9774782395325},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X288-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42.963753807876856},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y288-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1814.5913896077855},{"$f":"NPV(Taxas!$B$17,C281:L281)+B281","v":-19881.713218126271}]
[281,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R289-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10999.887235409044},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S289-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31279.154428423059},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T289-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15885.408522653732},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U289-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1979.3449537228971},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V289-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12859.983349299688},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W289-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6021.6360102181279},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X289-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14099.08266253783},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y289-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57222.738171382625},{"$f":"NPV(Taxas!$B$17,C282:L282)+B282","v":-25925.819333148946}]
[282,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R290-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26926.616850867606},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S290-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36224.340675179468},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T290-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24301.503527373992},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U290-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10220.98011435021},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V290-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10809.199282187055},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W290-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46786.472796228387},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X290-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47113.579494477985},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y290-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10942.499043456659},{"$f":"NPV(Taxas!$B$17,C283:L283)+B283","v":56064.025505849015}]
[283,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R291-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32931.690790024979},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S291-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2124.6806442407869},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T291-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16760.50855379819},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U291-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":23232.82651770088},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V291-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3806.3548586776778},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W291-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23296.7112389264},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X291-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20032.34992501387},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y291-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1944.2002159260792},{"$f":"NPV(Taxas!$B$17,C284:L284)+B284","v":1141.9005394942651}]
[284,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R292-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1946.7890191275746},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S292-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4553.0593941584048},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T292-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27798.493274694931},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U292-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16880.081489700278},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V292-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":625.0719728068616},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W292-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26504.942352689322},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X292-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15375.987629869696},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y292-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16600.442341071757},{"$f":"NPV(Taxas!$B$17,C285:L285)+B285","v":-54070.668334187161}]
[285,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R293-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27534.004830587248},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S293-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11208.615566269425},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T293-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10985.026715056545},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U293-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":19044.072786289711},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V293-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10871.128777415597},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W293-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29527.944705599963},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X293-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11909.666314618769},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y293-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60347.454871710761},{"$f":"NPV(Taxas!$B$17,C286:L286)+B286","v":11822.351753472103}]
[286,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R294-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10429.55853170491},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S294-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-325.11325035844857},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T294-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21031.196461248004},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U294-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32525.603731354393},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V294-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37771.830912085861},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W294-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3512.0239907890937},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X294-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40229.145896719783},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y294-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4803.054778957694},{"$f":"NPV(Taxas!$B$17,C287:L287)+B287","v":-2089.5897577220603}]
[287,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R295-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12135.952062841292},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S295-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24967.889221871952},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T295-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":9140.4912331070409},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U295-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28085.335926960244},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V295-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28736.126246158139},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W295-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1647.9065706090478},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X295-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22366.304117349311},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y295-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":6102.5277594117597},{"$f":"NPV(Taxas!$B$17,C288:L288)+B288","v":-10505.327533177086}]
[288,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R296-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28343.921495384981},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S296-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21294.243794368766},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T296-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10384.052722008808},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U296-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22614.769214538224},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V296-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17818.37123379645},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W296-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33663.904557997295},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X296-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13582.818890856894},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y296-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":68338.904745077452},{"$f":"NPV(Taxas!$B$17,C289:L289)+B289","v":43143.65192672814}]
[289,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R297-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30743.340172841898},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S297-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11390.788568822423},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T297-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26937.395342608059},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U297-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":41944.145795877979},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V297-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":348.1682903022338},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W297-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18261.124216435128},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X297-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35025.24280277401},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y297-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37472.441636202515},{"$f":"NPV(Taxas!$B$17,C290:L290)+B290","v":17538.038016628401}]
[290,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R298-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31211.768714528087},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S298-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16850.67403880179},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T298-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29736.36440843761},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U298-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29419.385124984263},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V298-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11394.146250079477},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W298-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33179.606245311574},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X298-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14743.766184795308},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y298-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2564.4067214364022},{"$f":"NPV(Taxas!$B$17,C291:L291)+B291","v":-5701.6852916448261}]
[291,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R299-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29448.30176323167},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S299-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16389.212681249654},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T299-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16423.297600016314},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U299-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18053.133315994164},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V299-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":10308.356754391138},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W299-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13312.229965583436},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X299-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19851.395380117938},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y299-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-6813.5814013199833},{"$f":"NPV(Taxas!$B$17,C292:L292)+B292","v":-122433.76022527469}]
[292,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R300-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":771.16748040430139},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S300-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5888.0636086690902},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T300-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39583.765982365905},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U300-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10969.088212795819},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V300-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16119.664098036355},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W300-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10573.117701144671},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X300-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16869.644021485416},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y300-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13979.64070744809},{"$f":"NPV(Taxas!$B$17,C293:L293)+B293","v":-53390.595038205727}]
[293,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R301-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14444.626023443294},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S301-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8453.1650676525569},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T301-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8033.2959350636702},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U301-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10856.795835126015},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V301-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":13568.192064573126},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W301-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31664.113910636312},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X301-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18931.840756131489},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y301-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36354.316385463069},{"$f":"NPV(Taxas!$B$17,C294:L294)+B294","v":-12881.056606284939}]
[294,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R302-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23591.394616658989},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S302-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12801.407581245792},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T302-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5387.0797936307972},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U302-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30120.191755752923},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V302-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3071.3529875770946},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W302-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16128.4497442844},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X302-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6382.9394855863411},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y302-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":63951.999006784878},{"$f":"NPV(Taxas!$B$17,C295:L295)+B295","v":-10621.816570287818}]
[295,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R303-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13301.158441802987},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S303-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14941.653653889589},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T303-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30193.808359014351},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U303-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44145.079055143942},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V303-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11181.053759075188},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W303-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36199.698297688854},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X303-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49972.70433283149},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y303-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13055.916457372734},{"$f":"NPV(Taxas!$B$17,C296:L296)+B296","v":29335.253302493657}]
[296,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R304-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12504.228446814022},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S304-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14455.402367118037},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T304-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2783.1886917706688},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U304-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5188.4072424412898},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V304-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18643.264432437751},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W304-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3618.5135280327522},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X304-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16253.46608392658},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y304-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":64726.679099974557},{"$f":"NPV(Taxas!$B$17,C297:L297)+B297","v":-22762.352228717922}]
[297,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R305-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2052.1591026967199},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S305-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40103.543010903944},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T305-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21950.8112884191},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U305-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":43892.864173746304},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V305-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28034.61707398215},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W305-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":16551.309964940199},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X305-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5377.2001724729871},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y305-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1995.7394292604895},{"$f":"NPV(Taxas!$B$17,C298:L298)+B298","v":31499.892740364798}]
[298,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R306-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6488.3231299419695},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S306-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1394.742913699356},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T306-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15311.972892512149},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U306-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42882.011790893863},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V306-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19784.600282483192},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W306-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41773.017653428789},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X306-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36973.820975900337},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y306-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45331.620773235976},{"$f":"NPV(Taxas!$B$17,C299:L299)+B299","v":-6152.6849887643912}]
[299,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R307-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13249.194228167615},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S307-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20975.722743365346},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T307-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13712.610725454109},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U307-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14082.181213675181},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V307-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6807.1820383219419},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W307-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11192.875761568728},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X307-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-868.38535166683687},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y307-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28532.702658553884},{"$f":"NPV(Taxas!$B$17,C300:L300)+B300","v":-55680.514852161556}]
[300,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R308-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5635.1150240398583},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S308-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24618.895977657743},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T308-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39032.36379884537},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U308-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":199.3095187748313},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V308-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24306.033328516558},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W308-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2098.8536425650527},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X308-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16641.858886918031},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y308-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20538.300998808045},{"$f":"NPV(Taxas!$B$17,C301:L301)+B301","v":-13064.904480465688}]
[301,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R309-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18676.00938969975},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S309-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5174.7491700477076},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T309-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5219.552896333229},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U309-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10176.04699418491},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V309-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43510.328143984472},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W309-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6033.0629314449616},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X309-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44881.227800264394},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y309-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4727.3374717541283},{"$f":"NPV(Taxas!$B$17,C302:L302)+B302","v":-25192.297469390804}]
[302,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R310-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37119.906285235418},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S310-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15190.808384710555},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T310-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3257.1565776472962},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U310-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17242.761828338189},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V310-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39969.627802652845},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W310-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32646.290334604848},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X310-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46280.032975709713},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y310-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28556.729799323119},{"$f":"NPV(Taxas!$B$17,C303:L303)+B303","v":48459.598354350775}]
[303,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R311-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7788.9572653451487},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S311-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9401.1518636149522},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T311-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4619.2704180256078},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U311-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28765.154825306599},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V311-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17084.322908193044},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W311-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37364.17081417617},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X311-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11694.216445033284},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y311-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61504.30728841298},{"$f":"NPV(Taxas!$B$17,C304:L304)+B304","v":6455.312800898726}]
[304,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R312-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4083.9772430218636},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S312-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-893.91820994807858},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T312-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13349.738938098501},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U312-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16150.495288722732},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V312-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1252.8241542260621},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W312-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3704.085693709334},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X312-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49444.207500152661},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y312-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4523.6873900555602},{"$f":"NPV(Taxas!$B$17,C305:L305)+B305","v":-51431.358526895456}]
[305,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R313-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9322.1579687624053},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S313-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":392.59386014212578},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T313-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3784.2079513895624},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U313-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1852.4215438981682},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V313-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17086.705055297778},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W313-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":7625.4626338486414},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X313-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33816.230850701555},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y313-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45636.318382609054},{"$f":"NPV(Taxas!$B$17,C306:L306)+B306","v":-30716.812759872686}]
[306,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R314-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6833.0640269983287},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S314-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28920.68912603736},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T314-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5273.1190881841649},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U314-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":608.6898160873734},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V314-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46244.180275170642},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W314-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45684.076514220498},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X314-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11827.797915970606},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y314-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23241.98130046048},{"$f":"NPV(Taxas!$B$17,C307:L307)+B307","v":10823.538830106496}]
[307,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R315-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7344.4475010859951},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S315-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19814.67517211934},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T315-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-600.17025170840134},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U315-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13867.108381155869},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V315-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6849.1676439371768},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W315-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25394.154659289226},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X315-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4154.3448579375781},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y315-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43290.266739618441},{"$f":"NPV(Taxas!$B$17,C308:L308)+B308","v":-24794.799012525837}]
[308,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R316-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5904.9769194492528},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S316-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-290.97649377491689},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T316-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14865.237399343252},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U316-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25591.268527593733},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V316-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11589.258618973498},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W316-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33122.682017482817},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X316-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37895.353260434124},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y316-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66486.120299320843},{"$f":"NPV(Taxas!$B$17,C309:L309)+B309","v":-3507.0944608832069}]
[309,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R317-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30274.980609764003},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S317-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5376.9978438059952},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T317-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17244.383980261187},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U317-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28267.961271094071},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V317-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30575.916789997962},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W317-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15586.418872007416},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X317-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9285.2267786081084},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y317-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58421.132930581494},{"$f":"NPV(Taxas!$B$17,C310:L310)+B310","v":33082.204371491564}]
[310,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R318-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3264.5875278563708},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S318-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14538.567386472976},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T318-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13896.827664044682},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U318-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12144.803116885998},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V318-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3572.5658484226478},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W318-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3264.2059758202813},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X318-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30365.794620446657},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y318-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44869.230238180557},{"$f":"NPV(Taxas!$B$17,C311:L311)+B311","v":-44318.814631044181}]
[311,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R319-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1962.5689476010029},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S319-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16397.514883933949},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T319-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3368.9829417919136},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U319-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5305.5009137612633},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V319-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43886.730110726858},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W319-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14973.617179022331},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X319-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15871.717258791445},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y319-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38946.895477275379},{"$f":"NPV(Taxas!$B$17,C312:L312)+B312","v":-62952.198718034633}]
[312,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R320-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25712.697187081052},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S320-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9161.1858096154865},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T320-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23858.981242570004},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U320-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8366.7699753230063},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V320-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19038.991393259286},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W320-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2441.1292000745743},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X320-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47141.131804173951},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y320-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41010.454418930793},{"$f":"NPV(Taxas!$B$17,C313:L313)+B313","v":-15244.295983476084}]
[313,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R321-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16694.731206174241},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S321-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13234.922650353201},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T321-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":15402.22441792487},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U321-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32444.695887920723},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V321-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25712.37036604049},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W321-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4182.5495272827538},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X321-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49827.624778721343},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y321-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52655.372387866038},{"$f":"NPV(Taxas!$B$17,C314:L314)+B314","v":57299.442978197854}]
[314,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R322-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9305.0590773632302},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S322-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2215.6305954243617},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T322-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10517.491489217948},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U322-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":41455.157673116919},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V322-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13464.340286376213},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W322-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19638.640582572392},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X322-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12913.498014278963},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y322-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65260.29041449316},{"$f":"NPV(Taxas!$B$17,C315:L315)+B315","v":-32345.531441367857}]
[315,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R323-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5338.4122485699099},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S323-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4890.4237861866604},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T323-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13541.206606319593},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U323-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39293.350323926643},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V323-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1512.4557701487975},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W323-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26905.007774758211},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X323-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10005.314369460122},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y323-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48198.963233556715},{"$f":"NPV(Taxas!$B$17,C316:L316)+B316","v":-12122.088609416678}]
[316,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R324-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32956.280861678279},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S324-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8687.025594656774},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T324-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40537.624721096654},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U324-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25935.917454534851},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V324-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15388.847176528991},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W324-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31505.622305509467},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X324-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9699.660339887947},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y324-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5150.3697824952415},{"$f":"NPV(Taxas!$B$17,C317:L317)+B317","v":43084.28205831279}]
[317,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R325-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8429.3940194094885},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S325-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9419.8702945626828},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T325-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38035.354189343489},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U325-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13855.87984969709},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V325-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38507.08657524141},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W325-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36534.714989598913},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X325-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":11516.451091654593},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y325-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-8815.8136652961821},{"$f":"NPV(Taxas!$B$17,C318:L318)+B318","v":-6752.6400401077553}]
[318,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R326-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4659.9353251360099},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S326-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34572.13687965674},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T326-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11357.250663288822},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U326-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29343.166681052084},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V326-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5045.068690804208},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W326-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":14400.476370836885},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X326-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22925.787745709713},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y326-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16032.324329577999},{"$f":"NPV(Taxas!$B$17,C319:L319)+B319","v":15549.158297671398}]
[319,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R327-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13402.003156490877},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S327-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9384.777869496389},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T327-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21839.534051281993},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U327-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11845.181721230312},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V327-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36741.928631863542},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W327-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2417.6426822833964},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X327-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31530.267750614163},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y327-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":42558.742540245825},{"$f":"NPV(Taxas!$B$17,C320:L320)+B320","v":-4500.0200167516014}]
[320,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R328-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":39166.820638432931},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S328-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11389.942525951246},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T328-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7522.1842425039686},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U328-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16474.392214997417},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V328-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44076.267529100878},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W328-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-873.25421338045271},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X328-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46645.020120426743},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y328-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20237.492759691107},{"$f":"NPV(Taxas!$B$17,C321:L321)+B321","v":12614.543837726538}]
[321,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R329-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1027.7384447897948},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S329-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25435.372529291897},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T329-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16674.440423192525},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U329-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17183.314861206156},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V329-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8845.6255394043437},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W329-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18331.88561274072},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X329-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21427.520504900334},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y329-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43607.709442892636},{"$f":"NPV(Taxas!$B$17,C322:L322)+B322","v":-32395.650292993247}]
[322,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R330-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11477.472989111926},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S330-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21961.570145853919},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T330-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22491.277965687077},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U330-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8837.9584037885597},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V330-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35588.098085408521},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W330-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":16223.751274214948},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X330-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15748.342387511502},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y330-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3036.6685725503976},{"$f":"NPV(Taxas!$B$17,C323:L323)+B323","v":-43780.438784836042}]
[323,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R331-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25105.650438090146},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S331-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39835.541627837025},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T331-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21527.99916137843},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U331-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40070.942113811005},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V331-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18201.686686752651},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W331-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8847.5168247002948},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X331-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29079.943012839074},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y331-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":932.40734952572711},{"$f":"NPV(Taxas!$B$17,C324:L324)+B324","v":54340.920338716678}]
[{"$f":"A324+1","v":324},{"$f":"B324","v":-108118},{"$f":"C324","v":10430.49499999999},{"$f":"D324","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R332-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13989.648326208988},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S332-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17162.450923919332},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T332-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4755.5225816357233},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U332-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2212.3837643970455},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V332-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-118.52296226341787},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W332-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17846.424876443394},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X332-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1949.4953030948727},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y332-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39116.973059934469},{"$f":"NPV(Taxas!$B$17,C325:L325)+B325","v":-44538.372724449982}]
[325,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R333-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25049.56607180732},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S333-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8478.8530884201209},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T333-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5643.6289378854672},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U333-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11686.595407030933},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V333-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":32630.402411370324},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W333-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9567.5895917660091},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X333-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30471.55912368292},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y333-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15670.643142261712},{"$f":"NPV(Taxas!$B$17,C326:L326)+B326","v":-16126.749280373333}]
[326,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R334-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9410.9683418165423},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S334-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4498.1867057896488},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T334-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2342.7583187436358},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U334-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32212.281105666574},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V334-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9837.7334752543939},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W334-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21591.92280017303},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X334-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-726.76106839514068},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y334-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30106.02726916493},{"$f":"NPV(Taxas!$B$17,C327:L327)+B327","v":-69706.78957189947}]
[327,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R335-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3530.9118196328582},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S335-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25675.233651519302},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T335-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29492.792623588932},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U335-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1592.6694831931181},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V335-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17145.309590110042},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W335-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41774.849069909826},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X335-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1860.1088085253632},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y335-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47659.859390252474},{"$f":"NPV(Taxas!$B$17,C328:L328)+B328","v":4535.1072485659388}]
[328,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R336-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2536.9604237029362},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S336-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15179.02631492263},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T336-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40722.759624262777},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U336-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-588.40486689323188},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V336-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3643.8325910438616},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W336-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43178.999760406747},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X336-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15870.661929332155},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y336-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57966.394497254645},{"$f":"NPV(Taxas!$B$17,C329:L329)+B329","v":18024.939584316278}]
[329,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R337-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28831.983496086403},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S337-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9170.1262613482431},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T337-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17862.491216002705},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U337-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22076.907765600423},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V337-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18255.305841587051},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W337-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29551.629739523065},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X337-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11441.663061141711},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y337-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32208.281568041726},{"$f":"NPV(Taxas!$B$17,C330:L330)+B330","v":22704.438031656653}]
[330,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R338-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":309.70774019519195},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S338-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3870.3826130260022},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T338-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6411.1866381344189},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U338-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14312.902352166615},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V338-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17910.594171166766},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W338-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12684.89150308512},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X338-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21895.200509556504},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y338-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18966.802924146061},{"$f":"NPV(Taxas!$B$17,C331:L331)+B331","v":-74086.353036855595}]
[331,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R339-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9029.8741023663079},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S339-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9432.4059574887979},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T339-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":43242.18707319496},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U339-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":34964.493825404788},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V339-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19868.122910564092},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W339-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45368.708482708411},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X339-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":11908.199991701114},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y339-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":12472.334953955515},{"$f":"NPV(Taxas!$B$17,C332:L332)+B332","v":6146.3049789800134}]
[332,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R340-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38590.612501315401},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S340-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27210.633163755967},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T340-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9563.1027393394361},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U340-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5038.2657042874653},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V340-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42149.698468921866},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W340-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1968.4771093175223},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X340-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18958.913537045832},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y340-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39124.853326612109},{"$f":"NPV(Taxas!$B$17,C333:L333)+B333","v":26586.620244984137}]
[333,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R341-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12049.101885306523},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S341-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11461.989542585648},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T341-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41695.977365789993},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U341-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11651.652182641914},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V341-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5235.1928104968138},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W341-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16151.736440420325},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X341-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48630.016939242712},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y341-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":55022.272767035924},{"$f":"NPV(Taxas!$B$17,C334:L334)+B334","v":-23744.724111650488}]
[334,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R342-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6149.8190971118256},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S342-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3265.0482337512403},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T342-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13930.170381142936},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U342-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35536.572584142108},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V342-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19575.647137499869},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W342-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1969.9991877458378},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X342-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34641.453752619374},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y342-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1379.3091252420327},{"$f":"NPV(Taxas!$B$17,C335:L335)+B335","v":-35232.957068316944}]
[335,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R343-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7743.5489446886586},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S343-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15073.04904612459},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T343-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9844.0608111115398},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U343-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2063.5731365877382},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V343-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7202.3960934204915},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W343-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14999.681783728149},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X343-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-511.98442813356633},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y343-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10384.896580672472},{"$f":"NPV(Taxas!$B$17,C336:L336)+B336","v":-115646.61838063375}]
[336,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R344-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16604.091949969821},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S344-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12781.138279930885},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T344-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1715.8936125937289},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U344-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12416.261132299131},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V344-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2688.0853877939044},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W344-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40948.285887853614},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X344-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34161.950949009442},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y344-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1747.3559106042503},{"$f":"NPV(Taxas!$B$17,C337:L337)+B337","v":-25525.351452870149}]
[337,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R345-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10985.062351177208},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S345-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32932.507759546774},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T345-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2057.1961777248107},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U345-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3324.8433921191809},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V345-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15092.941962521068},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W345-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48451.421695681413},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X345-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21822.006234036402},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y345-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":42852.318550210839},{"$f":"NPV(Taxas!$B$17,C338:L338)+B338","v":-14573.072273097074}]
[338,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R346-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2776.5692708880906},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S346-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13278.946663998937},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T346-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18210.957545831388},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U346-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-679.21998094325863},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V346-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12734.723917229876},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W346-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9289.1651799489482},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X346-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37696.93718066471},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y346-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67169.506876035055},{"$f":"NPV(Taxas!$B$17,C339:L339)+B339","v":10231.618929425647}]
[339,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R347-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12923.693666452518},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S347-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35120.497983319918},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T347-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40087.120830535947},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U347-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9974.617155289825},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V347-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8339.3811449900495},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W347-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29244.389153960808},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X347-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":11932.118030605046},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y347-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40306.895966420532},{"$f":"NPV(Taxas!$B$17,C340:L340)+B340","v":14486.640049262045}]
[340,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R348-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27354.85388050144},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S348-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6115.3818277161736},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T348-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21166.259411207073},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U348-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12988.807803190279},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V348-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40466.672217802101},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W348-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26445.729797348627},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X348-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1958.936257307103},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y348-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62787.381569349971},{"$f":"NPV(Taxas!$B$17,C341:L341)+B341","v":24399.352487109165}]
[341,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R349-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34307.936238553673},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S349-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2690.2250402294558},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T349-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17503.390644608309},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U349-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6054.9143805980366},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V349-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47058.085382914665},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W349-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20276.245781752397},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X349-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26904.322661180369},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y349-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27816.502631541771},{"$f":"NPV(Taxas!$B$17,C342:L342)+B342","v":-18632.515194942418}]
[342,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R350-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21879.579377357222},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S350-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7462.8768682805785},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T350-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6980.1170675469803},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U350-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33546.144098492499},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V350-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6578.5026570986483},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W350-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32424.823651707906},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X350-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48291.406088416741},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y350-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53212.055439545802},{"$f":"NPV(Taxas!$B$17,C343:L343)+B343","v":41274.496877677826}]
[343,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R351-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14163.531096940742},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S351-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27374.096696896471},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T351-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14119.383134820335},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U351-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40970.235532576233},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V351-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44435.105358100176},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W351-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42631.415194094945},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X351-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29324.028852030257},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y351-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60177.619539560568},{"$f":"NPV(Taxas!$B$17,C344:L344)+B344","v":85112.085402342054}]
[344,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R352-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13388.754981929555},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S352-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22376.467196525718},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T352-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4138.5112874745064},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U352-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4174.5116033847062},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V352-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41704.41435042143},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W352-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":19055.459307390309},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X352-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9889.4668896095736},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y352-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5763.6352617435168},{"$f":"NPV(Taxas!$B$17,C345:L345)+B345","v":-17806.823521379221}]
[345,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R353-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":669.96436207614352},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S353-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21488.271964313444},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T353-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14988.663697360422},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U353-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2251.9880474042675},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V353-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31118.102802506161},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W353-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48713.871637628436},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X353-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16792.880590629378},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y353-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":54848.933713154162},{"$f":"NPV(Taxas!$B$17,C346:L346)+B346","v":-2792.01083716024}]
[346,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R354-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6162.4499920953731},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S354-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10968.658317497346},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T354-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8799.4652478195967},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U354-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31282.594976368469},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V354-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24577.954627202958},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W354-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41786.563822737538},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X354-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34445.03959459906},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y354-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61471.465975442232},{"$f":"NPV(Taxas!$B$17,C347:L347)+B347","v":37563.100940090109}]
[347,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R355-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38166.707876277687},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S355-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27316.12864869829},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T355-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25160.444252966925},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U355-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":23959.994068726352},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V355-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16333.522650878167},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W355-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10551.648913785481},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X355-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23712.440490864836},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y355-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43623.551950064393},{"$f":"NPV(Taxas!$B$17,C348:L348)+B348","v":54647.418754349201}]
[348,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R356-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7380.9212077976026},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S356-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14135.4834061486},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T356-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27976.604332277762},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U356-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8393.8792462412148},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V356-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9502.0068319656457},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W356-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17223.413673909192},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X356-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15291.846209627072},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y356-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32281.307264001516},{"$f":"NPV(Taxas!$B$17,C349:L349)+B349","v":-86259.024803625842}]
[349,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R357-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30922.72850097371},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S357-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16509.143794855325},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T357-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8747.4813307644399},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U357-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40488.457976332953},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V357-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36010.36105260886},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W357-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26766.269566923729},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X357-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46377.532035200828},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y357-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":12756.272626670749},{"$f":"NPV(Taxas!$B$17,C350:L350)+B350","v":33087.577989192185}]
[350,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R358-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6356.1864273034462},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S358-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10660.751056199177},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T358-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8961.3565814553913},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U358-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18422.663550615689},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V358-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17821.167227932336},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W358-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-8047.0046570802078},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X358-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10049.155378432441},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y358-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3595.0782035399006},{"$f":"NPV(Taxas!$B$17,C351:L351)+B351","v":-68420.342227233021}]
[351,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R359-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9299.9039293776059},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S359-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18985.371058152465},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T359-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4222.4846466429917},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U359-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8686.3262229965821},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V359-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43415.472445988067},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W359-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13754.984572161979},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X359-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13214.953985478953},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y359-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36109.116561209936},{"$f":"NPV(Taxas!$B$17,C352:L352)+B352","v":-17852.894243101444}]
[352,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R360-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2067.0066976573708},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S360-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39430.054357741828},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T360-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8753.7375073334952},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U360-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11597.982407592006},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V360-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39335.626699289671},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W360-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3389.9282543258741},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X360-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-5441.1206065393253},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y360-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43217.726017460118},{"$f":"NPV(Taxas!$B$17,C353:L353)+B353","v":-8590.873635032287}]
[353,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R361-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34778.316050532056},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S361-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13516.515278330324},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T361-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36374.948166924136},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U361-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6515.7256050496126},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V361-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":849.4757477108833},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W361-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31073.469070745217},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X361-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2488.2208356979336},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y361-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62352.862925392859},{"$f":"NPV(Taxas!$B$17,C354:L354)+B354","v":51332.681348033075}]
[354,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R362-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22070.502021007647},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S362-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19310.167536990466},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T362-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3851.5194412892706},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U362-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":194.73943162430623},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V362-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3294.6210814211554},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W362-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25650.239396057645},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X362-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2373.6950531386919},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y362-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39418.252429381137},{"$f":"NPV(Taxas!$B$17,C355:L355)+B355","v":-7280.3699059386272}]
[355,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R363-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":735.1585705195921},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S363-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34073.079528206625},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T363-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13317.62267473793},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U363-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":34990.386105526704},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V363-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19494.654098335635},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W363-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9292.0374173914097},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X363-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14070.505235248007},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y363-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":42006.188572959429},{"$f":"NPV(Taxas!$B$17,C356:L356)+B356","v":6759.6729014438752}]
[356,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R364-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30438.846618127282},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S364-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6032.5690394526937},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T364-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40318.774919082702},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U364-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2226.3365111231233},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V364-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25170.900043185913},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W364-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17318.113682216725},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X364-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18785.681609883766},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y364-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40511.566691228567},{"$f":"NPV(Taxas!$B$17,C357:L357)+B357","v":46256.811420128797}]
[357,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R365-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32186.192472173949},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S365-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14931.209701713258},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T365-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":241.37753332942884},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U365-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4906.4357592512006},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V365-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-497.18911188713901},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W365-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4697.6029655948369},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X365-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47111.560954186389},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y365-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26307.049087182939},{"$f":"NPV(Taxas!$B$17,C358:L358)+B358","v":7529.1304320883355}]
[358,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R366-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23473.930846303403},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S366-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4264.4358147635321},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T366-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14698.052717981565},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U366-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32976.669704395754},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V366-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2500.1803452344648},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W366-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7095.0538764233861},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X366-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3176.1117181579521},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y366-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36136.898865535695},{"$f":"NPV(Taxas!$B$17,C359:L359)+B359","v":-9353.1533192056813}]
[359,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R367-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30192.065885226162},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S367-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32180.322054612472},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T367-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11800.733266521824},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U367-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3284.906238800957},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V367-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5793.746043300871},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W367-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24627.63601177415},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X367-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29748.631355502257},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y367-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25210.854863692322},{"$f":"NPV(Taxas!$B$17,C360:L360)+B360","v":29399.256421929487}]
[360,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R368-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33138.250266791765},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S368-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28865.346571851231},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T368-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1121.5845785702659},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U368-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-409.98493482237427},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V368-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15888.776916225204},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W368-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32458.562372726308},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X368-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8332.6407401434499},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y368-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":68335.13789615233},{"$f":"NPV(Taxas!$B$17,C361:L361)+B361","v":25730.438734225259}]
[361,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R369-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10688.006818925964},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S369-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18401.422833100522},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T369-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5681.2642098090473},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U369-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35789.79946571702},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V369-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15550.75088966874},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W369-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12965.875982461672},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X369-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39328.713071868544},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y369-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":64484.895644855023},{"$f":"NPV(Taxas!$B$17,C362:L362)+B362","v":6345.3022214325174}]
[362,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R370-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4104.6392722378459},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S370-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13731.826226385336},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T370-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5590.5189969470048},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U370-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30318.779248083607},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V370-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37949.835863069471},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W370-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2419.2418838659942},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X370-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21839.971360537769},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y370-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13103.340933674286},{"$f":"NPV(Taxas!$B$17,C363:L363)+B363","v":-31241.617741320195}]
[363,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R371-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10641.640207780902},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S371-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1211.6723771914949},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T371-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10778.045875987071},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U371-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44402.138850065894},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V371-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33039.363448980555},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W371-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17743.551018878381},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X371-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":32188.416595671937},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y371-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25398.244863966305},{"$f":"NPV(Taxas!$B$17,C364:L364)+B364","v":38886.231913267518}]
[364,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R372-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17316.889650218392},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S372-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15277.053876223054},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T372-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21765.904929158543},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U372-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32789.503087626741},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V372-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35170.346854582895},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W372-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13105.459572798791},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X372-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42424.679976875392},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y372-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30396.994591458017},{"$f":"NPV(Taxas!$B$17,C365:L365)+B365","v":20888.285582332566}]
[365,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R373-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12068.520328400353},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S373-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34708.985543970892},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T373-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28152.408157927679},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U373-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3007.965201469744},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V373-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38653.492126130994},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W373-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20923.517085788248},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X373-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45391.000539736669},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y373-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35034.903964551952},{"$f":"NPV(Taxas!$B$17,C366:L366)+B366","v":37854.880581362464}]
[366,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R374-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30621.618818591756},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S374-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5186.8526562433508},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T374-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33454.346967457517},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U374-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25163.022915560425},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V374-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12262.402908207918},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W374-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-6222.598837557518},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X374-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22167.372365776289},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y374-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16202.665813433779},{"$f":"NPV(Taxas!$B$17,C367:L367)+B367","v":-19653.948755808349}]
[367,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R375-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4270.5806202031654},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S375-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4014.1219240912651},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T375-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7418.315962530909},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U375-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":412.07150613264639},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V375-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27359.658078411023},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W375-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33232.820230400313},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X375-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7872.1528287653982},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y375-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31807.271157391624},{"$f":"NPV(Taxas!$B$17,C368:L368)+B368","v":-35939.145584113314}]
[368,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R376-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26748.167861624039},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S376-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13580.877391362326},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T376-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1428.8700841826103},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U376-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7099.4265659356224},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V376-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-12573.118022549697},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W376-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-6423.8669171122019},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X376-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8673.9386057738247},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y376-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5408.0109008553136},{"$f":"NPV(Taxas!$B$17,C369:L369)+B369","v":-74021.260152123679}]
[369,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R377-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10206.356361699631},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S377-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30016.048116120321},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T377-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":43138.884629811597},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U377-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10633.259294906255},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V377-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":13346.327615990045},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W377-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6090.5680511723549},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X377-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38042.88258854382},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y377-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34873.397471058051},{"$f":"NPV(Taxas!$B$17,C370:L370)+B370","v":15984.340948926576}]
[370,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R378-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35055.84865163928},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S378-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15793.909752426272},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T378-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5247.566047181248},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U378-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35638.673523226564},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V378-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3529.2169436405784},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W378-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48327.62257015863},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X378-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15612.224330294617},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y378-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14600.145221578934},{"$f":"NPV(Taxas!$B$17,C371:L371)+B371","v":11587.069887422957}]
[371,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R379-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25069.822067427012},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S379-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35577.777161869453},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T379-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12465.356175687153},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U379-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6746.4225620020898},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V379-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9128.4365450593577},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W379-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11973.12592673058},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X379-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17384.220543358264},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y379-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1653.5847254811943},{"$f":"NPV(Taxas!$B$17,C372:L372)+B372","v":-26079.707460293794}]
[372,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R380-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16020.203078879747},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S380-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31016.968220507886},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T380-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38482.685335394708},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U380-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31795.868959826119},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V380-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10872.749375292213},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W380-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2011.5289555282579},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X380-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49303.652592321625},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y380-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5077.2393931657698},{"$f":"NPV(Taxas!$B$17,C373:L373)+B373","v":-901.74206135625718}]
[373,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R381-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":64.571673256376016},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S381-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2138.3938194213952},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T381-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2565.5664488616057},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U381-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24771.545027485532},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V381-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39602.974568684396},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W381-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19455.649546164037},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X381-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48610.17996414932},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y381-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45162.014117747793},{"$f":"NPV(Taxas!$B$17,C374:L374)+B374","v":7681.6133953852113}]
[374,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R382-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24692.10767740303},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S382-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31580.092820083926},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T382-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13433.503975029063},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U382-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7317.9132058273372},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V382-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14566.605414967435},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W382-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40926.358219170717},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X382-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3551.1485604393001},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y382-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":12049.335792306703},{"$f":"NPV(Taxas!$B$17,C375:L375)+B375","v":20648.123463949989}]
[375,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R383-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15535.200144459699},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S383-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2962.1364826505851},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T383-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7103.8668479649532},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U383-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3397.8841933114618},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V383-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37805.120791112946},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W383-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16642.441264666471},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X383-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19894.119807473282},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y383-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56846.115277490106},{"$f":"NPV(Taxas!$B$17,C376:L376)+B376","v":-14843.104780536843}]
[376,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R384-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12526.860053538863},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S384-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13449.845940120013},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T384-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18387.649302831636},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U384-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35067.209967503703},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V384-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31701.791107366986},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W384-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1838.8601076999184},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X384-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45323.640912754803},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y384-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65013.798143358501},{"$f":"NPV(Taxas!$B$17,C377:L377)+B377","v":39735.212555177422}]
[377,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R385-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17591.970632092918},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S385-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6062.6285929029655},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T385-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41868.577831355491},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U385-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36353.209535088739},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V385-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4522.3564063172853},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W385-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43813.871725116391},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X385-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20723.261273680328},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y385-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10637.197919989076},{"$f":"NPV(Taxas!$B$17,C378:L378)+B378","v":-9989.5053317934216}]
[378,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R386-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1769.9247944558065},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S386-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":950.28364666758353},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T386-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6643.83753022573},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U386-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36012.50233675279},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V386-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27721.831637173655},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W386-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39956.453526143116},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X386-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23549.518519028868},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y386-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11455.623773334564},{"$f":"NPV(Taxas!$B$17,C379:L379)+B379","v":4449.5102593312185}]
[379,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R387-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30525.645450045311},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S387-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8470.5160038837967},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T387-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11283.258385107347},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U387-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15008.606598081597},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V387-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16030.143101298007},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W387-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-637.15786477724032},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X387-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42032.430945061278},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y387-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-883.31017828673612},{"$f":"NPV(Taxas!$B$17,C380:L380)+B380","v":-36633.093960279119}]
[380,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R388-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24801.736069381477},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S388-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4444.7269398379831},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T388-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30779.448887318667},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U388-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":725.75776338152173},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V388-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9551.9271623916684},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W388-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46803.111894443879},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X388-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44919.251803024999},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y388-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37489.487873981001},{"$f":"NPV(Taxas!$B$17,C381:L381)+B381","v":48508.95755511825}]
[381,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R389-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17171.430448349689},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S389-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10897.211180377944},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T389-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13698.684760685104},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U389-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16301.014772834134},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V389-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18039.977991222575},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W389-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":7408.8246520010289},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X389-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18547.134341334706},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y389-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62307.543729280544},{"$f":"NPV(Taxas!$B$17,C382:L382)+B382","v":-21424.069286765633}]
[382,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R390-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14329.467173496216},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S390-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2286.1231100631376},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T390-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10830.04381049571},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U390-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":41823.997445147412},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V390-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7277.4745267240323},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W390-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4885.8129308835123},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X390-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13837.976887317904},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y390-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":2714.9566627537297},{"$f":"NPV(Taxas!$B$17,C383:L383)+B383","v":-67610.333860747676}]
[383,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R391-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13639.867690570545},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S391-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9028.9048704828201},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T391-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11780.881292441172},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U391-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17256.404121922344},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V391-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6340.8137573795721},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W391-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14326.97121987406},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X391-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34435.167109902934},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y391-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5694.3877258799494},{"$f":"NPV(Taxas!$B$17,C384:L384)+B384","v":-24873.586452411851}]
[384,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R392-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14665.280668865094},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S392-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5268.0992056498471},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T392-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32053.331719305941},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U392-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36928.681721688517},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V392-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17919.872096861956},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W392-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20354.858903280481},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X392-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3038.8708659609347},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y392-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27787.027971016258},{"$f":"NPV(Taxas!$B$17,C385:L385)+B385","v":-4516.4733484776079}]
[385,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R393-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26865.410049664097},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S393-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14564.551371340578},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T393-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4080.3701757135241},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U393-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22764.841927272464},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V393-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11641.734291956203},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W393-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47116.453557690875},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X393-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10520.741132877485},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y393-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1515.166802675174},{"$f":"NPV(Taxas!$B$17,C386:L386)+B386","v":-23836.266221320839}]
[386,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R394-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9710.5189430894698},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S394-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16099.557908551807},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T394-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34594.151577136043},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U394-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":45552.537778323443},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V394-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-12492.479768917157},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W394-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19892.874816088239},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X394-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-4266.1045172910726},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y394-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7482.1022754747555},{"$f":"NPV(Taxas!$B$17,C387:L387)+B387","v":-51805.927156599842}]
[387,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R395-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5488.7275956307622},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S395-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4628.6677253893831},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T395-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25854.883834602191},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U395-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29477.777216070324},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V395-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":32838.833076720053},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W395-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26181.358129598266},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X395-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":445.99814026239073},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y395-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16830.152368769603},{"$f":"NPV(Taxas!$B$17,C388:L388)+B388","v":7369.8097554201086}]
[{"$f":"A388+1","v":388},{"$f":"B388","v":-108118},{"$f":"C388","v":10430.49499999999},{"$f":"D388","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R396-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35849.013337970311},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S396-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28362.641781939106},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T396-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4531.2934029264688},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U396-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26819.054725611204},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V396-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29227.171961425021},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W396-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3027.5320891336814},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X396-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14172.732387674978},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y396-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7984.8638711576441},{"$f":"NPV(Taxas!$B$17,C389:L389)+B389","v":10050.051440451003}]
[389,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R397-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14368.326099936048},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S397-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27896.677631960436},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T397-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-25.667337086499174},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U397-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":27553.167669195071},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V397-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20294.619344003502},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W397-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11859.329644023521},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X397-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-962.57331048377637},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y397-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7875.6736364068038},{"$f":"NPV(Taxas!$B$17,C390:L390)+B390","v":-13856.080797176488}]
[390,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R398-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9492.6600780164717},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S398-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30393.926286693968},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T398-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11423.295847867801},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U398-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12773.162582014507},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V398-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23484.145037223552},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W398-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40229.792224243109},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X398-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30833.237709578665},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y398-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23015.240079148556},{"$f":"NPV(Taxas!$B$17,C391:L391)+B391","v":8810.1991318455257}]
[391,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R399-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16429.349149381982},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S399-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31947.976518465104},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T399-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20772.292331611265},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U399-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32141.760202931153},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V399-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9459.1153549527698},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W399-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3639.1768005292397},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X399-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36450.394710304208},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y399-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":68069.20579933007},{"$f":"NPV(Taxas!$B$17,C392:L392)+B392","v":42544.141882367985}]
[392,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R400-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6805.4562348870295},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S400-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20115.165345594876},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T400-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23772.498529031876},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U400-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1704.5021971586266},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V400-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24898.051071017366},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W400-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13643.070867525457},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X400-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4296.9182824681211},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y400-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10513.178000538084},{"$f":"NPV(Taxas!$B$17,C393:L393)+B393","v":-54821.237738327771}]
[393,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R401-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27124.243695099001},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S401-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18679.991051383298},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T401-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21281.339579710941},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U401-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12301.61330289535},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V401-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40216.931457464685},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W401-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28352.673118789433},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X401-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15578.816661151626},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y401-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10305.675019765478},{"$f":"NPV(Taxas!$B$17,C394:L394)+B394","v":4086.1088700344844}]
[394,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R402-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20090.946634266424},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S402-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7173.37552373781},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T402-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9163.3166474942445},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U402-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24443.453618324114},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V402-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18672.783433213397},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W402-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40106.313043532682},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X402-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21176.057518865513},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y402-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31049.198316666712},{"$f":"NPV(Taxas!$B$17,C395:L395)+B395","v":-33231.582431249102}]
[395,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R403-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35080.925351123857},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S403-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11042.827126543114},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T403-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14141.402137271802},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U403-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3569.4491590754023},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V403-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44220.634565484361},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W403-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36155.395079249},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X403-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26095.290900964224},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y403-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30066.493975344638},{"$f":"NPV(Taxas!$B$17,C396:L396)+B396","v":18838.60326543836}]
[396,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R404-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19624.686637084807},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S404-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25039.596744502971},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T404-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27356.992283368014},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U404-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31635.61180483763},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V404-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40210.783762917999},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W404-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42103.030759078894},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X404-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13742.800633554272},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y404-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10792.055023945048},{"$f":"NPV(Taxas!$B$17,C397:L397)+B397","v":52400.301679863158}]
[397,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R405-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9304.4397606061921},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S405-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3974.805384475254},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T405-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29134.758694460812},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U405-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3370.4448654174685},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V405-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41625.904362276036},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W405-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39488.718454053589},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X405-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2185.8348877423614},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y405-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43742.446354936721},{"$f":"NPV(Taxas!$B$17,C398:L398)+B398","v":33564.599309979269}]
[398,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R406-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13631.736227812004},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S406-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13049.224580323087},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T406-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":37565.95636811835},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U406-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36568.556314655143},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V406-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8918.6535593882763},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W406-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3896.504921967382},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X406-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50661.288501887342},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y406-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67385.802881201715},{"$f":"NPV(Taxas!$B$17,C399:L399)+B399","v":33023.597221250617}]
[399,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R407-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22353.105303963479},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S407-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11132.825590572869},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T407-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7666.7113564392093},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U407-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24619.411430353699},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V407-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3359.5367512421617},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W407-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28274.471837152043},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X407-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46898.804621171017},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y407-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66479.391610312872},{"$f":"NPV(Taxas!$B$17,C400:L400)+B400","v":25773.126747477596}]
[400,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R408-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30416.71839838849},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S408-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1217.7961924231313},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T408-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24775.126031929016},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U408-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40620.273719968376},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V408-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22928.028127244386},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W408-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32456.079690801882},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X408-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15292.954859854008},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y408-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1687.0974944055215},{"$f":"NPV(Taxas!$B$17,C401:L401)+B401","v":38905.222317706503}]
[401,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R409-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28767.31271867024},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S409-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9506.6868270259693},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T409-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3382.0816206013078},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U409-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18911.334540070035},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V409-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22375.15544743041},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W409-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15903.985651042538},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X409-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22069.822922103602},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y409-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10133.195505050795},{"$f":"NPV(Taxas!$B$17,C402:L402)+B402","v":-47019.267571414028}]
[402,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R410-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12745.063141252807},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S410-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10855.211961494311},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T410-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3516.9180861050663},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U410-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17570.883229424457},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V410-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2623.4235066824876},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W410-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24343.522433510705},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X410-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35341.849378654741},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y410-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4967.711327657611},{"$f":"NPV(Taxas!$B$17,C403:L403)+B403","v":-34682.186038298067}]
[403,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R411-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37079.749196529017},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S411-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36246.576771693828},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T411-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40519.210986613602},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U411-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10575.493447016948},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V411-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24545.113764749749},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W411-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21772.858806083052},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X411-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41839.856337096753},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y411-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60843.710016029348},{"$f":"NPV(Taxas!$B$17,C404:L404)+B404","v":68307.8476479112}]
[404,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R412-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10881.87266678595},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S412-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39508.120244082689},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T412-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10186.300174594009},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U412-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14566.872330592496},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V412-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15712.858388066841},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W412-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11802.350692951608},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X412-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29732.304433641417},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y412-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27296.380167950898},{"$f":"NPV(Taxas!$B$17,C405:L405)+B405","v":-66393.061822626507}]
[405,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R413-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15733.83436474456},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S413-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1809.6496061080288},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T413-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6937.3274920295553},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U413-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10762.984083351874},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V413-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9025.7799821060944},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W413-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9545.0211465041939},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X413-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50374.629883396316},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y413-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-6369.957896571641},{"$f":"NPV(Taxas!$B$17,C406:L406)+B406","v":-29665.330578790235}]
[406,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R414-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25617.403651398527},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S414-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4370.8758923539244},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T414-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12922.922308736477},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U414-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5608.369844594481},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V414-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1385.4736552719733},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W414-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26180.743784200626},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X414-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4699.2001243720169},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y414-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-6758.1668747720742},{"$f":"NPV(Taxas!$B$17,C407:L407)+B407","v":-50069.609784251872}]
[407,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R415-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12217.703884192311},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S415-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26332.46204987029},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T415-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16278.86654562705},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U415-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10938.730389990755},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V415-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9962.1487869598168},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W415-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34828.397721487236},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X415-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8248.9632665465488},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y415-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52800.230637387765},{"$f":"NPV(Taxas!$B$17,C408:L408)+B408","v":761.87831168646517}]
[408,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R416-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3337.7030335227264},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S416-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8644.5659016730169},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T416-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":180.66949671036491},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U416-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3920.5951633309942},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V416-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45862.059920286745},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W416-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15222.232547545929},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X416-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6764.8007614452454},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y416-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40698.478749663605},{"$f":"NPV(Taxas!$B$17,C409:L409)+B409","v":-35991.041201041051}]
[409,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R417-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3076.6746673194448},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S417-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2592.5645708945121},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T417-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23633.666024726012},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U417-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13133.738532529072},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V417-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6462.3017028933136},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W417-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20566.704128398051},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X417-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16568.609842040685},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y417-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53833.955182099344},{"$f":"NPV(Taxas!$B$17,C410:L410)+B410","v":-40755.885584626332}]
[410,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R418-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5255.6224557953919},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S418-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7893.7937122768381},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T418-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1490.6043569551075},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U418-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13571.57804790115},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V418-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31479.05003103305},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W418-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42854.485072410469},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X418-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15464.974719533688},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y418-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7018.4565923685641},{"$f":"NPV(Taxas!$B$17,C411:L411)+B411","v":-40520.987542868868}]
[411,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R419-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10354.125873240255},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S419-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2852.1426146755366},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T419-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33727.290168597538},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U419-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11830.487999350453},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V419-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19222.576116542496},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W419-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22012.043074500696},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X419-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31674.531029572434},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y419-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":51497.131039533793},{"$f":"NPV(Taxas!$B$17,C412:L412)+B412","v":-26355.937853831056}]
[412,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R420-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-819.8694030198003},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S420-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16649.643516980268},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T420-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15462.09612072384},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U420-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37709.309427763677},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V420-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31196.571695097799},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W420-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43175.241894401617},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X420-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21082.293320530363},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y420-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48647.432676085344},{"$f":"NPV(Taxas!$B$17,C413:L413)+B413","v":-16449.294790702406}]
[413,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R421-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34451.804397213127},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S421-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28135.989015366795},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T421-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22986.676022220181},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U421-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12477.061109547363},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V421-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1982.2274417931221},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W421-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9001.0892246139119},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X421-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22051.813458861339},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y421-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":55537.729491336584},{"$f":"NPV(Taxas!$B$17,C414:L414)+B414","v":38674.234200259845}]
[414,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R422-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32490.830505056758},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S422-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14880.775364454745},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T422-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6175.4358605258058},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U422-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1307.6116331035573},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V422-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25578.517447873845},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W422-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22132.369922421509},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X422-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-4912.8823154654656},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y422-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3420.9381771042881},{"$f":"NPV(Taxas!$B$17,C415:L415)+B415","v":-47488.297060971636}]
[415,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R423-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16357.165132538967},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S423-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24230.599378391042},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T423-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16348.456616625601},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U423-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5075.4947906932957},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V423-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38369.63020392046},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W423-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10896.975975232679},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X423-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1892.8240990889008},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y423-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11535.144937621868},{"$f":"NPV(Taxas!$B$17,C416:L416)+B416","v":-31317.221115573135}]
[416,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R424-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6190.3319153886641},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S424-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11482.335757019984},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T424-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29950.889642962011},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U424-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3988.9454167794229},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V424-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22743.385544850364},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W424-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":27246.219169836491},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X424-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7855.4475481132777},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y424-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9127.6816938392421},{"$f":"NPV(Taxas!$B$17,C417:L417)+B417","v":-30339.608391615984}]
[417,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R425-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8923.8035020824518},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S425-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":41301.064672287757},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T425-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18557.115340972803},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U425-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9075.9537627461341},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V425-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14760.780405377311},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W425-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8522.595284155439},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X425-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31950.357089663026},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y425-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47412.458886343673},{"$f":"NPV(Taxas!$B$17,C418:L418)+B418","v":-14901.147324394347}]
[418,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R426-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10120.930849873746},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S426-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15592.295510724583},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T426-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27764.023325612707},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U426-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35406.347388093607},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V426-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3065.059297120908},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W426-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20577.356570933582},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X426-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14041.352377500263},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y426-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21283.764041555187},{"$f":"NPV(Taxas!$B$17,C419:L419)+B419","v":-36788.598138469592}]
[419,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R427-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10130.704649447178},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S427-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15546.215662822102},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T427-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9923.1313388246817},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U427-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8963.2473058025153},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V427-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3301.9704614407783},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W427-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":7651.033182821775},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X427-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1982.3914304455157},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y427-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5698.9361297939631},{"$f":"NPV(Taxas!$B$17,C420:L420)+B420","v":-93583.571505640095}]
[420,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R428-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8669.0738747547348},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S428-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8044.5429675320374},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T428-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7160.2037699044049},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U428-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12949.344511228099},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V428-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":10705.446557265826},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W428-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46889.303864361187},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X428-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8170.4966101008085},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y428-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13942.882382022095},{"$f":"NPV(Taxas!$B$17,C421:L421)+B421","v":-62651.084304532116}]
[421,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R429-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2210.3992746052518},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S429-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5597.5740251700008},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T429-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19135.150088076323},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U429-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18350.063590828358},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V429-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":13270.923492939106},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W429-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40654.695896738449},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X429-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25833.217420331413},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y429-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11057.307529959444},{"$f":"NPV(Taxas!$B$17,C422:L422)+B422","v":-3099.850654470647}]
[422,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R430-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7162.5624550492848},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S430-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15660.531839145271},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T430-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14410.540529101218},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U430-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31525.740385261539},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V430-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1786.0430797741537},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W430-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48008.301687127743},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X430-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38786.378170121556},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y430-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46843.729464883254},{"$f":"NPV(Taxas!$B$17,C423:L423)+B423","v":28606.447987588122}]
[423,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R431-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3520.4388475911273},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S431-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4229.7790072731259},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T431-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4565.6286315655561},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U431-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12484.897355983021},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V431-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":797.03812335542534},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W431-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9443.4010603417555},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X431-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17066.613808700007},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y431-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23106.484695816689},{"$f":"NPV(Taxas!$B$17,C424:L424)+B424","v":-90125.48640999911}]
[424,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R432-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26494.760078187421},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S432-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25447.724829380986},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T432-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":43067.159718774637},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U432-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37535.648322438268},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V432-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7645.476363609665},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W432-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23231.171797191106},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X432-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16405.734400080575},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y432-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4100.9255773532514},{"$f":"NPV(Taxas!$B$17,C425:L425)+B425","v":54699.186897924723}]
[425,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R433-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6094.8292552062248},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S433-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3731.9719074835557},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T433-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36878.955327252494},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U433-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24467.801978103809},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V433-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20858.03795207357},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W433-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9981.022512647789},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X433-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1303.9707270693161},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y433-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30936.961813226197},{"$f":"NPV(Taxas!$B$17,C426:L426)+B426","v":-21333.6204545949}]
[426,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R434-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30934.952111722843},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S434-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40199.098704944889},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T434-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32532.55053791629},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U434-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44235.030543940658},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V434-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19961.852400092783},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W434-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21567.804680749352},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X434-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-522.70073019236406},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y434-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10973.00442926986},{"$f":"NPV(Taxas!$B$17,C427:L427)+B427","v":39365.701813521388}]
[427,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R435-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7760.4567528142634},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S435-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":37976.938797519149},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T435-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29887.855130385629},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U435-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5885.4969473899891},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V435-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44195.393288092542},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W435-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13229.919474422262},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X435-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13517.091733638257},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y435-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47917.265522495298},{"$f":"NPV(Taxas!$B$17,C428:L428)+B428","v":27797.70661677391}]
[428,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R436-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12832.331954626961},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S436-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12148.549606509314},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T436-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22785.905469260248},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U436-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25242.759322556311},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V436-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11530.200331445365},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W436-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26724.229489538913},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X436-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13222.919619065395},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y436-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10071.080444088455},{"$f":"NPV(Taxas!$B$17,C429:L429)+B429","v":-47383.485703951279}]
[429,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R437-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29294.745711473792},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S437-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8631.8473566722496},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T437-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34534.998909210844},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U437-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16420.242423304946},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V437-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36646.386088142695},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W437-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":49055.400868689321},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X437-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28207.572230097052},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y437-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7032.8768116977608},{"$f":"NPV(Taxas!$B$17,C430:L430)+B430","v":29599.865660841984}]
[430,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R438-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16675.144354748976},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S438-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27582.502575556715},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T438-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5102.6360637724247},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U438-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1992.9444373884926},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V438-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3063.4601705506684},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W438-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37427.474895950327},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X438-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36832.813062200454},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y438-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44001.042646553862},{"$f":"NPV(Taxas!$B$17,C431:L431)+B431","v":28573.298290255363}]
[431,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R439-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22447.216853549558},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S439-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3301.5871416885311},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T439-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4453.7098405352845},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U439-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3021.0142711944191},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V439-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28816.069853534496},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W439-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39922.652315264408},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X439-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23410.243699748367},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y439-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61832.796637330313},{"$f":"NPV(Taxas!$B$17,C432:L432)+B432","v":44088.432402963866}]
[432,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R440-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13966.704360922266},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S440-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7150.0233864007205},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T440-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41888.207214086913},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U440-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":315.93934456521492},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V440-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6368.5989585577736},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W440-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2788.4972801693584},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X440-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21764.412308302562},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y440-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67804.463581720483},{"$f":"NPV(Taxas!$B$17,C433:L433)+B433","v":-944.13442996062804}]
[433,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R441-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9201.371033977337},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S441-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22320.51296271426},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T441-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22618.002071333998},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U441-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7843.8339854023197},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V441-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29327.078820697821},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W441-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18541.474292969906},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X441-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5939.6339749542767},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y441-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56971.473307032669},{"$f":"NPV(Taxas!$B$17,C434:L434)+B434","v":37275.170557401667}]
[434,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R442-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5830.9386408722912},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S442-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8153.1631024333146},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T442-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12221.722877893186},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U442-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26974.781427805392},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V442-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11664.002896980663},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W442-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4460.2992463079863},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X442-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22900.764457054778},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y442-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57872.22201243203},{"$f":"NPV(Taxas!$B$17,C435:L435)+B435","v":7770.3604044724634}]
[435,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R443-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30315.847876545973},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S443-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6014.2498014857083},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T443-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16217.499221644048},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U443-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31760.456107245263},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V443-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44452.874395090883},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W443-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15350.792489361593},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X443-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37461.073664545533},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y443-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10127.924180012689},{"$f":"NPV(Taxas!$B$17,C436:L436)+B436","v":6322.611203438355}]
[436,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R444-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12412.085604737929},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S444-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5336.6709676094288},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T444-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32690.980562107095},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U444-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24476.207566368466},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V444-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19409.444898757221},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W444-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12108.138962907717},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X444-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8463.2658974126953},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y444-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35518.555379471189},{"$f":"NPV(Taxas!$B$17,C437:L437)+B437","v":-25679.873560261345}]
[437,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R445-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17051.768501813618},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S445-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20495.319720161133},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T445-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41775.890676776879},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U445-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3179.0463872663331},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V445-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1025.9826530126338},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W445-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34064.136967863553},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X445-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29781.352048243927},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y445-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18025.000839584747},{"$f":"NPV(Taxas!$B$17,C438:L438)+B438","v":29223.58735662757}]
[438,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R446-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30100.513283392414},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S446-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32394.472217142142},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T446-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16163.642961745838},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U446-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6784.8017221388709},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V446-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14979.840523765004},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W446-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31937.775719854792},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X446-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17864.308435911298},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y446-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34006.165489534338},{"$f":"NPV(Taxas!$B$17,C439:L439)+B439","v":24341.639127759991}]
[439,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R447-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12586.686249216857},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S447-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26889.857719303971},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T447-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3276.3042772594818},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U447-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18997.310990497346},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V447-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39035.837405235841},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W447-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":27030.535287947067},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X447-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41364.394915267017},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y447-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2291.927829884442},{"$f":"NPV(Taxas!$B$17,C440:L440)+B440","v":1696.974579722475}]
[440,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R448-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11812.110164928419},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S448-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19398.766187164882},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T448-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7477.7521649920418},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U448-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10150.019559470287},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V448-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5879.5986240512757},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W448-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38075.317923580187},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X448-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8303.9701764595502},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y448-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27528.661389836998},{"$f":"NPV(Taxas!$B$17,C441:L441)+B441","v":-16961.308911050452}]
[441,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R449-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4440.1231992608318},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S449-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7659.5011765868658},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T449-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12914.500424632821},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U449-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15036.401419703079},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V449-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19510.411905183802},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W449-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":14977.48247204582},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X449-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50751.693224189083},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y449-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":17199.169255182998},{"$f":"NPV(Taxas!$B$17,C442:L442)+B442","v":-58637.942136809048}]
[442,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R450-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33219.450718107888},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S450-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16195.032164064174},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T450-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38421.52705446523},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U450-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26171.040546979515},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V450-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15171.310239144103},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W450-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41977.749088234894},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X450-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14252.836971204868},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y450-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9586.2774076054939},{"$f":"NPV(Taxas!$B$17,C443:L443)+B443","v":34036.28089664146}]
[443,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R451-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35700.252562520764},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S451-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7109.6611060207761},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T451-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3681.2932258944238},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U451-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12296.22463278358},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V451-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-12202.134219989279},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W451-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17707.074419353492},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X451-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8020.0639817176943},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y451-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56039.841852694844},{"$f":"NPV(Taxas!$B$17,C444:L444)+B444","v":-36623.544754529212}]
[444,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R452-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12969.697522038054},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S452-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1422.6933145137627},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T452-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16285.014804531846},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U452-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31408.684783396195},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V452-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5122.5911176939808},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W452-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1021.4394680796977},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X452-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22773.377913227494},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y452-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37627.775086945956},{"$f":"NPV(Taxas!$B$17,C445:L445)+B445","v":3596.6793888692191}]
[445,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R453-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21868.663995814139},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S453-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38676.574545009018},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T453-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24184.89828504558},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U453-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2911.1901785149294},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V453-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24113.823365647058},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W453-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48588.994114652909},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X453-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3249.7807808759626},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y453-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14664.089772715934},{"$f":"NPV(Taxas!$B$17,C446:L446)+B446","v":47869.674842189706}]
[446,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R454-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16696.350015509313},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S454-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21908.490966537487},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T454-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33693.720436387419},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U454-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10977.569597420306},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V454-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37207.825748664298},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W454-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9605.6687356871698},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X454-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33497.886445999757},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y454-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5602.0767796779273},{"$f":"NPV(Taxas!$B$17,C447:L447)+B447","v":-19527.858494235552}]
[447,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R455-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32097.019866503804},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S455-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27587.016899519764},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T455-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7648.8648412766452},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U455-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5695.3348968695955},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V455-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6514.8871959915959},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W455-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1502.1323569294182},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X455-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":11733.27442832511},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y455-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1536.8506744865026},{"$f":"NPV(Taxas!$B$17,C448:L448)+B448","v":-30216.077947642843}]
[448,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R456-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1690.0888635990832},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S456-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16912.512126734724},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T456-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4882.4472042404486},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U456-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32086.176468971775},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V456-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46437.215166142822},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W456-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":19240.831530559008},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X456-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51887.154832407112},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y456-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21180.617380372947},{"$f":"NPV(Taxas!$B$17,C449:L449)+B449","v":20134.705134695774}]
[449,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R457-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33155.548077475418},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S457-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19633.0738032591},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T457-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29846.231373803115},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U457-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3120.9089437633975},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V457-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-8960.1158192371331},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W457-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37492.254212971551},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X457-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10680.84086961693},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y457-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3126.8737701107184},{"$f":"NPV(Taxas!$B$17,C450:L450)+B450","v":7425.0303199602931}]
[450,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R458-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28286.346521504696},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S458-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38178.365411535327},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T458-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22173.712096115047},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U458-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":27388.005090017403},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V458-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2732.3980762253159},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W458-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16343.137565875193},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X458-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19954.360425777668},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y458-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66376.514147658963},{"$f":"NPV(Taxas!$B$17,C451:L451)+B451","v":49367.162233433977}]
[451,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R459-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11746.382846449682},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S459-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12641.824312326458},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T459-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3713.2476740348466},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U459-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11747.85572054648},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V459-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40639.316649525863},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W459-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7715.4232557464493},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X459-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33573.419021374822},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y459-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56689.767547301577},{"$f":"NPV(Taxas!$B$17,C452:L452)+B452","v":-14176.343168939828}]
[{"$f":"A452+1","v":452},{"$f":"B452","v":-108118},{"$f":"C452","v":10430.49499999999},{"$f":"D452","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R460-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25198.201529143684},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S460-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21580.694994279373},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T460-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5138.0469049472995},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U460-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2201.2814780373646},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V460-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6670.8909508329562},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W460-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11424.075945699144},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X460-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18655.49380633355},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y460-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56571.178630850438},{"$f":"NPV(Taxas!$B$17,C453:L453)+B453","v":-15580.293290012778}]
[453,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R461-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13832.221293609446},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S461-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12033.430909950152},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T461-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1782.0882947300743},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U461-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24618.107892646498},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V461-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18248.67794566743},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W461-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36041.846340826211},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X461-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27534.667429628891},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y461-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46316.666984125026},{"$f":"NPV(Taxas!$B$17,C454:L454)+B454","v":11133.446297488757}]
[454,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R462-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2195.5378786409765},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S462-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":684.59508821807322},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T462-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18049.848374349367},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U462-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16846.127064159482},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V462-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9173.9800922003596},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W462-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18568.666081577889},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X462-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44469.271751666813},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y462-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25427.093949676673},{"$f":"NPV(Taxas!$B$17,C455:L455)+B455","v":-90571.669392852593}]
[455,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R463-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35600.034374294599},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S463-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14720.784142971341},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T463-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23360.273373382795},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U463-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":34548.838477268917},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V463-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1145.2282664320774},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W463-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26654.907239384789},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X463-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17423.56667931813},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y463-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":55434.231229630233},{"$f":"NPV(Taxas!$B$17,C456:L456)+B456","v":17215.473733336403}]
[456,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R464-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5359.3793594974613},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S464-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20268.130271488008},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T464-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18049.515296813945},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U464-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40471.17340765251},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V464-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2946.5189892584422},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W464-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18272.595134281903},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X464-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2993.3018059956685},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y464-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21794.407300285384},{"$f":"NPV(Taxas!$B$17,C457:L457)+B457","v":-4076.9828647916002}]
[457,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R465-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16335.350508656809},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S465-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11071.353926929707},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T465-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25968.889491367361},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U465-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17833.068818461114},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V465-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2930.6460528075513},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W465-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3660.2326124441679},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X465-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6342.0393660594254},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y465-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26984.602644643637},{"$f":"NPV(Taxas!$B$17,C458:L458)+B458","v":-49239.094272359318}]
[458,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R466-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":363.5820100586152},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S466-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7484.4155017140693},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T466-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":797.10136488508215},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U466-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22786.772963483556},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V466-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7771.5900603508962},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W466-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7251.5188747559296},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X466-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7696.0129834904201},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y466-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31339.718148309781},{"$f":"NPV(Taxas!$B$17,C459:L459)+B459","v":-71954.547809204319}]
[459,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R467-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13260.204511187132},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S467-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1813.9783954860941},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T467-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11381.146138898341},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U467-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4651.6635903499136},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V467-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10789.414935007455},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W467-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39304.877200441311},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X467-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3010.9684157295069},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y467-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67741.947679539342},{"$f":"NPV(Taxas!$B$17,C460:L460)+B460","v":-49117.889634987907}]
[460,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R468-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24048.926511940233},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S468-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9551.3910156290185},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T468-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7076.0033624191237},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U468-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44554.588588956234},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V468-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37602.799257353268},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W468-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2004.3156197019634},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X468-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13073.020410263247},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y468-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25317.687752206977},{"$f":"NPV(Taxas!$B$17,C461:L461)+B461","v":16801.099545574456}]
[461,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R469-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37580.269128500258},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S469-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1799.5921823501012},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T469-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41103.295638983021},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U469-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29525.792641350003},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V469-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46290.830947542898},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W469-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32961.447147518673},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X469-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19953.350160361988},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y469-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5008.9211387336527},{"$f":"NPV(Taxas!$B$17,C462:L462)+B462","v":41867.059007852804}]
[462,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R470-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26536.636415697452},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S470-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1413.5439001121376},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T470-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5469.030075815881},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U470-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9578.5423293338845},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V470-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-5143.0173838834999},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W470-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37274.410813550436},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X470-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18152.277361723951},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y470-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66339.365804155925},{"$f":"NPV(Taxas!$B$17,C463:L463)+B463","v":-1118.5887375399616}]
[463,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R471-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38415.632713887142},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S471-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3128.0787415703344},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T471-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36453.866252095788},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U471-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26626.03715622086},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V471-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18352.943914166895},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W471-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41903.321779448393},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X471-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":827.24240773119709},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y471-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19350.956034364266},{"$f":"NPV(Taxas!$B$17,C464:L464)+B464","v":47814.492299407924}]
[464,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R472-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6461.7242811793494},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S472-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7546.9975643226753},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T472-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6731.1486246777386},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U472-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1562.3063561318322},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V472-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-12166.150569223984},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W472-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1719.3167942071304},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X472-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25185.530504210132},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y472-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":63359.016994723308},{"$f":"NPV(Taxas!$B$17,C465:L465)+B465","v":-43454.399947238948}]
[465,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R473-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27537.116680063977},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S473-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27524.228209638699},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T473-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3515.6091343649714},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U473-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28469.277443604944},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V473-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":897.69558987761775},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W473-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40095.102978023111},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X473-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13961.956725638984},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y473-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20878.29863758033},{"$f":"NPV(Taxas!$B$17,C466:L466)+B466","v":16099.885529547348}]
[466,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R474-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22018.777790130174},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S474-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5023.1206548193622},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T474-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2815.7447140025943},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U474-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22123.203073459597},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V474-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14904.893954457835},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W474-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":16658.743067560346},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X474-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23836.366213406327},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y474-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50723.399696571658},{"$f":"NPV(Taxas!$B$17,C467:L467)+B467","v":16826.083681805714}]
[467,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R475-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12612.690188628427},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S475-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21295.704202498138},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T475-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9326.4397378622707},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U475-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14685.376862129904},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V475-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31140.145893522753},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W475-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18410.63353324365},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X475-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12563.74850233345},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y475-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40173.265611196693},{"$f":"NPV(Taxas!$B$17,C468:L468)+B468","v":-25180.438364024274}]
[468,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R476-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11978.558334688327},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S476-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10804.958731212118},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T476-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42741.111640654417},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U476-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16907.67546103512},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V476-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21374.392723849884},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W476-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43784.206843752399},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X476-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25256.226233343841},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y476-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34421.71047172921},{"$f":"NPV(Taxas!$B$17,C469:L469)+B469","v":16631.321682126101}]
[469,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R477-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10098.074064189082},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S477-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4593.87808079147},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T477-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16343.167468982221},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U477-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-438.50914780308995},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V477-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15097.460360960275},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W477-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36373.939046196545},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X477-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15497.087123549887},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y477-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4000.6643087589346},{"$f":"NPV(Taxas!$B$17,C470:L470)+B470","v":-35525.883075559424}]
[470,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R478-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27058.110856213636},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S478-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11779.156720226329},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T478-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5541.510220657754},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U478-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32491.584789259243},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V478-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12906.471910364377},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W478-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2518.4198173500845},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X478-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2789.198392913795},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y478-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19851.399132453014},{"$f":"NPV(Taxas!$B$17,C471:L471)+B471","v":-28268.953541335286}]
[471,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R479-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-497.09764893068314},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S479-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7388.8054810755311},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T479-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34714.009293847223},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U479-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4131.4974896647273},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V479-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8229.590183303877},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W479-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8732.4850903135593},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X479-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40466.263883587722},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y479-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43977.495408644209},{"$f":"NPV(Taxas!$B$17,C472:L472)+B472","v":9334.8412403853581}]
[472,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R480-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":39192.707385916394},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S480-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7673.0305156536742},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T480-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4225.6493761372149},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U480-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1430.4534143721085},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V480-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37878.41493330666},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W480-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18814.685556439501},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X480-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16511.753542665829},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y480-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65001.231333522992},{"$f":"NPV(Taxas!$B$17,C473:L473)+B473","v":8648.1274104709737}]
[473,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R481-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14618.954803573424},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S481-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10943.528558150447},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T481-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1321.1836442394524},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U481-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-19593.849260025534},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V481-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31073.94392232913},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W481-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31350.777906509196},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X481-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8219.8872624087144},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y481-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25290.838413935649},{"$f":"NPV(Taxas!$B$17,C474:L474)+B474","v":-50487.365112344087}]
[474,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R482-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32606.603212157504},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S482-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14948.195713040397},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T482-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13747.717398804252},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U482-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8197.8030081195702},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V482-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23251.930548990607},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W482-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3849.8171236159833},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X482-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28565.626746242357},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y482-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4692.5810183947233},{"$f":"NPV(Taxas!$B$17,C475:L475)+B475","v":-34073.641456728816}]
[475,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R483-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7579.1473404520711},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S483-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16788.254844224331},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T483-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2874.6831660927892},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U483-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3755.6102385911345},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V483-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45894.372726438552},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W483-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46476.68593470769},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X483-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36804.021219084869},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y483-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44443.009456058426},{"$f":"NPV(Taxas!$B$17,C476:L476)+B476","v":15247.866663527311}]
[476,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R484-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16104.94890044374},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S484-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4826.6177774395655},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T484-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11752.988892138103},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U484-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7718.9063444433905},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V484-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22877.641166602076},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W484-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":19538.401336574883},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X484-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":43406.025252842999},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y484-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28077.752609216492},{"$f":"NPV(Taxas!$B$17,C477:L477)+B477","v":-32531.571556088573}]
[477,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R485-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18583.954286328997},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S485-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3146.8805846238356},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T485-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30933.928958477802},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U485-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35199.912191895171},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V485-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22081.332978166192},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W485-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16054.178160116178},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X485-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10746.754032466672},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y485-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9117.1036842400154},{"$f":"NPV(Taxas!$B$17,C478:L478)+B478","v":-5057.2390435921843}]
[478,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R486-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11447.191809874124},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S486-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1596.7329819488768},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T486-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33394.072351369992},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U486-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9464.626884256928},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V486-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19306.708967641167},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W486-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17042.17154777651},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X486-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17978.534428736239},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y486-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46304.740449067671},{"$f":"NPV(Taxas!$B$17,C479:L479)+B479","v":-20702.579083147764}]
[479,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R487-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7913.5948209751423},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S487-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6977.9916328167637},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T487-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3313.8234871565182},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U487-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17550.353469226953},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V487-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":13189.327348961091},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W487-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39581.032278410479},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X487-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16550.143114763261},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y487-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":12621.112067054828},{"$f":"NPV(Taxas!$B$17,C480:L480)+B480","v":-43652.045437399385}]
[480,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R488-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35100.836304450531},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S488-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":37643.170158972673},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T488-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4931.5225885584478},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U488-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11812.471440316143},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V488-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10913.744754663636},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W488-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1756.8932129850145},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X488-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48118.952552698291},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y488-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8635.7779928698019},{"$f":"NPV(Taxas!$B$17,C481:L481)+B481","v":-2693.035971074336}]
[481,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R489-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19267.767557908715},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S489-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1535.9691766361029},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T489-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12353.784204419328},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U489-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7847.0757591343299},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V489-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40109.590335362504},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W489-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":49019.852821604683},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X489-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9503.9561051712208},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y489-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7346.3395620285028},{"$f":"NPV(Taxas!$B$17,C482:L482)+B482","v":-6883.2498531097808}]
[482,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R490-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37708.573249378627},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S490-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10581.991771090903},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T490-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1753.4498203079311},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U490-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2566.5114737647291},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V490-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3327.6824415548508},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W490-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20470.859881797078},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X490-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49127.436347965166},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y490-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56410.887903109484},{"$f":"NPV(Taxas!$B$17,C483:L483)+B483","v":-6564.7111733698694}]
[483,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R491-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32410.305878911204},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S491-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11340.484443746111},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T491-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20602.302523051847},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U491-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":20048.311650159929},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V491-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16588.228573585624},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W491-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46968.892698767711},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X491-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3928.9970380908835},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y491-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13429.0478419109},{"$f":"NPV(Taxas!$B$17,C484:L484)+B484","v":8025.9253553563613}]
[484,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R492-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6191.6527807645343},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S492-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6780.9146077692603},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T492-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11898.162824601332},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U492-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11109.662320022757},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V492-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12691.893957639517},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W492-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":44282.518697645981},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X492-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27225.229604714143},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y492-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21654.277576698485},{"$f":"NPV(Taxas!$B$17,C485:L485)+B485","v":-3894.3033540422184}]
[485,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R493-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":39362.902068765368},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S493-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34247.636540757929},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T493-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42558.488504199355},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U493-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6216.988302758351},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V493-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15511.751781186493},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W493-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6991.8270830934198},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X493-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13600.702519645512},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y493-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39429.872545052174},{"$f":"NPV(Taxas!$B$17,C486:L486)+B486","v":13732.91863269321}]
[486,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R494-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":39287.203235798144},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S494-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11473.161119774351},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T494-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14260.497787293327},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U494-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8871.2931478655864},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V494-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36932.57501418532},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W494-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17799.105619631373},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X494-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22938.863045336962},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y494-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15111.111033465366},{"$f":"NPV(Taxas!$B$17,C487:L487)+B487","v":-40004.880825738175}]
[487,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R495-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23564.165453332644},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S495-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33311.553957371201},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T495-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15290.296926527521},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U495-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1598.2921861357881},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V495-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39203.827417603097},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W495-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1865.2626174074758},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X495-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28020.145758182865},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y495-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19660.330509698426},{"$f":"NPV(Taxas!$B$17,C488:L488)+B488","v":7840.1896574444254}]
[488,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R496-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24434.053529722267},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S496-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-20.020826027972362},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T496-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4925.5857849397398},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U496-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14425.04325287217},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V496-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14813.397930244002},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W496-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-8810.3901915861497},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X496-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40460.138688868697},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y496-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21071.604354938718},{"$f":"NPV(Taxas!$B$17,C489:L489)+B489","v":-14631.676314783341}]
[489,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R497-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14948.1432579265},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S497-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13234.98855044942},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T497-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7024.0202197146318},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U497-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40555.26611371788},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V497-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6012.1865671239029},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W497-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13357.224829163912},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X497-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51319.67163984145},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y497-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4656.4913377907815},{"$f":"NPV(Taxas!$B$17,C490:L490)+B490","v":-41306.090252216629}]
[490,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R498-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26808.681027791106},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S498-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7312.166649126626},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T498-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":31408.713052621686},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U498-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39089.964210517333},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V498-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20095.897912895973},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W498-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":14838.518324711302},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X498-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8501.8207654673806},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y498-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52056.699939468694},{"$f":"NPV(Taxas!$B$17,C491:L491)+B491","v":19550.860827067911}]
[491,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R499-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25291.328116658515},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S499-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":927.30447237173576},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T499-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32379.511628787102},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U499-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15621.337751824894},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V499-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39334.56725517202},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W499-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31917.802709976044},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X499-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38903.243429532275},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y499-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9607.4981982732152},{"$f":"NPV(Taxas!$B$17,C492:L492)+B492","v":55625.266581709089}]
[492,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R500-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29872.639325100987},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S500-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4719.1651361478398},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T500-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22614.453288873698},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U500-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40317.381493632347},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V500-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39791.023658364677},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W500-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6670.1920443513809},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X500-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29451.404745758155},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y500-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46073.761596522781},{"$f":"NPV(Taxas!$B$17,C493:L493)+B493","v":65645.593253521161}]
[493,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R501-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29959.718441010045},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S501-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14974.492654802805},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T501-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":9005.4380070916632},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U501-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35173.088628382546},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V501-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29298.578859314712},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W501-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4773.5026445458207},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X501-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15750.116483382915},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y501-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22896.989797651819},{"$f":"NPV(Taxas!$B$17,C494:L494)+B494","v":-11618.233782381314}]
[494,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R502-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37673.300892167616},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S502-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":660.63558230759008},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T502-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40835.356856632367},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U502-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21529.761463966533},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V502-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12066.09690861031},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W502-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33689.77606679903},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X502-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27547.594161975998},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y502-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":51243.360582424793},{"$f":"NPV(Taxas!$B$17,C495:L495)+B495","v":77813.238523522712}]
[495,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R503-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8014.6582997418936},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S503-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14591.130249467893},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T503-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40824.80720127224},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U503-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7008.927838248308},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V503-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20020.424329974408},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W503-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40396.366891339501},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X503-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8559.4663475681973},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y503-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41260.150588011667},{"$f":"NPV(Taxas!$B$17,C496:L496)+B496","v":19485.073477943806}]
[496,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R504-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10337.276152388664},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S504-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31771.286472865835},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T504-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30900.2785367533},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U504-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15097.530939079528},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V504-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19154.868295921795},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W504-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":49989.493477047028},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X504-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13772.806316941414},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y504-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15217.08776367047},{"$f":"NPV(Taxas!$B$17,C497:L497)+B497","v":-13013.964645955522}]
[497,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R505-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10423.524405364968},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S505-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5076.7713926345496},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T505-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38929.113858525627},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U505-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15127.871970807597},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V505-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4178.3787982149479},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W505-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48297.385567456833},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X505-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9315.3243787936135},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y505-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62308.701019882443},{"$f":"NPV(Taxas!$B$17,C498:L498)+B498","v":460.59393055329565}]
[498,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R506-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34470.79047384853},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S506-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39589.542274794003},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T506-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4893.3018569845481},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U506-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31488.624584257326},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V506-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34087.60742657895},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W506-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42109.207849283281},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X506-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30361.747948877535},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y506-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13815.05781393494},{"$f":"NPV(Taxas!$B$17,C499:L499)+B499","v":78565.86368667669}]
[499,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R507-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29040.594422805785},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S507-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3150.6499908278165},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T507-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35528.798924763192},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U507-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6249.0442758401568},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V507-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6216.4712958394266},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W507-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19066.308264806285},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X507-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35420.353618961082},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y507-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13133.080980704852},{"$f":"NPV(Taxas!$B$17,C500:L500)+B500","v":-18566.875525592957}]
[500,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R508-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34282.40502467905},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S508-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10668.44864564118},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T508-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8199.8310578947821},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U508-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7527.625262690106},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V508-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3341.9970391781862},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W508-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32517.789285014631},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X508-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20284.225887507295},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y508-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66192.581633372654},{"$f":"NPV(Taxas!$B$17,C501:L501)+B501","v":5353.9728596395435}]
[501,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R509-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23904.29797923148},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S509-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20560.225155970544},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T509-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10555.044087250531},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U509-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30598.068518062792},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V509-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18455.956555505163},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W509-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29973.869464894262},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X509-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16106.546335612273},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y509-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7646.0381986652337},{"$f":"NPV(Taxas!$B$17,C502:L502)+B502","v":-21848.76725749718}]
[502,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R510-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20047.334580548515},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S510-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28008.418034832441},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T510-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3809.7782798457592},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U510-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11097.152608807441},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V510-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39974.328225403427},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W510-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34060.056721503832},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X510-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22914.42228634694},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y510-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18889.603412789722},{"$f":"NPV(Taxas!$B$17,C503:L503)+B503","v":-2952.9325155168772}]
[503,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R511-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3535.9502127247015},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S511-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21415.041434751296},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T511-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40789.883771532317},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U511-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14344.555001497118},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V511-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21374.453437870568},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W511-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39161.754471939137},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X511-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19734.859390256031},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y511-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":63195.941982663615},{"$f":"NPV(Taxas!$B$17,C504:L504)+B504","v":18376.690466642307}]
[504,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R512-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20612.488352830384},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S512-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26154.36689095644},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T512-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16966.081434528798},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U512-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40986.053683194914},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V512-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25008.216097439476},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W512-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8806.3323984602321},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X512-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37116.239420060447},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y512-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46576.793961230105},{"$f":"NPV(Taxas!$B$17,C505:L505)+B505","v":48371.304333286622}]
[505,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R513-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36677.660832476337},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S513-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21437.844856407188},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T513-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1445.6068819251632},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U513-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3878.3473583813848},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V513-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18425.526675160461},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W513-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31595.832511117551},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X513-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40447.613304429862},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y513-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58435.495479217614},{"$f":"NPV(Taxas!$B$17,C506:L506)+B506","v":57500.838696430234}]
[506,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R514-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22432.994654467519},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S514-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17289.796196348834},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T514-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16975.549604229516},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U514-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28996.504078118698},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V514-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38662.73238155531},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W514-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12263.485836273059},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X514-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16396.797208000775},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y514-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":33985.60184875322},{"$f":"NPV(Taxas!$B$17,C507:L507)+B507","v":-15122.710287028443}]
[507,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R515-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32616.391961367968},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S515-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21728.886838408729},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T515-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2731.3999587791441},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U515-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7191.519822702694},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V515-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15907.202648492766},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W515-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":35456.662219000398},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X515-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22021.563678517465},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y515-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4110.1228307196925},{"$f":"NPV(Taxas!$B$17,C508:L508)+B508","v":-49021.089574364043}]
[508,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R516-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36834.678299691826},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S516-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25444.121787762979},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T516-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11133.466041169308},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U516-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38283.555523706535},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V516-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14275.374210200931},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W516-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31446.473473639409},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X516-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16619.736740767359},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y516-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66569.876643584081},{"$f":"NPV(Taxas!$B$17,C509:L509)+B509","v":71601.828057687846}]
[509,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R517-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27290.914402308059},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S517-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19435.384114471653},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T517-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30807.385501412304},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U517-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":45256.379644283938},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V517-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6992.4578623084853},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W517-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40244.46504857501},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X517-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":52117.81574862884},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y517-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":68130.459763969498},{"$f":"NPV(Taxas!$B$17,C510:L510)+B510","v":112385.18817625998}]
[510,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R518-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14493.151701133074},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S518-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31162.660045568929},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T518-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4460.7603785686624},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U518-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":41420.879201750431},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V518-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40163.886238713341},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W518-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40796.489067419701},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X518-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45243.157347581895},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y518-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-6867.3007743119215},{"$f":"NPV(Taxas!$B$17,C511:L511)+B511","v":62249.90346880682}]
[511,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R519-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25168.674924319355},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S519-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16172.9910688903},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T519-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7470.7448156436403},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U519-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35583.628039323492},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V519-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17596.762297844627},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W519-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24956.136535776684},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X519-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31880.818376216404},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y519-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2334.8187657643412},{"$f":"NPV(Taxas!$B$17,C512:L512)+B512","v":-22182.702891026696}]
[512,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R520-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17712.950171953766},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S520-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6725.304094154304},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T520-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":31739.357870662388},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U520-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":20838.580128885777},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V520-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4580.4933005899475},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W520-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-6658.1302358508765},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X520-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9137.4498277945404},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y520-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57747.25150173268},{"$f":"NPV(Taxas!$B$17,C513:L513)+B513","v":9162.779427432688}]
[513,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R521-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18891.343807624995},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S521-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20442.677537250329},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T521-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30992.867322104004},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U521-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7308.9981905756849},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V521-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30088.039712319744},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W521-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2061.3418203697947},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X521-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20316.67953577463},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y521-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40860.944678751381},{"$f":"NPV(Taxas!$B$17,C514:L514)+B514","v":35940.539739445259}]
[514,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R522-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21633.173267055179},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S522-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35749.580108653885},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T522-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27465.769976074604},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U522-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1835.1849229031995},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V522-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6436.3106346951499},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W522-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1573.1132909357693},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X522-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38916.503128904704},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y522-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56928.274075637601},{"$f":"NPV(Taxas!$B$17,C515:L515)+B515","v":40468.717933082225}]
[515,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R523-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6343.8708961860411},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S523-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3436.5694002397613},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T523-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16661.670097603561},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U523-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42648.696399799213},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V523-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9676.2805792025138},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W523-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21910.717609956278},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X523-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-214.92459232800866},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y523-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":63659.049744103155},{"$f":"NPV(Taxas!$B$17,C516:L516)+B516","v":9106.9354401307646}]
[{"$f":"A516+1","v":516},{"$f":"B516","v":-108118},{"$f":"C516","v":10430.49499999999},{"$f":"D516","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R524-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25775.971336051225},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S524-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10849.477859183065},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T524-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17655.430546611376},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U524-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9448.2139473320476},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V524-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4009.8430053758748},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W524-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22582.522919896874},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X524-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20094.742668891762},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y524-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38695.427717188955},{"$f":"NPV(Taxas!$B$17,C517:L517)+B517","v":-33498.093365923749}]
[517,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R525-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9268.2165373053267},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S525-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9828.9827326031846},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T525-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5873.923054784038},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U525-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1377.6008203121983},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V525-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34431.426791619931},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W525-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39417.541236046403},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X525-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19215.508848808764},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y525-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40398.749483435698},{"$f":"NPV(Taxas!$B$17,C518:L518)+B518","v":13676.456617800082}]
[518,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R526-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18073.870412102951},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S526-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25054.672655437473},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T526-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10794.860546212385},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U526-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":23369.563054325998},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V526-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18685.100088893469},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W526-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29138.780549566683},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X526-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18301.010642258407},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y526-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56463.297794188926},{"$f":"NPV(Taxas!$B$17,C519:L519)+B519","v":12740.009353209171}]
[519,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R527-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1711.3848901189176},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S527-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40631.687046162493},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T527-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4244.0758568193014},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U527-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9601.5289905393674},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V527-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18102.690890754053},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W527-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26966.378149833465},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X527-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26328.72999509619},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y527-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44201.888760676389},{"$f":"NPV(Taxas!$B$17,C520:L520)+B520","v":11396.139854083958}]
[520,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R528-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5714.5422261610893},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S528-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8743.1767135778318},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T528-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34252.901445830168},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U528-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16203.090359657823},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V528-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45869.374716875027},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W528-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47610.063886323325},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X528-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18135.830605812458},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y528-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67135.739024355615},{"$f":"NPV(Taxas!$B$17,C521:L521)+B521","v":36603.726752142975}]
[521,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R529-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16788.405365457264},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S529-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-17448.486889269185},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T529-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14639.840591588571},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U529-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-223.93678886937596},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V529-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20666.118862031373},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W529-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25991.29170236046},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X529-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11632.409561022991},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y529-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27248.673441758321},{"$f":"NPV(Taxas!$B$17,C522:L522)+B522","v":-57091.822083804167}]
[522,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R530-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8265.3237790742332},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S530-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27333.31090773641},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T530-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8443.4547149425089},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U530-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1578.0139647364067},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V530-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7339.5954345050377},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W530-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21866.378513388496},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X530-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14238.596291701901},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y530-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24085.645861101235},{"$f":"NPV(Taxas!$B$17,C523:L523)+B523","v":-7068.3788703243918}]
[523,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R531-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1448.8227079216613},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S531-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6596.8925489318681},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T531-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5653.1804558298863},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U531-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29738.313407877766},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V531-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17730.526128280744},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W531-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4961.8418955920788},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X531-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10623.637059291674},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y531-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48523.167938947037},{"$f":"NPV(Taxas!$B$17,C524:L524)+B524","v":-34624.352897113131}]
[524,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R532-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32471.253731857127},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S532-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11908.733526462198},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T532-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4034.3664355953406},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U532-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":45130.854103219601},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V532-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17956.175765491087},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W532-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16542.319084905481},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X532-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15964.433756307919},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y532-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30857.179697146996},{"$f":"NPV(Taxas!$B$17,C525:L525)+B525","v":-32816.408038584515}]
[525,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R533-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30164.299635727533},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S533-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13551.317947363696},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T533-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19063.054649550399},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U533-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37764.59854158105},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V533-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19660.022821563954},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W533-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":30976.691982274082},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X533-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8442.947735751286},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y533-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58710.062323868493},{"$f":"NPV(Taxas!$B$17,C526:L526)+B526","v":38767.262232196226}]
[526,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R534-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17731.687775346945},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S534-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29486.80423776092},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T534-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40568.26813481799},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U534-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18265.674662885613},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V534-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27860.957337281154},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W534-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24828.291158300693},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X534-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22893.447613011223},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y534-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9771.6710789414192},{"$f":"NPV(Taxas!$B$17,C527:L527)+B527","v":14481.745400855973}]
[527,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R535-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7182.7189647554169},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S535-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3219.3924165711032},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T535-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32763.040938425696},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U535-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1438.9975254207038},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V535-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-8621.2043872926988},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W535-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28666.143455051759},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X535-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9062.3524524439763},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y535-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11844.612927043303},{"$f":"NPV(Taxas!$B$17,C528:L528)+B528","v":-56847.500314111137}]
[528,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R536-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13313.635613288594},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S536-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28836.237708480079},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T536-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23718.064584044936},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U536-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9882.1684104612777},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V536-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7965.4605495287578},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W536-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48816.857944355645},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X536-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48958.631949433708},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y536-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58411.024403440191},{"$f":"NPV(Taxas!$B$17,C529:L529)+B529","v":83934.158513121743}]
[529,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R537-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4549.772794966224},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S537-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2078.0269182158772},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T537-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39909.101666595336},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U537-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30052.082401895968},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V537-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38368.134899604105},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W537-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47082.230022946533},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X537-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8111.3608951720034},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y537-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59659.247392848993},{"$f":"NPV(Taxas!$B$17,C530:L530)+B530","v":73302.974084207497}]
[530,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R538-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28221.169968374445},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S538-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14438.613849379475},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T538-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42442.378064636912},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U538-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4486.7477502666061},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V538-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28217.621370539517},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W538-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20888.122185384404},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X538-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6034.3683444919388},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y538-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24323.5474749266},{"$f":"NPV(Taxas!$B$17,C531:L531)+B531","v":16504.494971371096}]
[531,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R539-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33692.925795566574},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S539-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16084.868637128613},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T539-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10937.584371900146},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U539-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17278.753602737292},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V539-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14188.379302057361},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W539-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43647.073779582352},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X539-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38121.78448044692},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y539-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50115.239692214091},{"$f":"NPV(Taxas!$B$17,C532:L532)+B532","v":922.01299492777616}]
[532,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R540-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30747.480519958139},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S540-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9632.6196769305934},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T540-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1247.8930622834341},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U540-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":19290.83428616124},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V540-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25908.221929523545},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W540-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20940.194238135278},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X540-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11107.579718737374},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y540-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":68157.73868892841},{"$f":"NPV(Taxas!$B$17,C533:L533)+B533","v":16011.483875382692}]
[533,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R541-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23893.739681462575},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S541-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32289.149889049044},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T541-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23732.726470741607},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U541-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5441.1122199787951},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V541-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40627.708984906669},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W541-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12523.46495181707},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X541-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22775.895818360143},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y541-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52758.383248512881},{"$f":"NPV(Taxas!$B$17,C534:L534)+B534","v":61792.676482356619}]
[534,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R542-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10012.246252019924},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S542-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24775.012639450779},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T542-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23912.519281074245},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U542-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13825.441906363229},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V542-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3823.5547067118569},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W542-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13339.858149278298},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X542-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17999.54192687125},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y542-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19645.704056209164},{"$f":"NPV(Taxas!$B$17,C535:L535)+B535","v":-16615.836366958232}]
[535,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R543-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13651.694128593752},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S543-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":41297.343912041222},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T543-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27079.075822515864},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U543-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39598.605273752823},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V543-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17690.252793348202},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W543-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":27618.938013481697},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X543-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22438.925340483438},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y543-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48824.860993062663},{"$f":"NPV(Taxas!$B$17,C536:L536)+B536","v":62659.717890448112}]
[536,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R544-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9663.5613151880443},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S544-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9447.6002736447881},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T544-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14821.089223779378},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U544-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6569.2660960196499},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V544-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42675.190482119127},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W544-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":35194.817142567059},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X544-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12811.410773826365},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y544-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-612.2052933200448},{"$f":"NPV(Taxas!$B$17,C537:L537)+B537","v":-47442.966686925902}]
[537,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R545-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30383.224100717547},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S545-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39154.721227732327},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T545-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20103.540559176832},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U545-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36282.572965399013},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V545-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19252.010627267173},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W545-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-646.42956717930792},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X545-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38884.532970758308},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y545-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66005.464002533496},{"$f":"NPV(Taxas!$B$17,C538:L538)+B538","v":68455.455232761364}]
[538,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R546-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28945.622635284017},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S546-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39891.184411825394},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T546-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14128.29364336433},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U546-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8594.4156287253663},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V546-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1326.3735816416702},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W546-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2340.9411674512885},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X546-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5985.157017245243},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y546-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66254.782632169314},{"$f":"NPV(Taxas!$B$17,C539:L539)+B539","v":18858.472201735349}]
[539,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R547-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7748.7054523732349},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S547-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17500.167441973259},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T547-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38279.623119708849},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U547-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13376.603972313149},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V547-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12144.013312981941},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W547-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16925.235406845233},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X547-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35665.825995415995},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y547-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25845.876757689097},{"$f":"NPV(Taxas!$B$17,C540:L540)+B540","v":-22607.066822102817}]
[540,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R548-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10125.856721391056},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S548-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":100.41601246171558},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T548-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17363.348149474117},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U548-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44223.979220549736},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V548-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2211.2564637225551},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W548-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12995.662248076129},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X548-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":43002.99084618991},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y548-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19292.233021396532},{"$f":"NPV(Taxas!$B$17,C541:L541)+B541","v":-10854.816759935813}]
[541,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R549-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35324.119655838113},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S549-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16478.927666201296},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T549-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15268.967408484245},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U549-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10503.112313618718},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V549-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7810.0738092504289},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W549-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32170.475386775004},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X549-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49739.810141137132},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y549-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21181.272182976631},{"$f":"NPV(Taxas!$B$17,C542:L542)+B542","v":-27814.719916488844}]
[542,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R550-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20771.59779893719},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S550-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3689.1569104194023},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T550-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22205.380599498243},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U550-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22793.78612080044},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V550-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11015.613808695318},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W550-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16084.498986364226},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X550-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35351.958890954978},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y550-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28955.201971120288},{"$f":"NPV(Taxas!$B$17,C543:L543)+B543","v":940.2338171320298}]
[543,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R551-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21668.187342269659},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S551-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6136.5096905267965},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T551-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11967.031170057908},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U551-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8399.2485213528616},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V551-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":673.49616157109631},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W551-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19680.388113193032},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X551-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11728.504840586689},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y551-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13092.889516969104},{"$f":"NPV(Taxas!$B$17,C544:L544)+B544","v":-71126.375568834948}]
[544,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R552-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13225.8683451858},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S552-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38950.15211905053},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T552-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2590.7798971115299},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U552-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26285.682522545954},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V552-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19722.383317873111},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W552-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46114.424798590822},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X552-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13858.304717559213},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y552-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":63526.550087012547},{"$f":"NPV(Taxas!$B$17,C545:L545)+B545","v":-88.552924134244677}]
[545,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R553-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36549.213085843287},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S553-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7650.8252354299002},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T553-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10467.578605439663},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U553-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18035.672513596197},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V553-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2239.1156161297804},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W553-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6153.0260029029378},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X553-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4419.9708282820156},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y553-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43824.017056983372},{"$f":"NPV(Taxas!$B$17,C546:L546)+B546","v":-7575.6815493749164}]
[546,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R554-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8219.4616429020298},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S554-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34093.058341325348},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T554-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36110.369288282775},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U554-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13867.642885369843},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V554-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44047.00533495305},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W554-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28460.369504168237},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X554-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6505.048722590991},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y554-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23762.091753266199},{"$f":"NPV(Taxas!$B$17,C547:L547)+B547","v":44124.062234907557}]
[547,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R555-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13452.549452705933},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S555-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8820.7497019641851},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T555-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40670.536200533112},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U555-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16180.884829047254},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V555-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":13860.937150283953},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W555-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4160.9090669253637},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X555-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16841.894767963808},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y555-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44592.447402930098},{"$f":"NPV(Taxas!$B$17,C548:L548)+B548","v":-40253.053679973586}]
[548,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R556-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12352.12826275702},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S556-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9893.3169586889453},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T556-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39155.993229600863},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U556-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6654.9408848820221},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V556-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15065.948336807643},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W556-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11690.067085770919},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X556-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13675.914064925675},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y556-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45605.495717034828},{"$f":"NPV(Taxas!$B$17,C549:L549)+B549","v":-13678.681767005066}]
[549,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R557-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30328.201342553017},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S557-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8071.7928387735774},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T557-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21353.693143058299},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U557-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":20876.728424484485},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V557-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20403.405083339192},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W557-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16388.123457790309},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X557-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15209.865455407687},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y557-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23305.145890768224},{"$f":"NPV(Taxas!$B$17,C550:L550)+B550","v":-23240.646597106344}]
[550,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R558-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10979.871814422067},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S558-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1558.5806819788813},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T558-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3334.5077321280951},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U558-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13144.401031409068},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V558-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7012.0122015299457},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W558-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17901.115857017634},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X558-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13235.677399221828},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y558-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40793.87354699643},{"$f":"NPV(Taxas!$B$17,C551:L551)+B551","v":-59193.802887011399}]
[551,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R559-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19243.322107181426},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S559-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4815.3111529938215},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T559-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":15123.727090466051},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U559-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9551.447515300415},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V559-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41005.642696574927},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W559-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14316.174982092394},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X559-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1425.7029906430489},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y559-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5510.2908425412697},{"$f":"NPV(Taxas!$B$17,C552:L552)+B552","v":-23543.455655837563}]
[552,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R560-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2272.8429998870943},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S560-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14634.547257962015},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T560-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22939.47002466441},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U560-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7706.6495594244316},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V560-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7668.1619486399613},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W560-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17952.507313939233},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X560-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21882.85783394031},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y560-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":29718.054591822067},{"$f":"NPV(Taxas!$B$17,C553:L553)+B553","v":-63535.47154571407}]
[553,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R561-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13379.608262007305},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S561-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32238.680871426801},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T561-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16815.182824931482},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U561-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42523.491378056453},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V561-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3358.2296978391278},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W561-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8202.9812409983278},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X561-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2654.0051776149758},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y561-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":54255.217236198368},{"$f":"NPV(Taxas!$B$17,C554:L554)+B554","v":14023.533146750618}]
[554,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R562-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":468.81917521058676},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S562-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15826.822779240942},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T562-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40580.686150302048},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U562-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16302.471054632339},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V562-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30700.258415644017},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W562-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9954.5394085019943},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X562-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26731.479230906247},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y562-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50137.224196897434},{"$f":"NPV(Taxas!$B$17,C555:L555)+B555","v":35652.562894051138}]
[555,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R563-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3398.4144419273271},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S563-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-334.88754516037807},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T563-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35255.740727297612},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U563-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11101.849099625104},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V563-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4588.3493958279978},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W563-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42175.949714050133},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X563-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16885.974858210939},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y563-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9274.2720012904774},{"$f":"NPV(Taxas!$B$17,C556:L556)+B556","v":-34041.732634720756}]
[556,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R564-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37745.071653297287},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S564-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2131.6956611350652},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T564-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30695.041285068703},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U564-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30061.237924171335},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V564-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6687.2862066010093},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W564-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9110.8797916535623},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X564-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9704.2473403813692},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y564-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52376.912660059745},{"$f":"NPV(Taxas!$B$17,C557:L557)+B557","v":19551.905269571042}]
[557,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R565-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14287.783725717911},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S565-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15962.747116741881},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T565-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12167.340922348933},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U565-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3888.2780696057289},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V565-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16877.605421614873},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W565-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4072.3033424455498},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X565-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46134.785024260382},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y565-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9162.1146162656423},{"$f":"NPV(Taxas!$B$17,C558:L558)+B558","v":-105297.83725236675}]
[558,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R566-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4806.1132528165963},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S566-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32289.333577383128},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T566-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27310.763028371508},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U566-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42690.565225462182},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V566-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19572.006891073772},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W566-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33945.455464217077},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X566-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26995.993100899585},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y566-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66741.331358204785},{"$f":"NPV(Taxas!$B$17,C559:L559)+B559","v":59070.854611936113}]
[559,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R567-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19734.105186988731},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S567-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17743.730228550496},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T567-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18331.546804472342},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U567-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16470.013058785087},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V567-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46838.546583021875},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W567-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16267.397463283603},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X567-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27748.884054699156},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y567-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35588.253517969621},{"$f":"NPV(Taxas!$B$17,C560:L560)+B560","v":5920.0362652685872}]
[560,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R568-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1496.9124948950648},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S568-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39819.938859535294},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T568-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38980.430631730895},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U568-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25391.199012559839},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V568-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-5039.1197714553309},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W568-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16797.341374668686},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X568-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42236.408643801224},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y568-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43090.51353122569},{"$f":"NPV(Taxas!$B$17,C561:L561)+B561","v":37237.193273172656}]
[561,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R569-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19463.309406665488},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S569-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24988.667783278052},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T569-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36189.590099731329},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U569-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18005.204241239146},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V569-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34885.651532346295},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W569-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4732.8949142027122},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X569-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3529.4996821211444},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y569-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40410.532879946419},{"$f":"NPV(Taxas!$B$17,C562:L562)+B562","v":37991.540915246209}]
[562,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R570-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12908.967427739562},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S570-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7575.7576675327909},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T570-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10000.488559335561},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U570-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18897.128380607064},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V570-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7668.1591673094263},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W570-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23180.252138299198},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X570-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31234.773403185565},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y570-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1492.7139174902641},{"$f":"NPV(Taxas!$B$17,C563:L563)+B563","v":-62067.413907359245}]
[563,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R571-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12020.368662273822},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S571-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9823.5234841601814},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T571-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12906.44242152038},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U571-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7343.8576775596721},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V571-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28778.839794003721},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W571-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18495.602122759796},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X571-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39003.440249247855},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y571-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53424.61289123747},{"$f":"NPV(Taxas!$B$17,C564:L564)+B564","v":-6311.2928448892344}]
[564,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R572-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10829.380396345319},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S572-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10173.001095768599},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T572-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15170.801630175603},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U572-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-19526.95292196222},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V572-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1206.0937666432255},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W572-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31338.199376396595},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X572-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18249.642209778409},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y572-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21111.355221326827},{"$f":"NPV(Taxas!$B$17,C565:L565)+B565","v":-67598.076429354827}]
[565,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R573-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23931.625742870718},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S573-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10491.283695389215},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T573-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41829.518251608126},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U573-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25660.133436642842},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V573-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14345.310928180883},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W573-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-416.67479975933384},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X573-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27792.713421407236},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y573-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67190.957885220894},{"$f":"NPV(Taxas!$B$17,C566:L566)+B566","v":45202.419098889281}]
[566,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R574-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-451.21540129228197},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S574-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36856.899039668235},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T574-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":9563.3044420665501},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U574-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39338.673327965364},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V574-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20476.181148641412},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W574-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6179.8620290097169},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X574-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38889.817723461972},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y574-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":602.06894784606448},{"$f":"NPV(Taxas!$B$17,C567:L567)+B567","v":25532.460085781844}]
[567,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R575-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2470.0045925047871},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S575-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26807.652002169187},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T575-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10354.048292092306},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U575-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39329.696661738664},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V575-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28979.913106167605},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W575-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9199.3123456149697},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X575-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11199.894189670164},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y575-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2317.9901426783235},{"$f":"NPV(Taxas!$B$17,C568:L568)+B568","v":-10994.766286600294}]
[568,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R576-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7714.4977088722135},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S576-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29352.654347854696},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T576-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15321.019581971781},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U576-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7973.5699476705904},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V576-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6069.4881204619996},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W576-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33131.167279395304},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X576-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47492.481114694609},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y576-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18821.358804470197},{"$f":"NPV(Taxas!$B$17,C569:L569)+B569","v":-5256.5051554481761}]
[569,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R577-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37236.309566266391},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S577-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-540.15469160886641},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T577-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28667.406394552399},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U577-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":45515.814007530986},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V577-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19699.056340630919},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W577-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22086.487007832278},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X577-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39784.627976797041},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y577-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":29915.978006188911},{"$f":"NPV(Taxas!$B$17,C570:L570)+B570","v":77056.652160966798}]
[570,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R578-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8142.0222648029721},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S578-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-17079.920339105793},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T578-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13965.342439098542},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U578-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7871.6945243691935},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V578-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-5068.7460858974628},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W578-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15002.620024648219},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X578-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20440.83793575468},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y578-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":2684.176983454834},{"$f":"NPV(Taxas!$B$17,C571:L571)+B571","v":-91225.751409641976}]
[571,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R579-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32581.156438139755},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S579-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16399.842909872907},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T579-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11754.125957952765},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U579-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3499.3646390956073},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V579-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9038.377986671203},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W579-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20812.229344116873},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X579-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13870.724607172693},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y579-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3400.6004651825333},{"$f":"NPV(Taxas!$B$17,C572:L572)+B572","v":-24266.820733401619}]
[572,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R580-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13265.616390408197},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S580-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14666.74896940665},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T580-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7008.7031077457759},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U580-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4409.2820876731548},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V580-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17011.915102028786},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W580-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17582.328457782984},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X580-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3285.1119546121026},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y580-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37011.720147395492},{"$f":"NPV(Taxas!$B$17,C573:L573)+B573","v":-45282.669629330376}]
[573,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R581-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24099.735421249155},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S581-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12469.387253953322},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T581-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17100.642997073384},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U581-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7170.8954266839555},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V581-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19625.200320611406},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W581-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15035.745117505161},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X581-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17905.826170539185},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y581-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45378.143091033351},{"$f":"NPV(Taxas!$B$17,C574:L574)+B574","v":-51711.770867168714}]
[574,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R582-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18973.768536721502},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S582-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16750.330556270004},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T582-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":43327.458450679202},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U582-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37357.465620313131},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V582-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16926.769702647365},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W582-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-8206.3605104281014},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X582-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5741.1883444143332},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y582-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66243.499465977686},{"$f":"NPV(Taxas!$B$17,C575:L575)+B575","v":58305.185684247117}]
[575,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R583-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4238.8638058423039},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S583-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18326.052999935811},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T583-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17012.736886013223},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U583-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7392.9242799410986},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V583-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25009.209391399254},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W583-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18446.46123482634},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X583-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35543.801920871105},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y583-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15801.082687382559},{"$f":"NPV(Taxas!$B$17,C576:L576)+B576","v":-37911.097187660082}]
[576,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R584-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30450.343181741802},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S584-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1956.6631574102394},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T584-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35313.280973498753},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U584-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-758.61554509162852},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V584-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4344.9286100315694},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W584-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22655.33942713579},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X584-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34655.452966281598},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y584-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27112.356907355279},{"$f":"NPV(Taxas!$B$17,C577:L577)+B577","v":27138.960610804672}]
[577,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R585-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25276.10940580623},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S585-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6465.0631306545074},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T585-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13176.509221465352},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U585-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9681.5007763511258},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V585-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18516.244424113738},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W585-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15570.535036696616},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X585-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14965.342131020358},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y585-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46755.455860225848},{"$f":"NPV(Taxas!$B$17,C578:L578)+B578","v":-73981.951645650144}]
[578,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R586-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13760.569022639864},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S586-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17189.190939130272},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T586-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1804.1213087535252},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U586-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17796.885858310539},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V586-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40994.55077857463},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W586-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12068.457661168504},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X586-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48431.348657958071},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y586-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21689.603701727596},{"$f":"NPV(Taxas!$B$17,C579:L579)+B579","v":20938.402246630998}]
[579,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R587-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20064.420825589681},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S587-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3998.9223437968649},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T587-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29674.237934136785},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U587-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32144.909520941881},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V587-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9627.6658975735591},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W587-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43433.549928337998},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X587-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10895.96748346447},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y587-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32550.981147170685},{"$f":"NPV(Taxas!$B$17,C580:L580)+B580","v":32311.112053363264}]
[{"$f":"A580+1","v":580},{"$f":"B580","v":-108118},{"$f":"C580","v":10430.49499999999},{"$f":"D580","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R588-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29957.557021858585},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S588-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39402.916675888759},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T588-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7634.0686174197144},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U588-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12176.770557198217},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V588-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46171.524198908315},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W588-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18681.66732516999},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X588-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":641.58767621944025},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y588-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36366.614927792762},{"$f":"NPV(Taxas!$B$17,C581:L581)+B581","v":38134.917500600161}]
[581,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R589-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24021.337252775833},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S589-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39552.729523011876},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T589-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15370.048928468048},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U589-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12846.272171139497},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V589-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16110.20582382115},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W589-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36290.808863788981},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X589-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35457.171690112671},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y589-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":55133.063531963497},{"$f":"NPV(Taxas!$B$17,C582:L582)+B582","v":59375.048354062979}]
[582,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R590-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-933.73484827645552},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S590-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3795.3699080176193},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T590-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41015.4121574702},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U590-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29357.863081114861},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V590-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":26936.272938203478},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W590-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34037.06905027524},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X590-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":939.84702812489741},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y590-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61795.661306754337},{"$f":"NPV(Taxas!$B$17,C583:L583)+B583","v":52887.279843799857}]
[583,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R591-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15896.489962883154},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S591-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26269.965802648079},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T591-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11031.518997611438},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U591-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38700.71418331204},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V591-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16219.762284490211},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W591-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":413.84891788419918},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X591-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-943.41791753571852},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y591-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15207.916513025544},{"$f":"NPV(Taxas!$B$17,C584:L584)+B584","v":-20537.090873717345}]
[584,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R592-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10424.696620169483},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S592-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4123.5593290196739},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T592-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22389.310544371376},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U592-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16729.639676156461},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V592-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-8843.5082516702496},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W592-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-63.683376148488605},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X592-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10416.897734073043},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y592-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32725.705106538444},{"$f":"NPV(Taxas!$B$17,C585:L585)+B585","v":-23619.482629551931}]
[585,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R593-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2440.5914193245171},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S593-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11635.715297195758},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T593-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39371.027437483936},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U593-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2126.4147253971223},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V593-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16565.535534801926},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W593-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11516.688415892073},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X593-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46580.869368120031},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y593-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11078.762797778751},{"$f":"NPV(Taxas!$B$17,C586:L586)+B586","v":10799.888353330636}]
[586,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R594-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7255.8869927319483},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S594-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30921.760062424535},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T594-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17984.908419023708},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U594-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6330.6727489451969},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V594-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20624.629451029385},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W594-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1981.327780478663},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X594-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26027.613297577445},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y594-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45501.014487752851},{"$f":"NPV(Taxas!$B$17,C587:L587)+B587","v":-15106.284639070902}]
[587,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R595-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14859.255325837725},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S595-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11210.623683859176},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T595-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8878.6255075846821},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U595-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25980.267959410703},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V595-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2919.0606154574234},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W595-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18423.480532662055},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X595-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18321.078487367042},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y595-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":51252.940519624637},{"$f":"NPV(Taxas!$B$17,C588:L588)+B588","v":-16130.647114537234}]
[588,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R596-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11762.006461319017},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S596-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25942.199741782166},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T596-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17421.733576359326},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U596-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36724.030437234826},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V596-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39264.600178078603},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W596-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9159.2715582512537},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X596-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7555.7211570909367},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y596-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8006.835609645148},{"$f":"NPV(Taxas!$B$17,C589:L589)+B589","v":30976.724797375238}]
[589,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R597-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15436.674675480745},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S597-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":37645.345390403061},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T597-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15531.18229640881},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U597-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15274.844514620518},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V597-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6572.2885745673811},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W597-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22547.229837868101},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X597-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10134.114114949944},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y597-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45160.186419993675},{"$f":"NPV(Taxas!$B$17,C590:L590)+B590","v":-28353.258000839647}]
[590,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R598-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3393.2582251003678},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S598-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19948.509126758305},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T598-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10856.805104560492},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U598-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6355.2379994026796},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V598-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15552.996229870561},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W598-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32747.031835739581},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X598-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47678.316501182009},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y598-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13839.950709045415},{"$f":"NPV(Taxas!$B$17,C591:L591)+B591","v":-13115.313219603413}]
[591,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R599-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11181.415206745505},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S599-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4246.0037856773888},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T599-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16533.101580017199},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U599-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37133.766350013357},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V599-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34249.525074201389},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W599-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9061.4561152286115},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X599-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20205.016278537085},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y599-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18281.664851765541},{"$f":"NPV(Taxas!$B$17,C592:L592)+B592","v":23215.428096443706}]
[592,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R600-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8561.4330790742952},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S600-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23026.603482720562},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T600-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":617.66578238371221},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U600-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12742.817527028577},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V600-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44437.833452168823},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W600-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2886.4745511928486},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X600-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17352.195517646636},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y600-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5522.9485615579088},{"$f":"NPV(Taxas!$B$17,C593:L593)+B593","v":-46840.802574970818}]
[593,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R601-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22864.459469914756},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S601-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40126.963680213594},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T601-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32934.562670501982},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U601-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21478.906073862519},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V601-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9043.7658847652965},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W601-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26404.331662758719},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X601-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40803.945013008393},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y601-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59824.337458783222},{"$f":"NPV(Taxas!$B$17,C594:L594)+B594","v":85322.113123621326}]
[594,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R602-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26415.713904842021},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S602-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29857.469566832759},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T602-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16009.09977580194},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U602-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-854.53153805135844},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V602-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40484.507538612204},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W602-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3257.2006783318284},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X602-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8956.8831480494937},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y602-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53423.419224191064},{"$f":"NPV(Taxas!$B$17,C595:L595)+B595","v":18336.52848396622}]
[595,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R603-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17378.251550703397},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S603-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1608.1696480316568},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T603-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14546.062262602991},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U603-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16619.691160496186},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V603-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-371.61325417871922},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W603-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8362.1181451604498},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X603-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34596.48582656691},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y603-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31378.575867638363},{"$f":"NPV(Taxas!$B$17,C596:L596)+B596","v":1362.5156854177912}]
[596,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R604-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36875.917541044677},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S604-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25802.179292311179},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T604-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":683.93610380877726},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U604-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17787.540279612469},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V604-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33178.365334566843},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W604-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17407.517023417677},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X604-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14677.400816547894},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y604-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19986.076435310504},{"$f":"NPV(Taxas!$B$17,C597:L597)+B597","v":19087.386767413918}]
[597,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R605-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4475.4300917035525},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S605-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14162.242651331322},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T605-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19940.776168085347},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U605-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42964.216200715615},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V605-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15231.715928538786},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W605-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15709.992533082725},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X605-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31256.79066749692},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y605-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-6372.2092048790491},{"$f":"NPV(Taxas!$B$17,C598:L598)+B598","v":-52653.343742382414}]
[598,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R606-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3474.9966317224662},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S606-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30043.907995479152},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T606-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12483.39235431021},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U606-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16969.523290121484},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V606-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46311.07863503971},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W606-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-6710.6109553909846},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X606-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38466.103194057723},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y606-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7411.6886744441636},{"$f":"NPV(Taxas!$B$17,C599:L599)+B599","v":-19017.786974509698}]
[599,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R607-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31656.4653286053},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S607-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33065.937720162547},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T607-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36394.836023409385},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U607-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21237.431046260383},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V607-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37963.681394735599},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W607-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26485.930775131274},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X607-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29364.2833965631},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y607-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24710.563121470957},{"$f":"NPV(Taxas!$B$17,C600:L600)+B600","v":94022.758275459026}]
[600,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R608-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":978.56921345720366},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S608-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6840.0036730687971},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T608-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11816.27247235872},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U608-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16243.102218756709},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V608-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14705.541985366199},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W608-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10110.225358259646},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X608-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12781.50196484809},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y608-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34576.86807638075},{"$f":"NPV(Taxas!$B$17,C601:L601)+B601","v":-66491.096850493079}]
[601,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R609-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31248.114835202578},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S609-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39590.613069632993},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T609-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29904.861769877894},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U609-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6234.6771510145281},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V609-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3998.9471860148151},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W609-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18879.125299372128},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X609-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13432.828054610849},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y609-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66517.204051099252},{"$f":"NPV(Taxas!$B$17,C602:L602)+B602","v":35097.067105639115}]
[602,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R610-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12297.661205157381},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S610-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9804.1752945806838},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T610-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13167.270258773711},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U610-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":45446.290886619332},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V610-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44427.592539655787},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W610-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3208.2714771344981},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X610-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47902.54310770578},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y610-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59177.54802214574},{"$f":"NPV(Taxas!$B$17,C603:L603)+B603","v":75964.596428811463}]
[603,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R611-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38869.295761077221},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S611-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16989.441917699925},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T611-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2095.9545809492447},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U611-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6215.2319294355784},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V611-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":26827.973026503754},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W611-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21249.609830950802},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X611-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51656.503734228514},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y611-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35532.468587117633},{"$f":"NPV(Taxas!$B$17,C604:L604)+B604","v":-9556.977774757499}]
[604,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R612-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8466.2410464882614},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S612-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27943.150108860991},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T612-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6514.6713643499934},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U612-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6913.9333067178468},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V612-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-8246.0526313511182},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W612-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10774.694542730169},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X612-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40033.765431317785},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y612-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36641.417453019203},{"$f":"NPV(Taxas!$B$17,C605:L605)+B605","v":-20690.694089597178}]
[605,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R613-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12872.383035129156},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S613-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13735.628853182967},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T613-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13830.325136126408},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U613-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39798.541998937726},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V613-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19903.407762611063},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W613-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12025.096799265702},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X613-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20540.236780376836},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y613-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4377.7631894665774},{"$f":"NPV(Taxas!$B$17,C606:L606)+B606","v":-24314.389847037732}]
[606,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R614-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7264.2764106608065},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S614-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3718.9836442205669},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T614-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":354.11121422826182},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U614-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22758.244774621875},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V614-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27549.997056774166},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W614-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":80.421446661188384},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X614-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6277.7197450096082},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y614-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30829.141037061781},{"$f":"NPV(Taxas!$B$17,C607:L607)+B607","v":-35926.474498216281}]
[607,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R615-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20386.624848949337},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S615-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4678.0364167897314},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T615-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16007.670180013756},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U615-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":869.6713869738287},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V615-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43775.328343781526},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W615-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41179.642638307952},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X615-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9720.9767782992876},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y615-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":42372.520575351395},{"$f":"NPV(Taxas!$B$17,C608:L608)+B608","v":7866.9741243100725}]
[608,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R616-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12373.297021385299},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S616-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3349.3463889545928},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T616-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25640.622192041417},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U616-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10496.112503141989},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V616-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38814.552276057919},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W616-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10493.246845002446},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X616-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33065.508387090093},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y616-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53369.615427858975},{"$f":"NPV(Taxas!$B$17,C609:L609)+B609","v":15064.136815155201}]
[609,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R617-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32018.012357027394},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S617-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35204.552805300817},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T617-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7895.8087898534031},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U617-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8448.9518633209827},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V617-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38639.284621335304},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W617-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37522.858950709015},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X617-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38225.183927119557},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y617-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27783.294405507491},{"$f":"NPV(Taxas!$B$17,C610:L610)+B610","v":54138.318474059197}]
[610,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R618-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7019.1618761115624},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S618-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30890.847833065629},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T618-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11975.770381762584},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U618-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13373.22267727904},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V618-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":32174.976753623243},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W618-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24548.748663249338},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X618-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18801.07248028741},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y618-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49687.815884822427},{"$f":"NPV(Taxas!$B$17,C611:L611)+B611","v":2923.9364909235592}]
[611,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R619-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14770.492068876852},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S619-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19711.234774294484},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T619-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14666.376180504431},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U619-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3606.2725338297696},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V619-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6627.0703953890297},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W619-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25489.717033814508},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X619-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9685.8345032330744},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y619-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52683.078055347767},{"$f":"NPV(Taxas!$B$17,C612:L612)+B612","v":-35538.278299598591}]
[612,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R620-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28012.437397748334},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S620-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30342.609310935131},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T620-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17529.28531868853},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U620-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12599.36393210208},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V620-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4409.7504614715181},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W620-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42086.91175629697},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X620-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7652.6003644149696},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y620-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7352.3602790113964},{"$f":"NPV(Taxas!$B$17,C613:L613)+B613","v":21255.504182364341}]
[613,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R621-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7059.7062731830829},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S621-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14848.246457895784},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T621-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3083.0671764561375},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U621-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7521.3734903588538},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V621-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47366.098975358225},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W621-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42631.625925081673},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X621-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8346.2779179820845},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y621-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":42268.399846674904},{"$f":"NPV(Taxas!$B$17,C614:L614)+B614","v":-5365.3751590899192}]
[614,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R622-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22563.975110785294},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S622-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1920.9264779902041},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T622-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":15845.735610402658},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U622-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8937.7431140642784},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V622-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28961.207991989624},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W622-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15000.875729650012},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X622-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27297.445495214182},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y622-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62071.256390161601},{"$f":"NPV(Taxas!$B$17,C615:L615)+B615","v":21156.433269244066}]
[615,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R623-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6921.1306830342601},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S623-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3093.3773746904371},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T623-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18382.206444572133},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U623-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26377.981918797268},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V623-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4013.6847610420773},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W623-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9014.258344187554},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X623-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12984.662944057951},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y623-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38860.73996570638},{"$f":"NPV(Taxas!$B$17,C616:L616)+B616","v":-7874.9596533179283}]
[616,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R624-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8226.1230690449756},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S624-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2507.1464045340217},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T624-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41085.316227609408},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U624-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2020.5644061115472},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V624-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18762.842870621356},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W624-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46506.526009623078},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X624-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24187.796363806177},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y624-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65.479176046823341},{"$f":"NPV(Taxas!$B$17,C617:L617)+B617","v":-16846.154143693129}]
[617,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R625-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":191.2248993433841},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S625-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":829.46638983816592},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T625-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1403.6685611347239},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U625-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1886.2029006793691},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V625-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19372.495905165579},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W625-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21776.5591987964},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X625-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16474.266455435594},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y625-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":54206.648146412277},{"$f":"NPV(Taxas!$B$17,C618:L618)+B618","v":-14928.926187896344}]
[618,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R626-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13495.522118150586},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S626-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7848.6559700099497},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T626-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21020.197959079047},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U626-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38683.922287450223},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V626-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43140.613418892448},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W626-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40496.410161373846},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X626-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1690.6048041442064},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y626-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43444.58542999113},{"$f":"NPV(Taxas!$B$17,C619:L619)+B619","v":65167.125366985478}]
[619,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R627-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12522.80007371558},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S627-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15709.624415987924},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T627-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14420.054233555788},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U627-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18087.312245388741},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V627-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47040.062960050825},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W627-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2538.1591079049103},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X627-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-3799.6066462100916},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y627-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34741.361520674327},{"$f":"NPV(Taxas!$B$17,C620:L620)+B620","v":-6047.665201599506}]
[620,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R628-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6873.802613315298},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S628-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10811.318687048424},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T628-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38469.849068773037},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U628-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3386.6399471424756},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V628-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4510.6580982967098},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W628-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37846.018045322424},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X628-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12668.392092417935},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y628-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5980.9670991790463},{"$f":"NPV(Taxas!$B$17,C621:L621)+B621","v":-10632.13677819162}]
[621,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R629-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35596.784886218702},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S629-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4287.0234207692592},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T629-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32882.681471012358},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U629-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":20751.078408988404},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V629-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16258.138186046392},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W629-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24441.214621814346},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X629-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2556.2239790679214},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y629-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":33855.910422168155},{"$f":"NPV(Taxas!$B$17,C622:L622)+B622","v":6566.3833333125949}]
[622,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R630-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4833.1517222431703},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S630-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17542.091388013214},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T630-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20828.966964899704},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U630-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6827.983002480536},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V630-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13030.420728736219},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W630-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18704.486778940525},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X630-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7065.199156106295},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y630-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":33654.411271448851},{"$f":"NPV(Taxas!$B$17,C623:L623)+B623","v":-46016.491048906551}]
[623,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R631-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36713.781485331485},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S631-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7248.4255816931145},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T631-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8057.8782754774547},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U631-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26601.393295410664},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V631-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40938.487278790199},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W631-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42369.387348389115},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X631-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2219.8295792517583},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y631-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61875.801199146001},{"$f":"NPV(Taxas!$B$17,C624:L624)+B624","v":74227.000206116616}]
[624,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R632-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31172.31263246201},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S632-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31640.40428017364},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T632-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8483.3347461168414},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U632-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5899.2845947252263},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V632-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21184.966078768924},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W632-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24702.466865734656},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X632-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22324.151481776302},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y632-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60538.367064815728},{"$f":"NPV(Taxas!$B$17,C625:L625)+B625","v":19691.951229061291}]
[625,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R633-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11207.025423398734},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S633-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4872.7418625264581},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T633-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2570.8911063289161},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U633-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":27070.169570308281},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V633-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41186.289482027816},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W633-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3235.5581665540376},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X633-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22178.450729643533},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y633-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1320.3598156433272},{"$f":"NPV(Taxas!$B$17,C626:L626)+B626","v":-47561.398206217229}]
[626,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R634-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13873.154958629164},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S634-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13516.268304477522},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T634-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3477.1118383956964},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U634-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4639.6493147082128},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V634-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-8594.8546262378622},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W634-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17655.648297131876},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X634-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18237.656703010238},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y634-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":33274.651693020984},{"$f":"NPV(Taxas!$B$17,C627:L627)+B627","v":-48782.277784711579}]
[627,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R635-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":555.79161789708633},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S635-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":282.39535552943198},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T635-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1016.1089201423274},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U635-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11415.131367951739},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V635-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37942.18460178157},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W635-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-530.08863529699738},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X635-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35001.966877492123},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y635-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":2020.1519735422498},{"$f":"NPV(Taxas!$B$17,C628:L628)+B628","v":-27556.003890685417}]
[628,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R636-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33346.579703623946},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S636-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32454.971495038142},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T636-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35240.081122576346},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U636-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30429.547014598189},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V636-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33779.373515231011},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W636-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":44574.699177263254},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X636-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37760.533607120284},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y636-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22197.355696480678},{"$f":"NPV(Taxas!$B$17,C629:L629)+B629","v":114666.9697560035}]
[629,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R637-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36752.177482388674},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S637-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14376.727321293376},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T637-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4648.3051563597146},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U637-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25469.099173828268},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V637-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35224.688459717916},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W637-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14204.737287645636},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X637-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12974.632296539106},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y637-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1114.9544261112042},{"$f":"NPV(Taxas!$B$17,C630:L630)+B630","v":-13025.535734717239}]
[630,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R638-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4059.9380546466255},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S638-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17337.369240397711},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T638-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8212.5793395770415},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U638-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":20444.628088417601},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V638-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19586.354774911579},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W638-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20414.401469196651},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X638-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28970.285668629498},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y638-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30233.238961477145},{"$f":"NPV(Taxas!$B$17,C631:L631)+B631","v":12137.378661895535}]
[631,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R639-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34024.553290116186},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S639-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5643.7699226151708},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T639-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12964.12056670235},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U639-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6927.8143720018506},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V639-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38875.288024681824},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W639-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47485.681051876796},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X639-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33557.748400653894},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y639-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7044.8144637803034},{"$f":"NPV(Taxas!$B$17,C632:L632)+B632","v":647.44950077378599}]
[632,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R640-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8928.6903127285495},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S640-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3354.1367817449536},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T640-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23936.238148672313},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U640-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10814.474312290864},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V640-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36779.172725967423},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W640-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38441.782120348049},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X640-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15820.911402711996},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y640-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38071.49277816416},{"$f":"NPV(Taxas!$B$17,C633:L633)+B633","v":21859.102660935998}]
[633,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R641-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28991.036472255779},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S641-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4425.4541474667312},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T641-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13740.350790097615},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U641-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36953.015211939026},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V641-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18575.530436694116},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W641-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28538.39729339195},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X641-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48953.289274399816},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y641-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65566.987238000205},{"$f":"NPV(Taxas!$B$17,C634:L634)+B634","v":80701.895539183228}]
[634,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R642-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6696.3016534535764},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S642-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26014.358535206637},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T642-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6999.4109700152003},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U642-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12671.70927090063},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V642-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34832.173903721676},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W642-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-5052.3349338067273},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X642-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6177.844791897196},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y642-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47111.101134132776},{"$f":"NPV(Taxas!$B$17,C635:L635)+B635","v":-12101.180976631746}]
[635,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R643-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26604.816529854048},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S643-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29617.069358992867},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T643-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32125.801345248077},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U643-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30943.521080315804},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V643-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15313.567683887228},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W643-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45800.351000273695},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X643-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39953.565574272703},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y643-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15114.266175221814},{"$f":"NPV(Taxas!$B$17,C636:L636)+B636","v":66247.37319545442}]
[636,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R644-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20947.484841351259},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S644-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21807.05286453271},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T644-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13320.200873843711},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U644-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42933.350778591441},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V644-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10247.833424343709},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W644-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38685.770979512068},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X644-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38928.086706316783},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y644-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":55610.48038368563},{"$f":"NPV(Taxas!$B$17,C637:L637)+B637","v":72809.67974288718}]
[637,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R645-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3891.5230816569292},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S645-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9179.2219568717665},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T645-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24635.262552566262},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U645-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12387.449586245393},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V645-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11764.705617216165},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W645-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12475.330543036493},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X645-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23498.834225821556},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y645-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9401.049985486743},{"$f":"NPV(Taxas!$B$17,C638:L638)+B638","v":-46706.496854610494}]
[638,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R646-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27871.225462304988},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S646-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7410.2893834601746},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T646-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15340.305249528083},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U646-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14117.745547462664},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V646-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23497.964716921455},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W646-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-765.43790067840018},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X646-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51747.886227483315},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y646-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47654.118773620095},{"$f":"NPV(Taxas!$B$17,C639:L639)+B639","v":-11460.691609252564}]
[639,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R647-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29586.415961815488},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S647-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40332.919408749513},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T647-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1460.8453786986756},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U647-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5394.103403872572},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V647-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15188.79312014829},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W647-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47044.250015702441},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X647-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":43649.035981774934},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y647-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":12518.357758140746},{"$f":"NPV(Taxas!$B$17,C640:L640)+B640","v":47171.06282442977}]
[640,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R648-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-397.18659492095139},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S648-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5053.3306727986746},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T648-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36984.757174548024},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U648-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13532.769409152426},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V648-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11879.970551251197},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W648-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32459.50285634162},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X648-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4986.4244367245064},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y648-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9980.9508616658732},{"$f":"NPV(Taxas!$B$17,C641:L641)+B641","v":-49855.397338098963}]
[641,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R649-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2513.6310415940334},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S649-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2302.1087346217428},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T649-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1031.4415250515558},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U649-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10504.930971749103},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V649-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20544.968428616976},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W649-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31884.221251891417},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X649-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24906.560212884608},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y649-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11381.268405839963},{"$f":"NPV(Taxas!$B$17,C642:L642)+B642","v":-45712.130001582154}]
[642,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R650-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16744.64895399176},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S650-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40120.468134958195},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T650-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2446.1386141768635},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U650-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-251.56306522744308},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V650-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35431.372967605101},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W650-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24247.736505736189},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X650-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14974.718147642621},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y650-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52687.515775131717},{"$f":"NPV(Taxas!$B$17,C643:L643)+B643","v":15003.286116661417}]
[643,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R651-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2754.2394255935233},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S651-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27113.196243881222},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T651-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16237.436146464894},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U651-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11830.613425954327},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V651-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37607.874693307444},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W651-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21329.429423125875},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X651-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20026.449874756807},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y651-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60780.522782732907},{"$f":"NPV(Taxas!$B$17,C644:L644)+B644","v":-17341.182661846557}]
[{"$f":"A644+1","v":644},{"$f":"B644","v":-108118},{"$f":"C644","v":10430.49499999999},{"$f":"D644","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R652-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14694.508959396206},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S652-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-17034.313131046565},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T652-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26054.068341791208},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U652-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17602.454783595815},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V652-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-524.25099344621049},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W652-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46416.366951900876},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X652-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25202.443804707415},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y652-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47917.390511476406},{"$f":"NPV(Taxas!$B$17,C645:L645)+B645","v":-2760.9602659939264}]
[645,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R653-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33298.81498054503},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S653-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39353.624645893666},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T653-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2189.385655549635},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U653-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17556.609928205296},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V653-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20224.051170963812},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W653-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21182.774248811293},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X653-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14032.548059432398},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y653-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4628.3361437063122},{"$f":"NPV(Taxas!$B$17,C646:L646)+B646","v":-8142.6632143947791}]
[646,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R654-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20358.846288972694},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S654-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24327.385134335687},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T654-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12222.022148712833},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U654-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8073.8542650489926},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V654-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28245.277490794466},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W654-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":984.06254141699901},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X654-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22027.997554327827},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y654-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59872.005962116811},{"$f":"NPV(Taxas!$B$17,C647:L647)+B647","v":8249.3873350691574}]
[647,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R655-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33819.815057901505},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S655-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24065.928106176427},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T655-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36575.158563717356},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U655-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14880.189569167194},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V655-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9316.603705244921},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W655-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15500.397189706411},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X655-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14582.909806472753},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y655-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26571.47796406089},{"$f":"NPV(Taxas!$B$17,C648:L648)+B648","v":24752.612378298392}]
[648,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R656-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10796.142335347968},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S656-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15894.498385831892},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T656-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15522.684978791982},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U656-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11504.966134638189},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V656-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9861.9795471904108},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W656-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10748.283895156368},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X656-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-537.78081179151741},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y656-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":51802.767725909805},{"$f":"NPV(Taxas!$B$17,C649:L649)+B649","v":-67101.351908055862}]
[649,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R657-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32539.379474642425},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S657-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32021.108730287084},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T657-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42293.353013145592},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U657-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18175.145664492105},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V657-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39638.84169988049},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W657-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11694.436119967802},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X657-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38527.756262352726},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y657-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46727.48629013855},{"$f":"NPV(Taxas!$B$17,C650:L650)+B650","v":79593.549693037086}]
[650,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R658-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26017.785434275567},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S658-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19870.631152706017},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T658-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-4629.1653948067506},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U658-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4853.2452195764145},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V658-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-5360.9930945905908},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W658-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24714.539185301561},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X658-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37471.111446432558},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y658-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26353.546452627073},{"$f":"NPV(Taxas!$B$17,C651:L651)+B651","v":-1062.8366612691752}]
[651,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R659-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2080.6457655106187},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S659-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12149.799281733849},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T659-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18823.866977952985},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U659-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37118.184361565378},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V659-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14208.532921876958},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W659-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39056.531536611663},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X659-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51045.461074959479},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y659-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":6027.6808491502688},{"$f":"NPV(Taxas!$B$17,C652:L652)+B652","v":-1936.9257756964362}]
[652,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R660-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14607.780626910435},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S660-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35057.652688031318},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T660-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2289.754208452181},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U660-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16271.758727562954},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V660-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37443.02970167328},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W660-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4437.5638008524693},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X660-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50833.885437213241},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y660-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67547.172532007389},{"$f":"NPV(Taxas!$B$17,C653:L653)+B653","v":69449.173214018228}]
[653,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R661-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11176.503653606453},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S661-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22446.257847763543},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T661-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38436.25446631432},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U661-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-802.09504940907391},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V661-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5582.6458789306307},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W661-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10701.111817533543},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X661-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17270.206779395427},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y661-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3065.2734431967092},{"$f":"NPV(Taxas!$B$17,C654:L654)+B654","v":-8440.5631539085152}]
[654,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R662-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34016.857338871108},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S662-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12063.542364220408},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T662-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30232.103146428635},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U662-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18545.808888679865},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V662-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37140.145534238371},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W662-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4212.5255866973021},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X662-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21013.513379219032},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y662-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49258.087483075018},{"$f":"NPV(Taxas!$B$17,C655:L655)+B655","v":45330.875902668689}]
[655,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R663-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1609.2565213221806},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S663-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36385.377698388344},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T663-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-385.61977721856601},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U663-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30361.575703892719},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V663-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5877.4875785609802},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W663-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4847.3283942419366},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X663-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7510.2953343892968},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y663-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61836.357856798524},{"$f":"NPV(Taxas!$B$17,C656:L656)+B656","v":15865.395512547562}]
[656,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R664-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27344.714240094283},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S664-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7698.3848932328656},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T664-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27414.312304509673},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U664-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4398.6248860995602},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V664-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19134.296658284224},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W664-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19142.567973288773},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X664-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15409.989863644214},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y664-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41611.478524634877},{"$f":"NPV(Taxas!$B$17,C657:L657)+B657","v":-28575.95834862144}]
[657,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R665-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3711.7012402572745},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S665-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10414.093025680701},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T665-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23719.455473467606},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U665-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":41671.12779372865},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V665-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43592.356597247388},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W665-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37924.348355566173},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X665-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19090.345825573087},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y665-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25741.569067945689},{"$f":"NPV(Taxas!$B$17,C658:L658)+B658","v":44642.66935483244}]
[658,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R666-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37445.274746005663},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S666-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8977.5033372949074},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T666-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41396.791606207262},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U666-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5023.9518187696722},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V666-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40579.254842585025},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W666-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20609.079039662683},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X666-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49171.846535694051},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y666-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58952.317319165013},{"$f":"NPV(Taxas!$B$17,C659:L659)+B659","v":59665.214328668808}]
[659,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R667-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29549.713306588237},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S667-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":792.99551212688311},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T667-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5546.7659852959659},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U667-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15641.001099747808},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V667-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42850.931672437946},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W667-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-5019.2838561013341},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X667-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-5929.6604939736335},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y667-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35351.47867380493},{"$f":"NPV(Taxas!$B$17,C660:L660)+B660","v":-7780.4334470435278}]
[660,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R668-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14084.73966324896},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S668-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18018.286381812461},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T668-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8873.1853308765312},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U668-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21400.672258338098},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V668-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37701.285787026369},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W668-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7118.2257887691594},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X668-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10921.693419748384},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y668-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65472.590899885057},{"$f":"NPV(Taxas!$B$17,C661:L661)+B661","v":5508.7827753197344}]
[661,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R669-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20097.830539688512},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S669-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9299.5335881830579},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T669-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12719.810865260584},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U669-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11622.245961626139},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V669-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17458.561657508308},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W669-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36389.759408250291},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X669-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2980.0653890502817},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y669-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10581.129557242008},{"$f":"NPV(Taxas!$B$17,C662:L662)+B662","v":-22404.968673716547}]
[662,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R670-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2766.9478503800838},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S670-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10680.568237710624},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T670-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19844.809310285542},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U670-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":27797.541452538229},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V670-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11805.992769824134},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W670-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40592.019580088723},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X670-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5894.4550792239916},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y670-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48666.682908563576},{"$f":"NPV(Taxas!$B$17,C663:L663)+B663","v":-7713.2149441304355}]
[663,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R671-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24290.781265569189},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S671-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1209.9731631743452},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T671-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28564.540312300869},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U671-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1191.0316571770582},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V671-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18304.739145785785},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W671-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4227.6545498865307},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X671-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13511.584141382891},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y671-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-8403.6891926614317},{"$f":"NPV(Taxas!$B$17,C664:L664)+B664","v":-22236.001699846733}]
[664,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R672-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18402.285117238614},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S672-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33533.675671363759},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T672-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19535.289424049897},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U672-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12570.294910774921},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V672-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-606.28636891328279},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W672-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-913.01350271413685},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X672-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7836.3183301706504},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y672-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9995.9859510738625},{"$f":"NPV(Taxas!$B$17,C665:L665)+B665","v":-18802.502758459799}]
[665,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R673-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18988.795481428315},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S673-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10922.743801219312},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T673-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21182.163459884647},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U673-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37045.950478999701},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V673-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46265.320432681721},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W673-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-8028.4542073669581},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X673-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12761.835934359928},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y673-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43172.413762770972},{"$f":"NPV(Taxas!$B$17,C666:L666)+B666","v":11730.43175796236}]
[666,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R674-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11705.99201791761},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S674-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23671.76296294959},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T674-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6301.8687136633271},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U674-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24364.735084160304},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V674-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19534.545982966385},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W674-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31700.263115143745},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X674-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38291.669525897159},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y674-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5358.8767616446039},{"$f":"NPV(Taxas!$B$17,C667:L667)+B667","v":-4512.2075983801042}]
[667,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R675-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14434.803084081044},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S675-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5843.6842677325003},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T675-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16017.942708404433},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U675-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22080.775347536459},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V675-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":10945.131068724822},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W675-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40194.077062710137},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X675-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47111.391537696043},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y675-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31131.108757844442},{"$f":"NPV(Taxas!$B$17,C668:L668)+B668","v":-14225.051714412402}]
[668,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R676-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26903.646496645822},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S676-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1483.3197661581326},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T676-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":9293.7802213459472},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U676-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40504.243269900151},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V676-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15717.58028282299},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W676-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18974.227219069493},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X676-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22670.836249128814},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y676-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8964.6617719512451},{"$f":"NPV(Taxas!$B$17,C669:L669)+B669","v":-61692.405094262467}]
[669,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R677-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15987.246614093316},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S677-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7043.9141867970066},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T677-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7698.2086644047267},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U677-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11651.270801497505},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V677-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47240.347598646433},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W677-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45335.52714271054},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X677-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41622.763341180536},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y677-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49199.10364366306},{"$f":"NPV(Taxas!$B$17,C670:L670)+B670","v":44140.780684730009}]
[670,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R678-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31829.264970887161},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S678-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29951.20726873133},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T678-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1319.1339538821449},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U678-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22084.640147009763},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V678-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9988.72777859282},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W678-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18785.626532977731},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X678-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-5615.3101324664949},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y678-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53243.241030988444},{"$f":"NPV(Taxas!$B$17,C671:L671)+B671","v":33240.822020764113}]
[671,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R679-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10787.53751442515},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S679-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6698.3091522779687},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T679-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39798.990020678917},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U679-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2719.8869545037214},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V679-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41881.483451419597},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W679-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19253.553035605612},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X679-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40918.025055147598},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y679-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25949.659716167225},{"$f":"NPV(Taxas!$B$17,C672:L672)+B672","v":2888.5864545384393}]
[672,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R680-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33752.375391038426},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S680-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12760.287185824836},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T680-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20523.334565380457},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U680-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12578.044666019012},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V680-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20915.488478990523},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W680-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40059.4780456722},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X680-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20426.93440220585},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y680-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60547.108617141588},{"$f":"NPV(Taxas!$B$17,C673:L673)+B673","v":24921.182294867001}]
[673,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R681-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20718.095685244291},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S681-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9545.2443203755065},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T681-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13187.615470427732},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U681-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":19944.991755745839},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V681-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31206.386000544098},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W681-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11003.38473740036},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X681-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35763.005379668095},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y681-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2618.2722213619254},{"$f":"NPV(Taxas!$B$17,C674:L674)+B674","v":-4719.9086563929304}]
[674,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R682-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26848.024017064985},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S682-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11820.010071840228},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T682-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2771.0513947339241},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U682-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38023.431948539786},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V682-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19734.639987698032},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W682-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26465.326296316009},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X682-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13732.751172359034},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y682-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3910.3440836496538},{"$f":"NPV(Taxas!$B$17,C675:L675)+B675","v":-1789.5120562033553}]
[675,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R683-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25404.359811868591},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S683-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35252.645776835663},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T683-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13588.036641195165},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U683-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15342.045994418941},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V683-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44941.534928659283},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W683-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47789.742607780892},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X683-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1318.1116293323448},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y683-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16196.704110821507},{"$f":"NPV(Taxas!$B$17,C676:L676)+B676","v":63471.497076048225}]
[676,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R684-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13015.928691879477},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S684-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12097.876016832208},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T684-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34257.695169593804},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U684-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38110.820361533566},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V684-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3128.4382869471192},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W684-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23143.323327439895},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X684-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44479.309691763345},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y684-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60317.720278265435},{"$f":"NPV(Taxas!$B$17,C677:L677)+B677","v":76436.24352137759}]
[677,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R685-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18588.358469889201},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S685-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1064.2532197696892},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T685-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11770.41132790106},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U685-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40604.076868087548},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V685-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3676.6195067774352},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W685-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12886.871943958606},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X685-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23553.533799224017},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y685-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39820.672596844248},{"$f":"NPV(Taxas!$B$17,C678:L678)+B678","v":20424.559520632989}]
[678,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R686-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27122.826899833934},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S686-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10993.919481111738},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T686-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15722.11717695928},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U686-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13261.973693671584},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V686-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34441.812240472529},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W686-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18379.662839977093},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X686-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5460.0407566758604},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y686-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52380.152735105417},{"$f":"NPV(Taxas!$B$17,C679:L679)+B679","v":-8320.7127209367172}]
[679,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R687-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33959.468338207254},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S687-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30641.901595556064},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T687-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7093.1839316337173},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U687-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35337.171987328024},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V687-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29248.316480800491},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W687-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12511.179477103768},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X687-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19235.391837517796},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y687-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57816.25807867977},{"$f":"NPV(Taxas!$B$17,C680:L680)+B680","v":50806.15015748766}]
[680,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R688-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22693.540250022867},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S688-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8344.0753335583686},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T688-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17970.24444333756},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U688-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3001.5704402335596},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V688-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-244.50298119381114},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W688-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2002.4923726856287},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X688-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-46.983540285122217},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y688-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11454.873754910814},{"$f":"NPV(Taxas!$B$17,C681:L681)+B681","v":-50175.829379741197}]
[681,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R689-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14033.764123692707},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S689-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21857.892666462325},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T689-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6534.9896541360831},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U689-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12327.661762556936},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V689-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30374.307852165519},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W689-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26697.1118145992},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X689-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20101.565271898551},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y689-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37572.029438622296},{"$f":"NPV(Taxas!$B$17,C682:L682)+B682","v":-18591.170163636838}]
[682,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R690-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26071.513872931588},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S690-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6689.5894008777432},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T690-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1951.212622947929},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U690-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28872.010634546263},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V690-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4944.5376396512256},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W690-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39861.583240374915},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X690-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26569.555852055186},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y690-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35532.061047121024},{"$f":"NPV(Taxas!$B$17,C683:L683)+B683","v":35676.740038677846}]
[683,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R691-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33375.650513193737},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S691-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7.9107092915364774E-2},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T691-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25833.073474055825},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U691-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28332.052031502382},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V691-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14472.701530094109},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W691-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6703.3135628137534},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X691-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46639.962276681596},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y691-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":17421.682949899805},{"$f":"NPV(Taxas!$B$17,C684:L684)+B684","v":40782.17053477373}]
[684,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R692-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2919.7604358132867},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S692-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12002.404390952648},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T692-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35590.662757372178},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U692-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14535.848425809289},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V692-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23760.665787445399},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W692-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34690.959150997798},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X692-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2126.0352408562267},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y692-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1237.9080869170084},{"$f":"NPV(Taxas!$B$17,C685:L685)+B685","v":-19588.062044130347}]
[685,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R693-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9411.7548226867275},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S693-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8693.9054882684031},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T693-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17052.192503675662},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U693-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9932.9586214461106},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V693-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6014.4028811594289},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W693-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":13812.687623971178},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X693-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8994.8975894888372},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y693-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10648.157839418987},{"$f":"NPV(Taxas!$B$17,C686:L686)+B686","v":-65057.782144558587}]
[686,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R694-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":22306.058136695247},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S694-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16901.717841237154},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T694-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3841.0583009269867},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U694-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36135.043415508844},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V694-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9157.0469220398845},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W694-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31848.211959052962},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X694-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48213.713689818869},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y694-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1566.8271171654178},{"$f":"NPV(Taxas!$B$17,C687:L687)+B687","v":1839.786634786884}]
[687,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R695-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12681.5306825231},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S695-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14133.608136520321},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T695-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24710.871171082039},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U695-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17034.038372645446},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V695-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6368.6329354832087},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W695-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17765.37093142487},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X695-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17762.150602661306},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y695-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16894.515333967269},{"$f":"NPV(Taxas!$B$17,C688:L688)+B688","v":-15002.520400099995}]
[688,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R696-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5336.7132863068018},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S696-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33294.373197918423},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T696-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3287.1400935280581},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U696-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17759.463117974803},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V696-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7622.7941933727961},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W696-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2142.7034897552367},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X696-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26265.575199426079},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y696-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":55188.788486493235},{"$f":"NPV(Taxas!$B$17,C689:L689)+B689","v":-30265.73575911342}]
[689,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R697-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6329.0216295945665},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S697-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40190.407120204356},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T697-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7989.6154358774693},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U697-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7399.9034534683542},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V697-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10614.737916311755},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W697-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41964.739468475556},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X697-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35567.828234934255},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y697-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46948.270243374223},{"$f":"NPV(Taxas!$B$17,C690:L690)+B690","v":14165.184067826209}]
[690,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R698-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11898.814261144717},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S698-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18621.820023383083},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T698-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5988.4123854071404},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U698-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17240.808362787931},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V698-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2467.144780630475},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W698-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4156.7289846745552},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X698-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18673.307273240585},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y698-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-8883.9840753977387},{"$f":"NPV(Taxas!$B$17,C691:L691)+B691","v":-88077.573272717855}]
[691,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R699-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13871.802054964972},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S699-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29214.125878801475},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T699-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21162.784654184117},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U699-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24192.356343223655},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V699-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24649.203589619672},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W699-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33142.395105839678},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X699-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16881.623385190956},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y699-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41650.866725071079},{"$f":"NPV(Taxas!$B$17,C692:L692)+B692","v":15956.878178715429}]
[692,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R700-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11551.559466746874},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S700-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31137.075396467138},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T700-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6616.9097491237735},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U700-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9910.2318531224064},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V700-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24427.117564218297},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W700-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":44919.997173481097},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X700-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14500.770159485493},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y700-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30845.682457959068},{"$f":"NPV(Taxas!$B$17,C693:L693)+B693","v":-186.6921966256923}]
[693,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R701-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13625.014009530989},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S701-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5836.4867340497331},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T701-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7797.7860023116773},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U701-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15801.869719765114},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V701-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36138.612186639686},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W701-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32128.144176623697},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X701-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13857.763000728452},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y701-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4802.6837489112677},{"$f":"NPV(Taxas!$B$17,C694:L694)+B694","v":-70877.816363561578}]
[694,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R702-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":39107.471412798484},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S702-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32464.965872990022},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T702-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3769.5795838238664},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U702-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5295.1819668554035},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V702-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18205.345855436779},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W702-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13112.551703988502},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X702-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17266.783223576094},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y702-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40762.608486487639},{"$f":"NPV(Taxas!$B$17,C695:L695)+B695","v":-35872.946000142809}]
[695,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R703-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13095.045523208473},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S703-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9350.6746962830548},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T703-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10002.989861279715},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U703-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2410.7005339168918},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V703-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4172.1247416770893},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W703-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2314.5521860912704},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X703-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21312.225622879778},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y703-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31891.368716838551},{"$f":"NPV(Taxas!$B$17,C696:L696)+B696","v":-42387.255756018552}]
[696,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R704-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6437.8113094754171},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S704-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19253.001081540897},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T704-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12698.375451211865},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U704-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7056.8590467333433},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V704-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38742.578182981699},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W704-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48141.90888853369},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X704-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7719.9657419501436},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y704-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67140.286086885331},{"$f":"NPV(Taxas!$B$17,C697:L697)+B697","v":17615.217108836165}]
[697,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R705-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37880.503705619245},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S705-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24386.744140443487},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T705-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29209.40468913499},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U705-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":34250.955877643974},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V705-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6452.7702910888001},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W705-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40248.34938383416},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X705-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45262.891509036177},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y705-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58738.155254489313},{"$f":"NPV(Taxas!$B$17,C698:L698)+B698","v":105918.0244544473}]
[698,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R706-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1821.7323846325835},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S706-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33639.333903774095},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T706-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1486.8161703627593},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U706-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21757.395176151986},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V706-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30962.1261907189},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W706-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3985.137665847411},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X706-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39907.869614811505},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y706-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49753.000265434726},{"$f":"NPV(Taxas!$B$17,C699:L699)+B699","v":40754.60597160738}]
[699,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R707-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11957.280733013269},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S707-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31784.606983039688},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T707-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25916.226910400714},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U707-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31941.219434311664},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V707-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45388.142165563171},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W707-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9429.340589104846},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X707-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7443.6214424178124},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y707-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9144.6073203704054},{"$f":"NPV(Taxas!$B$17,C700:L700)+B700","v":-1272.3355211900925}]
[700,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R708-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23518.497219070014},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S708-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12273.375260637415},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T708-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17586.065388226107},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U708-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16927.862314720791},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V708-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4880.4786722329191},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W708-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17968.472393081742},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X708-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13084.115315645444},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y708-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22929.701885872906},{"$f":"NPV(Taxas!$B$17,C701:L701)+B701","v":-107955.90992982748}]
[701,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R709-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32176.425987313138},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S709-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9267.0672338073673},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T709-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16356.24668034515},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U709-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8876.5947825045059},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V709-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20189.874619052458},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W709-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15069.273156801159},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X709-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":11579.458818893627},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y709-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4901.6050241418689},{"$f":"NPV(Taxas!$B$17,C702:L702)+B702","v":-53141.208234615267}]
[702,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R710-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6422.5159687549331},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S710-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19202.037450611566},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T710-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24789.272611116954},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U710-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30734.018534024908},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V710-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13308.449756235725},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W710-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45798.279515609356},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X710-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13653.500719059148},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y710-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":33806.238872663351},{"$f":"NPV(Taxas!$B$17,C703:L703)+B703","v":11483.918410397004}]
[703,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R711-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16203.505750562899},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S711-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7112.0784926111774},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T711-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11328.699395321844},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U711-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15249.880855106212},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V711-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23265.138522885198},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W711-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":7650.8565523519646},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X711-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13721.884561989145},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y711-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52651.253079216382},{"$f":"NPV(Taxas!$B$17,C704:L704)+B704","v":-45783.265798936809}]
[704,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R712-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26016.917507219601},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S712-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8760.6643685049457},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T712-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38231.518564967511},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U712-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":27445.3232186897},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V712-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1488.3700067017817},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W712-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45637.61095856793},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X712-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5574.8701373035674},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y712-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14720.295558260217},{"$f":"NPV(Taxas!$B$17,C705:L705)+B705","v":39462.523075950274}]
[705,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R713-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9602.8294662496974},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S713-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19027.174827531278},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T713-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":43203.095019212808},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U713-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39101.063979487706},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V713-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11868.36389082186},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W713-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17348.196938489753},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X713-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41801.568314496886},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y713-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58633.395348125021},{"$f":"NPV(Taxas!$B$17,C706:L706)+B706","v":45604.095493189205}]
[706,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R714-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18082.250541199392},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S714-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26053.243807736959},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T714-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6605.1538572385653},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U714-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35954.008809589068},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V714-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35128.682201193267},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W714-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4124.2573125188355},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X714-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16004.463393099397},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y714-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30867.5538260217},{"$f":"NPV(Taxas!$B$17,C707:L707)+B707","v":24745.989118481462}]
[707,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R715-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6303.683287848713},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S715-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12070.62822050395},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T715-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3870.9961258527437},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U715-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7423.5787182947042},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V715-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37653.244874378492},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W715-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36380.175819215845},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X715-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31767.892007093978},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y715-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10798.009107993525},{"$f":"NPV(Taxas!$B$17,C708:L708)+B708","v":-20518.005555864554}]
[{"$f":"A708+1","v":708},{"$f":"B708","v":-108118},{"$f":"C708","v":10430.49499999999},{"$f":"D708","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R716-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2779.0178751335498},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S716-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8624.9748511568505},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T716-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35252.873257383922},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U716-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8361.7598050057077},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V716-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4617.2494168870071},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W716-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9543.6071741166888},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X716-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31663.733567479787},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y716-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57808.48713724548},{"$f":"NPV(Taxas!$B$17,C709:L709)+B709","v":-3104.9784864689718}]
[709,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R717-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26570.986081636562},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S717-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6081.2661241070127},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T717-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13466.625834449751},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U717-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29356.671895845189},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V717-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":32995.685646223574},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W717-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":5637.050136203994},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X717-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1384.0739934520298},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y717-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":51156.2241498808},{"$f":"NPV(Taxas!$B$17,C710:L710)+B710","v":33073.629554500978}]
[710,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R718-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4575.1118152025829},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S718-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15650.965511019105},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T718-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11352.59094794418},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U718-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1228.6054998107484},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V718-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18278.844127196699},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W718-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26444.234892264503},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X718-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17308.034571186661},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y718-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3451.142266958801},{"$f":"NPV(Taxas!$B$17,C711:L711)+B711","v":-83481.822598044135}]
[711,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R719-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29368.74443987252},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S719-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16523.146190075353},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T719-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2310.5838726218972},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U719-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3999.0258975820852},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V719-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16884.479974385107},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W719-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17872.736622514851},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X719-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6182.1364961320705},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y719-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57890.054417164589},{"$f":"NPV(Taxas!$B$17,C712:L712)+B712","v":-20635.808062500539}]
[712,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R720-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26444.914499804065},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S720-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12943.834944050304},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T720-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":37504.959809662818},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U720-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42896.811061251989},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V720-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2993.5609322756318},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W720-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46460.693316916346},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X720-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-5605.1753918659651},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y720-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":29365.991606042262},{"$f":"NPV(Taxas!$B$17,C713:L713)+B713","v":36481.20940912611}]
[713,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R721-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26743.585584106011},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S721-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30923.979949122458},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T721-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1029.2659110692512},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U721-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8845.987398994801},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V721-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3077.5019424679303},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W721-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10926.06607244406},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X721-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15495.501544055305},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y721-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3286.8854189689573},{"$f":"NPV(Taxas!$B$17,C714:L714)+B714","v":-34667.780304442742}]
[714,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R722-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1012.5865577779387},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S722-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13296.584845870075},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T722-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6432.7929074615276},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U722-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33956.237396928875},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V722-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11877.788272674032},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W722-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7795.7036554711667},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X722-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29719.132291721107},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y722-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16058.876670179774},{"$f":"NPV(Taxas!$B$17,C715:L715)+B715","v":-41187.21834605679}]
[715,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R723-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38637.287348525271},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S723-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40831.021083106592},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T723-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-425.88566837544568},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U723-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8648.6929422672456},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V723-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4434.67407081286},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W723-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24283.460213396742},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X723-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2182.3311321827405},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y723-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14722.728854594092},{"$f":"NPV(Taxas!$B$17,C716:L716)+B716","v":14107.916510798619}]
[716,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R724-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17469.265558229832},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S724-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11971.465999103853},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T724-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14496.091255586598},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U724-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15940.171576741186},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V724-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16161.575821178329},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W724-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24305.555423024467},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X724-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46534.012207722546},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y724-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":2641.9288224791107},{"$f":"NPV(Taxas!$B$17,C717:L717)+B717","v":-786.05098898999859}]
[717,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R725-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26032.417296477543},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S725-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24262.156703070916},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T725-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29431.279125980931},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U725-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17448.128660233204},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V725-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14417.73697076429},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W725-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41349.090395439147},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X725-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17604.276385256489},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y725-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4811.3624305155627},{"$f":"NPV(Taxas!$B$17,C718:L718)+B718","v":-25312.855809407862}]
[718,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R726-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38057.204889836554},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S726-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38158.189141810959},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T726-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-239.608994808641},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U726-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-595.04010451022077},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V726-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9315.6671092512952},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W726-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21132.182241341965},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X726-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12487.442333679055},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y726-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35472.923546754748},{"$f":"NPV(Taxas!$B$17,C719:L719)+B719","v":-17330.563706624336}]
[719,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R727-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7576.535498619176},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S727-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8325.9085675494389},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T727-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20726.576345862024},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U727-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37309.993590202575},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V727-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13461.86129005998},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W727-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11607.385740901547},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X727-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41984.588413628699},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y727-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4776.3277673129069},{"$f":"NPV(Taxas!$B$17,C720:L720)+B720","v":-16403.419248330159}]
[720,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R728-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7588.3731347867342},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S728-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17268.034174558732},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T728-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34952.464656071228},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U728-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26138.433937118316},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V728-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5971.2646474191606},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W728-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10215.415163946673},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X728-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11401.145593064901},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y728-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45915.003920752482},{"$f":"NPV(Taxas!$B$17,C721:L721)+B721","v":698.18270787176152}]
[721,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R729-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6641.001801260174},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S729-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22854.618107572864},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T729-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27909.275798000839},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U729-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26598.05791557717},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V729-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9664.6568036625795},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W729-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1385.216199677292},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X729-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33414.286305860835},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y729-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7794.0355591983225},{"$f":"NPV(Taxas!$B$17,C722:L722)+B722","v":-11359.272522600339}]
[722,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R730-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37729.240999441397},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S730-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8249.7943427550745},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T730-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40875.126555827548},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U730-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31196.402553276268},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V730-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3621.9156398217492},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W730-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48875.305795744855},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X730-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-11785.460751362085},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y730-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":49968.454288123183},{"$f":"NPV(Taxas!$B$17,C723:L723)+B723","v":49901.569992960081}]
[723,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R731-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16148.930869887305},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S731-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38247.129060716936},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T731-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36201.388503238122},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U731-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14596.772742603729},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V731-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39785.205563925701},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W731-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1006.4495743104126},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X731-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1364.0396627961254},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y731-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5121.0029135898094},{"$f":"NPV(Taxas!$B$17,C724:L724)+B724","v":30499.505374336004}]
[724,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R732-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17771.291310226014},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S732-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24870.413548967717},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T732-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":43062.833376898445},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U732-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32363.902602649927},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V732-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38203.455178624979},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W732-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4900.899840406375},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X732-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10865.830328451064},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y732-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13991.74274194534},{"$f":"NPV(Taxas!$B$17,C725:L725)+B725","v":54771.930023659894}]
[725,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R733-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1977.470669368804},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S733-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1862.8773222148193},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T733-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6662.0090747613758},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U733-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4120.1621792073656},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V733-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2311.0582352564197},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W733-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3683.6346976784407},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X733-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50999.377696669901},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y733-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18852.666356358684},{"$f":"NPV(Taxas!$B$17,C726:L726)+B726","v":-39213.732699095039}]
[726,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R734-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4764.5564166304084},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S734-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7955.6276307490225},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T734-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":37605.3674215395},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U734-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18803.452352500797},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V734-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29495.613827188721},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W734-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16117.169104486609},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X734-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40050.51546562335},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y734-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":63145.526113527703},{"$f":"NPV(Taxas!$B$17,C727:L727)+B727","v":36048.173342467635}]
[727,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R735-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5266.4918018331282},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S735-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34255.515049039299},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T735-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21449.911249358513},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U735-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":23338.340966668002},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V735-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31064.80809746516},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W735-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15534.263083902391},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X735-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2109.4537780862574},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y735-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1476.0227194560193},{"$f":"NPV(Taxas!$B$17,C728:L728)+B728","v":-19708.535265608836}]
[728,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R736-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10327.762946422552},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S736-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39167.725923255537},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T736-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14653.492484498242},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U736-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12467.248403546784},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V736-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41367.437615006842},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W736-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20067.088066743236},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X736-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29735.299542624263},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y736-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20703.58054298089},{"$f":"NPV(Taxas!$B$17,C729:L729)+B729","v":34047.965592886234}]
[729,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R737-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6123.7036502136489},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S737-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18143.768501189516},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T737-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19776.562091816802},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U737-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11017.388873726193},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V737-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18479.717557035892},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W737-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32408.615853162009},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X737-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46709.58628365858},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y737-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8840.936402206391},{"$f":"NPV(Taxas!$B$17,C730:L730)+B730","v":2509.9717324910889}]
[730,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R738-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5080.180558440572},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S738-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14294.024419048077},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T738-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6652.5462680511446},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U738-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":27604.082108740062},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V738-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24651.566859467199},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W738-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-21534.541184134578},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X738-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41613.64109281241},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y738-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28973.071011422515},{"$f":"NPV(Taxas!$B$17,C731:L731)+B731","v":-15663.632709944912}]
[731,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R739-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4480.5896378519192},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S739-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8777.9727197763314},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T739-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13241.00924951275},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U739-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22902.983025585047},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V739-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4759.2172277661266},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W739-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31958.210282683409},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X739-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47727.581141465103},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y739-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4106.4247628316134},{"$f":"NPV(Taxas!$B$17,C732:L732)+B732","v":6178.4904196379939}]
[732,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R740-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7054.7880191533459},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S740-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-397.23179835405244},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T740-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6479.6956930556589},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U740-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36832.710202842136},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V740-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19955.962200621307},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W740-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3310.9188495694689},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X740-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23537.197999334043},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y740-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39043.879604201211},{"$f":"NPV(Taxas!$B$17,C733:L733)+B733","v":-8467.50637788522}]
[733,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R741-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7945.311877513197},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S741-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33034.750632878597},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T741-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42564.066624593994},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U741-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21670.797637947784},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V741-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42921.173120641164},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W741-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":50050.718755915303},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X741-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15915.148607956058},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y741-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47019.418189969714},{"$f":"NPV(Taxas!$B$17,C734:L734)+B734","v":103872.3111971202}]
[734,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R742-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25103.559148526314},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S742-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17308.256189701216},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T742-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6588.2248345268272},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U742-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12010.171388439221},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V742-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31845.122540717814},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W742-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38916.548174823911},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X742-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13655.585468896204},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y742-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39240.030689960418},{"$f":"NPV(Taxas!$B$17,C735:L735)+B735","v":29025.080964222376}]
[735,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R743-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13413.479385868186},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S743-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11982.659025450204},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T743-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9224.535535736668},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U743-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33950.967540502126},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V743-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15699.718120877867},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W743-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":27180.47141750552},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X743-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28843.533624120239},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y743-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62459.592671672959},{"$f":"NPV(Taxas!$B$17,C736:L736)+B736","v":18248.14510792619}]
[736,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R744-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11597.630084658374},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S744-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16309.607452070511},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T744-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39064.952795301637},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U744-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16026.351883000674},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V744-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12900.182208664988},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W744-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8281.0152523995785},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X744-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3430.7978925138978},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y744-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24708.715071481914},{"$f":"NPV(Taxas!$B$17,C737:L737)+B737","v":-59716.371817335334}]
[737,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R745-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13074.85148459333},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S745-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16381.488772308428},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T745-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33241.691643208454},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U745-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14796.928120629645},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V745-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12464.276711931754},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W745-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42333.814509513642},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X745-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9525.2087971347482},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y745-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8686.6476781429101},{"$f":"NPV(Taxas!$B$17,C738:L738)+B738","v":-9962.8774310243898}]
[738,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R746-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8567.1234780205177},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S746-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1020.3610208814534},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T746-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3080.0334108899951},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U746-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40238.913033744655},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V746-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":26849.750613694592},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W746-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-8376.6271149985405},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X746-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20793.612106166227},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y746-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34704.546249274848},{"$f":"NPV(Taxas!$B$17,C739:L739)+B739","v":-46219.011942699181}]
[739,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R747-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26809.296552478641},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S747-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9974.2828950995208},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T747-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27754.113600296383},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U747-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17157.741547388629},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V747-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7429.7075792818032},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W747-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45993.577284129511},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X747-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36446.976981041844},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y747-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-8373.5517360568901},{"$f":"NPV(Taxas!$B$17,C740:L740)+B740","v":-1671.2000641610794}]
[740,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R748-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28347.429255925723},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S748-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14517.925181685696},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T748-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22838.47101106156},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U748-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32244.911796392269},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V748-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18224.303682093505},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W748-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8931.2228716839236},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X748-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13901.723422083765},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y748-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":63475.207529947096},{"$f":"NPV(Taxas!$B$17,C741:L741)+B741","v":36688.916175828344}]
[741,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R749-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14570.57816359378},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S749-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":8080.2436934472535},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T749-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40011.318388117012},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U749-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14617.064829296954},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V749-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18643.146061892756},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W749-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9699.8520099703164},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X749-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-5977.3422673900113},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y749-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44515.820171106854},{"$f":"NPV(Taxas!$B$17,C742:L742)+B742","v":19252.23722294037}]
[742,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R750-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34796.239469677363},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S750-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15582.014105165803},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T750-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6547.8285159130937},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U750-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29943.075769445029},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V750-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2224.6130477545485},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W750-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11043.851702543499},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X750-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33330.896168145417},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y750-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4473.0824234481061},{"$f":"NPV(Taxas!$B$17,C743:L743)+B743","v":-875.76878659037175}]
[743,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R751-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7638.8460115430189},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S751-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24319.791825656946},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T751-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1978.1851012028164},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U751-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6922.8491946442136},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V751-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47355.015605697175},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W751-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18978.111546648965},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X751-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39671.125729549029},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y751-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":6772.6817921264101},{"$f":"NPV(Taxas!$B$17,C744:L744)+B744","v":10980.435562684666}]
[744,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R752-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6814.8723420661281},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S752-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5007.5858074499301},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T752-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6289.6979498405381},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U752-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2165.621405345968},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V752-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3514.584903870058},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W752-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46863.780323060193},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X752-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41826.301239670815},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y752-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62294.941721880117},{"$f":"NPV(Taxas!$B$17,C745:L745)+B745","v":31622.846636143106}]
[745,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R753-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29653.325675241758},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S753-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38265.591292030527},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T753-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24341.231811178801},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U753-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14111.6735301227},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V753-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18426.591050356856},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W753-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48595.810061176839},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X753-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38194.77051355756},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y753-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22840.179242990132},{"$f":"NPV(Taxas!$B$17,C746:L746)+B746","v":60497.204182490823}]
[746,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R754-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21698.944651749727},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S754-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-492.88972576947344},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T754-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42356.495900492693},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U754-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2726.5998229793931},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V754-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21207.20770337497},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W754-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6316.7757382800191},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X754-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39506.526935597169},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y754-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65646.012894882253},{"$f":"NPV(Taxas!$B$17,C747:L747)+B747","v":50312.588168642047}]
[747,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R755-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11577.551321632154},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S755-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1685.5579122503295},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T755-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11241.818647909506},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U755-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7123.1808134020703},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V755-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15483.082421724142},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W755-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39224.225549554467},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X755-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20629.834861727337},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y755-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25057.186836510591},{"$f":"NPV(Taxas!$B$17,C748:L748)+B748","v":-77872.274949300903}]
[748,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R756-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25298.755194534271},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S756-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12221.846368660455},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T756-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2501.3759197468935},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U756-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":43339.256352514938},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V756-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23751.140812768277},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W756-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":27294.812398671136},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X756-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":11514.596429687213},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y756-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":6712.4050953079004},{"$f":"NPV(Taxas!$B$17,C749:L749)+B749","v":23628.393410682416}]
[749,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R757-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4681.9486971311471},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S757-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1347.0120448293055},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T757-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11938.431260230183},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U757-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35017.139168169029},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V757-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18235.10178349062},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W757-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31528.50919766321},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X757-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28934.26286098233},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y757-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65759.230196943565},{"$f":"NPV(Taxas!$B$17,C750:L750)+B750","v":15132.764276353075}]
[750,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R758-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5735.631437516995},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S758-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1020.9222915114478},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T758-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6334.2301009129842},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U758-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10005.750055074919},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V758-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15194.098158407618},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W758-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":14757.221643814803},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X758-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16373.061809093715},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y758-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56245.776363810532},{"$f":"NPV(Taxas!$B$17,C751:L751)+B751","v":-28395.528296546108}]
[751,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R759-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2491.5148850962632},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S759-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1502.6321284733021},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T759-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28193.151901545447},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U759-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15511.456208511567},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V759-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45769.550238554133},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W759-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10179.65025246609},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X759-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22091.053450441963},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y759-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5524.4715065655237},{"$f":"NPV(Taxas!$B$17,C752:L752)+B752","v":-19702.447392559901}]
[752,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R760-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15451.199061872381},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S760-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10429.498526934778},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T760-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13811.888713695185},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U760-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":23036.697586378352},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V760-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35878.451737522482},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W760-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22121.07800783174},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X760-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14893.701956978855},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y760-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3011.9015980530985},{"$f":"NPV(Taxas!$B$17,C753:L753)+B753","v":-23316.390441671436}]
[753,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R761-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8339.0927756741057},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S761-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30247.464855905477},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T761-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":43375.776218873259},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U761-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1738.0670524974321},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V761-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16816.259106010428},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W761-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20667.801284271787},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X761-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22824.287357417888},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y761-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1162.9641816871172},{"$f":"NPV(Taxas!$B$17,C754:L754)+B754","v":-16083.648255497887}]
[754,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R762-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8337.3808061674699},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S762-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19622.219076947986},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T762-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9225.1113835826727},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U762-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37229.888228224852},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V762-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36011.956842629254},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W762-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3523.9246776424698},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X762-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14427.541825497878},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y762-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11298.648035805805},{"$f":"NPV(Taxas!$B$17,C755:L755)+B755","v":-31665.063407006266}]
[755,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R763-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11752.695142865634},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S763-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14067.853594766297},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T763-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28162.979477850946},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U763-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26427.51628942517},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V763-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1345.887959306132},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W763-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34364.265682791593},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X763-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7270.399622878138},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y763-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30332.729372938717},{"$f":"NPV(Taxas!$B$17,C756:L756)+B756","v":14054.982378928937}]
[756,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R764-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4628.5050262761015},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S764-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18210.33979477665},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T764-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":573.14854808282325},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U764-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25183.981800442278},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V764-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1378.8887634229504},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W764-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18546.084594730426},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X764-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51675.478422811131},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y764-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37201.301503205315},{"$f":"NPV(Taxas!$B$17,C757:L757)+B757","v":22982.795482816524}]
[757,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R765-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12490.187571357359},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S765-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20740.740484427901},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T765-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25510.132443697639},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U765-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-906.19622110860837},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V765-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2208.7814963128512},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W765-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46834.662066511628},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X765-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48613.952130501253},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y765-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":45094.008629246149},{"$f":"NPV(Taxas!$B$17,C758:L758)+B758","v":55318.533502032777}]
[758,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R766-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31972.720226142468},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S766-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16523.700920997351},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T766-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":31909.983232341903},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U766-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14463.521638565077},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V766-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":10746.241107679536},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W766-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33626.641108536634},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X766-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4760.4645050642375},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y766-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23451.199511858489},{"$f":"NPV(Taxas!$B$17,C759:L759)+B759","v":39591.467762518121}]
[759,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R767-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17846.624975388302},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S767-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":778.35536370525733},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T767-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20791.03193615175},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U767-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17109.057195321322},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V767-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5164.4718347275084},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W767-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46638.617380160176},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X767-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17001.248003217501},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y767-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8499.1684042053694},{"$f":"NPV(Taxas!$B$17,C760:L760)+B760","v":10861.472412912277}]
[760,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R768-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5569.2140945929332},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S768-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27391.061472328813},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T768-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3086.4548567301572},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U768-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13944.436270887714},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V768-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7354.4481916824989},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W768-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23980.512374360114},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X768-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27021.750102769663},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y768-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43134.354995295711},{"$f":"NPV(Taxas!$B$17,C761:L761)+B761","v":-5026.2448550441331}]
[761,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R769-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12716.55684039249},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S769-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26348.376365048698},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T769-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38166.830365910151},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U769-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7183.6055422024856},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V769-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7775.1442748011577},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W769-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4156.4553382453523},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X769-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12986.145021077702},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y769-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59122.57935578662},{"$f":"NPV(Taxas!$B$17,C762:L762)+B762","v":-3648.0884631752415}]
[762,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R770-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1036.7393023964196},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S770-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40034.515397209951},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T770-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26075.72348415216},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U770-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39079.114208542524},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V770-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34287.335285621462},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W770-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22015.724561537114},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X770-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51689.506868312215},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y770-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":42030.746441320487},{"$f":"NPV(Taxas!$B$17,C763:L763)+B763","v":98625.528015213145}]
[763,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R771-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1034.7170541617652},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S771-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11088.096326768948},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T771-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5934.6433453042009},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U771-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26732.15467666222},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V771-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1390.1507229532835},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W771-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12133.059494670815},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X771-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6237.2144130604047},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y771-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":2632.8611635162979},{"$f":"NPV(Taxas!$B$17,C764:L764)+B764","v":-77707.04162224452}]
[764,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R772-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20785.633174762537},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S772-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":333.44192986735652},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T772-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17280.388640784036},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U772-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7952.5137630946938},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V772-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4713.2831208097014},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W772-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10783.571846225619},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X772-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12112.957134466002},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y772-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3975.0191098720479},{"$f":"NPV(Taxas!$B$17,C765:L765)+B765","v":-74913.049431029809}]
[765,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R773-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-287.81309939551102},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S773-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5293.1313781636891},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T773-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10639.623462886437},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U773-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22086.224497362353},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V773-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16818.499287132614},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W773-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":35271.592902571356},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X773-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48230.882074591551},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y773-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26635.174645559659},{"$f":"NPV(Taxas!$B$17,C766:L766)+B766","v":-14091.142979729804}]
[766,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R774-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12285.779608036353},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S774-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2625.8284327604888},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T774-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8853.0903992430431},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U774-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26951.132464558395},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V774-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46304.514472998533},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W774-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":13983.302955708743},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X774-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35755.856509939214},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y774-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57622.279283191223},{"$f":"NPV(Taxas!$B$17,C767:L767)+B767","v":30787.498916261917}]
[767,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R775-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":39226.134389715335},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S775-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21521.861091918458},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T775-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34733.919026382238},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U775-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6645.8778741284532},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V775-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4818.379995883206},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W775-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38126.72479222159},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X775-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13710.142805722999},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y775-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24595.47418728067},{"$f":"NPV(Taxas!$B$17,C768:L768)+B768","v":26563.750313623954}]
[768,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R776-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7233.1878163140518},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S776-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12269.946807191642},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T776-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35299.794777823379},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U776-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35732.509220041131},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V776-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25531.622645207939},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W776-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-6110.3291626510108},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X776-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28359.24811221195},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y776-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4240.4295662576205},{"$f":"NPV(Taxas!$B$17,C769:L769)+B769","v":19911.773220674018}]
[769,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R777-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38219.354831204386},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S777-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9148.1421781539357},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T777-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17883.985728346157},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U777-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24471.816477161548},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V777-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42748.297994280947},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W777-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43172.662897856411},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X777-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23819.181572573303},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y777-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62607.071053112799},{"$f":"NPV(Taxas!$B$17,C770:L770)+B770","v":87801.166346529848}]
[770,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R778-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5793.0173601096849},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S778-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34754.985872899313},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T778-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34176.625684372193},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U778-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":27777.645611729204},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V778-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42741.702309401313},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W778-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26693.878514920478},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X778-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17234.229150060848},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y778-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39018.878692072722},{"$f":"NPV(Taxas!$B$17,C771:L771)+B771","v":80722.961552319321}]
[771,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R779-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26665.711909942882},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S779-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7233.5012599797737},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T779-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33034.35674396847},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U779-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25420.323247231601},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V779-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38723.011335952309},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W779-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29178.16392241991},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X779-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1277.218247495568},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y779-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27391.803631142509},{"$f":"NPV(Taxas!$B$17,C772:L772)+B772","v":52270.307502921351}]
[{"$f":"A772+1","v":772},{"$f":"B772","v":-108118},{"$f":"C772","v":10430.49499999999},{"$f":"D772","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R780-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18123.377986359788},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S780-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33477.277057475148},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T780-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5667.3253959756003},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U780-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9297.675449438093},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V780-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44031.455693965749},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W780-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2759.7265391530527},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X780-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48316.917655701422},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y780-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":52180.901542097883},{"$f":"NPV(Taxas!$B$17,C773:L773)+B773","v":57863.736262308666}]
[773,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R781-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24637.939015491662},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S781-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2844.0088220886355},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T781-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36460.219523232168},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U781-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28845.029910915298},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V781-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33269.813825172227},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W781-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-6916.7527705095781},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X781-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37191.147193410339},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y781-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5094.1541200710835},{"$f":"NPV(Taxas!$B$17,C774:L774)+B774","v":23186.10376266879}]
[774,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R782-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1158.6792939159986},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S782-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36565.531370226017},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T782-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32914.713619163173},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U782-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15815.22405349224},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V782-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40806.532684547637},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W782-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34840.579515632053},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X782-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46069.502659111116},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y782-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":42461.449079780898},{"$f":"NPV(Taxas!$B$17,C775:L775)+B775","v":67576.608796993823}]
[775,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R783-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38521.435801230611},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S783-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10583.282118904677},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T783-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39213.982977801279},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U783-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18257.34675587128},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V783-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42521.744385716869},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W783-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21666.402548628408},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X783-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15547.055486409185},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y783-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67832.816741102157},{"$f":"NPV(Taxas!$B$17,C776:L776)+B776","v":53894.344234116201}]
[776,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R784-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1981.0907956101055},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S784-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28225.002556779444},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T784-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23234.651039729462},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U784-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5718.8918618102889},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V784-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":13580.669790331234},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W784-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17206.618257316921},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X784-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20290.257502526358},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y784-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61964.709772020593},{"$f":"NPV(Taxas!$B$17,C777:L777)+B777","v":7608.326474810412}]
[777,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R785-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14720.077250662956},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S785-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1876.2555965643078},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T785-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4322.6176830776421},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U785-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10905.300439189314},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V785-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":13628.617143089763},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W785-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2902.7688992917174},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X785-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42188.304605419769},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y785-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":44818.026487488154},{"$f":"NPV(Taxas!$B$17,C778:L778)+B778","v":-35602.198050397448}]
[778,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R786-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12101.490474264507},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S786-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21566.152294122821},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T786-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8517.8990022511607},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U786-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2711.6235019391261},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V786-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31651.175360783036},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W786-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17342.294195877097},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X786-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6504.5391477894682},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y786-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30512.686439590172},{"$f":"NPV(Taxas!$B$17,C779:L779)+B779","v":-30570.379455651171}]
[779,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R787-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28016.578096954603},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S787-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18662.162305884576},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T787-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15728.618597239478},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U787-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15670.426761785859},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V787-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19047.961912051174},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W787-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11764.024826972571},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X787-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35618.094858001285},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y787-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53147.972376815866},{"$f":"NPV(Taxas!$B$17,C780:L780)+B780","v":-20630.653981377705}]
[780,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R788-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8363.7383896714327},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S788-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3026.2111943430755},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T788-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13638.767458123224},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U788-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24453.72807324012},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V788-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18281.719058413346},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W788-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17109.855335915432},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X788-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10472.88693346254},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y788-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43416.917372359057},{"$f":"NPV(Taxas!$B$17,C781:L781)+B781","v":-75144.849466126601}]
[781,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R789-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8081.104090504241},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S789-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35829.669646974522},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T789-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":15977.250355077183},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U789-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14435.394373100053},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V789-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37288.503383077637},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W789-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7720.1077690221719},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X789-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40918.482785102329},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y789-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58207.728623510193},{"$f":"NPV(Taxas!$B$17,C782:L782)+B782","v":58935.015283163433}]
[782,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R790-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9250.3143110475266},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S790-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27777.439305196865},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T790-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12892.280436780613},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U790-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":43101.145723459907},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V790-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36327.451412670023},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W790-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32032.853380152264},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X790-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13386.460487164319},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y790-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5252.6620480491092},{"$f":"NPV(Taxas!$B$17,C783:L783)+B783","v":24654.455742344435}]
[783,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R791-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10602.989250387311},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S791-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27416.82083316112},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T791-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38873.835633412265},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U791-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33474.245775282288},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V791-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11287.487466871517},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W791-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":267.14938930807693},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X791-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13548.935119106785},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y791-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3477.1270867279436},{"$f":"NPV(Taxas!$B$17,C784:L784)+B784","v":15879.219793933473}]
[784,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R792-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-10606.216735515225},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S792-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5194.3632547432389},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T792-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":37862.42495507258},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U792-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24799.006956809026},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V792-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15049.355343705949},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W792-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17918.648048587944},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X792-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24946.019452410037},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y792-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19013.761039467368},{"$f":"NPV(Taxas!$B$17,C785:L785)+B785","v":-303.22630028126878}]
[785,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R793-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5688.1421496884377},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S793-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32481.448748936044},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T793-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1404.0110220216193},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U793-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24128.345281874696},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V793-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20589.954878639455},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W793-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20162.807114818381},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X793-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14055.502292606145},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y793-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7347.9940287792979},{"$f":"NPV(Taxas!$B$17,C786:L786)+B786","v":-32784.752417106472}]
[786,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R794-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27197.189112428088},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S794-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5764.1364395808014},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T794-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9714.0905639859011},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U794-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32432.547108700142},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V794-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21420.710700129017},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W794-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45094.737177638242},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X794-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10188.959628158298},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y794-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3717.54249801277},{"$f":"NPV(Taxas!$B$17,C787:L787)+B787","v":-14259.574771798056}]
[787,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R795-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-750.56476826467224},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S795-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27729.047530770269},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T795-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7545.6288271625563},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U795-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8172.7372266009097},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V795-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9547.2630383233736},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W795-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":19562.184519292743},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X795-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":43318.135406563677},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y795-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":6767.1961474014042},{"$f":"NPV(Taxas!$B$17,C788:L788)+B788","v":-13469.322371966991}]
[788,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R796-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14627.895368351286},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S796-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5700.1096344147409},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T796-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9481.9908031560371},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U796-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39918.05165325298},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V796-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-960.26385463043334},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W796-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":25829.632046056126},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X796-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6532.5543498769093},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y796-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67252.974414976372},{"$f":"NPV(Taxas!$B$17,C789:L789)+B789","v":-17383.625567579482}]
[789,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R797-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23349.964439725627},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S797-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17637.839220163074},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T797-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2.2110308396331675},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U797-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40956.648368152135},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V797-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29195.266660701473},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W797-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23905.44610847978},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X797-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5197.4319422961289},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y797-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4927.9974004013729},{"$f":"NPV(Taxas!$B$17,C790:L790)+B790","v":22883.566753740408}]
[790,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R798-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6032.3214556807561},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S798-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17067.060421747872},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T798-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38383.512938528991},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U798-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37988.954457439497},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V798-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":626.0885917386513},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W798-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40120.92064513341},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X798-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18670.679424704467},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y798-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7995.3547639863227},{"$f":"NPV(Taxas!$B$17,C791:L791)+B791","v":-8605.3845655468031}]
[791,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R799-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30531.820891831245},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S799-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12300.937207582112},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T799-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27121.051701229972},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U799-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2108.4092297424741},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V799-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14677.560582621383},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W799-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-712.2933282727754},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X799-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14734.395261555643},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y799-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3171.9193319758797},{"$f":"NPV(Taxas!$B$17,C792:L792)+B792","v":-51079.944856477101}]
[792,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R800-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12594.222733996992},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S800-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9772.5795509577765},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T800-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36060.652934809492},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U800-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16397.381488701132},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V800-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40332.998333635493},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W800-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45301.163350733208},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X800-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14288.831946796885},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y800-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5066.2902588524248},{"$f":"NPV(Taxas!$B$17,C793:L793)+B793","v":29861.167763057107}]
[793,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R801-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16733.342674963496},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S801-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39706.710663814767},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T801-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17868.491565946028},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U801-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11123.837649124389},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V801-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31907.61285006073},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W801-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46446.249168873655},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X801-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14416.05048483706},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y801-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24722.071019049217},{"$f":"NPV(Taxas!$B$17,C794:L794)+B794","v":44290.921059472515}]
[794,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R802-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37614.193256668972},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S802-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4220.7402704850501},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T802-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30776.913119189183},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U802-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":43565.452943017925},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V802-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20148.148619678494},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W802-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8754.8309057285878},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X802-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40288.242034033225},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y802-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21333.755280230253},{"$f":"NPV(Taxas!$B$17,C795:L795)+B795","v":30948.782551222132}]
[795,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R803-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17183.466626052439},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S803-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35909.097234723115},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T803-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5679.1790018674983},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U803-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8125.0893653173061},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V803-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9908.6479633772578},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W803-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20362.954315589093},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X803-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20426.44156533257},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y803-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38542.564107025013},{"$f":"NPV(Taxas!$B$17,C796:L796)+B796","v":5795.0345692182891}]
[796,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R804-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27076.870361488676},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S804-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-17307.156663250858},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T804-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-94.994453524548589},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U804-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16814.886855028977},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V804-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3207.3977125208439},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W804-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28253.125828275253},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X804-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15090.365660130055},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y804-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40391.759818096667},{"$f":"NPV(Taxas!$B$17,C797:L797)+B797","v":-33973.082012189378}]
[797,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R805-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12435.034173492311},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S805-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10507.984193193533},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T805-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12241.48618305942},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U805-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18024.161927179812},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V805-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-15009.796074118949},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W805-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3023.6868627528311},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X805-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36296.89925320194},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y805-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4988.2306412895359},{"$f":"NPV(Taxas!$B$17,C798:L798)+B798","v":-91084.923064062576}]
[798,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R806-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28991.881184862672},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S806-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11976.36803709163},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T806-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7704.7819340241804},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U806-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":27811.230211885369},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V806-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3498.9454497417428},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W806-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6290.4547973487279},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X806-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7608.4984073378491},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y806-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7307.0057484641275},{"$f":"NPV(Taxas!$B$17,C799:L799)+B799","v":-48253.18788874687}]
[799,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R807-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6428.7946275513186},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S807-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9777.3394774521403},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T807-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3714.7447213946834},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U807-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10700.264519043367},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V807-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6273.6577955144785},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W807-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28660.953430116351},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X807-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1240.7521844307103},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y807-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56720.482987763913},{"$f":"NPV(Taxas!$B$17,C800:L800)+B800","v":-34720.386530422227}]
[800,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R808-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":536.67529039697729},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S808-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25527.01644236669},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T808-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40073.632725501157},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U808-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44658.202431870028},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V808-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36863.208214274273},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W808-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":9572.8375562128567},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X808-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25384.500443672317},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y808-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59122.385430659087},{"$f":"NPV(Taxas!$B$17,C801:L801)+B801","v":88050.472813462722}]
[801,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R809-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4654.9263769124937},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S809-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21756.658816185798},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T809-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17593.746272054832},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U809-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":931.75583278792874},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V809-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":31847.767346892953},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W809-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32019.035219677433},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X809-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8635.6482407089698},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y809-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18481.880041738237},{"$f":"NPV(Taxas!$B$17,C802:L802)+B802","v":-7652.5742651660694}]
[802,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R810-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2323.8606683962953},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S810-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9849.0484457204839},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T810-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16686.349038503151},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U810-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-19254.181839657031},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V810-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-8371.448459521238},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W810-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3687.9980171687421},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X810-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":11251.859862993568},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y810-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5518.3821645123371},{"$f":"NPV(Taxas!$B$17,C803:L803)+B803","v":-78854.397665930766}]
[803,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R811-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5837.7781472171973},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S811-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7166.8861820145576},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T811-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13841.479159871207},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U811-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":40543.024537400765},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V811-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39877.78830724665},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W811-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20427.297366718769},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X811-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7090.9541498416747},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y811-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14799.028237350331},{"$f":"NPV(Taxas!$B$17,C804:L804)+B804","v":-38346.525322458605}]
[804,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R812-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24711.211950070567},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S812-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2057.4813589188234},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T812-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8231.0834280610543},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U812-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13120.043157180893},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V812-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14448.92642618305},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W812-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39692.998110540044},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X812-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37349.547092340028},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y812-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26077.586958454005},{"$f":"NPV(Taxas!$B$17,C805:L805)+B805","v":-6112.0825427778327}]
[805,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R813-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9468.9275441084046},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S813-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-162.4930768608283},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T813-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9672.4447427501182},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U813-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14687.834937914295},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V813-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9428.1181920821073},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W813-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-5465.2589367957917},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X813-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-654.74826970458344},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y813-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27936.078827371537},{"$f":"NPV(Taxas!$B$17,C806:L806)+B806","v":-69863.563846450939}]
[806,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R814-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19838.315481232974},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S814-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34722.004970020585},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T814-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7625.6952868959379},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U814-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4260.9448928012807},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V814-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46713.134902350153},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W814-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2972.751271659843},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X814-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7217.7700690421934},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y814-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11906.226620703319},{"$f":"NPV(Taxas!$B$17,C807:L807)+B807","v":5467.439272136442}]
[807,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R815-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":795.41019930425136},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S815-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36639.918287305336},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T815-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15179.617388487906},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U815-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1369.4280272548658},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V815-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20802.126707145009},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W815-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36324.534943375431},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X815-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9745.5262045429572},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y815-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10131.800368857801},{"$f":"NPV(Taxas!$B$17,C808:L808)+B808","v":-29450.180742635726}]
[808,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R816-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14391.516452561873},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S816-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30502.355534303868},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T816-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5427.9122974130623},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U816-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4508.1489281619597},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V816-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14282.19009887768},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W816-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2960.9503697789114},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X816-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":5807.9521393049527},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y816-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21680.553583460831},{"$f":"NPV(Taxas!$B$17,C809:L809)+B809","v":-52841.181388293975}]
[809,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R817-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15678.883234464653},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S817-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23717.119557153615},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T817-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4308.4387646802097},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U817-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13453.032387537058},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V817-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":32117.692321974555},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W817-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1016.4362308854106},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X817-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49245.739571311329},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y817-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3827.5147147625194},{"$f":"NPV(Taxas!$B$17,C810:L810)+B810","v":18547.499121232991}]
[810,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R818-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16131.651196716693},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S818-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3551.4243187365973},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T818-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7194.5877733312482},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U818-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7552.0457555875964},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V818-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11629.804853597121},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W818-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45184.155436322493},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X818-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7026.7453522140659},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y818-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65490.456516784077},{"$f":"NPV(Taxas!$B$17,C811:L811)+B811","v":-29739.887525871178}]
[811,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R819-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5065.5744090671269},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S819-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16279.376889047006},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T819-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4177.4501655597887},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U819-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13557.576390749526},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V819-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":26418.37813613057},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W819-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23976.126036461479},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X819-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9802.0877503205065},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y819-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24813.785011779401},{"$f":"NPV(Taxas!$B$17,C812:L812)+B812","v":-34100.836112621982}]
[812,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R820-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34727.740213741235},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S820-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6005.9272673666601},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T820-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":9870.5595621515931},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U820-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16939.692159945487},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V820-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39049.534165779653},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W820-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45418.788225493859},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X820-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23573.540084987078},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y820-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61332.396759601426},{"$f":"NPV(Taxas!$B$17,C813:L813)+B813","v":47225.790412140079}]
[813,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R821-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13640.980342114965},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S821-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7442.8180469528488},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T821-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1489.324804668071},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U821-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13162.054972817832},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V821-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5394.0903218006024},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W821-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26331.068882540618},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X821-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13098.455144270489},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y821-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":55975.611538102756},{"$f":"NPV(Taxas!$B$17,C814:L814)+B814","v":-44414.878640893803}]
[814,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R822-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12747.655356355846},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S822-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10726.751391095913},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T822-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23325.488126343298},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U822-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2088.4546400044219},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V822-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44545.206071335342},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W822-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2099.9645960390044},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X822-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50694.169743791557},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y822-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":29977.524946511025},{"$f":"NPV(Taxas!$B$17,C815:L815)+B815","v":10730.214295811238}]
[815,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R823-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35607.034749897924},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S823-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9586.0478519321441},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T823-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16441.296245323629},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U823-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":33634.335012614611},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V823-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7594.6616070034179},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W823-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7260.1329848306486},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X823-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2711.6894903401935},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y823-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18425.763448535174},{"$f":"NPV(Taxas!$B$17,C816:L816)+B816","v":-38470.782908687892}]
[816,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R824-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20162.334408600087},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S824-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23946.996093443027},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T824-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36746.380391308849},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U824-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24286.247051037295},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V824-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":40115.496469900128},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W824-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29988.610143427431},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X824-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40735.487043669833},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y824-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35978.749710064716},{"$f":"NPV(Taxas!$B$17,C817:L817)+B817","v":97770.182440611825}]
[817,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R825-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18822.925885728408},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S825-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":2773.8680892624579},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T825-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17504.553103501155},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U825-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25924.484196962665},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V825-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41247.106363006678},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W825-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45933.336555423397},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X825-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18883.704001996484},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y825-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3723.8117022884162},{"$f":"NPV(Taxas!$B$17,C818:L818)+B818","v":-16382.803882122622}]
[818,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R826-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37832.053299386818},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S826-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19841.280187777429},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T826-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34458.607580365366},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U826-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":18611.912043898359},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V826-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6506.8758928884454},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W826-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20736.582670664415},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X826-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48031.448580290322},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y826-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-9776.4090005812377},{"$f":"NPV(Taxas!$B$17,C819:L819)+B819","v":19308.85567988595}]
[819,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R827-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7976.2844941902349},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S827-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32196.758815141115},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T827-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12364.033712538727},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U827-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":19612.025759139055},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V827-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20041.713782881397},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W827-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47493.745902940173},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X827-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26310.075194110628},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y827-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-2661.5156784677729},{"$f":"NPV(Taxas!$B$17,C820:L820)+B820","v":-8997.3095294890372}]
[820,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R828-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8768.5566629328332},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S828-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35796.863254521639},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T828-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3128.090359822836},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U828-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":41044.290839004112},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V828-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17969.994551110267},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W828-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3260.3992646160477},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X828-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41540.401147456512},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y828-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67741.167143827653},{"$f":"NPV(Taxas!$B$17,C821:L821)+B821","v":60076.257425228396}]
[821,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R829-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25537.056778265302},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S829-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5837.8353675576545},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T829-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42034.655632610287},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U829-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21690.00233943003},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V829-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44450.20482017404},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W829-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28732.59398022102},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X829-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18046.291609907996},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y829-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35360.858655687218},{"$f":"NPV(Taxas!$B$17,C822:L822)+B822","v":52221.698943698517}]
[822,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R830-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2429.0631275071046},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S830-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4469.7653575566037},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T830-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25254.464188367248},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U830-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8435.6621599634145},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V830-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41219.388514955339},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W830-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11634.523347649461},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X830-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41624.554063633244},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y830-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27900.558601058459},{"$f":"NPV(Taxas!$B$17,C823:L823)+B823","v":161.08248038690363}]
[823,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R831-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7232.7820539202312},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S831-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2571.3370694305013},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T831-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3597.9903874002739},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U831-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":45526.48612523263},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V831-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":10426.044832858486},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W831-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11695.845047244657},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X831-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30533.708137458634},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y831-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23112.719330101085},{"$f":"NPV(Taxas!$B$17,C824:L824)+B824","v":-17522.503998090091}]
[824,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R832-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13059.482827122423},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S832-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40955.500378982309},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T832-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15854.259063770154},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U832-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14736.075666542814},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V832-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3013.6685361343443},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W832-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10973.942435631441},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X832-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16611.375657442673},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y832-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65793.184016588566},{"$f":"NPV(Taxas!$B$17,C825:L825)+B825","v":-45429.213961379101}]
[825,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R833-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16227.84533020928},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S833-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":37369.669116880104},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T833-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35182.876532467941},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U833-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10309.45453615147},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V833-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13141.029213484213},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W833-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19219.143529281544},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X833-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10463.916691017372},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y833-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22142.330455694748},{"$f":"NPV(Taxas!$B$17,C826:L826)+B826","v":-38413.587662177539}]
[826,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R834-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3655.1450164378275},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S834-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12644.804430375149},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T834-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8230.5141259034244},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U834-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42960.154644852533},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V834-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3044.1844021121469},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W834-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1139.3267546062125},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X834-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39210.88446934786},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y834-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25049.684917420818},{"$f":"NPV(Taxas!$B$17,C827:L827)+B827","v":-10974.999935920729}]
[827,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R835-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3625.8203200764456},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S835-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30146.967046791317},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T835-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7563.2111165065762},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U835-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30718.670449260375},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V835-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-20166.779445932258},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W835-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-7857.6199631918062},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X835-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36961.303826862997},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y835-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30382.660475419281},{"$f":"NPV(Taxas!$B$17,C828:L828)+B828","v":-24883.823463321183}]
[828,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R836-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27980.997042070303},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S836-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4159.750594262081},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T836-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33267.094611560271},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U836-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30140.148743029808},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V836-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9034.0707251862223},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W836-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":44737.154518282659},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X836-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46838.324134078393},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y836-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-8428.1853065116138},{"$f":"NPV(Taxas!$B$17,C829:L829)+B829","v":53082.927424576657}]
[829,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R837-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5293.6943304860342},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S837-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1638.4440144352084},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T837-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4225.1274759515618},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U837-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12514.230331981098},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V837-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14163.100505399776},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W837-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":7572.8095397185607},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X837-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48676.31326955268},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y837-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28472.247376427498},{"$f":"NPV(Taxas!$B$17,C830:L830)+B830","v":-24805.017616902536}]
[830,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R838-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11285.508831907287},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S838-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27274.72666712249},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T838-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18389.853242253059},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U838-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-19314.609334368994},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V838-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":20873.354707301969},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W838-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6900.2012111982767},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X838-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8971.5850250715648},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y838-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37495.847986262408},{"$f":"NPV(Taxas!$B$17,C831:L831)+B831","v":-66698.128686602111}]
[831,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R839-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33662.006772710862},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S839-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11970.925031886985},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T839-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17012.132918242914},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U839-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37421.295609461027},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V839-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41826.692319450885},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W839-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26551.764298782662},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X839-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":13193.861843135101},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y839-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36121.888333600233},{"$f":"NPV(Taxas!$B$17,C832:L832)+B832","v":27185.901608426677}]
[832,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R840-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5681.3505207145081},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S840-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19498.502971317328},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T840-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16118.720345961719},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U840-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26603.342058184586},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V840-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":26570.208233542453},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W840-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9373.7368468465356},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X840-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50728.052885159304},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y840-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56904.296009674035},{"$f":"NPV(Taxas!$B$17,C833:L833)+B833","v":49332.767609665752}]
[833,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R841-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6785.6556709172492},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S841-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9530.6794539405491},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T841-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29487.879295865252},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U841-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":41189.034144817015},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V841-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22559.247332106144},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W841-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8198.5919779631076},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X841-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24765.685945476253},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y841-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48458.298395148413},{"$f":"NPV(Taxas!$B$17,C834:L834)+B834","v":22616.466586774273}]
[834,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R842-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12243.086439675602},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S842-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7443.1912474219971},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T842-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12440.946580063235},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U842-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11723.033252892148},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V842-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43566.748670920584},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W842-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":14660.403187002114},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X842-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15262.364689205779},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y842-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10349.745404545416},{"$f":"NPV(Taxas!$B$17,C835:L835)+B835","v":-26337.219707800483}]
[835,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R843-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20679.599141624145},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S843-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11742.501084807223},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T843-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10514.346088701477},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U843-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":10094.302701011349},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V843-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10913.604296717782},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W843-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17802.770234596006},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X843-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28203.81115572546},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y843-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39348.613822057399},{"$f":"NPV(Taxas!$B$17,C836:L836)+B836","v":-40268.039751578588}]
[{"$f":"A836+1","v":836},{"$f":"B836","v":-108118},{"$f":"C836","v":10430.49499999999},{"$f":"D836","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R844-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14001.782443911236},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S844-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9199.0348762194444},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T844-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16652.995071848844},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U844-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-424.1468606377548},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V844-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17699.940590563561},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W844-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4478.5248929733789},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X844-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16655.211888547463},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y844-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46256.024751463519},{"$f":"NPV(Taxas!$B$17,C837:L837)+B837","v":-97762.326053728742}]
[837,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R845-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5743.0468487062553},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S845-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36962.7550116817},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T845-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2592.5959495641036},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U845-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9625.0932356046706},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V845-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9399.1451348061637},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W845-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4341.7246315180091},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X845-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":31319.76524706505},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y845-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5569.0856250396628},{"$f":"NPV(Taxas!$B$17,C838:L838)+B838","v":-41071.694632744417}]
[838,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R846-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33340.963012683249},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S846-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31525.667095414461},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T846-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12957.820846484345},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U846-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11549.497532383439},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V846-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1335.16915071123},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W846-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13113.377765808502},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X846-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6200.7762716165944},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y846-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31546.579496351289},{"$f":"NPV(Taxas!$B$17,C839:L839)+B839","v":-44063.833865431916}]
[839,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R847-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19896.10149611369},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S847-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6366.0221662734948},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T847-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5492.2943297217171},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U847-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38577.771230064638},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V847-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9534.1892439428739},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W847-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31542.967909803563},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X847-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19482.001756334146},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y847-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":30800.015118503674},{"$f":"NPV(Taxas!$B$17,C840:L840)+B840","v":-29318.818729857987}]
[840,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R848-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24918.206904449995},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S848-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28483.483515570122},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T848-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17087.821717402188},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U848-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12578.743120819801},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V848-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17233.182031183143},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W848-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33360.840783735031},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X848-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12509.243295375569},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y848-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10303.542038202742},{"$f":"NPV(Taxas!$B$17,C841:L841)+B841","v":-50871.866592019607}]
[841,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R849-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":6159.6439869221304},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S849-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9532.5067842268218},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T849-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-470.17063208767286},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U849-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1145.3216108247052},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V849-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22632.637904110266},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W849-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19306.917229177328},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X849-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10097.260953046623},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y849-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57293.018343313248},{"$f":"NPV(Taxas!$B$17,C842:L842)+B842","v":-27974.988399275462}]
[842,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R850-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-8266.9799120176012},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S850-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5484.2618261965727},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T850-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25154.826919892184},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U850-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30453.478225697007},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V850-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17422.714733715027},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W850-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42429.506311939032},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X850-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10703.023093265923},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y850-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40222.287166142967},{"$f":"NPV(Taxas!$B$17,C843:L843)+B843","v":4252.6844463947346}]
[843,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R851-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4480.459272199585},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S851-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27442.260998546852},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T851-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11033.668865248157},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U851-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6571.1475350149503},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V851-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43081.488268772431},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W851-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28521.84094609099},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X851-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21777.193921505022},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y851-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9153.4890096784529},{"$f":"NPV(Taxas!$B$17,C844:L844)+B844","v":-22689.151708037229}]
[844,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R852-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28301.267149303851},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S852-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11932.224957724928},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T852-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5819.22679081764},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U852-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5079.4110803796993},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V852-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43747.701603177193},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W852-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10279.893408932301},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X852-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12856.470364422183},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y852-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37962.863246653898},{"$f":"NPV(Taxas!$B$17,C845:L845)+B845","v":-7300.7006467186584}]
[845,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R853-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11171.863274159163},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S853-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23314.959808902167},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T853-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2214.2827521064064},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U853-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15302.84276383358},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V853-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4872.627958624802},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W853-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":19903.230528042404},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X853-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19453.372676448045},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y853-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43135.341591249664},{"$f":"NPV(Taxas!$B$17,C846:L846)+B846","v":-37524.827294125411}]
[846,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R854-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7484.8192231993216},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S854-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":18910.132625140897},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T854-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30195.648729906061},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U854-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21783.887139338563},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V854-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-12609.894778843412},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W854-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":16024.626643036128},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X854-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-395.30367658968862},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y854-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-336.97397489679679},{"$f":"NPV(Taxas!$B$17,C847:L847)+B847","v":-36660.299726934012}]
[847,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R855-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9594.8805027819672},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S855-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16366.658491035687},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T855-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19289.156757405526},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U855-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17431.470121797589},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V855-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35909.710907609449},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W855-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":14684.011624366183},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X855-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3820.9438350742948},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y855-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5740.2152779263834},{"$f":"NPV(Taxas!$B$17,C848:L848)+B848","v":-72788.221630854532}]
[848,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R856-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15471.412616880354},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S856-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40553.541386727986},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T856-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-10994.895735372153},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U856-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36842.295683115626},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V856-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2382.4044712334326},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W856-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12527.486954859734},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X856-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20557.905321503902},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y856-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":17863.70491189594},{"$f":"NPV(Taxas!$B$17,C849:L849)+B849","v":-30340.545096909031}]
[849,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R857-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10263.717547557668},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S857-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6988.058809786733},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T857-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1197.5869985025747},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U857-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13095.175227330959},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V857-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14299.433625830756},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W857-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":30753.019733739726},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X857-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37053.642066223889},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y857-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":12350.250789047017},{"$f":"NPV(Taxas!$B$17,C850:L850)+B850","v":-18761.344472079101}]
[850,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R858-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31788.809280351277},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S858-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17865.849523930308},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T858-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-509.0940548075414},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U858-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13731.100770416442},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V858-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-4242.4851049824174},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W858-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47336.899268842411},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X858-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30965.983055801786},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y858-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39888.143936023596},{"$f":"NPV(Taxas!$B$17,C851:L851)+B851","v":40707.719150540972}]
[851,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R859-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20726.624911573272},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S859-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10921.47512556674},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T859-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12015.070516952834},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U859-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32870.84901637306},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V859-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44509.603890392871},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W859-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15097.46306199352},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X859-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16566.450685722848},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y859-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41093.293642402321},{"$f":"NPV(Taxas!$B$17,C852:L852)+B852","v":35859.629321743298}]
[852,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R860-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26780.972204578531},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S860-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11866.639651276051},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T860-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13917.276871429542},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U860-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11903.363917148503},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V860-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22098.445342138173},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W860-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18726.626292432265},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X860-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10564.029182048083},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y860-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46363.893915763801},{"$f":"NPV(Taxas!$B$17,C853:L853)+B853","v":-24961.940128877846}]
[853,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R861-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14326.994065781369},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S861-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15853.401587465585},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T861-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12537.173774166036},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U861-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22465.225797644162},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V861-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6640.2823280513658},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W861-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":39609.756120864411},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X861-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24338.398535710163},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y861-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":64078.34227761381},{"$f":"NPV(Taxas!$B$17,C854:L854)+B854","v":9351.4330997264915}]
[854,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R862-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30202.463528465894},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S862-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20519.004976108528},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T862-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17090.283147188649},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U862-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15392.986558517014},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V862-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16012.667612391346},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W862-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42937.902424830674},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X862-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2877.2599936261195},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y862-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":26674.088571426924},{"$f":"NPV(Taxas!$B$17,C855:L855)+B855","v":17882.768976719541}]
[855,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R863-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4960.7203661269723},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S863-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24207.822883493474},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T863-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":476.32763683298617},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U863-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37652.474416526078},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V863-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2847.1243577538444},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W863-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28167.503867907988},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X863-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21280.018517293553},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y863-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39166.518618101225},{"$f":"NPV(Taxas!$B$17,C856:L856)+B856","v":-10605.70660838981}]
[856,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R864-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23424.820298648759},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S864-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16820.498628715472},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T864-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8632.8071739430852},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U864-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42952.397540637168},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V864-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35750.305878409476},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W864-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12922.741332640886},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X864-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14129.098452606739},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y864-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20544.513720465198},{"$f":"NPV(Taxas!$B$17,C857:L857)+B857","v":-21292.821053734107}]
[857,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R865-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25940.568187626734},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S865-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6009.7220333084297},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T865-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17601.355881624429},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U865-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32579.289428912169},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V865-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-11003.765906049357},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W865-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3651.8037500473583},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X865-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49006.460613316674},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y865-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":24730.490477234431},{"$f":"NPV(Taxas!$B$17,C858:L858)+B858","v":11435.692265892008}]
[858,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R866-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2210.4316535991111},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S866-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19672.189718294172},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T866-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8184.7782481505164},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U866-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11539.058541403416},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V866-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8305.3397898352305},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W866-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":10937.904059021435},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X866-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":52305.660763163476},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y866-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32776.383604263843},{"$f":"NPV(Taxas!$B$17,C859:L859)+B859","v":-2539.7009883128048}]
[859,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R867-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4132.1904163146883},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S867-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39252.198205341469},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T867-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7467.4466319569001},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U867-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17688.20237551337},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V867-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23438.533177684261},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W867-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46323.284360059428},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X867-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-268.90027636151171},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y867-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":4792.9504574319308},{"$f":"NPV(Taxas!$B$17,C860:L860)+B860","v":-14195.787871992914}]
[860,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R868-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21477.270595589835},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S868-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2000.5924975620837},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T868-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11414.743332621521},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U868-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14915.581474988574},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V868-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21223.517442455039},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W868-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26371.745850908737},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X868-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7964.7565282313062},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y868-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":42590.617941398799},{"$f":"NPV(Taxas!$B$17,C861:L861)+B861","v":5215.4774179989618}]
[861,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R869-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5655.8853047156535},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S869-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3194.3701730862413},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T869-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-3483.0130876464864},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U869-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28456.5977653339},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V869-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3920.7596268755624},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W869-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37768.296911352547},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X869-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30341.73060788992},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y869-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8943.540922392991},{"$f":"NPV(Taxas!$B$17,C862:L862)+B862","v":-6412.7131167231128}]
[862,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R870-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16391.87159464421},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S870-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6946.1838070552731},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T870-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36352.665171311484},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U870-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":3669.0245521849338},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V870-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19692.155796737705},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W870-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10585.330151452879},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X870-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44079.7801694421},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y870-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":68129.183688851874},{"$f":"NPV(Taxas!$B$17,C863:L863)+B863","v":43708.008661910368}]
[863,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R871-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9975.1185845119817},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S871-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11383.755082156818},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T871-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5193.5454706288911},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U871-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29972.438670682837},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V871-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-12863.982425600425},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W871-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":5684.988234460252},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X871-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35616.458861807187},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y871-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":35200.40234741602},{"$f":"NPV(Taxas!$B$17,C864:L864)+B864","v":-19521.34794642702}]
[864,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R872-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15040.151123197136},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S872-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10718.306037280145},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T872-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5342.4305861463617},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U872-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22832.126777992176},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V872-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42984.980488666493},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W872-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13957.186449606641},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X872-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19901.560308725595},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y872-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31948.47952333279},{"$f":"NPV(Taxas!$B$17,C865:L865)+B865","v":-15333.789315227652}]
[865,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R873-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20113.129147227439},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S873-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19662.260174995979},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T873-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5979.2919130154078},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U873-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14820.482692060979},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V873-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35554.925387846582},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W873-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2404.2818328929643},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X873-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45132.248631766815},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y873-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5318.8363247445759},{"$f":"NPV(Taxas!$B$17,C866:L866)+B866","v":-12457.407072775808}]
[866,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R874-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38227.364205235186},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S874-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6784.9329509505296},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T874-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2860.801115477956},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U874-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":4231.708976407388},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V874-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-6999.5797063099926},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W874-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23449.564973321671},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X874-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13245.908677790625},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y874-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14744.504820178265},{"$f":"NPV(Taxas!$B$17,C867:L867)+B867","v":-43097.70617505382}]
[867,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R875-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16440.449253897583},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S875-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-8382.551219992205},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T875-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13918.956636722996},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U875-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21442.496931435075},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V875-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16760.531461078976},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W875-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3116.7276160799665},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X875-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20138.711382100795},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y875-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19894.461920294132},{"$f":"NPV(Taxas!$B$17,C868:L868)+B868","v":-115117.33475311652}]
[868,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R876-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4238.3720422925162},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S876-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":31183.873832970305},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T876-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4416.9405467237193},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U876-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24884.667541967821},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V876-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18027.699492642892},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W876-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":40168.390037749377},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X876-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30865.024048783976},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y876-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31149.570375389776},{"$f":"NPV(Taxas!$B$17,C869:L869)+B869","v":38418.882469437289}]
[869,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R877-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36745.453268128585},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S877-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9465.7430889841089},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T877-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41519.762223622281},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U877-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":9778.0218568339533},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V877-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43269.300203368693},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W877-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16629.673144170083},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X877-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10259.257945098363},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y877-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50014.415655162105},{"$f":"NPV(Taxas!$B$17,C870:L870)+B870","v":51251.757341082324}]
[870,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R878-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28120.754651386858},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S878-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32037.241615785857},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T878-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17005.54924983942},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U878-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3722.7111149484208},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V878-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41697.230211644026},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W878-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32569.295045975079},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X878-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":52131.357535610419},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y878-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1050.297723464917},{"$f":"NPV(Taxas!$B$17,C871:L871)+B871","v":35409.902071397344}]
[871,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R879-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11506.512248019792},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S879-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":24534.279773436159},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T879-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3829.1340707383315},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U879-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44330.280768610028},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V879-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35600.514574576417},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W879-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42339.620810231339},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X879-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-21069.593806370605},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y879-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59987.701971164177},{"$f":"NPV(Taxas!$B$17,C872:L872)+B872","v":59094.075854208699}]
[872,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R880-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15068.803353589503},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S880-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13199.372173859661},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T880-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8714.9050770637441},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U880-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3451.8480184995078},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V880-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13537.143924101703},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W880-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":44820.979901667117},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X880-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45725.191093425106},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y880-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3165.0139302886037},{"$f":"NPV(Taxas!$B$17,C873:L873)+B873","v":-41685.350814292018}]
[873,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R881-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38381.438688645423},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S881-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25851.047927325289},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T881-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13786.586937954267},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U881-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4319.9781983284283},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V881-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19803.505101922459},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W881-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4963.7848470892932},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X881-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":44164.808220845749},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y881-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65056.425626840486},{"$f":"NPV(Taxas!$B$17,C874:L874)+B874","v":5734.2718921426276}]
[874,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R882-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33639.079421694543},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S882-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":23685.948756970985},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T882-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14282.634292727711},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U882-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":24093.433821142797},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V882-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":6650.3606137822608},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W882-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26288.656013933229},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X882-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41771.257796234975},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y882-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47347.448430817036},{"$f":"NPV(Taxas!$B$17,C875:L875)+B875","v":72157.443702120567}]
[875,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R883-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5317.9226546862537},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S883-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7785.099792546589},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T883-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25312.007704262422},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U883-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37105.944250357141},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V883-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39638.034140227726},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W883-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2677.369985063553},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X883-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28343.035750616225},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y883-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7685.2317378725365},{"$f":"NPV(Taxas!$B$17,C876:L876)+B876","v":13152.007163035363}]
[876,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R884-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31920.180793624007},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S884-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16130.850633762722},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T884-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40242.032475014828},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U884-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13095.573538236256},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V884-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-8710.7972169794484},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W884-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4065.7197006866627},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X884-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4645.781296856172},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y884-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":63632.238882864658},{"$f":"NPV(Taxas!$B$17,C877:L877)+B877","v":9861.9517963265826}]
[877,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R885-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27493.257265449545},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S885-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10767.248045362128},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T885-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24187.073539204306},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U885-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11757.813184032404},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V885-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1220.2984212813644},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W885-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":11655.403125274534},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X885-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20338.047801216133},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y885-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-6374.139574938612},{"$f":"NPV(Taxas!$B$17,C878:L878)+B878","v":-8313.0300417319959}]
[878,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R886-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3302.4939710837989},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S886-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11667.313318850549},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T886-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40552.545748219578},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U886-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21951.758956524296},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V886-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":24364.814471075249},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W886-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-20265.063203384852},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X886-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26655.632997977831},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y886-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66417.652522632256},{"$f":"NPV(Taxas!$B$17,C879:L879)+B879","v":12188.236257170618}]
[879,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R887-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38643.044299197143},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S887-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":124.29630234252181},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T887-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":15062.773914960668},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U887-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":32476.79617225875},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V887-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":42436.254726921659},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W887-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19442.945904110165},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X887-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20906.105802085403},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y887-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20696.550786801075},{"$f":"NPV(Taxas!$B$17,C880:L880)+B880","v":27124.228265873156}]
[880,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R888-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12413.66728998194},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S888-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6049.9021528153426},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T888-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18278.216149785334},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U888-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18613.158174270444},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V888-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37752.998579314968},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W888-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19910.640096119532},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X888-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46306.765516362058},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y888-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22062.185998131608},{"$f":"NPV(Taxas!$B$17,C881:L881)+B881","v":-13224.985340239946}]
[881,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R889-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20946.101534498426},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S889-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27073.670339599688},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T889-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11579.264007186273},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U889-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12674.571763132708},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V889-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38709.291606826504},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W889-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":6863.4093507818834},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X889-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":43351.413226578567},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y889-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32933.069940158821},{"$f":"NPV(Taxas!$B$17,C882:L882)+B882","v":16845.376040258998}]
[882,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R890-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32673.676337407946},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S890-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27399.770695428157},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T890-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21405.649850541227},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U890-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-12847.287897496843},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V890-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":15836.054673156501},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W890-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42904.81867859848},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X890-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6865.6545965004862},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y890-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57339.345122450555},{"$f":"NPV(Taxas!$B$17,C883:L883)+B883","v":53273.503009652079}]
[883,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R891-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31443.482163068598},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S891-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":20418.243384289544},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T891-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12088.343404829826},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U891-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3895.0056658114427},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V891-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34054.798488134547},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W891-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":43939.704532436561},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X891-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8138.5773989636491},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y891-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7467.2805686941629},{"$f":"NPV(Taxas!$B$17,C884:L884)+B884","v":-10920.514799126177}]
[884,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R892-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5562.9937245114215},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S892-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":15601.275658206596},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T892-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10898.20151904249},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U892-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2024.4188272069896},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V892-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2616.8431251616821},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W892-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24428.489573046529},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X892-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":38134.620838857969},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y892-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23089.756973396637},{"$f":"NPV(Taxas!$B$17,C885:L885)+B885","v":-7777.3888427810598}]
[885,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R893-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3074.5781280070569},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S893-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39078.653466237607},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T893-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-196.07768988275711},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U893-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17030.207872643296},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V893-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44405.351199390294},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W893-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":13355.058706393691},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X893-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33435.640044151085},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y893-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28492.285742649285},{"$f":"NPV(Taxas!$B$17,C886:L886)+B886","v":36908.688273591601}]
[886,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R894-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14438.846899491013},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S894-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28018.653916794978},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T894-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16193.056209985461},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U894-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4370.9296768246295},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V894-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37495.913155370421},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W894-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17756.966386884196},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X894-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35843.459463082436},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y894-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32606.094829422698},{"$f":"NPV(Taxas!$B$17,C887:L887)+B887","v":16103.999918794914}]
[887,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R895-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15487.530649319824},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S895-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39238.674341848469},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T895-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42806.701567052107},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U895-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16740.084950732395},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V895-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45920.337401121695},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W895-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15402.980713902871},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X895-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1793.1391824047842},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y895-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":5397.449805474711},{"$f":"NPV(Taxas!$B$17,C888:L888)+B888","v":32555.304270164837}]
[888,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R896-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1160.1668854141662},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S896-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3188.2638258256884},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T896-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10611.431444264486},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U896-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31882.36153591163},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V896-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47398.419210563385},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W896-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13684.525285029558},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X896-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10389.700219732933},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y896-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-6333.3831466499814},{"$f":"NPV(Taxas!$B$17,C889:L889)+B889","v":-44951.022050852145}]
[889,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R897-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28267.559415844633},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S897-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27134.686721885468},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T897-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18255.345080420568},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U897-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4449.7727431028343},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V897-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":28903.068531095243},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W897-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46912.41825098038},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X897-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22934.157178324742},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y897-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19864.305093019684},{"$f":"NPV(Taxas!$B$17,C890:L890)+B890","v":-7552.2071582626959}]
[890,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R898-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":865.07308598121926},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S898-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":29246.082848205329},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T898-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32822.242630427849},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U898-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21114.259049369117},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V898-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39863.647764922061},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W898-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14551.378618302981},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X898-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":1459.5971823094169},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y898-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18158.625175583489},{"$f":"NPV(Taxas!$B$17,C891:L891)+B891","v":10883.089199786336}]
[891,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R899-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29494.499643305149},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S899-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13223.386074024758},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T899-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21968.124740892035},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U899-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29646.927383121794},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V899-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1002.5929988601747},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W899-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18243.457901359739},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X899-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25010.442686677568},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y899-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4803.4771958840556},{"$f":"NPV(Taxas!$B$17,C892:L892)+B892","v":-6154.7362651887379}]
[892,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R900-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13089.29290185098},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S900-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16238.133040959878},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T900-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-18018.34662393804},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U900-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28965.267094387062},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V900-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-29.312869840283383},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W900-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17011.089583999819},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X900-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30526.828169451655},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y900-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46690.333170780221},{"$f":"NPV(Taxas!$B$17,C893:L893)+B893","v":-67180.62599365518}]
[893,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R901-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":35053.658330122395},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S901-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26313.132577246008},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T901-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":25935.085303615349},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U901-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10117.95381526193},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V901-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9956.8432238948481},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W901-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8836.5917462548387},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X901-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4341.2233403612499},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y901-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47941.275745184503},{"$f":"NPV(Taxas!$B$17,C894:L894)+B894","v":24378.198104643845}]
[894,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R902-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28162.658308971164},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S902-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38196.274573439499},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T902-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23054.433329114079},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U902-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-726.73103025982164},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V902-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47075.472556778579},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W902-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2305.0424034873722},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X902-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18160.270145339928},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y902-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27288.762730305963},{"$f":"NPV(Taxas!$B$17,C895:L895)+B895","v":24280.242225111549}]
[895,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R903-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33873.026819659972},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S903-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9997.0636219460903},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T903-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42449.975195078281},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U903-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6653.1151095119621},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V903-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33629.216264312199},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W903-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48438.897204500165},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X903-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22175.375274310303},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y903-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-6014.027975984498},{"$f":"NPV(Taxas!$B$17,C896:L896)+B896","v":28515.166621083365}]
[896,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R904-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5469.1869345952673},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S904-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1619.6721826886242},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T904-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29185.342265259536},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U904-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2142.8417880925317},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V904-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18432.528686722344},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W904-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8270.161138665113},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X904-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-6377.9513696907579},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y904-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1689.6769131394849},{"$f":"NPV(Taxas!$B$17,C897:L897)+B897","v":-41041.549690735788}]
[897,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R905-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-9068.3539926802459},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S905-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9046.4460978883471},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T905-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-6025.8588202125939},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U905-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21234.508335375802},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V905-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36355.14329925229},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W905-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":27334.746895097815},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X905-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12202.440579966331},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y905-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":14513.796137315063},{"$f":"NPV(Taxas!$B$17,C898:L898)+B898","v":-29212.164025730657}]
[898,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R906-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14337.020829059029},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S906-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13135.768820576497},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T906-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1067.5919878609238},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U906-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1665.0673681939934},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V906-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23029.254406980075},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W906-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15684.077572097398},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X906-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2430.659113524709},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y906-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50573.719426299678},{"$f":"NPV(Taxas!$B$17,C899:L899)+B899","v":-69796.473944108046}]
[899,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R907-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12713.075404663783},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S907-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36210.366384025328},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T907-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12817.186396697765},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U907-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17971.964222643168},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V907-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-192.14387168225585},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W907-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20952.85144850253},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X907-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":37133.245388957796},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y907-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43387.221087168989},{"$f":"NPV(Taxas!$B$17,C900:L900)+B900","v":23655.176290716452}]
[{"$f":"A900+1","v":900},{"$f":"B900","v":-108118},{"$f":"C900","v":10430.49499999999},{"$f":"D900","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R908-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":2361.6410024782326},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S908-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4514.0678888625371},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T908-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17000.765382977796},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U908-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":20685.59025632323},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V908-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2579.9744663939528},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W908-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9603.6826853454695},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X908-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42105.307020244225},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y908-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":2137.7247935591022},{"$f":"NPV(Taxas!$B$17,C901:L901)+B901","v":-35855.922568696245}]
[901,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R909-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-576.61894831804784},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S909-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33470.064695042471},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T909-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":14144.717883376074},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U909-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35871.709281992582},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V909-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":32873.29831002203},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W909-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-5435.3464127994957},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X909-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":46190.252606383256},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y909-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":19007.578517841874},{"$f":"NPV(Taxas!$B$17,C902:L902)+B902","v":41172.81099662566}]
[902,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R910-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23929.803451031403},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S910-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":243.12236083299285},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T910-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-9004.2390300748048},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U910-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":20622.436967470276},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V910-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-838.60945791533959},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W910-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17795.068590496157},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X910-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-16537.736228809437},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y910-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57579.337828177355},{"$f":"NPV(Taxas!$B$17,C903:L903)+B903","v":-20980.489401032988}]
[903,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R911-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3145.8625671482423},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S911-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":503.17491171437359},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T911-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26518.904393434339},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U911-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":31784.288013900892},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V911-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34490.36266502169},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W911-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":23211.850956300805},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X911-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3738.7645679678481},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y911-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60967.457337467662},{"$f":"NPV(Taxas!$B$17,C904:L904)+B904","v":37771.308726760006}]
[904,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R912-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-15263.995571635902},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S912-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":80.399311161610967},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T912-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":30210.602959920776},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U912-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6368.6276691319053},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V912-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18220.716010034532},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W912-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48473.200818190999},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X912-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":12108.008496743127},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y912-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39564.634152490471},{"$f":"NPV(Taxas!$B$17,C905:L905)+B905","v":-18574.929667096585}]
[905,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R913-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7447.3732490282982},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S913-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3605.3207663834219},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T913-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1031.1757875892108},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U913-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30080.941701186333},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V913-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13337.559655973029},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W913-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2425.3553061400889},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X913-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29351.801392188914},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y913-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67273.67256955216},{"$f":"NPV(Taxas!$B$17,C906:L906)+B906","v":-15032.415878394881}]
[906,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R914-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33815.835062244856},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S914-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-4027.4068369319393},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T914-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-12564.412077451914},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U914-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-6043.1202788710671},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V914-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16686.119217016323},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W914-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-1377.7981816647734},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X914-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26817.530975297494},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y914-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":56560.129328522991},{"$f":"NPV(Taxas!$B$17,C907:L907)+B907","v":-35790.65934485152}]
[907,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R915-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12434.317071570307},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S915-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2096.8349495677212},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T915-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1637.3241904595889},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U915-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6416.7906129497987},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V915-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46091.816016532161},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W915-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":31855.599688026741},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X915-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19046.580454754767},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y915-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18258.439251730801},{"$f":"NPV(Taxas!$B$17,C908:L908)+B908","v":-42365.607271800152}]
[908,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R916-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1793.6629270524627},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S916-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":12670.384032427293},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T916-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38461.336814913113},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U916-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14940.65709704943},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V916-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2367.7955294613093},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W916-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2657.1774814505989},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X916-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":36310.406791726527},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y916-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58921.335976481387},{"$f":"NPV(Taxas!$B$17,C909:L909)+B909","v":2134.0218753324734}]
[909,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R917-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29379.183065323945},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S917-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":38095.174217034233},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T917-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":29366.11321515224},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U917-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":886.88080824804456},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V917-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33771.670585055166},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W917-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-15344.214712842484},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X917-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16739.887042435512},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y917-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":12377.656258769575},{"$f":"NPV(Taxas!$B$17,C910:L910)+B910","v":26495.351471903559}]
[910,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R918-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9967.6760868880829},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S918-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40805.249581801894},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T918-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18483.661528509405},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U918-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11944.196233439883},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V918-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35688.000013358309},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W918-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":46761.434905287999},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X918-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12059.173948644389},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y918-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":23143.816604417807},{"$f":"NPV(Taxas!$B$17,C911:L911)+B911","v":43961.236907002574}]
[911,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R919-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37183.800722276843},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S919-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14228.686765495255},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T919-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-17393.892232520815},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U919-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":17464.995815812727},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V919-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":36465.96122169435},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W919-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3733.5811351601151},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X919-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4120.1053764669141},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y919-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3568.9564026561402},{"$f":"NPV(Taxas!$B$17,C912:L912)+B912","v":-14640.334951223194}]
[912,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R920-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13865.284256487363},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S920-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34048.296113970151},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T920-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5381.9921414600576},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U920-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10318.632724531419},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V920-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4859.9282586131776},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W920-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":7461.7418407579607},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X920-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-18897.462038903606},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y920-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61287.846883608785},{"$f":"NPV(Taxas!$B$17,C913:L913)+B913","v":-48769.577907491104}]
[913,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R921-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":37936.938711659932},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S921-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":19820.942421422165},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T921-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":16065.690360999357},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U921-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-18281.924143692922},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V921-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12.356288117520307},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W921-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":28978.114257846733},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X921-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-17498.719533376425},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y921-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59937.72129310594},{"$f":"NPV(Taxas!$B$17,C914:L914)+B914","v":7228.7155407646205}]
[914,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R922-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17924.577091456609},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S922-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12362.623270323817},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T922-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10345.113644948953},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U922-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":796.77524110257764},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V922-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30371.927558790325},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W922-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":27539.151213768186},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X922-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22230.7340826933},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y922-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":57207.473462356313},{"$f":"NPV(Taxas!$B$17,C915:L915)+B915","v":18801.182463362231}]
[915,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R923-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18661.860267655924},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S923-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7873.0909522126058},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T923-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41893.676819197193},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U923-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13012.49767955782},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V923-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47248.109476604426},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W923-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33014.685840705904},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X923-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":2158.0555694994491},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y923-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-4013.9030588846999},{"$f":"NPV(Taxas!$B$17,C916:L916)+B916","v":14677.654194368355}]
[916,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R924-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21188.182574678867},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S924-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27418.331256235808},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T924-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":15629.986986504893},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U924-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14274.217765851199},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V924-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23827.852802591642},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W924-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38211.763314134972},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X924-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12496.278159549698},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y924-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":54820.046150186754},{"$f":"NPV(Taxas!$B$17,C917:L917)+B917","v":47378.050848606392}]
[917,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R925-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7562.4514435390611},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S925-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11183.595022300902},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T925-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42929.796813767185},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U925-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-810.80644977460361},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V925-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":19074.582716021603},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W925-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4321.1896463665034},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X925-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":35772.140958536358},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y925-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46362.757263810192},{"$f":"NPV(Taxas!$B$17,C918:L918)+B918","v":25845.295898317767}]
[918,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R926-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19243.682560265581},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S926-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":11006.34440060311},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T926-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1283.967637127771},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U926-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-7114.6997226425465},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V926-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":12796.940456986169},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W926-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12600.071019072915},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X926-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47703.848076403832},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y926-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48116.881226696605},{"$f":"NPV(Taxas!$B$17,C919:L919)+B919","v":-3464.130357612099}]
[919,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R927-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10894.508219088124},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S927-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11315.482398190714},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T927-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20672.566035436874},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U927-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":43420.277822609947},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V927-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43172.963327227611},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W927-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17818.946341771232},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X927-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13246.589017990516},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y927-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5700.6844029700496},{"$f":"NPV(Taxas!$B$17,C920:L920)+B920","v":-31830.675412397497}]
[920,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R928-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13013.153823358558},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S928-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":37906.148650402916},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T928-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38839.910363800969},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U928-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":19942.861177060557},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V928-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4705.9756952819262},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W928-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11567.068692158275},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X928-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":28541.200312779154},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y928-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67930.521054050711},{"$f":"NPV(Taxas!$B$17,C921:L921)+B921","v":36165.254396353528}]
[921,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R929-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7241.4418707436871},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S929-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21363.526194856691},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T929-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14996.005328317526},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U929-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17619.67945614372},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V929-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13764.508431904727},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W929-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15604.036886799913},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X929-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24197.921522144716},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y929-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":15469.895093336398},{"$f":"NPV(Taxas!$B$17,C922:L922)+B922","v":-62573.707635893632}]
[922,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R930-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5376.8716424887225},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S930-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28223.733750766089},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T930-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":40086.625037112855},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U930-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38516.446354276472},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V930-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37348.610931116928},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W930-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":8286.130690502061},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X930-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":49525.090966210118},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y930-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41322.040736592353},{"$f":"NPV(Taxas!$B$17,C923:L923)+B923","v":84664.872857857437}]
[923,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R931-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19804.227403986195},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S931-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4280.4388950682078},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T931-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4237.0139479282116},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U931-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8481.2108895236761},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V931-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2914.1362016750172},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W931-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14502.705031553458},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X931-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-2252.4998314252207},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y931-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":39954.126241153899},{"$f":"NPV(Taxas!$B$17,C924:L924)+B924","v":-58651.202453168858}]
[924,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R932-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34137.921532362983},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S932-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35000.318612562027},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T932-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33653.425855216017},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U932-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42484.009070342581},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V932-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30139.586117458206},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W932-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48845.23660352447},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X932-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":33240.2735084261},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y932-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11219.875832317879},{"$f":"NPV(Taxas!$B$17,C925:L925)+B925","v":115724.33861927988}]
[925,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R933-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31612.306664425407},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S933-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":37254.367667699786},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T933-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":2655.2463065359952},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U933-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14307.146764946689},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V933-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":9770.9621808930133},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W933-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36728.794547239064},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X933-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":27000.928949541405},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y933-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18447.147191259544},{"$f":"NPV(Taxas!$B$17,C926:L926)+B926","v":24356.548293393193}]
[926,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R934-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19832.908774887343},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S934-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-10997.56664023759},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T934-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12261.402228774819},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U934-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":23084.56613788016},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V934-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-3481.6236040972835},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W934-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":19490.684984310094},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X934-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":9572.3912426406623},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y934-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":7531.3309700953487},{"$f":"NPV(Taxas!$B$17,C927:L927)+B927","v":-30346.046486872772}]
[927,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R935-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":39180.509273767799},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S935-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39420.219746928036},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T935-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18658.679272090147},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U935-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-368.00787936603774},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V935-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37211.177278643649},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W935-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47171.074049165814},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X935-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19208.705906585987},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y935-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":51243.664383457071},{"$f":"NPV(Taxas!$B$17,C928:L928)+B928","v":99286.637326689699}]
[928,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R936-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9753.4907100647706},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S936-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12382.469244786193},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T936-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35395.562011029382},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U936-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-4740.7544884937906},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V936-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25726.509475915005},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W936-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2205.3709282549244},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X936-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4206.8555002856247},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y936-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-763.20533676349987},{"$f":"NPV(Taxas!$B$17,C929:L929)+B929","v":-42700.988183515416}]
[929,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R937-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31146.203720018901},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S937-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40972.262701397238},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T937-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-15332.664195989903},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U937-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1379.0984253416627},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V937-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14486.493036862932},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W937-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15169.667615558457},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X937-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19471.937268864836},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y937-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53559.340854881651},{"$f":"NPV(Taxas!$B$17,C930:L930)+B930","v":28336.947344134358}]
[930,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R938-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":17217.178063443018},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S938-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-11637.213457500937},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T938-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8745.977297609079},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U938-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":26065.266149972951},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V938-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":46200.248048838635},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W938-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9409.8777369483869},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X938-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":47627.758314940664},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y938-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27609.506923867892},{"$f":"NPV(Taxas!$B$17,C931:L931)+B931","v":6658.6620570613741}]
[931,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R939-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7337.3883752212223},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S939-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28480.943242868478},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T939-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-2158.8649564996122},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U939-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9118.8013048591547},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V939-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":44717.059973191659},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W939-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3612.8690633340884},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X939-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-22257.295174833103},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y939-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":955.72650078858896},{"$f":"NPV(Taxas!$B$17,C932:L932)+B932","v":-45733.910722036322}]
[932,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R940-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":21905.473754687482},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S940-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15865.153774633753},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T940-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":26499.86414767056},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U940-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21816.373019314211},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V940-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":8133.7550060948161},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W940-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-10257.392562889036},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X940-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8893.2539166866718},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y940-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":58027.755403018746},{"$f":"NPV(Taxas!$B$17,C933:L933)+B933","v":-2701.4648234819615}]
[933,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R941-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26656.521837104257},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S941-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1288.8863212037795},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T941-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19276.443223578721},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U941-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25128.180173595378},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V941-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22338.720800214574},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W941-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22118.903612353373},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X941-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51976.334673411671},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y941-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43504.418638375741},{"$f":"NPV(Taxas!$B$17,C934:L934)+B934","v":65025.873678212753}]
[934,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R942-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-4888.0453490976124},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S942-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":32368.302223370887},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T942-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-5467.9407315258322},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U942-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22160.226763259408},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V942-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4607.7765597051657},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W942-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29104.75773955258},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X942-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":50789.967342351767},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y942-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":20327.140857412982},{"$f":"NPV(Taxas!$B$17,C935:L935)+B935","v":17727.970486726132}]
[935,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R943-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18877.691469759258},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S943-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5214.2102306433189},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T943-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18241.750244777042},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U943-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-11138.572938263876},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V943-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38986.356319019891},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W943-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17045.840497991841},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X943-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":6078.0026297910172},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y943-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41416.394744850222},{"$f":"NPV(Taxas!$B$17,C936:L936)+B936","v":-22911.161756772679}]
[936,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R944-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9327.3558179963165},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S944-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16120.345527008401},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T944-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32407.343156785781},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U944-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8353.6539244434916},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V944-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":22994.002263492021},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W944-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2856.984559826793},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X944-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16409.204938863339},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y944-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":46522.999994547885},{"$f":"NPV(Taxas!$B$17,C937:L937)+B937","v":8402.4499297835573}]
[937,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R945-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3088.1493349724678},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S945-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25245.091136526786},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T945-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":22591.469609826778},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U945-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36336.073325298734},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V945-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3624.8436403551932},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W945-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":952.84474103513639},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X945-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15396.740846047256},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y945-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-3475.7246271150998},{"$f":"NPV(Taxas!$B$17,C938:L938)+B938","v":-33170.109775977762}]
[938,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R946-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11681.8566465485},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S946-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28796.267172689706},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T946-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28482.605750772997},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U946-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":5281.5494098547988},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V946-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21805.071202144627},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W946-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11135.806760224586},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X946-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17073.804333017913},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y946-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43073.50461221255},{"$f":"NPV(Taxas!$B$17,C939:L939)+B939","v":19925.530323821673}]
[939,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R947-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":5867.9916891250487},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S947-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-13748.054794429972},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T947-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12947.857277458756},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U947-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44641.716010220895},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V947-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-19542.517699229869},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W947-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-3496.2446928264544},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X947-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":16801.729812669793},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y947-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41301.257692556967},{"$f":"NPV(Taxas!$B$17,C940:L940)+B940","v":-29231.696262567042}]
[940,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R948-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":201.16701993537026},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S948-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15328.032961222369},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T948-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8836.166237661866},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U948-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3455.5944809753364},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V948-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21551.873898201742},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W948-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-14816.323818354023},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X948-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18908.951696909586},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y948-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-111.38673099136031},{"$f":"NPV(Taxas!$B$17,C941:L941)+B941","v":-92574.759256228877}]
[941,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R949-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-6687.7000665705982},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S949-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9871.9520947755336},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T949-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-16964.056478984439},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U949-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":7341.9603554200348},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V949-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":960.66896336806894},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W949-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":21803.306727250187},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X949-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-8917.9001682352009},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y949-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":54687.848892735499},{"$f":"NPV(Taxas!$B$17,C942:L942)+B942","v":-65344.360445840874}]
[942,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R950-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12451.284083006396},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S950-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":27775.880929687701},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T950-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41535.572182332748},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U950-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44154.521354432145},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V950-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39588.755935910929},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W950-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":5136.5506082757856},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X950-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14882.451925029682},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y950-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":36383.768107869757},{"$f":"NPV(Taxas!$B$17,C943:L943)+B943","v":78490.723082949669}]
[943,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R951-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34788.275011245983},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S951-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3742.9866327242162},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T951-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19687.171940312968},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U951-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-3215.6222318286837},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V951-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":23596.17043987045},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W951-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4543.4546954873149},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X951-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26262.02656270218},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y951-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41958.761469988553},{"$f":"NPV(Taxas!$B$17,C944:L944)+B944","v":17001.457891252765}]
[944,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R952-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":36824.968513710242},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S952-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":33321.24295647243},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T952-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-11644.770647329558},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U952-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":36470.116771969646},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V952-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37987.177069779034},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W952-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1702.6571803870029},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X952-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12444.028640360053},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y952-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":66275.10160365855},{"$f":"NPV(Taxas!$B$17,C945:L945)+B945","v":53335.372582802782}]
[945,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R953-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":27659.319279440359},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S953-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1619.1825582063138},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T953-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":36564.00822260436},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U953-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":44485.512546924278},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V953-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":2387.9708534216516},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W953-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":18577.441381448407},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X953-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-5518.4713956931719},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y953-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1288.4802104700375},{"$f":"NPV(Taxas!$B$17,C946:L946)+B946","v":9686.3957981618878}]
[946,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R954-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":1914.5712810090354},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S954-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34783.965089931778},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T954-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":21512.293831334082},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U954-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":39984.950322193021},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V954-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17512.105421112679},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W954-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2475.1919683273154},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X954-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3441.8361170924563},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y954-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":55829.363080002477},{"$f":"NPV(Taxas!$B$17,C947:L947)+B947","v":13705.995967316965}]
[947,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R955-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20095.444967481963},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S955-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":17049.2581463184},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T955-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":37222.877904931578},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U955-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":38250.5202529163},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V955-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-8365.167520210689},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W955-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45562.516852669542},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X955-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":42776.136663223653},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y955-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":11298.768052999514},{"$f":"NPV(Taxas!$B$17,C948:L948)+B948","v":64067.915303041897}]
[948,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R956-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":25546.713440807274},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S956-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25238.188865877786},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T956-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38002.31316048115},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U956-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8726.889307301326},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V956-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":33220.266400668916},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W956-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":5189.4132598217984},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X956-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-15831.477691945858},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y956-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16909.858059692051},{"$f":"NPV(Taxas!$B$17,C949:L949)+B949","v":7039.5718057009217}]
[949,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R957-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14712.982554053424},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S957-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-123.90771916486483},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T957-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":31640.687870653277},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U957-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12613.239465999844},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V957-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29024.774461889534},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W957-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":2116.7586453701224},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X957-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51672.479441214324},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y957-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1787.8070455974976},{"$f":"NPV(Taxas!$B$17,C950:L950)+B950","v":17804.370103103298}]
[950,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R958-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-14082.916298695205},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S958-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":16813.545475750932},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T958-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":32107.994319076879},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U958-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12642.95286807011},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V958-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":45859.717475417943},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W958-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":41836.957125925219},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X958-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":29745.576815948421},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y958-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65065.087600758787},{"$f":"NPV(Taxas!$B$17,C951:L951)+B951","v":72977.37512763316}]
[951,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R959-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-13970.26227780614},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S959-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":21601.796722948577},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T959-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":9433.8497415944112},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U959-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25549.076268703648},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V959-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":47788.705687568261},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W959-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12165.978607035351},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X959-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":32812.820150160376},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y959-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":64070.068468121266},{"$f":"NPV(Taxas!$B$17,C952:L952)+B952","v":33928.365679846436}]
[952,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R960-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23073.647946325553},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S960-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16143.704940166524},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T960-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-8962.4313596873144},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U960-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22541.3411327664},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V960-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-18517.796318262535},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W960-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":4964.7507812192125},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X960-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-19073.871318549958},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y960-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48593.307259723588},{"$f":"NPV(Taxas!$B$17,C953:L953)+B953","v":-63227.037725274698}]
[953,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R961-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4127.4990429069312},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S961-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13100.985427402837},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T961-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38540.21416897059},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U961-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":34915.307766790182},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V961-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5533.7529740386271},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W961-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48394.558985388008},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X961-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8093.4570968828066},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y961-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43926.717803366279},{"$f":"NPV(Taxas!$B$17,C954:L954)+B954","v":55118.201124840125}]
[954,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R962-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8738.2150011132635},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S962-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":22582.077046498918},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T962-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38150.923542682693},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U962-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21480.759030128342},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V962-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27105.25921156607},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W962-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-5517.9194352041741},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X962-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17644.898712607115},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y962-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":34307.418030489003},{"$f":"NPV(Taxas!$B$17,C955:L955)+B955","v":34839.477184658375}]
[955,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R963-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":14085.656978564295},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S963-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14491.0609579103},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T963-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23214.560460328812},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U963-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":19586.417336761595},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V963-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":1878.9982731998061},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W963-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-5050.3453651312011},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X963-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24640.40105331134},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y963-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":18053.576042551511},{"$f":"NPV(Taxas!$B$17,C956:L956)+B956","v":-28653.959592877247}]
[956,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R964-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11847.628752666869},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S964-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-17074.314712709453},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T964-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24484.260835793295},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U964-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25479.33111001199},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V964-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":14918.25920313079},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W964-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":33031.896536717875},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X964-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13978.934636431664},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y964-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":33261.935278112876},{"$f":"NPV(Taxas!$B$17,C957:L957)+B957","v":-7210.8098563477106}]
[957,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R965-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":20158.637178076307},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S965-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-3638.6476039863446},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T965-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20308.087460894709},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U965-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-1171.5756278182471},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V965-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":25837.804916626246},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W965-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34868.10868440356},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X965-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10177.160104934288},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y965-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-7181.4446745820733},{"$f":"NPV(Taxas!$B$17,C958:L958)+B958","v":-12847.218886985924}]
[958,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R966-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":23225.270239702601},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S966-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":3035.3544200539072},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T966-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":13568.978519171269},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U966-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8916.0995959217489},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V966-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27502.457372785782},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W966-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-12773.208165699762},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X966-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":39212.935187803916},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y966-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":16777.093680968304},{"$f":"NPV(Taxas!$B$17,C959:L959)+B959","v":-13262.498721951255}]
[959,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R967-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2965.5807213666903},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S967-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":5215.4723473721715},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T967-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-14183.019399928689},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U967-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-15372.998410456139},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V967-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-14706.166321651788},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W967-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":48907.567513833215},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X967-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40418.097338882704},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y967-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":48737.468974224452},{"$f":"NPV(Taxas!$B$17,C960:L960)+B960","v":-27984.997750157185}]
[960,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R968-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2154.5013676056387},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S968-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6754.9838791616239},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T968-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":15541.486821386421},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U968-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":14712.002554565957},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V968-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4590.6535916187968},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W968-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37621.531170055088},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X968-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":14936.463390628351},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y968-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50846.237078001053},{"$f":"NPV(Taxas!$B$17,C961:L961)+B961","v":-1.5621297638135729}]
[961,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R969-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33542.436359227395},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S969-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26467.861790997518},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T969-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7816.6065261851363},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U969-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":37300.833685820864},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V969-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":17951.742976733567},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W969-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36524.105589408406},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X969-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-12462.656010129902},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y969-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37506.798461584556},{"$f":"NPV(Taxas!$B$17,C962:L962)+B962","v":39737.794073952886}]
[962,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R970-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":11029.984728741822},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S970-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12426.839369388119},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T970-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":42504.371653091672},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U970-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22514.689715824359},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V970-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38651.565579771413},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W970-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-13647.462714577618},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X970-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10921.561632107236},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y970-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9841.4353291658645},{"$f":"NPV(Taxas!$B$17,C963:L963)+B963","v":-20082.535181025407}]
[963,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R971-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":38431.336383892274},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S971-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10736.890958987755},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T971-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5478.9743127641377},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U971-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":1899.0975503576828},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V971-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-1153.0308844785141},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W971-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":42293.182050608106},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X971-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48256.13169798864},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y971-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":27706.322838441076},{"$f":"NPV(Taxas!$B$17,C964:L964)+B964","v":38803.671806365601}]
[{"$f":"A964+1","v":964},{"$f":"B964","v":-108118},{"$f":"C964","v":10430.49499999999},{"$f":"D964","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R972-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":3565.4803903421653},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S972-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1529.9042222845201},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T972-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20242.34036336085},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U972-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11538.823954532787},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V972-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":30699.002052196865},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W972-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-19441.761501135436},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X972-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-7846.2832402355907},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y972-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":25438.767938018973},{"$f":"NPV(Taxas!$B$17,C965:L965)+B965","v":-38960.090558977565}]
[965,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R973-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-5321.5808023409681},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S973-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":1767.2023740413388},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T973-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-7715.635813578574},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U973-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-10284.436458396625},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V973-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-9695.1580327340162},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W973-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20964.108437979652},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X973-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10856.018789199397},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y973-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":50229.034755284738},{"$f":"NPV(Taxas!$B$17,C966:L966)+B966","v":-73009.57094566623}]
[966,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R974-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":26482.934616076811},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S974-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36446.663559073626},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T974-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39045.650591637866},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U974-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14119.586561333899},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V974-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":3241.5908347807599},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W974-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9612.5287170336815},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X974-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-13273.421993525639},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y974-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":43459.402198310432},{"$f":"NPV(Taxas!$B$17,C967:L967)+B967","v":362.06732165999711}]
[967,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R975-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":24910.178441038079},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S975-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":14435.422807817275},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T975-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":34785.362769776868},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U975-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-2056.2480000598098},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V975-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11823.52603236253},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W975-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":45569.78882605135},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X975-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":17431.889323135008},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y975-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-10837.731829992683},{"$f":"NPV(Taxas!$B$17,C968:L968)+B968","v":17048.741221380784}]
[968,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R976-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30765.110090586953},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S976-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":34201.927784683328},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T976-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41849.381513839282},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U976-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8933.5624970359731},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V976-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34876.741259184826},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W976-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12865.758389653209},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X976-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":24572.33781991354},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y976-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":53996.465712183817},{"$f":"NPV(Taxas!$B$17,C969:L969)+B969","v":79232.603015251545}]
[969,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R977-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":32634.36149335713},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S977-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":13250.54461148199},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T977-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":5027.80660311881},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U977-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8142.2227929757482},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V977-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18328.728768023557},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W977-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":22300.865940718584},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X977-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45375.324032294666},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y977-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":13965.745283642626},{"$f":"NPV(Taxas!$B$17,C970:L970)+B970","v":29818.684528675192}]
[970,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R978-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":9884.9596930784191},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S978-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1559.7673290837156},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T978-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":12152.022121208265},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U978-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-17636.160902483498},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V978-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":43309.666030813038},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W978-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-18995.034825147159},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X978-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-14007.166482002815},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y978-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":63929.172586875466},{"$f":"NPV(Taxas!$B$17,C971:L971)+B971","v":-34788.863090079292}]
[971,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R979-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":10223.539051985086},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S979-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-7474.0655195082254},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T979-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":19598.118727429879},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U979-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-16483.450349837171},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V979-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":35250.397038332027},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W979-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":1885.1883562788425},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X979-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10680.072967813254},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y979-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32507.161749027044},{"$f":"NPV(Taxas!$B$17,C972:L972)+B972","v":-41748.55795203631}]
[972,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R980-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15281.488503023045},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S980-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-16264.37225973664},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T980-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":400.94369396570619},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U980-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8072.5664487572813},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V980-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27863.275406673874},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W980-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16806.127912898868},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X980-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":10714.70301510719},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y980-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":59494.501957767076},{"$f":"NPV(Taxas!$B$17,C973:L973)+B973","v":-40521.257827384397}]
[973,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R981-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-12061.096881270669},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S981-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":6851.1911549707838},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T981-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38411.53125865756},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U981-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":6886.3487053565168},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V981-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":10630.259329013108},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W981-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-522.56269552740559},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X981-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-10967.749984676781},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y981-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-8895.4860843216575},{"$f":"NPV(Taxas!$B$17,C974:L974)+B974","v":-62657.941392253109}]
[974,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R982-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15095.123234106077},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S982-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-14112.935356025595},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T982-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":33033.092849014254},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U982-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":15649.281303203452},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V982-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":29047.927693281566},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W982-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":34361.896987729124},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X982-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":34624.157752301857},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y982-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":60330.763814671685},{"$f":"NPV(Taxas!$B$17,C975:L975)+B975","v":58406.468679027836}]
[975,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R983-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29741.048121951571},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S983-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-2233.1697900377731},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T983-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1443.901837775793},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U983-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":21508.503607356877},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V983-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7207.2962690389213},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W983-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":29854.039156405226},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X983-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":45384.503708090946},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y983-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":47432.701297348263},{"$f":"NPV(Taxas!$B$17,C976:L976)+B976","v":29692.55799258998}]
[976,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R984-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7347.7449898161449},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S984-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40354.081994693537},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T984-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":18534.289268137272},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U984-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":25874.090743014429},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V984-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5458.7155941475539},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W984-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":47169.412708047654},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X984-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-20995.977334117524},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y984-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67479.979475910412},{"$f":"NPV(Taxas!$B$17,C977:L977)+B977","v":52518.736869914283}]
[977,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R985-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":31698.140216734449},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S985-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":25175.681369631293},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T985-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":11241.868136275309},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U985-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":35851.415316248982},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V985-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":18256.318988335708},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W985-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":17743.963922616858},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X985-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15869.481204875405},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y985-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":21182.051314894772},{"$f":"NPV(Taxas!$B$17,C978:L978)+B978","v":46769.518042979384}]
[978,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R986-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7174.3075042264263},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S986-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1189.1140668534972},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T986-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-1987.6093513751002},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U986-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22805.849606493466},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V986-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":34021.989497960356},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W986-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-11314.169981192579},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X986-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":19220.155930144632},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y986-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":61617.1234261278},{"$f":"NPV(Taxas!$B$17,C979:L979)+B979","v":2039.6736332483706}]
[979,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R987-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":34645.260347684154},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S987-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":36491.827702926908},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T987-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":41365.633436284697},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U987-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":43652.978866210615},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V987-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":16182.28694478254},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W987-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":37077.477490701473},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X987-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":7661.7860132547157},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y987-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":38847.403748939178},{"$f":"NPV(Taxas!$B$17,C980:L980)+B980","v":106615.18215159461}]
[980,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R988-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-7179.7193983498491},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S988-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":40325.08254769932},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T988-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28763.820158607356},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U988-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14619.758229724708},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V988-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41338.275825354474},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W988-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":35538.318433901506},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X988-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":30550.40989040173},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y988-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":8324.4868157727415},{"$f":"NPV(Taxas!$B$17,C981:L981)+B981","v":31772.542420670448}]
[981,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R989-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":18788.19117032965},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S989-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9644.3844899731012},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T989-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":38515.522711323516},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U989-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-9813.8960891242696},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V989-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41699.921892550105},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W989-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":26860.966097863486},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X989-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":51208.486708555778},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y989-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":67200.919327405747},{"$f":"NPV(Taxas!$B$17,C982:L982)+B982","v":69759.121875991928}]
[982,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R990-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":29830.775667993345},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S990-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":9070.221268147212},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T990-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":39859.179666940021},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U990-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-19226.812689942926},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V990-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":13008.621841859374},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W990-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-16516.996470670005},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X990-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":40781.590065180324},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y990-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":118.01359734184553},{"$f":"NPV(Taxas!$B$17,C983:L983)+B983","v":-12105.497633624225}]
[983,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R991-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-1411.4727694162775},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S991-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":30113.452034630162},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T991-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":24688.133253939559},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U991-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-8505.1909321029325},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V991-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-16342.749706048515},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W991-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9593.5288142275385},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X991-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":18992.528057994117},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y991-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":65147.945573969759},{"$f":"NPV(Taxas!$B$17,C984:L984)+B984","v":-15394.779659792213}]
[984,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R992-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":8922.9888438105572},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S992-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-5164.9756006357384},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T992-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":10838.493074293376},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U992-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-13993.797737122632},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V992-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17248.510162458395},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W992-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38653.729883022002},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X992-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":20349.867317723867},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y992-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":32274.172864976004},{"$f":"NPV(Taxas!$B$17,C985:L985)+B985","v":-38150.650591822952}]
[985,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R993-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":4726.4513120393258},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S993-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":39289.148376815981},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T993-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-13674.333796807292},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U993-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":12249.44197586749},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V993-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":38648.79112056116},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W993-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-17734.424660821482},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X993-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":25002.731766874298},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y993-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":62943.185365203382},{"$f":"NPV(Taxas!$B$17,C986:L986)+B986","v":19928.273624455032}]
[986,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R994-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-2657.2370452346786},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S994-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":28473.704917869753},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T994-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8088.0105676750791},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U994-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":28584.760043581984},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V994-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-13672.572254034869},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W994-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15751.171365471528},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X994-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":15770.686340509385},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y994-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":41398.90713350859},{"$f":"NPV(Taxas!$B$17,C987:L987)+B987","v":-445.81914787588175}]
[987,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R995-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7749.3687370211646},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S995-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35858.647046884376},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T995-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":3287.2644743447054},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U995-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":22803.472732252274},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V995-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-2757.3368701677791},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W995-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":20180.92697733151},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X995-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":21568.28317257054},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y995-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":28669.027542969903},{"$f":"NPV(Taxas!$B$17,C988:L988)+B988","v":13379.457543503304}]
[988,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R996-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33477.077977977955},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S996-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":10612.854394653081},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T996-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":27850.197716926796},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U996-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":13007.981909058368},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V996-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-8085.2087462106683},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W996-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":12415.752138199823},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X996-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":8649.7801651564387},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y996-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":31945.736285534418},{"$f":"NPV(Taxas!$B$17,C989:L989)+B989","v":11063.389900912167}]
[{"$f":"A989+1","v":989},{"$f":"B989","v":-108118},{"$f":"C989","v":10430.49499999999},{"$f":"D989","v":10889.519750000016},{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R997-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":28327.102406604725},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S997-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15620.037295776416},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T997-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":1211.6907505551753},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U997-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16486.848464730669},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V997-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":5469.9404006807927},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W997-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-9259.055727404615},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X997-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":3161.2370038773606},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y997-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":29648.029156518773},{"$f":"NPV(Taxas!$B$17,C990:L990)+B990","v":-44354.352531543831}]
[990,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R998-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":12725.36563950496},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S998-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35485.921934244674},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T998-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":6888.5513632048496},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U998-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":8109.2621212465219},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V998-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":39205.281762372237},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W998-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":36662.83461977476},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X998-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":23637.525646882728},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y998-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-5525.206641663257},{"$f":"NPV(Taxas!$B$17,C991:L991)+B991","v":30781.272494535981}]
[991,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R999-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-16805.673129047493},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S999-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-9901.1273253798245},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T999-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":8368.8913939117447},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U999-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-593.61352092158086},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V999-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":4698.539588705582},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W999-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":5924.679704631686},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X999-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":41303.346222527784},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y999-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":-1356.9329001239366},{"$f":"NPV(Taxas!$B$17,C992:L992)+B992","v":-70638.331625019375}]
[992,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R1000-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-11940.469627136355},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S1000-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":4525.8008546905075},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T1000-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":35211.258031796053},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U1000-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":11875.406379897902},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V1000-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":7455.866768039883},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W1000-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-8985.9351613115432},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X1000-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":26911.891740036728},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y1000-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9894.3402844141692},{"$f":"NPV(Taxas!$B$17,C993:L993)+B993","v":-34182.342686379212}]
[993,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R1001-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":19070.367607896726},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S1001-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":35672.318996622213},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T1001-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":7839.4251366144345},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U1001-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":30003.597305397059},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V1001-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-7514.8421801223703},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W1001-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":32865.933732532067},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X1001-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-1954.0161883408491},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y1001-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":9778.0351974822424},{"$f":"NPV(Taxas!$B$17,C994:L994)+B994","v":9873.849935537437}]
[994,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R1002-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":16742.220027120551},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S1002-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15591.174620363086},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T1002-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":4093.3904002499221},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U1002-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":2515.6396929642924},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V1002-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":27876.425983235935},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W1002-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":35217.904633072212},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X1002-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-5451.3302052747513},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y1002-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":1770.91407891975},{"$f":"NPV(Taxas!$B$17,C995:L995)+B995","v":-38947.306426045252}]
[995,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R1003-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":-3268.9879051187727},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S1003-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-15358.056230296253},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T1003-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":-577.0220690982278},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U1003-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":42939.301350788272},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V1003-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":21357.954594049577},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W1003-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":3807.3165072772972},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X1003-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":22291.352241472712},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y1003-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22681.772225831854},{"$f":"NPV(Taxas!$B$17,C996:L996)+B996","v":-23916.752764037257}]
[996,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R1004-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":15835.64782352737},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S1004-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-1473.058380449791},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T1004-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":23173.317876830079},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U1004-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":29795.172855688848},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V1004-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-10844.106922585092},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W1004-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":24252.233398543292},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X1004-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":32127.958117090013},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y1004-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":3655.7749977803633},{"$f":"NPV(Taxas!$B$17,C997:L997)+B997","v":-1501.1761164735944}]
[997,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R1005-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":33939.710386968203},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S1005-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":7973.4141192292482},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T1005-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":17227.835006275451},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U1005-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-14355.884394252893},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V1005-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":37323.893854453985},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W1005-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":38880.020470873977},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X1005-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":48886.807286582014},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y1005-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":37112.575865283383},{"$f":"NPV(Taxas!$B$17,C998:L998)+B998","v":61684.610403744126}]
[998,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R1006-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":30750.124158908176},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S1006-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-6312.9930437893017},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T1006-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28695.63625129846},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U1006-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":16041.948081619708},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V1006-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":41701.470802284559},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W1006-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-4557.8613371907268},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X1006-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":52512.911334791177},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y1006-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":10545.977792818756},{"$f":"NPV(Taxas!$B$17,C999:L999)+B999","v":37665.94897372197}]
[999,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R1007-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":13791.759891367279},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S1007-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":26551.096426761094},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T1007-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":28855.712553453846},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U1007-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-116.85617522102439},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V1007-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":11257.40959334499},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W1007-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":15175.390272261371},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X1007-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":4513.2734826501201},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y1007-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":40228.472827869868},{"$f":"NPV(Taxas!$B$17,C1000:L1000)+B1000","v":16534.887361419125}]
[1000,-108118,10430.49499999999,10889.519750000016,{"$f":"(((Faturamento!$E$20)*22*12)*0.9635-Fluxo!$E$4-Simulação!R1008-Fluxo!$E$7)*0.75+Fluxo!$E$14+Fluxo!$E$15+Fluxo!$E$16-Fluxo!$E$18-Fluxo!$E$20+Fluxo!$E$21","v":7454.0341623097429},{"$f":"(((Faturamento!$F$20)*22*12)*0.9635-Fluxo!$F$4-Simulação!S1008-Fluxo!$D$7)*0.75+Fluxo!$F$14+Fluxo!$F$15+Fluxo!$F$16-Fluxo!$F$18-Fluxo!$F$20+Fluxo!$F$21","v":-12883.2526631357},{"$f":"(((Faturamento!$G$20)*22*12)*0.9635-Fluxo!$G$4-Simulação!T1008-Fluxo!$E$7)*0.75+Fluxo!$G$14+Fluxo!$G$15+Fluxo!$G$16-Fluxo!$G$18-Fluxo!$G$20+Fluxo!$G$21","v":20734.092253724786},{"$f":"(((Faturamento!$H$20)*22*12)*0.9635-Fluxo!$H$4-Simulação!U1008-Fluxo!$F$7)*0.75+Fluxo!$H$14+Fluxo!$H$15+Fluxo!$H$16-Fluxo!$H$18-Fluxo!$H$20+Fluxo!$H$21","v":-5312.18209680373},{"$f":"(((Faturamento!$I$20)*22*12)*0.9635-Fluxo!$I$4-Simulação!V1008-Fluxo!$G$7)*0.75+Fluxo!$I$14+Fluxo!$I$15+Fluxo!$I$16-Fluxo!$I$18-Fluxo!$I$20+Fluxo!$I$21","v":-17176.510724266434},{"$f":"(((Faturamento!$J$20)*22*12)*0.9635-Fluxo!$J$4-Simulação!W1008-Fluxo!$H$7)*0.75+Fluxo!$J$14+Fluxo!$J$15+Fluxo!$J$16-Fluxo!$J$18-Fluxo!$J$20+Fluxo!$J$21","v":-2449.1622051080922},{"$f":"(((Faturamento!$K$20)*22*12)*0.9635-Fluxo!$K$4-Simulação!X1008-Fluxo!$I$7)*0.75+Fluxo!$K$14+Fluxo!$K$15+Fluxo!$K$16-Fluxo!$K$18-Fluxo!$K$20+Fluxo!$K$21","v":-9316.1499768829435},{"$f":"(((Faturamento!$L$20)*22*12)*0.9635-Fluxo!$L$4-Simulação!Y1008-Fluxo!$J$7)*0.75+Fluxo!$L$14+Fluxo!$L$15+Fluxo!$L$16-Fluxo!$L$18-Fluxo!$L$20+Fluxo!$L$21","v":22187.297967640814},{"$f":"NPV(Taxas!$B$17,C1001:L1001)+B1001","v":-86245.56412583933}]

{"sheet":"Análise_2","index":14,"n_rows":1001,"n_cols":19,"rows_kept":1001,"cut":false,"hidden":false,"merged":[[4,6,4,7],[13,3,13,4]]}
["VPL (t=0-10)","P(VPL>0)"]
[{"$f":"'FC Simulação'!M2","v":-13062.646555151456},{"$f":"COUNTIF(A2:A1001,\">0\")/1000","v":0.47699999999999998},null,null,null,null,"Amplitude Total",{"$f":"E11-E12","v":238158.09884455457},null,null,null,null,null,null,"Simulação monte carlo"]
[{"$f":"'FC Simulação'!M3","v":-34058.701175144684},null,null,null,null,null,"Classes",{"$f":"1000/100","v":10},null,null,null,null,null,null,"nº iterações",30,null,{"$f":"AVERAGE(Q5:Q500)","v":-301.39019273956694},{"$f":"IF(R3<0,\"REJEITADO\",\"ACEITO\")","v":"REJEITADO"}]
[{"$f":"'FC Simulação'!M4","v":7065.8295672508539}]
[{"$f":"'FC Simulação'!M5","v":-15253.426476939378},null,null,"Média",{"$f":"AVERAGE(A2:A1001)","v":-907.01010687583687},null,"Classes",null,"PM","fi","Fi",null,null,null,null,null,-329.04805724863257]
[{"$f":"'FC Simulação'!M6","v":6597.3858703248115},null,null,"DP",{"$f":"STDEVP(A2:A1001)","v":39596.938247816783},1,{"$f":"E12","v":-122433.76022527469},{"$f":"E12+(H2/H3)","v":-98617.950340819225},{"$f":"(G6+H6)/2","v":-110525.85528304696},{"$f":"K6","v":7},{"$f":"FREQUENCY($A$2:$A$1001,H6:$H$15)","v":7},null,null,null,null,null,-1653.3683888454309]
[{"$f":"'FC Simulação'!M7","v":63097.710331216833},null,null,"CV",{"$f":"E6/E5","v":-43.656556798696528},2,{"$f":"H6","v":-98617.950340819225},{"$f":"G7+($H$2/$H$3)","v":-74802.140456363762},{"$f":"(G7+H7)/2","v":-86710.045398591494},{"$f":"K7-K6","v":22},{"$f":"FREQUENCY($A$2:$A$1001,H7:$H$15)","v":29},null,null,null,null,null,-952.21035820044312]
[{"$f":"'FC Simulação'!M8","v":-70808.65904055757},null,null,"Mediana",{"$f":"MEDIAN(A2:A1001)","v":-2108.9358702167738},3,{"$f":"H7","v":-74802.140456363762},-50986.330571908307,-62894.235514136031,{"$f":"K8-K7","v":68},{"$f":"FREQUENCY($A$2:$A$1001,H8:$H$15)","v":97},null,null,null,null,null,509.78307007859252]
[{"$f":"'FC Simulação'!M9","v":40041.108918927843},null,null,"Assimetria",{"$f":"SKEW(A2:A1001)","v":3.8662137122520729E-2},4,-50986.330571908307,-27170.520687452852,-39078.425629680583,{"$f":"K9-K8","v":155},{"$f":"FREQUENCY($A$2:$A$1001,H9:$H$15)","v":252},null,null,null,null,null,-711.55636296259013]
[{"$f":"'FC Simulação'!M10","v":-52179.757685322111},null,null,"Curtose",{"$f":"KURT(A2:A1001)","v":3.0273032601078498E-2},5,-27170.520687452852,-3354.710802997397,-15262.615745225125,232,{"$f":"FREQUENCY($A$2:$A$1001,H10:$H$15)","v":484},null,null,null,null,null,21.593662684724855]
[{"$f":"'FC Simulação'!M11","v":15151.450581830548},null,null,"Máximo",{"$f":"MAX(A2:A1001)","v":115724.33861927988},6,-3354.710802997397,20461.099081458058,8553.1941392303306,234,{"$f":"FREQUENCY($A$2:$A$1001,H11:$H$15)","v":718},null,null,null,null,null,387.76788592956268]
[{"$f":"'FC Simulação'!M12","v":-12778.314242360997},null,null,"Mínimo",{"$f":"MIN(A2:A1001)","v":-122433.76022527469},7,20461.099081458058,44276.908965913513,32369.004023685786,159,{"$f":"FREQUENCY($A$2:$A$1001,H12:$H$15)","v":877},null,null,null,null,null,350.12391157106572]
[{"$f":"'FC Simulação'!M13","v":-1668.9503367059515},null,null,null,null,8,44276.908965913513,68092.718850368969,56184.813908141237,80,{"$f":"FREQUENCY($A$2:$A$1001,H13:$H$15)","v":957},null,null,null,null,null,1303.797124397089]
[{"$f":"'FC Simulação'!M14","v":-80017.465717194602},null,null,"Intervalo 95% confiança",null,9,68092.718850368969,91908.528734824416,80000.623792596685,31,{"$f":"FREQUENCY($A$2:$A$1001,H14:$H$15)","v":988},null,null,null,null,null,-1427.1884145719396]
[{"$f":"'FC Simulação'!M15","v":-23854.253027042883},null,null,"Med + 1,96DP",{"$f":"E5+1.96*E6","v":76702.988858845056},10,91908.528734824416,115724.33861927988,103816.43367705215,12,{"$f":"FREQUENCY($A$2:$A$1001,H15:$H$15)","v":1000},null,null,null,null,null,-16.037006419721852]
[{"$f":"'FC Simulação'!M16","v":-8943.5143976088002},null,null,"Med - 1,96DP",{"$f":"E5-1.96*E6","v":-78517.009072596731},null,null,null,null,null,null,null,null,null,null,null,-1698.5368129905144]
[{"$f":"'FC Simulação'!M17","v":-18493.492547597663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-355.2693641637639]
[{"$f":"'FC Simulação'!M18","v":30185.245996915328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592.31024864092331]
[{"$f":"'FC Simulação'!M19","v":-22697.820972486239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1554.0194345913071]
[{"$f":"'FC Simulação'!M20","v":23287.83216505227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2598.7163144826864]
[{"$f":"'FC Simulação'!M21","v":12082.879033792124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-239.2699796933363]
[{"$f":"'FC Simulação'!M22","v":-29251.871642117898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2771.2253832547899]
[{"$f":"'FC Simulação'!M23","v":26308.759366009355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2023.9374884395136]
[{"$f":"'FC Simulação'!M24","v":-16380.391838473428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,925.13552941488376]
[{"$f":"'FC Simulação'!M25","v":14330.504739093871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84.665980332281634]
[{"$f":"'FC Simulação'!M26","v":-107233.73329871736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1864.6836511278359]
[{"$f":"'FC Simulação'!M27","v":-15335.350135400819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,726.1352562952577]
[{"$f":"'FC Simulação'!M28","v":-19638.544966091431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-478.97592364249329]
[{"$f":"'FC Simulação'!M29","v":-10138.864289869787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,996.74010995649292]
[{"$f":"'FC Simulação'!M30","v":-35890.040850355072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-257.58747885999031]
[{"$f":"'FC Simulação'!M31","v":-89277.397082210839}]
[{"$f":"'FC Simulação'!M32","v":-15552.008942707747}]
[{"$f":"'FC Simulação'!M33","v":-21511.322375194621}]
[{"$f":"'FC Simulação'!M34","v":-13126.063502297518}]
[{"$f":"'FC Simulação'!M35","v":16856.664236246099}]
[{"$f":"'FC Simulação'!M36","v":39926.4450746027}]
[{"$f":"'FC Simulação'!M37","v":25270.254288783879}]
[{"$f":"'FC Simulação'!M38","v":496.52157752301719}]
[{"$f":"'FC Simulação'!M39","v":-37253.385866198587}]
[{"$f":"'FC Simulação'!M40","v":25137.908262239333}]
[{"$f":"'FC Simulação'!M41","v":-18341.05015767405}]
[{"$f":"'FC Simulação'!M42","v":-18207.383145482076}]
[{"$f":"'FC Simulação'!M43","v":-2128.2819827114872}]
[{"$f":"'FC Simulação'!M44","v":-39571.206403213146}]
[{"$f":"'FC Simulação'!M45","v":-2149.6581120308401}]
[{"$f":"'FC Simulação'!M46","v":10834.579708909107}]
[{"$f":"'FC Simulação'!M47","v":-48925.799057663025}]
[{"$f":"'FC Simulação'!M48","v":-36502.230552583307}]
[{"$f":"'FC Simulação'!M49","v":-48025.869765087773}]
[{"$f":"'FC Simulação'!M50","v":-16751.870354579994}]
[{"$f":"'FC Simulação'!M51","v":77231.023708452849}]
[{"$f":"'FC Simulação'!M52","v":8640.9236126358155}]
[{"$f":"'FC Simulação'!M53","v":32356.628610065411}]
[{"$f":"'FC Simulação'!M54","v":-54289.63776461043}]
[{"$f":"'FC Simulação'!M55","v":-23713.150495151145}]
[{"$f":"'FC Simulação'!M56","v":-65890.974389559735}]
[{"$f":"'FC Simulação'!M57","v":7258.4254413475137}]
[{"$f":"'FC Simulação'!M58","v":-56694.171769399421}]
[{"$f":"'FC Simulação'!M59","v":-30806.807423864797}]
[{"$f":"'FC Simulação'!M60","v":13724.336387989286}]
[{"$f":"'FC Simulação'!M61","v":-7306.4472070053016}]
[{"$f":"'FC Simulação'!M62","v":14790.607242977494}]
[{"$f":"'FC Simulação'!M63","v":17861.459275185844}]
[{"$f":"'FC Simulação'!M64","v":19268.534522944727}]
[{"$f":"'FC Simulação'!M65","v":-46542.711447510876}]
[{"$f":"'FC Simulação'!M66","v":31176.699413145514}]
[{"$f":"'FC Simulação'!M67","v":-36945.72916857255}]
[{"$f":"'FC Simulação'!M68","v":6163.702424480507}]
[{"$f":"'FC Simulação'!M69","v":-102215.31458484901}]
[{"$f":"'FC Simulação'!M70","v":19116.301652096241}]
[{"$f":"'FC Simulação'!M71","v":28543.931257801014}]
[{"$f":"'FC Simulação'!M72","v":74203.282160370174}]
[{"$f":"'FC Simulação'!M73","v":-53686.338173918317}]
[{"$f":"'FC Simulação'!M74","v":45330.936164161627}]
[{"$f":"'FC Simulação'!M75","v":-24881.968323316629}]
[{"$f":"'FC Simulação'!M76","v":-3451.4234643998643}]
[{"$f":"'FC Simulação'!M77","v":-3821.3006167454878}]
[{"$f":"'FC Simulação'!M78","v":-72619.626251224778}]
[{"$f":"'FC Simulação'!M79","v":-4587.9827324702783}]
[{"$f":"'FC Simulação'!M80","v":-34863.48459720581}]
[{"$f":"'FC Simulação'!M81","v":-27418.155583847532}]
[{"$f":"'FC Simulação'!M82","v":21788.521712627873}]
[{"$f":"'FC Simulação'!M83","v":-28641.164793246135}]
[{"$f":"'FC Simulação'!M84","v":16667.686816235087}]
[{"$f":"'FC Simulação'!M85","v":62950.31779311187}]
[{"$f":"'FC Simulação'!M86","v":-9518.913042349086}]
[{"$f":"'FC Simulação'!M87","v":-18529.490761423644}]
[{"$f":"'FC Simulação'!M88","v":17001.343882316971}]
[{"$f":"'FC Simulação'!M89","v":-40177.090788738758}]
[{"$f":"'FC Simulação'!M90","v":-64336.619562794986}]
[{"$f":"'FC Simulação'!M91","v":-4156.6830541941017}]
[{"$f":"'FC Simulação'!M92","v":-68190.733101417223}]
[{"$f":"'FC Simulação'!M93","v":30041.868573608081}]
[{"$f":"'FC Simulação'!M94","v":-98070.220720994897}]
[{"$f":"'FC Simulação'!M95","v":6619.674064139821}]
[{"$f":"'FC Simulação'!M96","v":3948.3874848215928}]
[{"$f":"'FC Simulação'!M97","v":-41945.7923247242}]
[{"$f":"'FC Simulação'!M98","v":17225.125521602298}]
[{"$f":"'FC Simulação'!M99","v":-6224.7519390141242}]
[{"$f":"'FC Simulação'!M100","v":-2961.3362220158015}]
[{"$f":"'FC Simulação'!M101","v":38001.050954142149}]
[{"$f":"'FC Simulação'!M102","v":-9482.5532201515452}]
[{"$f":"'FC Simulação'!M103","v":-22634.94032207875}]
[{"$f":"'FC Simulação'!M104","v":14994.53145935481}]
[{"$f":"'FC Simulação'!M105","v":-46048.102674560854}]
[{"$f":"'FC Simulação'!M106","v":92520.927774363983}]
[{"$f":"'FC Simulação'!M107","v":-25464.684614052996}]
[{"$f":"'FC Simulação'!M108","v":3060.30604406567}]
[{"$f":"'FC Simulação'!M109","v":22248.29434562182}]
[{"$f":"'FC Simulação'!M110","v":-35815.258684909437}]
[{"$f":"'FC Simulação'!M111","v":11005.870164206615}]
[{"$f":"'FC Simulação'!M112","v":30567.5637358643}]
[{"$f":"'FC Simulação'!M113","v":-17027.24984326234}]
[{"$f":"'FC Simulação'!M114","v":3758.8285059062036}]
[{"$f":"'FC Simulação'!M115","v":39685.605752589996}]
[{"$f":"'FC Simulação'!M116","v":29374.228781651444}]
[{"$f":"'FC Simulação'!M117","v":-2514.8151680992014}]
[{"$f":"'FC Simulação'!M118","v":-19411.375902969594}]
[{"$f":"'FC Simulação'!M119","v":-2342.4552206706576}]
[{"$f":"'FC Simulação'!M120","v":-47702.551755045111}]
[{"$f":"'FC Simulação'!M121","v":-14641.743790047549}]
[{"$f":"'FC Simulação'!M122","v":7884.8273685623572}]
[{"$f":"'FC Simulação'!M123","v":66183.89515033926}]
[{"$f":"'FC Simulação'!M124","v":33602.54522861712}]
[{"$f":"'FC Simulação'!M125","v":53917.490691603627}]
[{"$f":"'FC Simulação'!M126","v":-1762.8016835809976}]
[{"$f":"'FC Simulação'!M127","v":-35182.89915905676}]
[{"$f":"'FC Simulação'!M128","v":6293.120396369035}]
[{"$f":"'FC Simulação'!M129","v":-5347.083066075822}]
[{"$f":"'FC Simulação'!M130","v":-21942.16004254717}]
[{"$f":"'FC Simulação'!M131","v":51805.671576631983}]
[{"$f":"'FC Simulação'!M132","v":-26387.741508104576}]
[{"$f":"'FC Simulação'!M133","v":-79974.123338690712}]
[{"$f":"'FC Simulação'!M134","v":2226.1754038690124}]
[{"$f":"'FC Simulação'!M135","v":43377.708202518406}]
[{"$f":"'FC Simulação'!M136","v":38465.97403273746}]
[{"$f":"'FC Simulação'!M137","v":761.45420695976645}]
[{"$f":"'FC Simulação'!M138","v":-7994.0040191778826}]
[{"$f":"'FC Simulação'!M139","v":33231.599044895876}]
[{"$f":"'FC Simulação'!M140","v":12997.985564403905}]
[{"$f":"'FC Simulação'!M141","v":-2991.2952078663511}]
[{"$f":"'FC Simulação'!M142","v":46791.42861661507}]
[{"$f":"'FC Simulação'!M143","v":-9420.6131077853061}]
[{"$f":"'FC Simulação'!M144","v":32085.931533247494}]
[{"$f":"'FC Simulação'!M145","v":30282.774688807811}]
[{"$f":"'FC Simulação'!M146","v":-54344.041874108101}]
[{"$f":"'FC Simulação'!M147","v":25153.991466205829}]
[{"$f":"'FC Simulação'!M148","v":-55428.54783387365}]
[{"$f":"'FC Simulação'!M149","v":111637.1097956248}]
[{"$f":"'FC Simulação'!M150","v":30052.351203744445}]
[{"$f":"'FC Simulação'!M151","v":-20257.124383129223}]
[{"$f":"'FC Simulação'!M152","v":-32857.637496373747}]
[{"$f":"'FC Simulação'!M153","v":-23459.242514039739}]
[{"$f":"'FC Simulação'!M154","v":-2199.4510069536773}]
[{"$f":"'FC Simulação'!M155","v":-14054.128301819685}]
[{"$f":"'FC Simulação'!M156","v":9852.7690207821433}]
[{"$f":"'FC Simulação'!M157","v":23720.71931282006}]
[{"$f":"'FC Simulação'!M158","v":-16200.575304741506}]
[{"$f":"'FC Simulação'!M159","v":-23691.173282294621}]
[{"$f":"'FC Simulação'!M160","v":-34619.516329726015}]
[{"$f":"'FC Simulação'!M161","v":-6346.831257940401}]
[{"$f":"'FC Simulação'!M162","v":-51975.639462117651}]
[{"$f":"'FC Simulação'!M163","v":30204.302016107365}]
[{"$f":"'FC Simulação'!M164","v":19977.644772986809}]
[{"$f":"'FC Simulação'!M165","v":58587.050223355502}]
[{"$f":"'FC Simulação'!M166","v":41583.818911951035}]
[{"$f":"'FC Simulação'!M167","v":5082.8119147797988}]
[{"$f":"'FC Simulação'!M168","v":-53025.071284224017}]
[{"$f":"'FC Simulação'!M169","v":-31035.061378248545}]
[{"$f":"'FC Simulação'!M170","v":-74876.377006638038}]
[{"$f":"'FC Simulação'!M171","v":12216.414711133039}]
[{"$f":"'FC Simulação'!M172","v":38559.570542237576}]
[{"$f":"'FC Simulação'!M173","v":-36754.724082480941}]
[{"$f":"'FC Simulação'!M174","v":-43010.70692742848}]
[{"$f":"'FC Simulação'!M175","v":5320.9999009351595}]
[{"$f":"'FC Simulação'!M176","v":19063.452193045319}]
[{"$f":"'FC Simulação'!M177","v":-21731.054112748738}]
[{"$f":"'FC Simulação'!M178","v":17193.357131941259}]
[{"$f":"'FC Simulação'!M179","v":-26040.246914299845}]
[{"$f":"'FC Simulação'!M180","v":-31983.528677744864}]
[{"$f":"'FC Simulação'!M181","v":2802.2263534588856}]
[{"$f":"'FC Simulação'!M182","v":78402.544560134585}]
[{"$f":"'FC Simulação'!M183","v":-11028.558059952644}]
[{"$f":"'FC Simulação'!M184","v":-35967.845214332745}]
[{"$f":"'FC Simulação'!M185","v":17573.987196630536}]
[{"$f":"'FC Simulação'!M186","v":-7000.0487498243601}]
[{"$f":"'FC Simulação'!M187","v":43988.002544360497}]
[{"$f":"'FC Simulação'!M188","v":-3397.7146835861495}]
[{"$f":"'FC Simulação'!M189","v":63286.286618610262}]
[{"$f":"'FC Simulação'!M190","v":-35304.778516835067}]
[{"$f":"'FC Simulação'!M191","v":67336.879759020667}]
[{"$f":"'FC Simulação'!M192","v":2256.8626867814455}]
[{"$f":"'FC Simulação'!M193","v":22308.940733059047}]
[{"$f":"'FC Simulação'!M194","v":-71729.433135544154}]
[{"$f":"'FC Simulação'!M195","v":7006.4821469814488}]
[{"$f":"'FC Simulação'!M196","v":3416.4298467787739}]
[{"$f":"'FC Simulação'!M197","v":-16224.409719873918}]
[{"$f":"'FC Simulação'!M198","v":-6591.0858909625822}]
[{"$f":"'FC Simulação'!M199","v":-27826.345723279039}]
[{"$f":"'FC Simulação'!M200","v":-48192.35654671982}]
[{"$f":"'FC Simulação'!M201","v":49168.498783324409}]
[{"$f":"'FC Simulação'!M202","v":-57641.770459209976}]
[{"$f":"'FC Simulação'!M203","v":28187.108391325251}]
[{"$f":"'FC Simulação'!M204","v":-34963.058687474244}]
[{"$f":"'FC Simulação'!M205","v":-18635.584220365083}]
[{"$f":"'FC Simulação'!M206","v":30923.839977819793}]
[{"$f":"'FC Simulação'!M207","v":40057.429141248285}]
[{"$f":"'FC Simulação'!M208","v":56780.859598702227}]
[{"$f":"'FC Simulação'!M209","v":-34097.382826606627}]
[{"$f":"'FC Simulação'!M210","v":48667.693273244367}]
[{"$f":"'FC Simulação'!M211","v":-11082.686051518904}]
[{"$f":"'FC Simulação'!M212","v":66003.496744117379}]
[{"$f":"'FC Simulação'!M213","v":6299.1325868217973}]
[{"$f":"'FC Simulação'!M214","v":-7915.3512412008276}]
[{"$f":"'FC Simulação'!M215","v":-4534.2903763923532}]
[{"$f":"'FC Simulação'!M216","v":-37776.810543317129}]
[{"$f":"'FC Simulação'!M217","v":-4236.3627668186091}]
[{"$f":"'FC Simulação'!M218","v":-78533.855618487694}]
[{"$f":"'FC Simulação'!M219","v":17856.006972770439}]
[{"$f":"'FC Simulação'!M220","v":-56993.118405409608}]
[{"$f":"'FC Simulação'!M221","v":5318.8870699114195}]
[{"$f":"'FC Simulação'!M222","v":-54075.869039926241}]
[{"$f":"'FC Simulação'!M223","v":-1901.1349409312097}]
[{"$f":"'FC Simulação'!M224","v":-43281.217490348659}]
[{"$f":"'FC Simulação'!M225","v":-57861.806830023292}]
[{"$f":"'FC Simulação'!M226","v":-9953.1729552091856}]
[{"$f":"'FC Simulação'!M227","v":8906.7225866298249}]
[{"$f":"'FC Simulação'!M228","v":40300.578445195017}]
[{"$f":"'FC Simulação'!M229","v":-20010.065450780661}]
[{"$f":"'FC Simulação'!M230","v":-13906.551043150466}]
[{"$f":"'FC Simulação'!M231","v":35020.065766867338}]
[{"$f":"'FC Simulação'!M232","v":-8316.3900917182036}]
[{"$f":"'FC Simulação'!M233","v":41588.82849042365}]
[{"$f":"'FC Simulação'!M234","v":18870.741365662107}]
[{"$f":"'FC Simulação'!M235","v":8936.5154492212314}]
[{"$f":"'FC Simulação'!M236","v":50631.751362164185}]
[{"$f":"'FC Simulação'!M237","v":24493.779807193874}]
[{"$f":"'FC Simulação'!M238","v":18004.141672632599}]
[{"$f":"'FC Simulação'!M239","v":26115.524398523878}]
[{"$f":"'FC Simulação'!M240","v":-9553.0757340609271}]
[{"$f":"'FC Simulação'!M241","v":66733.40114474218}]
[{"$f":"'FC Simulação'!M242","v":-60608.829422328679}]
[{"$f":"'FC Simulação'!M243","v":897.04656534556125}]
[{"$f":"'FC Simulação'!M244","v":-29886.326755077869}]
[{"$f":"'FC Simulação'!M245","v":29968.440070798184}]
[{"$f":"'FC Simulação'!M246","v":35202.859671337064}]
[{"$f":"'FC Simulação'!M247","v":-375.56084426763118}]
[{"$f":"'FC Simulação'!M248","v":23674.676269956806}]
[{"$f":"'FC Simulação'!M249","v":-16545.955550816114}]
[{"$f":"'FC Simulação'!M250","v":-2791.5821326523874}]
[{"$f":"'FC Simulação'!M251","v":-26448.343403581064}]
[{"$f":"'FC Simulação'!M252","v":20385.269945415072}]
[{"$f":"'FC Simulação'!M253","v":-38674.116022992486}]
[{"$f":"'FC Simulação'!M254","v":72266.921292824263}]
[{"$f":"'FC Simulação'!M255","v":-6631.7539218040765}]
[{"$f":"'FC Simulação'!M256","v":35064.400846719858}]
[{"$f":"'FC Simulação'!M257","v":12267.887128085014}]
[{"$f":"'FC Simulação'!M258","v":5912.3990814089047}]
[{"$f":"'FC Simulação'!M259","v":86816.365059611358}]
[{"$f":"'FC Simulação'!M260","v":60791.335922127764}]
[{"$f":"'FC Simulação'!M261","v":-55845.027122585401}]
[{"$f":"'FC Simulação'!M262","v":15350.673656136598}]
[{"$f":"'FC Simulação'!M263","v":24503.77066864667}]
[{"$f":"'FC Simulação'!M264","v":9166.1944346176606}]
[{"$f":"'FC Simulação'!M265","v":-29936.013209235709}]
[{"$f":"'FC Simulação'!M266","v":-7213.7903017457138}]
[{"$f":"'FC Simulação'!M267","v":-1136.1008013556711}]
[{"$f":"'FC Simulação'!M268","v":-44828.70080693809}]
[{"$f":"'FC Simulação'!M269","v":11064.068958602147}]
[{"$f":"'FC Simulação'!M270","v":29842.58795027688}]
[{"$f":"'FC Simulação'!M271","v":-1567.4017480511829}]
[{"$f":"'FC Simulação'!M272","v":-11206.784013197175}]
[{"$f":"'FC Simulação'!M273","v":-5351.1164275126503}]
[{"$f":"'FC Simulação'!M274","v":18701.829958088056}]
[{"$f":"'FC Simulação'!M275","v":31548.833787151525}]
[{"$f":"'FC Simulação'!M276","v":5970.6577874822397}]
[{"$f":"'FC Simulação'!M277","v":-26289.316436063076}]
[{"$f":"'FC Simulação'!M278","v":-13833.427588923631}]
[{"$f":"'FC Simulação'!M279","v":-53804.44949999659}]
[{"$f":"'FC Simulação'!M280","v":21797.940180862672}]
[{"$f":"'FC Simulação'!M281","v":-19881.713218126271}]
[{"$f":"'FC Simulação'!M282","v":-25925.819333148946}]
[{"$f":"'FC Simulação'!M283","v":56064.025505849015}]
[{"$f":"'FC Simulação'!M284","v":1141.9005394942651}]
[{"$f":"'FC Simulação'!M285","v":-54070.668334187161}]
[{"$f":"'FC Simulação'!M286","v":11822.351753472103}]
[{"$f":"'FC Simulação'!M287","v":-2089.5897577220603}]
[{"$f":"'FC Simulação'!M288","v":-10505.327533177086}]
[{"$f":"'FC Simulação'!M289","v":43143.65192672814}]
[{"$f":"'FC Simulação'!M290","v":17538.038016628401}]
[{"$f":"'FC Simulação'!M291","v":-5701.6852916448261}]
[{"$f":"'FC Simulação'!M292","v":-122433.76022527469}]
[{"$f":"'FC Simulação'!M293","v":-53390.595038205727}]
[{"$f":"'FC Simulação'!M294","v":-12881.056606284939}]
[{"$f":"'FC Simulação'!M295","v":-10621.816570287818}]
[{"$f":"'FC Simulação'!M296","v":29335.253302493657}]
[{"$f":"'FC Simulação'!M297","v":-22762.352228717922}]
[{"$f":"'FC Simulação'!M298","v":31499.892740364798}]
[{"$f":"'FC Simulação'!M299","v":-6152.6849887643912}]
[{"$f":"'FC Simulação'!M300","v":-55680.514852161556}]
[{"$f":"'FC Simulação'!M301","v":-13064.904480465688}]
[{"$f":"'FC Simulação'!M302","v":-25192.297469390804}]
[{"$f":"'FC Simulação'!M303","v":48459.598354350775}]
[{"$f":"'FC Simulação'!M304","v":6455.312800898726}]
[{"$f":"'FC Simulação'!M305","v":-51431.358526895456}]
[{"$f":"'FC Simulação'!M306","v":-30716.812759872686}]
[{"$f":"'FC Simulação'!M307","v":10823.538830106496}]
[{"$f":"'FC Simulação'!M308","v":-24794.799012525837}]
[{"$f":"'FC Simulação'!M309","v":-3507.0944608832069}]
[{"$f":"'FC Simulação'!M310","v":33082.204371491564}]
[{"$f":"'FC Simulação'!M311","v":-44318.814631044181}]
[{"$f":"'FC Simulação'!M312","v":-62952.198718034633}]
[{"$f":"'FC Simulação'!M313","v":-15244.295983476084}]
[{"$f":"'FC Simulação'!M314","v":57299.442978197854}]
[{"$f":"'FC Simulação'!M315","v":-32345.531441367857}]
[{"$f":"'FC Simulação'!M316","v":-12122.088609416678}]
[{"$f":"'FC Simulação'!M317","v":43084.28205831279}]
[{"$f":"'FC Simulação'!M318","v":-6752.6400401077553}]
[{"$f":"'FC Simulação'!M319","v":15549.158297671398}]
[{"$f":"'FC Simulação'!M320","v":-4500.0200167516014}]
[{"$f":"'FC Simulação'!M321","v":12614.543837726538}]
[{"$f":"'FC Simulação'!M322","v":-32395.650292993247}]
[{"$f":"'FC Simulação'!M323","v":-43780.438784836042}]
[{"$f":"'FC Simulação'!M324","v":54340.920338716678}]
[{"$f":"'FC Simulação'!M325","v":-44538.372724449982}]
[{"$f":"'FC Simulação'!M326","v":-16126.749280373333}]
[{"$f":"'FC Simulação'!M327","v":-69706.78957189947}]
[{"$f":"'FC Simulação'!M328","v":4535.1072485659388}]
[{"$f":"'FC Simulação'!M329","v":18024.939584316278}]
[{"$f":"'FC Simulação'!M330","v":22704.438031656653}]
[{"$f":"'FC Simulação'!M331","v":-74086.353036855595}]
[{"$f":"'FC Simulação'!M332","v":6146.3049789800134}]
[{"$f":"'FC Simulação'!M333","v":26586.620244984137}]
[{"$f":"'FC Simulação'!M334","v":-23744.724111650488}]
[{"$f":"'FC Simulação'!M335","v":-35232.957068316944}]
[{"$f":"'FC Simulação'!M336","v":-115646.61838063375}]
[{"$f":"'FC Simulação'!M337","v":-25525.351452870149}]
[{"$f":"'FC Simulação'!M338","v":-14573.072273097074}]
[{"$f":"'FC Simulação'!M339","v":10231.618929425647}]
[{"$f":"'FC Simulação'!M340","v":14486.640049262045}]
[{"$f":"'FC Simulação'!M341","v":24399.352487109165}]
[{"$f":"'FC Simulação'!M342","v":-18632.515194942418}]
[{"$f":"'FC Simulação'!M343","v":41274.496877677826}]
[{"$f":"'FC Simulação'!M344","v":85112.085402342054}]
[{"$f":"'FC Simulação'!M345","v":-17806.823521379221}]
[{"$f":"'FC Simulação'!M346","v":-2792.01083716024}]
[{"$f":"'FC Simulação'!M347","v":37563.100940090109}]
[{"$f":"'FC Simulação'!M348","v":54647.418754349201}]
[{"$f":"'FC Simulação'!M349","v":-86259.024803625842}]
[{"$f":"'FC Simulação'!M350","v":33087.577989192185}]
[{"$f":"'FC Simulação'!M351","v":-68420.342227233021}]
[{"$f":"'FC Simulação'!M352","v":-17852.894243101444}]
[{"$f":"'FC Simulação'!M353","v":-8590.873635032287}]
[{"$f":"'FC Simulação'!M354","v":51332.681348033075}]
[{"$f":"'FC Simulação'!M355","v":-7280.3699059386272}]
[{"$f":"'FC Simulação'!M356","v":6759.6729014438752}]
[{"$f":"'FC Simulação'!M357","v":46256.811420128797}]
[{"$f":"'FC Simulação'!M358","v":7529.1304320883355}]
[{"$f":"'FC Simulação'!M359","v":-9353.1533192056813}]
[{"$f":"'FC Simulação'!M360","v":29399.256421929487}]
[{"$f":"'FC Simulação'!M361","v":25730.438734225259}]
[{"$f":"'FC Simulação'!M362","v":6345.3022214325174}]
[{"$f":"'FC Simulação'!M363","v":-31241.617741320195}]
[{"$f":"'FC Simulação'!M364","v":38886.231913267518}]
[{"$f":"'FC Simulação'!M365","v":20888.285582332566}]
[{"$f":"'FC Simulação'!M366","v":37854.880581362464}]
[{"$f":"'FC Simulação'!M367","v":-19653.948755808349}]
[{"$f":"'FC Simulação'!M368","v":-35939.145584113314}]
[{"$f":"'FC Simulação'!M369","v":-74021.260152123679}]
[{"$f":"'FC Simulação'!M370","v":15984.340948926576}]
[{"$f":"'FC Simulação'!M371","v":11587.069887422957}]
[{"$f":"'FC Simulação'!M372","v":-26079.707460293794}]
[{"$f":"'FC Simulação'!M373","v":-901.74206135625718}]
[{"$f":"'FC Simulação'!M374","v":7681.6133953852113}]
[{"$f":"'FC Simulação'!M375","v":20648.123463949989}]
[{"$f":"'FC Simulação'!M376","v":-14843.104780536843}]
[{"$f":"'FC Simulação'!M377","v":39735.212555177422}]
[{"$f":"'FC Simulação'!M378","v":-9989.5053317934216}]
[{"$f":"'FC Simulação'!M379","v":4449.5102593312185}]
[{"$f":"'FC Simulação'!M380","v":-36633.093960279119}]
[{"$f":"'FC Simulação'!M381","v":48508.95755511825}]
[{"$f":"'FC Simulação'!M382","v":-21424.069286765633}]
[{"$f":"'FC Simulação'!M383","v":-67610.333860747676}]
[{"$f":"'FC Simulação'!M384","v":-24873.586452411851}]
[{"$f":"'FC Simulação'!M385","v":-4516.4733484776079}]
[{"$f":"'FC Simulação'!M386","v":-23836.266221320839}]
[{"$f":"'FC Simulação'!M387","v":-51805.927156599842}]
[{"$f":"'FC Simulação'!M388","v":7369.8097554201086}]
[{"$f":"'FC Simulação'!M389","v":10050.051440451003}]
[{"$f":"'FC Simulação'!M390","v":-13856.080797176488}]
[{"$f":"'FC Simulação'!M391","v":8810.1991318455257}]
[{"$f":"'FC Simulação'!M392","v":42544.141882367985}]
[{"$f":"'FC Simulação'!M393","v":-54821.237738327771}]
[{"$f":"'FC Simulação'!M394","v":4086.1088700344844}]
[{"$f":"'FC Simulação'!M395","v":-33231.582431249102}]
[{"$f":"'FC Simulação'!M396","v":18838.60326543836}]
[{"$f":"'FC Simulação'!M397","v":52400.301679863158}]
[{"$f":"'FC Simulação'!M398","v":33564.599309979269}]
[{"$f":"'FC Simulação'!M399","v":33023.597221250617}]
[{"$f":"'FC Simulação'!M400","v":25773.126747477596}]
[{"$f":"'FC Simulação'!M401","v":38905.222317706503}]
[{"$f":"'FC Simulação'!M402","v":-47019.267571414028}]
[{"$f":"'FC Simulação'!M403","v":-34682.186038298067}]
[{"$f":"'FC Simulação'!M404","v":68307.8476479112}]
[{"$f":"'FC Simulação'!M405","v":-66393.061822626507}]
[{"$f":"'FC Simulação'!M406","v":-29665.330578790235}]
[{"$f":"'FC Simulação'!M407","v":-50069.609784251872}]
[{"$f":"'FC Simulação'!M408","v":761.87831168646517}]
[{"$f":"'FC Simulação'!M409","v":-35991.041201041051}]
[{"$f":"'FC Simulação'!M410","v":-40755.885584626332}]
[{"$f":"'FC Simulação'!M411","v":-40520.987542868868}]
[{"$f":"'FC Simulação'!M412","v":-26355.937853831056}]
[{"$f":"'FC Simulação'!M413","v":-16449.294790702406}]
[{"$f":"'FC Simulação'!M414","v":38674.234200259845}]
[{"$f":"'FC Simulação'!M415","v":-47488.297060971636}]
[{"$f":"'FC Simulação'!M416","v":-31317.221115573135}]
[{"$f":"'FC Simulação'!M417","v":-30339.608391615984}]
[{"$f":"'FC Simulação'!M418","v":-14901.147324394347}]
[{"$f":"'FC Simulação'!M419","v":-36788.598138469592}]
[{"$f":"'FC Simulação'!M420","v":-93583.571505640095}]
[{"$f":"'FC Simulação'!M421","v":-62651.084304532116}]
[{"$f":"'FC Simulação'!M422","v":-3099.850654470647}]
[{"$f":"'FC Simulação'!M423","v":28606.447987588122}]
[{"$f":"'FC Simulação'!M424","v":-90125.48640999911}]
[{"$f":"'FC Simulação'!M425","v":54699.186897924723}]
[{"$f":"'FC Simulação'!M426","v":-21333.6204545949}]
[{"$f":"'FC Simulação'!M427","v":39365.701813521388}]
[{"$f":"'FC Simulação'!M428","v":27797.70661677391}]
[{"$f":"'FC Simulação'!M429","v":-47383.485703951279}]
[{"$f":"'FC Simulação'!M430","v":29599.865660841984}]
[{"$f":"'FC Simulação'!M431","v":28573.298290255363}]
[{"$f":"'FC Simulação'!M432","v":44088.432402963866}]
[{"$f":"'FC Simulação'!M433","v":-944.13442996062804}]
[{"$f":"'FC Simulação'!M434","v":37275.170557401667}]
[{"$f":"'FC Simulação'!M435","v":7770.3604044724634}]
[{"$f":"'FC Simulação'!M436","v":6322.611203438355}]
[{"$f":"'FC Simulação'!M437","v":-25679.873560261345}]
[{"$f":"'FC Simulação'!M438","v":29223.58735662757}]
[{"$f":"'FC Simulação'!M439","v":24341.639127759991}]
[{"$f":"'FC Simulação'!M440","v":1696.974579722475}]
[{"$f":"'FC Simulação'!M441","v":-16961.308911050452}]
[{"$f":"'FC Simulação'!M442","v":-58637.942136809048}]
[{"$f":"'FC Simulação'!M443","v":34036.28089664146}]
[{"$f":"'FC Simulação'!M444","v":-36623.544754529212}]
[{"$f":"'FC Simulação'!M445","v":3596.6793888692191}]
[{"$f":"'FC Simulação'!M446","v":47869.674842189706}]
[{"$f":"'FC Simulação'!M447","v":-19527.858494235552}]
[{"$f":"'FC Simulação'!M448","v":-30216.077947642843}]
[{"$f":"'FC Simulação'!M449","v":20134.705134695774}]
[{"$f":"'FC Simulação'!M450","v":7425.0303199602931}]
[{"$f":"'FC Simulação'!M451","v":49367.162233433977}]
[{"$f":"'FC Simulação'!M452","v":-14176.343168939828}]
[{"$f":"'FC Simulação'!M453","v":-15580.293290012778}]
[{"$f":"'FC Simulação'!M454","v":11133.446297488757}]
[{"$f":"'FC Simulação'!M455","v":-90571.669392852593}]
[{"$f":"'FC Simulação'!M456","v":17215.473733336403}]
[{"$f":"'FC Simulação'!M457","v":-4076.9828647916002}]
[{"$f":"'FC Simulação'!M458","v":-49239.094272359318}]
[{"$f":"'FC Simulação'!M459","v":-71954.547809204319}]
[{"$f":"'FC Simulação'!M460","v":-49117.889634987907}]
[{"$f":"'FC Simulação'!M461","v":16801.099545574456}]
[{"$f":"'FC Simulação'!M462","v":41867.059007852804}]
[{"$f":"'FC Simulação'!M463","v":-1118.5887375399616}]
[{"$f":"'FC Simulação'!M464","v":47814.492299407924}]
[{"$f":"'FC Simulação'!M465","v":-43454.399947238948}]
[{"$f":"'FC Simulação'!M466","v":16099.885529547348}]
[{"$f":"'FC Simulação'!M467","v":16826.083681805714}]
[{"$f":"'FC Simulação'!M468","v":-25180.438364024274}]
[{"$f":"'FC Simulação'!M469","v":16631.321682126101}]
[{"$f":"'FC Simulação'!M470","v":-35525.883075559424}]
[{"$f":"'FC Simulação'!M471","v":-28268.953541335286}]
[{"$f":"'FC Simulação'!M472","v":9334.8412403853581}]
[{"$f":"'FC Simulação'!M473","v":8648.1274104709737}]
[{"$f":"'FC Simulação'!M474","v":-50487.365112344087}]
[{"$f":"'FC Simulação'!M475","v":-34073.641456728816}]
[{"$f":"'FC Simulação'!M476","v":15247.866663527311}]
[{"$f":"'FC Simulação'!M477","v":-32531.571556088573}]
[{"$f":"'FC Simulação'!M478","v":-5057.2390435921843}]
[{"$f":"'FC Simulação'!M479","v":-20702.579083147764}]
[{"$f":"'FC Simulação'!M480","v":-43652.045437399385}]
[{"$f":"'FC Simulação'!M481","v":-2693.035971074336}]
[{"$f":"'FC Simulação'!M482","v":-6883.2498531097808}]
[{"$f":"'FC Simulação'!M483","v":-6564.7111733698694}]
[{"$f":"'FC Simulação'!M484","v":8025.9253553563613}]
[{"$f":"'FC Simulação'!M485","v":-3894.3033540422184}]
[{"$f":"'FC Simulação'!M486","v":13732.91863269321}]
[{"$f":"'FC Simulação'!M487","v":-40004.880825738175}]
[{"$f":"'FC Simulação'!M488","v":7840.1896574444254}]
[{"$f":"'FC Simulação'!M489","v":-14631.676314783341}]
[{"$f":"'FC Simulação'!M490","v":-41306.090252216629}]
[{"$f":"'FC Simulação'!M491","v":19550.860827067911}]
[{"$f":"'FC Simulação'!M492","v":55625.266581709089}]
[{"$f":"'FC Simulação'!M493","v":65645.593253521161}]
[{"$f":"'FC Simulação'!M494","v":-11618.233782381314}]
[{"$f":"'FC Simulação'!M495","v":77813.238523522712}]
[{"$f":"'FC Simulação'!M496","v":19485.073477943806}]
[{"$f":"'FC Simulação'!M497","v":-13013.964645955522}]
[{"$f":"'FC Simulação'!M498","v":460.59393055329565}]
[{"$f":"'FC Simulação'!M499","v":78565.86368667669}]
[{"$f":"'FC Simulação'!M500","v":-18566.875525592957}]
[{"$f":"'FC Simulação'!M501","v":5353.9728596395435}]
[{"$f":"'FC Simulação'!M502","v":-21848.76725749718}]
[{"$f":"'FC Simulação'!M503","v":-2952.9325155168772}]
[{"$f":"'FC Simulação'!M504","v":18376.690466642307}]
[{"$f":"'FC Simulação'!M505","v":48371.304333286622}]
[{"$f":"'FC Simulação'!M506","v":57500.838696430234}]
[{"$f":"'FC Simulação'!M507","v":-15122.710287028443}]
[{"$f":"'FC Simulação'!M508","v":-49021.089574364043}]
[{"$f":"'FC Simulação'!M509","v":71601.828057687846}]
[{"$f":"'FC Simulação'!M510","v":112385.18817625998}]
[{"$f":"'FC Simulação'!M511","v":62249.90346880682}]
[{"$f":"'FC Simulação'!M512","v":-22182.702891026696}]
[{"$f":"'FC Simulação'!M513","v":9162.779427432688}]
[{"$f":"'FC Simulação'!M514","v":35940.539739445259}]
[{"$f":"'FC Simulação'!M515","v":40468.717933082225}]
[{"$f":"'FC Simulação'!M516","v":9106.9354401307646}]
[{"$f":"'FC Simulação'!M517","v":-33498.093365923749}]
[{"$f":"'FC Simulação'!M518","v":13676.456617800082}]
[{"$f":"'FC Simulação'!M519","v":12740.009353209171}]
[{"$f":"'FC Simulação'!M520","v":11396.139854083958}]
[{"$f":"'FC Simulação'!M521","v":36603.726752142975}]
[{"$f":"'FC Simulação'!M522","v":-57091.822083804167}]
[{"$f":"'FC Simulação'!M523","v":-7068.3788703243918}]
[{"$f":"'FC Simulação'!M524","v":-34624.352897113131}]
[{"$f":"'FC Simulação'!M525","v":-32816.408038584515}]
[{"$f":"'FC Simulação'!M526","v":38767.262232196226}]
[{"$f":"'FC Simulação'!M527","v":14481.745400855973}]
[{"$f":"'FC Simulação'!M528","v":-56847.500314111137}]
[{"$f":"'FC Simulação'!M529","v":83934.158513121743}]
[{"$f":"'FC Simulação'!M530","v":73302.974084207497}]
[{"$f":"'FC Simulação'!M531","v":16504.494971371096}]
[{"$f":"'FC Simulação'!M532","v":922.01299492777616}]
[{"$f":"'FC Simulação'!M533","v":16011.483875382692}]
[{"$f":"'FC Simulação'!M534","v":61792.676482356619}]
[{"$f":"'FC Simulação'!M535","v":-16615.836366958232}]
[{"$f":"'FC Simulação'!M536","v":62659.717890448112}]
[{"$f":"'FC Simulação'!M537","v":-47442.966686925902}]
[{"$f":"'FC Simulação'!M538","v":68455.455232761364}]
[{"$f":"'FC Simulação'!M539","v":18858.472201735349}]
[{"$f":"'FC Simulação'!M540","v":-22607.066822102817}]
[{"$f":"'FC Simulação'!M541","v":-10854.816759935813}]
[{"$f":"'FC Simulação'!M542","v":-27814.719916488844}]
[{"$f":"'FC Simulação'!M543","v":940.2338171320298}]
[{"$f":"'FC Simulação'!M544","v":-71126.375568834948}]
[{"$f":"'FC Simulação'!M545","v":-88.552924134244677}]
[{"$f":"'FC Simulação'!M546","v":-7575.6815493749164}]
[{"$f":"'FC Simulação'!M547","v":44124.062234907557}]
[{"$f":"'FC Simulação'!M548","v":-40253.053679973586}]
[{"$f":"'FC Simulação'!M549","v":-13678.681767005066}]
[{"$f":"'FC Simulação'!M550","v":-23240.646597106344}]
[{"$f":"'FC Simulação'!M551","v":-59193.802887011399}]
[{"$f":"'FC Simulação'!M552","v":-23543.455655837563}]
[{"$f":"'FC Simulação'!M553","v":-63535.47154571407}]
[{"$f":"'FC Simulação'!M554","v":14023.533146750618}]
[{"$f":"'FC Simulação'!M555","v":35652.562894051138}]
[{"$f":"'FC Simulação'!M556","v":-34041.732634720756}]
[{"$f":"'FC Simulação'!M557","v":19551.905269571042}]
[{"$f":"'FC Simulação'!M558","v":-105297.83725236675}]
[{"$f":"'FC Simulação'!M559","v":59070.854611936113}]
[{"$f":"'FC Simulação'!M560","v":5920.0362652685872}]
[{"$f":"'FC Simulação'!M561","v":37237.193273172656}]
[{"$f":"'FC Simulação'!M562","v":37991.540915246209}]
[{"$f":"'FC Simulação'!M563","v":-62067.413907359245}]
[{"$f":"'FC Simulação'!M564","v":-6311.2928448892344}]
[{"$f":"'FC Simulação'!M565","v":-67598.076429354827}]
[{"$f":"'FC Simulação'!M566","v":45202.419098889281}]
[{"$f":"'FC Simulação'!M567","v":25532.460085781844}]
[{"$f":"'FC Simulação'!M568","v":-10994.766286600294}]
[{"$f":"'FC Simulação'!M569","v":-5256.5051554481761}]
[{"$f":"'FC Simulação'!M570","v":77056.652160966798}]
[{"$f":"'FC Simulação'!M571","v":-91225.751409641976}]
[{"$f":"'FC Simulação'!M572","v":-24266.820733401619}]
[{"$f":"'FC Simulação'!M573","v":-45282.669629330376}]
[{"$f":"'FC Simulação'!M574","v":-51711.770867168714}]
[{"$f":"'FC Simulação'!M575","v":58305.185684247117}]
[{"$f":"'FC Simulação'!M576","v":-37911.097187660082}]
[{"$f":"'FC Simulação'!M577","v":27138.960610804672}]
[{"$f":"'FC Simulação'!M578","v":-73981.951645650144}]
[{"$f":"'FC Simulação'!M579","v":20938.402246630998}]
[{"$f":"'FC Simulação'!M580","v":32311.112053363264}]
[{"$f":"'FC Simulação'!M581","v":38134.917500600161}]
[{"$f":"'FC Simulação'!M582","v":59375.048354062979}]
[{"$f":"'FC Simulação'!M583","v":52887.279843799857}]
[{"$f":"'FC Simulação'!M584","v":-20537.090873717345}]
[{"$f":"'FC Simulação'!M585","v":-23619.482629551931}]
[{"$f":"'FC Simulação'!M586","v":10799.888353330636}]
[{"$f":"'FC Simulação'!M587","v":-15106.284639070902}]
[{"$f":"'FC Simulação'!M588","v":-16130.647114537234}]
[{"$f":"'FC Simulação'!M589","v":30976.724797375238}]
[{"$f":"'FC Simulação'!M590","v":-28353.258000839647}]
[{"$f":"'FC Simulação'!M591","v":-13115.313219603413}]
[{"$f":"'FC Simulação'!M592","v":23215.428096443706}]
[{"$f":"'FC Simulação'!M593","v":-46840.802574970818}]
[{"$f":"'FC Simulação'!M594","v":85322.113123621326}]
[{"$f":"'FC Simulação'!M595","v":18336.52848396622}]
[{"$f":"'FC Simulação'!M596","v":1362.5156854177912}]
[{"$f":"'FC Simulação'!M597","v":19087.386767413918}]
[{"$f":"'FC Simulação'!M598","v":-52653.343742382414}]
[{"$f":"'FC Simulação'!M599","v":-19017.786974509698}]
[{"$f":"'FC Simulação'!M600","v":94022.758275459026}]
[{"$f":"'FC Simulação'!M601","v":-66491.096850493079}]
[{"$f":"'FC Simulação'!M602","v":35097.067105639115}]
[{"$f":"'FC Simulação'!M603","v":75964.596428811463}]
[{"$f":"'FC Simulação'!M604","v":-9556.977774757499}]
[{"$f":"'FC Simulação'!M605","v":-20690.694089597178}]
[{"$f":"'FC Simulação'!M606","v":-24314.389847037732}]
[{"$f":"'FC Simulação'!M607","v":-35926.474498216281}]
[{"$f":"'FC Simulação'!M608","v":7866.9741243100725}]
[{"$f":"'FC Simulação'!M609","v":15064.136815155201}]
[{"$f":"'FC Simulação'!M610","v":54138.318474059197}]
[{"$f":"'FC Simulação'!M611","v":2923.9364909235592}]
[{"$f":"'FC Simulação'!M612","v":-35538.278299598591}]
[{"$f":"'FC Simulação'!M613","v":21255.504182364341}]
[{"$f":"'FC Simulação'!M614","v":-5365.3751590899192}]
[{"$f":"'FC Simulação'!M615","v":21156.433269244066}]
[{"$f":"'FC Simulação'!M616","v":-7874.9596533179283}]
[{"$f":"'FC Simulação'!M617","v":-16846.154143693129}]
[{"$f":"'FC Simulação'!M618","v":-14928.926187896344}]
[{"$f":"'FC Simulação'!M619","v":65167.125366985478}]
[{"$f":"'FC Simulação'!M620","v":-6047.665201599506}]
[{"$f":"'FC Simulação'!M621","v":-10632.13677819162}]
[{"$f":"'FC Simulação'!M622","v":6566.3833333125949}]
[{"$f":"'FC Simulação'!M623","v":-46016.491048906551}]
[{"$f":"'FC Simulação'!M624","v":74227.000206116616}]
[{"$f":"'FC Simulação'!M625","v":19691.951229061291}]
[{"$f":"'FC Simulação'!M626","v":-47561.398206217229}]
[{"$f":"'FC Simulação'!M627","v":-48782.277784711579}]
[{"$f":"'FC Simulação'!M628","v":-27556.003890685417}]
[{"$f":"'FC Simulação'!M629","v":114666.9697560035}]
[{"$f":"'FC Simulação'!M630","v":-13025.535734717239}]
[{"$f":"'FC Simulação'!M631","v":12137.378661895535}]
[{"$f":"'FC Simulação'!M632","v":647.44950077378599}]
[{"$f":"'FC Simulação'!M633","v":21859.102660935998}]
[{"$f":"'FC Simulação'!M634","v":80701.895539183228}]
[{"$f":"'FC Simulação'!M635","v":-12101.180976631746}]
[{"$f":"'FC Simulação'!M636","v":66247.37319545442}]
[{"$f":"'FC Simulação'!M637","v":72809.67974288718}]
[{"$f":"'FC Simulação'!M638","v":-46706.496854610494}]
[{"$f":"'FC Simulação'!M639","v":-11460.691609252564}]
[{"$f":"'FC Simulação'!M640","v":47171.06282442977}]
[{"$f":"'FC Simulação'!M641","v":-49855.397338098963}]
[{"$f":"'FC Simulação'!M642","v":-45712.130001582154}]
[{"$f":"'FC Simulação'!M643","v":15003.286116661417}]
[{"$f":"'FC Simulação'!M644","v":-17341.182661846557}]
[{"$f":"'FC Simulação'!M645","v":-2760.9602659939264}]
[{"$f":"'FC Simulação'!M646","v":-8142.6632143947791}]
[{"$f":"'FC Simulação'!M647","v":8249.3873350691574}]
[{"$f":"'FC Simulação'!M648","v":24752.612378298392}]
[{"$f":"'FC Simulação'!M649","v":-67101.351908055862}]
[{"$f":"'FC Simulação'!M650","v":79593.549693037086}]
[{"$f":"'FC Simulação'!M651","v":-1062.8366612691752}]
[{"$f":"'FC Simulação'!M652","v":-1936.9257756964362}]
[{"$f":"'FC Simulação'!M653","v":69449.173214018228}]
[{"$f":"'FC Simulação'!M654","v":-8440.5631539085152}]
[{"$f":"'FC Simulação'!M655","v":45330.875902668689}]
[{"$f":"'FC Simulação'!M656","v":15865.395512547562}]
[{"$f":"'FC Simulação'!M657","v":-28575.95834862144}]
[{"$f":"'FC Simulação'!M658","v":44642.66935483244}]
[{"$f":"'FC Simulação'!M659","v":59665.214328668808}]
[{"$f":"'FC Simulação'!M660","v":-7780.4334470435278}]
[{"$f":"'FC Simulação'!M661","v":5508.7827753197344}]
[{"$f":"'FC Simulação'!M662","v":-22404.968673716547}]
[{"$f":"'FC Simulação'!M663","v":-7713.2149441304355}]
[{"$f":"'FC Simulação'!M664","v":-22236.001699846733}]
[{"$f":"'FC Simulação'!M665","v":-18802.502758459799}]
[{"$f":"'FC Simulação'!M666","v":11730.43175796236}]
[{"$f":"'FC Simulação'!M667","v":-4512.2075983801042}]
[{"$f":"'FC Simulação'!M668","v":-14225.051714412402}]
[{"$f":"'FC Simulação'!M669","v":-61692.405094262467}]
[{"$f":"'FC Simulação'!M670","v":44140.780684730009}]
[{"$f":"'FC Simulação'!M671","v":33240.822020764113}]
[{"$f":"'FC Simulação'!M672","v":2888.5864545384393}]
[{"$f":"'FC Simulação'!M673","v":24921.182294867001}]
[{"$f":"'FC Simulação'!M674","v":-4719.9086563929304}]
[{"$f":"'FC Simulação'!M675","v":-1789.5120562033553}]
[{"$f":"'FC Simulação'!M676","v":63471.497076048225}]
[{"$f":"'FC Simulação'!M677","v":76436.24352137759}]
[{"$f":"'FC Simulação'!M678","v":20424.559520632989}]
[{"$f":"'FC Simulação'!M679","v":-8320.7127209367172}]
[{"$f":"'FC Simulação'!M680","v":50806.15015748766}]
[{"$f":"'FC Simulação'!M681","v":-50175.829379741197}]
[{"$f":"'FC Simulação'!M682","v":-18591.170163636838}]
[{"$f":"'FC Simulação'!M683","v":35676.740038677846}]
[{"$f":"'FC Simulação'!M684","v":40782.17053477373}]
[{"$f":"'FC Simulação'!M685","v":-19588.062044130347}]
[{"$f":"'FC Simulação'!M686","v":-65057.782144558587}]
[{"$f":"'FC Simulação'!M687","v":1839.786634786884}]
[{"$f":"'FC Simulação'!M688","v":-15002.520400099995}]
[{"$f":"'FC Simulação'!M689","v":-30265.73575911342}]
[{"$f":"'FC Simulação'!M690","v":14165.184067826209}]
[{"$f":"'FC Simulação'!M691","v":-88077.573272717855}]
[{"$f":"'FC Simulação'!M692","v":15956.878178715429}]
[{"$f":"'FC Simulação'!M693","v":-186.6921966256923}]
[{"$f":"'FC Simulação'!M694","v":-70877.816363561578}]
[{"$f":"'FC Simulação'!M695","v":-35872.946000142809}]
[{"$f":"'FC Simulação'!M696","v":-42387.255756018552}]
[{"$f":"'FC Simulação'!M697","v":17615.217108836165}]
[{"$f":"'FC Simulação'!M698","v":105918.0244544473}]
[{"$f":"'FC Simulação'!M699","v":40754.60597160738}]
[{"$f":"'FC Simulação'!M700","v":-1272.3355211900925}]
[{"$f":"'FC Simulação'!M701","v":-107955.90992982748}]
[{"$f":"'FC Simulação'!M702","v":-53141.208234615267}]
[{"$f":"'FC Simulação'!M703","v":11483.918410397004}]
[{"$f":"'FC Simulação'!M704","v":-45783.265798936809}]
[{"$f":"'FC Simulação'!M705","v":39462.523075950274}]
[{"$f":"'FC Simulação'!M706","v":45604.095493189205}]
[{"$f":"'FC Simulação'!M707","v":24745.989118481462}]
[{"$f":"'FC Simulação'!M708","v":-20518.005555864554}]
[{"$f":"'FC Simulação'!M709","v":-3104.9784864689718}]
[{"$f":"'FC Simulação'!M710","v":33073.629554500978}]
[{"$f":"'FC Simulação'!M711","v":-83481.822598044135}]
[{"$f":"'FC Simulação'!M712","v":-20635.808062500539}]
[{"$f":"'FC Simulação'!M713","v":36481.20940912611}]
[{"$f":"'FC Simulação'!M714","v":-34667.780304442742}]
[{"$f":"'FC Simulação'!M715","v":-41187.21834605679}]
[{"$f":"'FC Simulação'!M716","v":14107.916510798619}]
[{"$f":"'FC Simulação'!M717","v":-786.05098898999859}]
[{"$f":"'FC Simulação'!M718","v":-25312.855809407862}]
[{"$f":"'FC Simulação'!M719","v":-17330.563706624336}]
[{"$f":"'FC Simulação'!M720","v":-16403.419248330159}]
[{"$f":"'FC Simulação'!M721","v":698.18270787176152}]
[{"$f":"'FC Simulação'!M722","v":-11359.272522600339}]
[{"$f":"'FC Simulação'!M723","v":49901.569992960081}]
[{"$f":"'FC Simulação'!M724","v":30499.505374336004}]
[{"$f":"'FC Simulação'!M725","v":54771.930023659894}]
[{"$f":"'FC Simulação'!M726","v":-39213.732699095039}]
[{"$f":"'FC Simulação'!M727","v":36048.173342467635}]
[{"$f":"'FC Simulação'!M728","v":-19708.535265608836}]
[{"$f":"'FC Simulação'!M729","v":34047.965592886234}]
[{"$f":"'FC Simulação'!M730","v":2509.9717324910889}]
[{"$f":"'FC Simulação'!M731","v":-15663.632709944912}]
[{"$f":"'FC Simulação'!M732","v":6178.4904196379939}]
[{"$f":"'FC Simulação'!M733","v":-8467.50637788522}]
[{"$f":"'FC Simulação'!M734","v":103872.3111971202}]
[{"$f":"'FC Simulação'!M735","v":29025.080964222376}]
[{"$f":"'FC Simulação'!M736","v":18248.14510792619}]
[{"$f":"'FC Simulação'!M737","v":-59716.371817335334}]
[{"$f":"'FC Simulação'!M738","v":-9962.8774310243898}]
[{"$f":"'FC Simulação'!M739","v":-46219.011942699181}]
[{"$f":"'FC Simulação'!M740","v":-1671.2000641610794}]
[{"$f":"'FC Simulação'!M741","v":36688.916175828344}]
[{"$f":"'FC Simulação'!M742","v":19252.23722294037}]
[{"$f":"'FC Simulação'!M743","v":-875.76878659037175}]
[{"$f":"'FC Simulação'!M744","v":10980.435562684666}]
[{"$f":"'FC Simulação'!M745","v":31622.846636143106}]
[{"$f":"'FC Simulação'!M746","v":60497.204182490823}]
[{"$f":"'FC Simulação'!M747","v":50312.588168642047}]
[{"$f":"'FC Simulação'!M748","v":-77872.274949300903}]
[{"$f":"'FC Simulação'!M749","v":23628.393410682416}]
[{"$f":"'FC Simulação'!M750","v":15132.764276353075}]
[{"$f":"'FC Simulação'!M751","v":-28395.528296546108}]
[{"$f":"'FC Simulação'!M752","v":-19702.447392559901}]
[{"$f":"'FC Simulação'!M753","v":-23316.390441671436}]
[{"$f":"'FC Simulação'!M754","v":-16083.648255497887}]
[{"$f":"'FC Simulação'!M755","v":-31665.063407006266}]
[{"$f":"'FC Simulação'!M756","v":14054.982378928937}]
[{"$f":"'FC Simulação'!M757","v":22982.795482816524}]
[{"$f":"'FC Simulação'!M758","v":55318.533502032777}]
[{"$f":"'FC Simulação'!M759","v":39591.467762518121}]
[{"$f":"'FC Simulação'!M760","v":10861.472412912277}]
[{"$f":"'FC Simulação'!M761","v":-5026.2448550441331}]
[{"$f":"'FC Simulação'!M762","v":-3648.0884631752415}]
[{"$f":"'FC Simulação'!M763","v":98625.528015213145}]
[{"$f":"'FC Simulação'!M764","v":-77707.04162224452}]
[{"$f":"'FC Simulação'!M765","v":-74913.049431029809}]
[{"$f":"'FC Simulação'!M766","v":-14091.142979729804}]
[{"$f":"'FC Simulação'!M767","v":30787.498916261917}]
[{"$f":"'FC Simulação'!M768","v":26563.750313623954}]
[{"$f":"'FC Simulação'!M769","v":19911.773220674018}]
[{"$f":"'FC Simulação'!M770","v":87801.166346529848}]
[{"$f":"'FC Simulação'!M771","v":80722.961552319321}]
[{"$f":"'FC Simulação'!M772","v":52270.307502921351}]
[{"$f":"'FC Simulação'!M773","v":57863.736262308666}]
[{"$f":"'FC Simulação'!M774","v":23186.10376266879}]
[{"$f":"'FC Simulação'!M775","v":67576.608796993823}]
[{"$f":"'FC Simulação'!M776","v":53894.344234116201}]
[{"$f":"'FC Simulação'!M777","v":7608.326474810412}]
[{"$f":"'FC Simulação'!M778","v":-35602.198050397448}]
[{"$f":"'FC Simulação'!M779","v":-30570.379455651171}]
[{"$f":"'FC Simulação'!M780","v":-20630.653981377705}]
[{"$f":"'FC Simulação'!M781","v":-75144.849466126601}]
[{"$f":"'FC Simulação'!M782","v":58935.015283163433}]
[{"$f":"'FC Simulação'!M783","v":24654.455742344435}]
[{"$f":"'FC Simulação'!M784","v":15879.219793933473}]
[{"$f":"'FC Simulação'!M785","v":-303.22630028126878}]
[{"$f":"'FC Simulação'!M786","v":-32784.752417106472}]
[{"$f":"'FC Simulação'!M787","v":-14259.574771798056}]
[{"$f":"'FC Simulação'!M788","v":-13469.322371966991}]
[{"$f":"'FC Simulação'!M789","v":-17383.625567579482}]
[{"$f":"'FC Simulação'!M790","v":22883.566753740408}]
[{"$f":"'FC Simulação'!M791","v":-8605.3845655468031}]
[{"$f":"'FC Simulação'!M792","v":-51079.944856477101}]
[{"$f":"'FC Simulação'!M793","v":29861.167763057107}]
[{"$f":"'FC Simulação'!M794","v":44290.921059472515}]
[{"$f":"'FC Simulação'!M795","v":30948.782551222132}]
[{"$f":"'FC Simulação'!M796","v":5795.0345692182891}]
[{"$f":"'FC Simulação'!M797","v":-33973.082012189378}]
[{"$f":"'FC Simulação'!M798","v":-91084.923064062576}]
[{"$f":"'FC Simulação'!M799","v":-48253.18788874687}]
[{"$f":"'FC Simulação'!M800","v":-34720.386530422227}]
[{"$f":"'FC Simulação'!M801","v":88050.472813462722}]
[{"$f":"'FC Simulação'!M802","v":-7652.5742651660694}]
[{"$f":"'FC Simulação'!M803","v":-78854.397665930766}]
[{"$f":"'FC Simulação'!M804","v":-38346.525322458605}]
[{"$f":"'FC Simulação'!M805","v":-6112.0825427778327}]
[{"$f":"'FC Simulação'!M806","v":-69863.563846450939}]
[{"$f":"'FC Simulação'!M807","v":5467.439272136442}]
[{"$f":"'FC Simulação'!M808","v":-29450.180742635726}]
[{"$f":"'FC Simulação'!M809","v":-52841.181388293975}]
[{"$f":"'FC Simulação'!M810","v":18547.499121232991}]
[{"$f":"'FC Simulação'!M811","v":-29739.887525871178}]
[{"$f":"'FC Simulação'!M812","v":-34100.836112621982}]
[{"$f":"'FC Simulação'!M813","v":47225.790412140079}]
[{"$f":"'FC Simulação'!M814","v":-44414.878640893803}]
[{"$f":"'FC Simulação'!M815","v":10730.214295811238}]
[{"$f":"'FC Simulação'!M816","v":-38470.782908687892}]
[{"$f":"'FC Simulação'!M817","v":97770.182440611825}]
[{"$f":"'FC Simulação'!M818","v":-16382.803882122622}]
[{"$f":"'FC Simulação'!M819","v":19308.85567988595}]
[{"$f":"'FC Simulação'!M820","v":-8997.3095294890372}]
[{"$f":"'FC Simulação'!M821","v":60076.257425228396}]
[{"$f":"'FC Simulação'!M822","v":52221.698943698517}]
[{"$f":"'FC Simulação'!M823","v":161.08248038690363}]
[{"$f":"'FC Simulação'!M824","v":-17522.503998090091}]
[{"$f":"'FC Simulação'!M825","v":-45429.213961379101}]
[{"$f":"'FC Simulação'!M826","v":-38413.587662177539}]
[{"$f":"'FC Simulação'!M827","v":-10974.999935920729}]
[{"$f":"'FC Simulação'!M828","v":-24883.823463321183}]
[{"$f":"'FC Simulação'!M829","v":53082.927424576657}]
[{"$f":"'FC Simulação'!M830","v":-24805.017616902536}]
[{"$f":"'FC Simulação'!M831","v":-66698.128686602111}]
[{"$f":"'FC Simulação'!M832","v":27185.901608426677}]
[{"$f":"'FC Simulação'!M833","v":49332.767609665752}]
[{"$f":"'FC Simulação'!M834","v":22616.466586774273}]
[{"$f":"'FC Simulação'!M835","v":-26337.219707800483}]
[{"$f":"'FC Simulação'!M836","v":-40268.039751578588}]
[{"$f":"'FC Simulação'!M837","v":-97762.326053728742}]
[{"$f":"'FC Simulação'!M838","v":-41071.694632744417}]
[{"$f":"'FC Simulação'!M839","v":-44063.833865431916}]
[{"$f":"'FC Simulação'!M840","v":-29318.818729857987}]
[{"$f":"'FC Simulação'!M841","v":-50871.866592019607}]
[{"$f":"'FC Simulação'!M842","v":-27974.988399275462}]
[{"$f":"'FC Simulação'!M843","v":4252.6844463947346}]
[{"$f":"'FC Simulação'!M844","v":-22689.151708037229}]
[{"$f":"'FC Simulação'!M845","v":-7300.7006467186584}]
[{"$f":"'FC Simulação'!M846","v":-37524.827294125411}]
[{"$f":"'FC Simulação'!M847","v":-36660.299726934012}]
[{"$f":"'FC Simulação'!M848","v":-72788.221630854532}]
[{"$f":"'FC Simulação'!M849","v":-30340.545096909031}]
[{"$f":"'FC Simulação'!M850","v":-18761.344472079101}]
[{"$f":"'FC Simulação'!M851","v":40707.719150540972}]
[{"$f":"'FC Simulação'!M852","v":35859.629321743298}]
[{"$f":"'FC Simulação'!M853","v":-24961.940128877846}]
[{"$f":"'FC Simulação'!M854","v":9351.4330997264915}]
[{"$f":"'FC Simulação'!M855","v":17882.768976719541}]
[{"$f":"'FC Simulação'!M856","v":-10605.70660838981}]
[{"$f":"'FC Simulação'!M857","v":-21292.821053734107}]
[{"$f":"'FC Simulação'!M858","v":11435.692265892008}]
[{"$f":"'FC Simulação'!M859","v":-2539.7009883128048}]
[{"$f":"'FC Simulação'!M860","v":-14195.787871992914}]
[{"$f":"'FC Simulação'!M861","v":5215.4774179989618}]
[{"$f":"'FC Simulação'!M862","v":-6412.7131167231128}]
[{"$f":"'FC Simulação'!M863","v":43708.008661910368}]
[{"$f":"'FC Simulação'!M864","v":-19521.34794642702}]
[{"$f":"'FC Simulação'!M865","v":-15333.789315227652}]
[{"$f":"'FC Simulação'!M866","v":-12457.407072775808}]
[{"$f":"'FC Simulação'!M867","v":-43097.70617505382}]
[{"$f":"'FC Simulação'!M868","v":-115117.33475311652}]
[{"$f":"'FC Simulação'!M869","v":38418.882469437289}]
[{"$f":"'FC Simulação'!M870","v":51251.757341082324}]
[{"$f":"'FC Simulação'!M871","v":35409.902071397344}]
[{"$f":"'FC Simulação'!M872","v":59094.075854208699}]
[{"$f":"'FC Simulação'!M873","v":-41685.350814292018}]
[{"$f":"'FC Simulação'!M874","v":5734.2718921426276}]
[{"$f":"'FC Simulação'!M875","v":72157.443702120567}]
[{"$f":"'FC Simulação'!M876","v":13152.007163035363}]
[{"$f":"'FC Simulação'!M877","v":9861.9517963265826}]
[{"$f":"'FC Simulação'!M878","v":-8313.0300417319959}]
[{"$f":"'FC Simulação'!M879","v":12188.236257170618}]
[{"$f":"'FC Simulação'!M880","v":27124.228265873156}]
[{"$f":"'FC Simulação'!M881","v":-13224.985340239946}]
[{"$f":"'FC Simulação'!M882","v":16845.376040258998}]
[{"$f":"'FC Simulação'!M883","v":53273.503009652079}]
[{"$f":"'FC Simulação'!M884","v":-10920.514799126177}]
[{"$f":"'FC Simulação'!M885","v":-7777.3888427810598}]
[{"$f":"'FC Simulação'!M886","v":36908.688273591601}]
[{"$f":"'FC Simulação'!M887","v":16103.999918794914}]
[{"$f":"'FC Simulação'!M888","v":32555.304270164837}]
[{"$f":"'FC Simulação'!M889","v":-44951.022050852145}]
[{"$f":"'FC Simulação'!M890","v":-7552.2071582626959}]
[{"$f":"'FC Simulação'!M891","v":10883.089199786336}]
[{"$f":"'FC Simulação'!M892","v":-6154.7362651887379}]
[{"$f":"'FC Simulação'!M893","v":-67180.62599365518}]
[{"$f":"'FC Simulação'!M894","v":24378.198104643845}]
[{"$f":"'FC Simulação'!M895","v":24280.242225111549}]
[{"$f":"'FC Simulação'!M896","v":28515.166621083365}]
[{"$f":"'FC Simulação'!M897","v":-41041.549690735788}]
[{"$f":"'FC Simulação'!M898","v":-29212.164025730657}]
[{"$f":"'FC Simulação'!M899","v":-69796.473944108046}]
[{"$f":"'FC Simulação'!M900","v":23655.176290716452}]
[{"$f":"'FC Simulação'!M901","v":-35855.922568696245}]
[{"$f":"'FC Simulação'!M902","v":41172.81099662566}]
[{"$f":"'FC Simulação'!M903","v":-20980.489401032988}]
[{"$f":"'FC Simulação'!M904","v":37771.308726760006}]
[{"$f":"'FC Simulação'!M905","v":-18574.929667096585}]
[{"$f":"'FC Simulação'!M906","v":-15032.415878394881}]
[{"$f":"'FC Simulação'!M907","v":-35790.65934485152}]
[{"$f":"'FC Simulação'!M908","v":-42365.607271800152}]
[{"$f":"'FC Simulação'!M909","v":2134.0218753324734}]
[{"$f":"'FC Simulação'!M910","v":26495.351471903559}]
[{"$f":"'FC Simulação'!M911","v":43961.236907002574}]
[{"$f":"'FC Simulação'!M912","v":-14640.334951223194}]
[{"$f":"'FC Simulação'!M913","v":-48769.577907491104}]
[{"$f":"'FC Simulação'!M914","v":7228.7155407646205}]
[{"$f":"'FC Simulação'!M915","v":18801.182463362231}]
[{"$f":"'FC Simulação'!M916","v":14677.654194368355}]
[{"$f":"'FC Simulação'!M917","v":47378.050848606392}]
[{"$f":"'FC Simulação'!M918","v":25845.295898317767}]
[{"$f":"'FC Simulação'!M919","v":-3464.130357612099}]
[{"$f":"'FC Simulação'!M920","v":-31830.675412397497}]
[{"$f":"'FC Simulação'!M921","v":36165.254396353528}]
[{"$f":"'FC Simulação'!M922","v":-62573.707635893632}]
[{"$f":"'FC Simulação'!M923","v":84664.872857857437}]
[{"$f":"'FC Simulação'!M924","v":-58651.202453168858}]
[{"$f":"'FC Simulação'!M925","v":115724.33861927988}]
[{"$f":"'FC Simulação'!M926","v":24356.548293393193}]
[{"$f":"'FC Simulação'!M927","v":-30346.046486872772}]
[{"$f":"'FC Simulação'!M928","v":99286.637326689699}]
[{"$f":"'FC Simulação'!M929","v":-42700.988183515416}]
[{"$f":"'FC Simulação'!M930","v":28336.947344134358}]
[{"$f":"'FC Simulação'!M931","v":6658.6620570613741}]
[{"$f":"'FC Simulação'!M932","v":-45733.910722036322}]
[{"$f":"'FC Simulação'!M933","v":-2701.4648234819615}]
[{"$f":"'FC Simulação'!M934","v":65025.873678212753}]
[{"$f":"'FC Simulação'!M935","v":17727.970486726132}]
[{"$f":"'FC Simulação'!M936","v":-22911.161756772679}]
[{"$f":"'FC Simulação'!M937","v":8402.4499297835573}]
[{"$f":"'FC Simulação'!M938","v":-33170.109775977762}]
[{"$f":"'FC Simulação'!M939","v":19925.530323821673}]
[{"$f":"'FC Simulação'!M940","v":-29231.696262567042}]
[{"$f":"'FC Simulação'!M941","v":-92574.759256228877}]
[{"$f":"'FC Simulação'!M942","v":-65344.360445840874}]
[{"$f":"'FC Simulação'!M943","v":78490.723082949669}]
[{"$f":"'FC Simulação'!M944","v":17001.457891252765}]
[{"$f":"'FC Simulação'!M945","v":53335.372582802782}]
[{"$f":"'FC Simulação'!M946","v":9686.3957981618878}]
[{"$f":"'FC Simulação'!M947","v":13705.995967316965}]
[{"$f":"'FC Simulação'!M948","v":64067.915303041897}]
[{"$f":"'FC Simulação'!M949","v":7039.5718057009217}]
[{"$f":"'FC Simulação'!M950","v":17804.370103103298}]
[{"$f":"'FC Simulação'!M951","v":72977.37512763316}]
[{"$f":"'FC Simulação'!M952","v":33928.365679846436}]
[{"$f":"'FC Simulação'!M953","v":-63227.037725274698}]
[{"$f":"'FC Simulação'!M954","v":55118.201124840125}]
[{"$f":"'FC Simulação'!M955","v":34839.477184658375}]
[{"$f":"'FC Simulação'!M956","v":-28653.959592877247}]
[{"$f":"'FC Simulação'!M957","v":-7210.8098563477106}]
[{"$f":"'FC Simulação'!M958","v":-12847.218886985924}]
[{"$f":"'FC Simulação'!M959","v":-13262.498721951255}]
[{"$f":"'FC Simulação'!M960","v":-27984.997750157185}]
[{"$f":"'FC Simulação'!M961","v":-1.5621297638135729}]
[{"$f":"'FC Simulação'!M962","v":39737.794073952886}]
[{"$f":"'FC Simulação'!M963","v":-20082.535181025407}]
[{"$f":"'FC Simulação'!M964","v":38803.671806365601}]
[{"$f":"'FC Simulação'!M965","v":-38960.090558977565}]
[{"$f":"'FC Simulação'!M966","v":-73009.57094566623}]
[{"$f":"'FC Simulação'!M967","v":362.06732165999711}]
[{"$f":"'FC Simulação'!M968","v":17048.741221380784}]
[{"$f":"'FC Simulação'!M969","v":79232.603015251545}]
[{"$f":"'FC Simulação'!M970","v":29818.684528675192}]
[{"$f":"'FC Simulação'!M971","v":-34788.863090079292}]
[{"$f":"'FC Simulação'!M972","v":-41748.55795203631}]
[{"$f":"'FC Simulação'!M973","v":-40521.257827384397}]
[{"$f":"'FC Simulação'!M974","v":-62657.941392253109}]
[{"$f":"'FC Simulação'!M975","v":58406.468679027836}]
[{"$f":"'FC Simulação'!M976","v":29692.55799258998}]
[{"$f":"'FC Simulação'!M977","v":52518.736869914283}]
[{"$f":"'FC Simulação'!M978","v":46769.518042979384}]
[{"$f":"'FC Simulação'!M979","v":2039.6736332483706}]
[{"$f":"'FC Simulação'!M980","v":106615.18215159461}]
[{"$f":"'FC Simulação'!M981","v":31772.542420670448}]
[{"$f":"'FC Simulação'!M982","v":69759.121875991928}]
[{"$f":"'FC Simulação'!M983","v":-12105.497633624225}]
[{"$f":"'FC Simulação'!M984","v":-15394.779659792213}]
[{"$f":"'FC Simulação'!M985","v":-38150.650591822952}]
[{"$f":"'FC Simulação'!M986","v":19928.273624455032}]
[{"$f":"'FC Simulação'!M987","v":-445.81914787588175}]
[{"$f":"'FC Simulação'!M988","v":13379.457543503304}]
[{"$f":"'FC Simulação'!M989","v":11063.389900912167}]
[{"$f":"'FC Simulação'!M990","v":-44354.352531543831}]
[{"$f":"'FC Simulação'!M991","v":30781.272494535981}]
[{"$f":"'FC Simulação'!M992","v":-70638.331625019375}]
[{"$f":"'FC Simulação'!M993","v":-34182.342686379212}]
[{"$f":"'FC Simulação'!M994","v":9873.849935537437}]
[{"$f":"'FC Simulação'!M995","v":-38947.306426045252}]
[{"$f":"'FC Simulação'!M996","v":-23916.752764037257}]
[{"$f":"'FC Simulação'!M997","v":-1501.1761164735944}]
[{"$f":"'FC Simulação'!M998","v":61684.610403744126}]
[{"$f":"'FC Simulação'!M999","v":37665.94897372197}]
[{"$f":"'FC Simulação'!M1000","v":16534.887361419125}]
[{"$f":"'FC Simulação'!M1001","v":-86245.56412583933}]

{"sheet":"OpcaoReal","index":15,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"Taxas!B17","v":4.5899999999999996E-2},0,1,2,3,4,5,6,7,8,9,10]
[null,null,{"$f":"Premissas!H41","v":0.3},{"$f":"'Fluxo 1'!B22","v":-108118},{"$f":"'Fluxo 1'!C22","v":10024.594999999988},{"$f":"'Fluxo 1'!D22","v":12027.054500000011},{"$f":"'Fluxo 1'!E22","v":14286.009950000011},{"$f":"'Fluxo 1'!F22","v":16829.923445000015},{"$f":"'Fluxo 1'!G22","v":19690.243914500003},{"$f":"'Fluxo 1'!H22","v":22901.712837200037},{"$f":"'Fluxo 1'!I22","v":26502.700878732539},{"$f":"'Fluxo 1'!J22","v":30535.578562308863},{"$f":"'Fluxo 1'!K22","v":35047.124394028069},{"$f":"'Fluxo 1'!L22","v":61144.97549878541}]
[]
[]
[null,null,{"$f":"Premissas!H42","v":0.5},{"$f":"'Fluxo 2'!B22","v":-108118},{"$f":"'Fluxo 2'!C22","v":10430.49499999999},{"$f":"'Fluxo 2'!D22","v":10889.519750000016},{"$f":"'Fluxo 2'!E22","v":11371.495737500014},{"$f":"'Fluxo 2'!F22","v":11877.570524374994},{"$f":"'Fluxo 2'!G22","v":12408.949050593754},{"$f":"'Fluxo 2'!H22","v":12966.896503123453},{"$f":"'Fluxo 2'!I22","v":13552.741328279615},{"$f":"'Fluxo 2'!J22","v":14167.878394693595},{"$f":"'Fluxo 2'!K22","v":14813.772314428303},{"$f":"'Fluxo 2'!L22","v":28715.327510328963}]
[]
[]
[null,null,{"$f":"Premissas!H43","v":0.2},{"$f":"'Fluxo 3'!B22","v":-108118},{"$f":"'Fluxo 3'!C22","v":10917.574999999988},{"$f":"'Fluxo 3'!D22","v":9470.8992500000113},{"$f":"'Fluxo 3'!E22","v":7971.1902575000095},{"$f":"'Fluxo 3'!F22","v":6415.6033549250151},{"$f":"'Fluxo 3'!G22","v":4801.1535713757648},{"$f":"'Fluxo 3'!H22","v":3124.7085981620248},{"$f":"'Fluxo 3'!I22","v":1382.9814028054016},{"$f":"'Fluxo 3'!J22","v":-427.4775260664137},{"$f":"'Fluxo 3'!K22","v":-2310.2883213916821},{"$f":"'Fluxo 3'!L22","v":3072.5233976284944}]
[]
[]
[null,null,{"$f":"NPV(C2,E12:N12)+D12","v":8496.0038149469619},{"$f":"D3*$C$3+D6*$C$6+D9*$C$9","v":-108118},{"$f":"E3*$C$3+E6*$C$6+E9*$C$9","v":10406.140999999989},10947.056075000013,11565.788905250012,12270.882966672505,13071.778413922031,13978.903822354141,15003.777208320649,16159.117260826173,17458.965811144233,33315.661084325802]
[]
[]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,{"$f":"C3","v":0.3},{"$f":"(MAX(NPV($C$2,F16:O16)+E16,0)*C16)/(1+$C$2)","v":21615.773047737024},{"$f":"D3","v":-108118},{"$f":"E3","v":10024.594999999988},12027.054500000011,14286.009950000011,16829.923445000015,19690.243914500003,22901.712837200037,26502.700878732539,30535.578562308863,35047.124394028069,61144.97549878541]
[]
[]
[null,null,{"$f":"C6","v":0.5},{"$f":"(MAX(NPV($C$2,F19:O19)+E19,0)*C19)/(1+$C$2)","v":0},{"$f":"D6","v":-108118},10430.49499999999,10889.519750000016,11371.495737500014,11877.570524374994,12408.949050593754,12966.896503123453,13552.741328279615,14167.878394693595,14813.772314428303,28715.327510328963]
[]
[]
[null,null,{"$f":"C9","v":0.2},{"$f":"(MAX(NPV($C$2,F22:O22)+E22,0)*C22)/(1+$C$2)","v":0},{"$f":"D9","v":-108118},10917.574999999988,9470.8992500000113,7971.1902575000095,6415.6033549250151,4801.1535713757648,3124.7085981620248,1382.9814028054016,-427.4775260664137,-2310.2883213916821,3072.5233976284944]
[]
[null,null,{"$f":"D16+D19+D22","v":21615.773047737024}]
[]
[null,"Prêmio",{"$f":"C24-C12","v":13119.769232790062}]