{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Instrucoes","Parametros_de_entrada","Resumo","Resumo_WACC","Analise_Fundamentalista","Demonstrativos","Indicadores","Custo_de_capital_Empresa","Tornado","Monte_Carlo","Wacc Brasil (Nominal)","Gráficos","Analise_Dupont","Endividamento_Brasil","Níveis de risco corporativo"],"not_rendered":{"charts":11,"images":3,"macros":1,"external_links":0,"defined_names":0,"comments":7,"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":"Instrucoes","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Células que representam uma informação ao usuário, como o início de uma nova seção de análise"]
[null,null,"Títulos de rótulos de colunas ou linhas"]
[null,null,"Valores com fórmulas que não devem ser alteradas"]
[null,null,"Valores de entrada (definidos pelo usuário)"]
[]
[null,"Esta pasta de trabalho, contendo um conjunto de planilhas (abas) para a determinação do valor intrínseco de uma empresa,"]
[null,"é calculada com base nos demonstrativos contábeis da empresa provenientes do sítio Internet do professor Alexandre Assaf Neto"]
[null,"(www.institutoassaf.com.br), do professor Aswath Damodaran (www.damodaran.com) e demais como BM&F Bovespa e Yahoo Finanças. "]
[null,"As fórmulas e expressões de cálculo estão disponíveis na literatura de finanças, dentre os quais:"]
[null,"FINANÇAS CORPORATIVAS. 3ª edição. São Paulo: Atlas, 2007"]
[null,"ESTRUTURA E ANÁLISE DE BALANÇOS. 8ª edição. São Paulo: Atlas, 2006."]
[]
[null,"Acrescentamos que decisões de investimento/desinvestimento devem ser tomadas com base em análises detalhadas"]
[null,"realizadas por profissionais de mercado qualificados. Esta pasta de trabalho tem propósitos acadêmicos e, portanto,"]
[null,"não tem como objetivo orientar decisões de investimento/desinvestimento."]

{"sheet":"Parametros_de_entrada","index":1,"n_rows":58,"n_cols":6,"rows_kept":58,"cut":false,"hidden":false,"merged":[[2,1,2,3],[7,1,7,3]]}
[null,"Parâmetros do Valuation"]
[]
[null,"Informações de base"]
[null,"Nome da empresa","São Martinho"]
[null,"Setor de atuação",10]
[null,"Ano da avaliação",2015]
[null,"Tipo de empresa (1=grande, 2= financeira; 3=pequena)",1]
[null,"Dados para custo médio ponderado de capital (Wacc)"]
[null,"Parâmetros para álculo do custo do capital de terceiros (Kd)"]
[null,null,"Parâmetros"]
[null,"1-Período para o cálculo do custo da dívida (Kd) (Contábil - histórico)",5,"<-Digite ao lado os últimos anos do demonstrativo para o cálculo da média"]
[null,"2-Período para o cálculo do custo da dívida (Kd) (Contábil - dívida líquida)",5,"<-Digite ao lado os últimos anos do demonstrativo para o cálculo da média"]
[null,"EBIT (últimos 12 meses)",{"$f":"Demonstrativos!B55","v":332597},"Valores provenientes da planilha (aba) Demonstrativos"]
[null,"Juros pagos (últimos 12 meses)",{"$f":"-Demonstrativos!B57","v":430638},"Valores provenientes da planilha (aba) Demonstrativos"]
[]
[null,"Parâmetros para cálculo do custo do capital próprio (Ke)"]
[null,null,"Parâmetros"]
[null,"US T-Bond (Rf)",0.02,"US T-Bond (Rf) - Fonte: www.damodaran.com http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html)"]
[null,"Country Default Spread (CDS)",5.1999999999999998E-2,"T-bond (maturidade de 10 anos) - Damodaran (http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html)"]
[null,"Índice de volatilidade",1.858813700918964,"http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html"]
[null,"Opção de coeficiente beta",2,"Escolha o tipo de coefirience que será usado para determinação da taxa de desconto (veja B22 e B23)"]
[null,"1. Beta desalavancado da empresa - Desde o IPO",0.510936905586728,"Calculado com base na variação mensal das ações ordinárias da empresa desde o IPO"]
[null,"2. Beta desalavancado do setor (βo) - Damodaran Developing countries",1.05,"Planilha ctryprem.xls - Damodaran: http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html"]
[null,"Fonte: www.damodaran.com"]
[null,null,"Parâmetros"]
[null,"Relação D/(D+CP)",3,"-> Marque a opção para uso de  capital oneroso médio (Veja B27:B30)"]
[null,"1-Média móvel dos últimos 5 anos de empresas do setor",{"$f":"INDEX(Endividamento_Brasil!A1:P37,C5+1,16)","v":0.56799999999999995},"-> Conforme Assaf Neto (ver aba Endividamento_Brasil)"]
[null,"2- Endividamento médio mercados emergentes (Damodaran)",0.24460000000000001,"-> Escolher no sítio do Damodaran o indicador D/(D+E) para empresas do setor em análise"]
[null,"3- Endividamento histórico da empresa em análise",{"$f":"AVERAGE(OFFSET(Indicadores!B8,0,0,1,D29))","v":0.32112093458894841},5,"<-Digite ao lado os últimos anos do demonstrativo para o cálculo da média",{"$f":"Parametros_de_entrada!C55","v":44305119}]
[null,"4- Outro valor",0,"--> Digite aqui outro valor de referência para o endividamento oneroso médio da empresa ou de seu setor"]
[null,"US Risk Premium",4.0599999999999997E-2,"Planilha ctryprem.xls - Damodaran: http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html"]
[]
[null,"Parâmetros macroeconômicos","Parâmetros"]
[null,"Inflação BRASIL",7.9337722980479031E-2,"Média dos últimos 15 anos (IGP-M)"]
[null,"Inflação EUA",0.02]
[null,"Fonte: http://www.portalbrasil.net/ipca.htm"]
[]
[null,"Cálculo do WACC pelo valor do patrimônio líquido e passivo oneroso contábil (dívida líquida):"]
[null,"Custo da dívida (Kd) - 1: Dívida contábil; 2: Dívida líquida; 3: Rf+Risco da empresa + CDS",null,3,"-> selecione o item referente ao custo da dívida "]
[]
[null,"Modo 1 - Wacc conforme levantamento do Assaf Neto","Parâmetros"]
[null,"Setor de atuação",{"$f":"INDEX(Endividamento_Brasil!A1:P37,Parametros_de_entrada!C5+1,1)","v":"Cultivos da natureza"},null,"--> Não modifique aqui (use célula C5)"]
[null,"Critério para o cálculo do Wacc médio",1,null,"--> escolha entre o ultimo ano, últimos dois anos ou todos os anos"]
[null,"Último ano"]
[null,"Últimos dois anos"]
[null,"Todos os anos (média)"]
[]
[null,"Modo 2 - Wacc usando D/(D+CP) contábil"]
[null,"Valores derivados dos demonstrativos - Veja planilha \"Custo de Capital Empresa\""]
[]
[null,"Modo 3 - Wacc usando D/(D+CP) a valor de mercado",null,"Ano do valuation"]
[null,null,"Quantidade de ações",{"$f":"\"31/12/\"&C6","v":"31/12/2015"}]
[null,"PNA",0,"-"]
[null,"PNB","-","-"]
[null,"ON",44305119,35.6]
[]
[null,"g (taxa de crescimento do fluxo de caixa livre)"]
[null,"Taxa de reinvestimento do fluxo de caixa livre - TR",null,"-> Obtido a partir de Damodaran, usando as taxas de reinvestimento para empresas do setor"]

{"sheet":"Resumo","index":2,"n_rows":24,"n_cols":9,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,1,1,2],[12,1,12,2]]}
[]
[null,"Resultados",null,null,null,null,{"$f":"\"Valor mercado (\"&Indicadores!$B$1&\")\"","v":"Valor mercado (2015)"},"Valor intrínseco"]
[null,"Equity Book Value (Valor contábil do Patrimônio Líquido)",{"$f":"Demonstrativos!B33","v":2485795},"[R$ 1.000]",null,"Valor da ação",{"$f":"SUMPRODUCT(Custo_de_capital_Empresa!C86:C88,Custo_de_capital_Empresa!D86:D88)/SUM(Custo_de_capital_Empresa!C86:C88)","v":35.6},{"$f":"IF(Analise_Fundamentalista!F32=0,Analise_Fundamentalista!F34,SUMPRODUCT(Custo_de_capital_Empresa!C86:C88,Analise_Fundamentalista!F34:F35)/SUM(Custo_de_capital_Empresa!C86:C88))","v":15.171063861877995},"[R$/ação]"]
[null,"Debt book value (Valor contábil da dívida)",{"$f":"Demonstrativos!B21+Demonstrativos!B27","v":3562115},"[R$ 1.000]",null,null,{"$f":"Indicadores!$B$1","v":2015},{"$f":"Demonstrativos!B1+Analise_Fundamentalista!C2","v":2025}]
[null,"Ativo total",{"$f":"Demonstrativos!B2","v":7123640},"[R$ 1.000]",null,"Receitas líquidas",{"$f":"Demonstrativos!B45","v":1649531},{"$f":"G5*(1+Analise_Fundamentalista!C4)^Analise_Fundamentalista!C2","v":3020290.377947039},"[R$ 1.000]"]
[null,"Debt market value (dívida líquida do excendente de caixa)",{"$f":"Custo_de_capital_Empresa!C111","v":0},"[R$ 1.000]",null,"Wacc utilizado",{"$f":"Analise_Fundamentalista!C10","v":8.2659082325345246E-2},null,"[Real em R$]"]
[null,"EBIT",{"$f":"Demonstrativos!B55","v":332597},"[R$ 1.000]",null,null,{"$f":"Indicadores!$B$1","v":2015},"Valor intrínseco"]
[null,null,"Nominal","Real",null,"Market value of equity",{"$f":"Custo_de_capital_Empresa!D89","v":1577262.2364000001},{"$f":"Analise_Fundamentalista!F28","v":672155.78975710412},"[R$ 1.000]"]
[null,"WACC - Instituto Assaf para empresas do setor",{"$f":"Custo_de_capital_Empresa!C114","v":0.127},{"$f":"Custo_de_capital_Empresa!D114","v":4.4158817027080799E-2},"[ao ano]",null,"Drivers do Valor (%)"]
[null,"WACC - Dívida líquida",{"$f":"Custo_de_capital_Empresa!C115","v":0.16316076641964258},{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":-1.5736306120587185E-2},"[ao ano]","[Nopat/Receitas]",{"$f":"Analise_Fundamentalista!C5","v":0.17751861899996299},"[ao ano]"]
[null,"WACC conforme equity de mercado",{"$f":"Custo_de_capital_Empresa!C116","v":0.1685547886811731},{"$f":"Custo_de_capital_Empresa!D116","v":8.2659082325345246E-2},"[ao ano]","[Invest/Receitas]",{"$f":"-Analise_Fundamentalista!C13","v":-0.14739708667908802},"[ao ano]"]
[null,null,null,null,null,"[∆NCG/Receitas]",{"$f":"-Analise_Fundamentalista!C14","v":-8.22683532442222E-2},"[ao ano]"]
[null,"Outras informações",null,null,null,"[Deprec/Receitas]",{"$f":"Analise_Fundamentalista!C12","v":0.16311269043999757},"[ao ano]"]
[null,"Capital investido",{"$f":"Indicadores!B20","v":4345820},"[R$ 1.000]",null,"Cresc. Vendas",{"$f":"Analise_Fundamentalista!C4","v":6.2352934164160656E-2},"[ao ano] - nominal"]
[null,"Nopat",{"$f":"Demonstrativos!B55*(1-Custo_de_capital_Empresa!C20)","v":245076.11019768874},"[R$ 1.000]"]
[null,"EVA",{"$f":"(C22-Analise_Fundamentalista!C10)*C14","v":-114145.38295344311},"[R$ 1.000] - ações ordinárias e preferenciais"]
[null,"MVA",{"$f":"C16/Analise_Fundamentalista!C10","v":-1380917.6165804518},"[R$ 1.000]"]
[null,"P/L",{"$f":"SUMPRODUCT(Custo_de_capital_Empresa!C86:C88,Custo_de_capital_Empresa!D86:D88)/SUM(Custo_de_capital_Empresa!C86:C88)/C19","v":12.580958900525649},"[R$/ação]"]
[null,"LPA",{"$f":"Demonstrativos!B62/SUM(Custo_de_capital_Empresa!C86:C88)*1000","v":2.8296730226590747},"[R$/ação]"]
[null,"ROA",{"$f":"C15/C5","v":3.440321383417589E-2}]
[null,"ROE",{"$f":"Indicadores!B30","v":5.0434166936533381E-2}]
[null,"ROCE",{"$f":"C15/C14","v":5.6393525318050162E-2}]
[null,"Enterprise Value",{"$f":"Custo_de_capital_Empresa!D91","v":1577262.2364000001},"[R$ 1.000]"]
[null,"GAF (Grau de alavancagem financeira)",{"$f":"C21/C20","v":1.4659725448798759}]

{"sheet":"Resumo_WACC","index":3,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[[11,3,11,4],[12,3,12,4],[1,2,1,4],[2,2,2,4],[3,3,3,4],[6,3,6,4],[9,3,9,4],[10,3,10,4]]}
[null,{"$f":"Parametros_de_entrada!C4","v":"São Martinho"},"Modo 1 - Assaf Neto","Modo 2 - Estrutura de capital contábil","Modo 3 - A valor de mercado","Observação"]
[null,"Inflação Brasil (a.a)",{"$f":"Custo_de_capital_Empresa!F44","v":7.9337722980479031E-2},null,null,"IGP-DI médio dos últimos 15 anos"]
[null,"Inflação EUA (a.a.)",{"$f":"Custo_de_capital_Empresa!F45","v":0.02},null,null,"www.damodaran.com"]
[null,"Alíquota marginal de IR",null,{"$f":"Custo_de_capital_Empresa!C20","v":0.26314395440220828},null,"Imposto de renda efetivamente pago (valor médio)"]
[null,"D/(D+CP)",null,{"$f":"Custo_de_capital_Empresa!C79","v":0.32112093458894841},{"$f":"Custo_de_capital_Empresa!D90/Custo_de_capital_Empresa!D91","v":0}]
[null,"CP/(D+CP)",null,{"$f":"1-D5","v":0.67887906541105159},{"$f":"1-E5","v":1}]
[null,"Kd (nominal, R$)",null,{"$f":"Custo_de_capital_Empresa!D70","v":0.16084248420885569},null,{"$f":"IF(Custo_de_capital_Empresa!E70=1,\"Usa dívida  contábil\",IF(Custo_de_capital_Empresa!E70=2,\"Usa dívida líquida\",\"Usa Rf+Risco da Empresa+CDS\"))","v":"Usa Rf+Risco da Empresa+CDS"}]
[null,"Kcp (nominal, R$)",null,{"$f":"(D10+D9*D11+D12*D13)*(1+C2)/(1+C3)","v":0.12276875970411394},{"$f":"(D10+E9*D11+D12*D13)*(1+C2)/(1+C3)","v":0.1685547886811731},"=Rf+Beta*(Rm-Rf)*CDS*IV"]
[null,"Coef. Beta (alavancado)",null,{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":-1.5736306120587185E-2},{"$f":"Custo_de_capital_Empresa!C40","v":1.05},{"$f":"Parametros_de_entrada!D31","v":"Planilha ctryprem.xls - Damodaran: http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html"}]
[null,"Rf",null,{"$f":"Custo_de_capital_Empresa!C24","v":0.02},null,{"$f":"Parametros_de_entrada!D18","v":"US T-Bond (Rf) - Fonte: www.damodaran.com http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html)"}]
[null,"Rm-Rf",null,{"$f":"Custo_de_capital_Empresa!C41","v":4.0599999999999997E-2},null,{"$f":"Parametros_de_entrada!D31","v":"Planilha ctryprem.xls - Damodaran: http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html"}]
[null,"Country Deafault Spread (CDS)",{"$f":"Parametros_de_entrada!C18","v":0.02},{"$f":"Custo_de_capital_Empresa!C25","v":5.1999999999999998E-2},null,{"$f":"Parametros_de_entrada!D19","v":"T-bond (maturidade de 10 anos) - Damodaran (http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html)"}]
[null,"ìndice de Volatilidade (IV)",{"$f":"Parametros_de_entrada!C20","v":1.858813700918964},{"$f":"Custo_de_capital_Empresa!C26","v":1.858813700918964},null,"Volatidade dos retornos das ações de empresas brasileiras/volatilidade títulos da dívida pública brasileira"]
[null,"WACC (nominal R$)",{"$f":"Custo_de_capital_Empresa!C74","v":0.127},{"$f":"D7*D5*(1-D4)+D8*D6","v":0.12140367370373631},{"$f":"D7*E5*(1-D4)+E8*E6","v":0.1685547886811731}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Parametros_de_entrada!C55","v":44305119}]

{"sheet":"Analise_Fundamentalista","index":4,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Período de avaliação explícita",10,"[anos]","-> escolha um valor entre 3 e 20 anos (em C2)"]
[null,"Receitas anuais",{"$f":"Demonstrativos!B45","v":1649531},"[R$ 1.000]"]
[null,"Crescimento das receitas (nominal)",{"$f":"((Demonstrativos!B45/OFFSET(Demonstrativos!B45,0,Analise_Fundamentalista!F4))^(1/(Demonstrativos!B44-OFFSET(Demonstrativos!B44,0,Analise_Fundamentalista!F4)))-1)*(1-H4)","v":6.2352934164160656E-2},"[% ao ano]","Últimos (anos)",4,"--> Reduzir em (%)",0]
[null,"Margem operacional",{"$f":"AVERAGE(OFFSET(Indicadores!B3,0,0,1,F5))*(1-H5)","v":0.17751861899996299},"[%/líquida]","Últimos (anos)",4,"--> Reduzir em (%)",0]
[null,"Alíquota de IR/CSLL",{"$f":"AVERAGE(OFFSET(Indicadores!B7,0,0,1,F6))*(1-H6)","v":0.26314395440220828},"[%]","Últimos (anos)",4,"--> Reduzir em (%)",0]
[]
[null,"Taxa de desconto",3,"1- WACC pelo Instituto Assaf; 2 - WACC contábil; 3- WACC por valor de mercado"]
[null,"Custo do capital (WACC)",{"$f":"IF(C8=1,Custo_de_capital_Empresa!C74,IF(C8=2,Custo_de_capital_Empresa!C81,Custo_de_capital_Empresa!D92))","v":0.1685547886811731},"[%] - nominal (R$)"]
[null,"Custo do capital (WACC)",{"$f":"IF(C8=1,Custo_de_capital_Empresa!C73,IF(C8=2,Custo_de_capital_Empresa!C82,Custo_de_capital_Empresa!D93))","v":8.2659082325345246E-2}]
[]
[null,"Taxa de depreciação",{"$f":"(AVERAGE(OFFSET(Indicadores!B12,0,0,1,F12)))*(1-H12)","v":0.16311269043999757},"[% das receitas]","Últimos (anos)",4,"--> Reduzir em (%)",0]
[null,"Taxa de investimento",{"$f":"AVERAGE(OFFSET(Indicadores!B13,0,0,1,F13))*(1-H13)","v":0.14739708667908802},"[% das receitas]","Últimos (anos)",4,"--> Reduzir em (%)",0]
[null,"Variação Nec Capital de Giro",{"$f":"AVERAGE(OFFSET(Indicadores!B19,0,0,1,F14))*(1-H14)","v":8.22683532442222E-2},"[% das receitas]","Últimos (anos)",4,"--> Reduzir em (%)",0]
[null,"Ativos de curto prazo",{"$f":"Demonstrativos!B3","v":1770246},"[R$ 1.000]"]
[null,"Passivo de curto prazo",{"$f":"Demonstrativos!C17","v":693970},"[R$ 1.000]"]
[null,"Dívida",{"$f":"Demonstrativos!C21+Demonstrativos!C27","v":1590821},"[R$ 1.000]"]
[]
[null,"Avaliação"]
[]
[null,null,"+ Fluxos de caixa descontados",null,null,{"$f":"SUM(N39:N121) - F22","v":651333.41113194486},"[R$ 1.000]"]
[null,null,"+ Fluxo de caixa residual descontado",null,null,535367.37862515927,"[R$ 1.000]"]
[null,null,"+ Ativos de curto prazo",null,null,{"$f":"C15","v":1770246},"[R$ 1.000]"]
[null,null,"= Valor total da empresa",null,null,{"$f":"F21+F22+F23","v":2956946.7897571041},"[R$ 1.000]"]
[]
[null,null,"- Dívida",null,null,{"$f":"-C17","v":-1590821},"[R$ 1.000]"]
[null,null,"- Passivos de curto prazo",null,null,{"$f":"-C16","v":-693970},"[R$ 1.000]"]
[null,null,"= Valor total do capital próprio (equity)",null,null,{"$f":"F24+F26+F27","v":672155.78975710412},"[R$ 1.000]"]
[null,null," Quantidade de ações ordinárias em circulação",null,null,{"$f":"Parametros_de_entrada!C55","v":44305119}]
[null,null," Quantidade de ações preferenciais em circulação",null,null,{"$f":"SUM(Parametros_de_entrada!C53:C54)","v":0}]
[null,null,"% ações ordinárias em circulação",null,null,{"$f":"Parametros_de_entrada!C55/SUM(Parametros_de_entrada!C53:C55)","v":1}]
[null,null,"% ações preferenciais em circulação",null,null,{"$f":"SUM(Parametros_de_entrada!C53:C54)/SUM(Parametros_de_entrada!C53:C55)","v":0}]
[]
[null,null,"= Valor intrínseco por ação ordinária",null,null,{"$f":"F31*F28/F29*1000","v":15.171063861877995}]
[null,null,"= Valor intrínseco por ação preferencial",null,null,{"$f":"IF(ISERR(F32*F28/F30*1000),0,F32*F28/F30*1000)","v":0}]
[]
[null,null,"Período","Receitas","Lucro Operacional","IR/CSLL","Nopat","Investimento","Depreciação","Variação investimento","Mudança em Capital de giro","Fluxo de Caixa","Fator de desconto","FC Descontado"]
[null,null,0,{"$f":"C3","v":1649531}]
[null,null,1,{"$f":"D38*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1623573.4752286016},{"$f":"$C$5*D39","v":288214.52116755198},{"$f":"-$C$6*E39","v":-75841.908816168594},{"$f":"E39+F39","v":212372.61235138337},{"$f":"$C$13*D39","v":239310.00025813835},{"$f":"$C$12*D39","v":264825.43767155398},{"$f":"H39-I39","v":-25515.437413415639},{"$f":"$C$14*D39","v":133568.71617805603},{"$f":"G39-J39-K39","v":104319.33358674299},{"$f":"1/(1+$C$10)^C39","v":0.92365179060077773},{"$f":"L39*M39","v":96354.739261675015}]
[null,null,2,{"$f":"D39*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1598024.4260131386},{"$f":"$C$5*D40","v":283679.0892340609},{"$f":"-$C$6*E40","v":-74648.437322267695},{"$f":"E40+F40","v":209030.65191179322},{"$f":"$C$13*D40","v":235544.14483635846},{"$f":"$C$12*D40","v":260658.06351583588},{"$f":"H40-I40","v":-25113.918679477414},{"$f":"$C$14*D40","v":131466.83797214431},{"$f":"G40-J40-K40","v":102677.73261912633},{"$f":"1/(1+$C$10)^C40","v":0.85313263028002306},{"$f":"L40*M40","v":87597.724100544161}]
[null,null,3,{"$f":"D40*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1572877.4244572201},279215.02824586432,-73473.74666114102,205741.2815847233,231837.55006830159,256556.2684355512,-24718.718367249618,129398.03556510901,101061.96438686391,0.78799748157809446,79636.573420183835]
[null,null,4,{"$f":"D41*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1548126.1438158005},274821.21508791903,-72317.541291854839,202503.67379606419,228189.28341017984,252519.02045829385,-24329.73704811401,127361.78846605383,99471.622378124375,0.72783528484851046,72398.956607925618]
[null,null,5,{"$f":"D42*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1523764.3569034308},270496.54431886377,-71179.530324198,199317.01399466576,224598.4269929998,248545.30385109127,-23946.876858091477,125357.58437468651,97906.306478070721,0.67226636411275387,65819.11667972157]
[null,null,6,{"$f":"D43*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1499785.9345275587},266239.92789290112,-70059.427445496796,196180.50044740434,221064.0773916356,244634.11886485617,-23570.041473220568,123384.91905242912,96365.622868195787,0.62094003097341954,59837.272848550361]
[null,null,7,{"$f":"D44*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1476184.8439464823},262050.2948860554,-68956.9508485814,193093.34403747402,217585.34539753568,240784.48148285868,-23199.136085323,121443.29619555624,94849.183927240781,0.57353237146430125,54399.077389244092]
[null,null,8,{"$f":"D45*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1452955.1473515693},257926.5912267383,-67871.823160885833,190054.76806585246,214161.35579500636,236995.42317315759,-22834.067378151231,119532.22731032982,93356.608133673872,0.5297442018705123,49455.121865111243]
[null,null,9,{"$f":"D46*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1430091.0003733621},253867.7794305548,-66803.771374663775,187064.00805589103,210791.24714101615,233265.99064492667,-22474.743503910518,117651.23159009886,91887.519969702684,0.48929918061807859,44960.488230202856]
[null,null,10,{"$f":"D47*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":1407586.6506111901},249872.83833928188,-65752.526778302345,184120.31156097952,207474.17154846477,229595.24560861607,-22121.074060151295,115799.83579433296,90441.549826797855,0.45194206431738165,40874.340728786352]
[]
[null,null,null,null,null,null,null,null,null,null,null,1184592.9398799913,0.45194206431738165,535367.37862515927]

{"sheet":"Demonstrativos","index":5,"n_rows":89,"n_cols":13,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["BALANÇO PATRIMONIAL",2015,2014,2013,2012,2011,2010,2009,2008,2007,2006,2005,2004]
["ATIVO TOTAL",7123640,5038396,5633110,4787167,3941658,4100068,3394692,2916623,2642926,644582]
["   ATIVO CIRCULANTE",1770246,862657,1031966,663206,471214,413595,641777,431824,609081,114604]
["      Disponibilidades",345548,551359,634290,410567,222219,130634,190063,72534,366964,36758]
["      Aplicações Financeiras",306407,0,0,0,0,0,0,0,0,0]
["      Valores a Receber",197108,72106,62667,38399,59673,41628,45544,94225,22708,12722]
["      Estoques",657410,99658,148661,137375,139106,105069,296404,173625,168890,50587]
["      Outros Ativos Circulantes",{"$f":"80656+183117","v":263773},139534,186348,76865,50216,136264,109766,91440,50519,14537]
["   ATIVO NÃO CIRCULANTE",5353394,4175739,4601144,4123961,3470444,3686473,2752915,2484799,2033845,529978]
["      Ativo Realizável a Longo Prazo",1125719,727267,1006824,802022,568957,606547,226941,153468,94786,37878]
["      Ativo Permanente",{"$f":"SUM(B12:B14)","v":4227675},3448472,3594320,3321939,2901487,3079926,2525974,2331331,1939059,492100]
["           Investimentos",471328,537764,11488,8262,0,0,3482,167,142,60]
["           Imobilizado",3268061,2717791,3339886,3244267,2864761,3042759,2481605,2292158,1938917,492040]
["           Intangível",488286,192917,242946,69410,36726,37167,40887,39006,0,0]
[null,2015,2014,2013,2012,2011,2010,2009,2008,2007,2006,{"$f":"L1","v":2005},{"$f":"M1","v":2004}]
["PASSIVO TOTAL E PATRIMÔNIO LÍQUIDO",7123640,5038396,5633110,4787167,3941658,4100068,3394692,2916623,2642926,281254]
["   PASSIVO CIRCULANTE",1223332,693970,663946,517353,340860,481214,559508,312813,217856,67204]
["      Obrigações Sociais e Trabalhistas",88173,58847,66523,57297,44000,41546,0,0,0,0]
["      Fornecedores",152547,64429,98235,76655,61096,74172,76150,55705,55468,13661]
["      Obrigações Fiscais ",17582,11651,12969,12439,21172,16602,9704,9970,6883,739]
["      Empréstimos e Financiamentos",694514,439644,363529,247504,140982,326746,401115,144761,110148,34544]
["      Outros Passivos de Curto Prazo",270506,119399,122690,123458,73610,22148,37607,79219,25293,11212]
["      Provisões",0,0,0,0,0,0,34932,23158,20064,7048]
["      Passivos sobre Ativos Não-Correntes a Venda e Descontinuados",0,0,0,0,0,0,0,0,0,0]
["   PASSIVO NÃO CIRCULANTE",3414523,2268474,2868547,2245136,1647312,1709463,1241740,947234,745979,214050]
["      Passivo Exigível a Longo Prazo",{"$f":"SUM(B27:B32)","v":3414523},2268474,2868547,2245136,1647312,1709463,1241740,947234,745979,214050]
["           Empréstimos e Financiamentos",2867601,1151177,1618397,984865,570711,628393,730486,409637,212655,80479]
["           Tributos Diferidos",150490,807880,867891,820201,728368,756387,0,0,0,0]
["           Provisões de Longo Prazo",58678,56649,66331,74259,74284,67889,74127,70165,72160,10621]
["           Outros Passivos de Longo Prazo",337754,252768,315928,365811,273949,256794,437127,467432,461164,122950]
["           Passivos sobre Ativos Não-Correntes a Venda e Descontinuados",0,0,0,0,0,0,0,0,0,0]
["           Lucros e Receitas a Apropriar",0,0,0,0,0,0,0,0,0,0]
["   PATRIMÔNIO LÍQUIDO",2485795,2075952,2100617,2024678,1953486,1909391,1593444,1656576,1679091,363328]
["      Capital Social",931340,737200,614150,455900,455900,360000,360000,360000,360000,2786]
["      Reservas de Capital",7391,-8234,-11958,-12647,-1899,-1899,0,0,0,0]
["      Reservas de Reavaliação",0,0,0,0,0,0,1117599,1161846,1210974,306807]
["      Reservas de Lucros",272214,230277,232556,308867,194516,218631,97602,102735,100506,1729]
["      Ajustes de Avaliação Patrimonial ",1133337,1116709,1265869,1272558,1304969,1403668,0,0,0,0]
["      Lucros/Prejuízos acumulados",141513,0,0,0,0,-71009,0,24384,0,52006]
["      Participação de acionistas não controladores",0,0,0,0,0,0,18243,7611,7611,0]
["      Ajustes Acumulados de Conversão",0,0,0,0,0,0,0,0,0,0]
["      Outros Resultados",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"(R$ 000)",null,null,"(R$ 000)"]
["DEMONSTRAÇÃO DO RESULTADO DO EXERCÍCIO ",2015,2014,2013,2012,2011,2010,2009,2008,2007,2006,2005,2004]
["(=) RECEITA DE VENDAS",1649531,1533675,1366990,1295046,1295046,1183286,774443,712420,767022,282470]
["(-) Custo dos bens e serviços vendidos",-1191960,-1089056,-990438,-895702,-895702,-895775,-637041,-623583,-529736,-206576]
["(=) RESULTADO BRUTO",457571,444619,376552,399344,399344,287511,137402,88837,237286,75894]
["(-) Despesas Operacionais",-124974,-200785,-147711,-163579,-163579,-158364,-42219,-126082,-114957,-32230]
["      Despesas com Vendas",-70879,-73893,-53748,-58205,-58205,-61453,-34979,-42624,-52316,-11201]
["      Despesas Gerais e Administrativas",-99388,-113553,-120499,-101130,-101130,-96120,-108648,-99395,-75756,-29636]
["      Perdas pela Não Recuperabilidade de Ativos",null,0,0,0,0,0,null,null,null,0]
["      Outras Receitas Operacionais",4200,3105,26987,0,0,0,114174,36709,14677,8639]
["      Outras Despesas Operacionais",null,0,0,-4244,-4244,-791,-12766,-20772,-1562,-32]
["      Resultado da Equivalência Patrimonial",41093,-16444,-451,0,0,0,0,0,0,0]
["(=) RESULTADO ANTES DOS JUROS E NÃO OPERACIONAL",332597,243834,228841,235765,235765,129417,95183,-37245,122329,43664]
["(+) Receitas Financeiras",198157,68422,236226,62938,120324,187926,97084,88051,77882,22499]
["(-) Despesas Financeiras",-430638,-123695,-298864,-101607,-158993,-171209,-269573,-96999,-98910,-34899]
["(=) RESULTADO ANTES IR/CSSL E DEDUÇÕES",100116,188561,166203,197096,197096,145864,-77306,-46193,101301,31565]
["(-) Provisão para IR e CSLL",-25253,-53560,-39592,-54808,-54808,-39866,-954,-2601,-34296,-10677]
["(=) RESULTADO LÍQUIDO DAS OPERAÇÕES CONTINUADAS",{"$f":"B58-B59","v":125369},135001,126611,142288,142288,105998,-78260,-48794,67005,20888]
["(+) Resultado Líquido de Operações Descontinuadas",0,0,0,0,0,0,6395,0,0,0]
["(=) RESULTADO LÍQUIDO DO EXERCÍCIO",125369,135001,126611,142288,142288,105998,-71865,-48794,67005,20888]
[null,null,null,null,"(R$ 000)",null,null,"(R$ 000)"]
["DEMONSTRAÇÃO DO FLUXO DE CAIXA",2015,2014,2013,2012,2011,2010,2009,2008,2007,2006,2005,2004]
["Caixa Líquido Atividades OPERACIONAIS",220537,473418,394796,269079,465885,445267,245681,76226,245681,0]
["Caixa Líquido Atividades de INVESTIMENTO",-755093,-530689,-480456,1253,-307901,-416430,-435275,-655980,-435275,0]
["Caixa Líquido Atividades de FINANCIAMENTO",-140008,77489,257753,-178071,-66369,-88266,307123,285324,307123,0]
["Dividendos e Juros sobre Capital Próprio",0,0,-30243,-34865,-34865,-18331,0,0,0,0]
["Variação Cambial sobre Caixa e Equivalentes",0,0,0,0,0,0,0,0,0,0]
["AUMENTO/REDUÇÃO CAIXA E EQUIVALENTES",-674564,20218,172093,92261,91585,-59429,117529,-294430,117529,0]
["Saldo Inicial de Caixa e Equivalentes",1020112,531141,116461,24200,130634,190063,72534,366964,72534,0]
["Saldo Final de Caixa e Equivalentes",345548,551359,288554,116461,222219,130634,190063,72534,190063,0]
[null,null,null,null,"(R$ 000)",null,null,"(R$ 000)"]
["DEMONSTRAÇÃO DO VALOR ADICIONADO",2015,2014,2013,2012,2011,2010,2009,2008,2007,2006,2005,2004]
["Receitas",2049056,1839244,1189595,0,1699975,1570517,1107448,907787,1107448,0]
["(-) Insumos Adquiridos de Terceiros",-897355,-913739,-571193,0,-824081,-790434,-533404,-480450,-533404,0]
["(=) Valor Adicionado Bruto",1151701,925505,618402,0,875894,780083,574044,427337,574044,0]
["(-) Retenções",-442422,-306089,-252430,0,-330360,-333908,-202506,-191215,-202506,0]
["      Depreciação, Amortização e Exaustão",-442422,-306089,-252430,0,-330360,-333908,0,0,0,0]
["(=) Valor Adicionado Líquido Produzido",709279,619416,365972,0,545534,446175,371538,236122,371538,0]
["(+) Vlr Adicionado Recebido em Transferência",744682,249717,107065,0,145699,267513,97529,89141,97529,0]
["(=) VALOR ADICIONADO TOTAL",1453961,869133,473037,0,691233,713688,469067,325263,469067,0]
[]
["   DISTRIBUIÇÃO DO VALOR ADICIONADO",{"$f":"B82","v":1453961},869133,473037,0,691233,713688,null,null,null,0]
["           Pessoal",381781,307492,193735,0,256720,259582,214771,182764,214771,0]
["           Impostos, Taxas e Contribuições",11338,86567,48148,0,116913,86457,61184,91144,61184,0]
["           Remuneração de Capitais de Terceiros",935473,340073,170943,0,175312,261651,271372,100149,271372,0]
["           Remuneração de Capitais Próprios",125369,135001,60211,0,142288,105998,-78260,-48794,-78260,0]
["           Outros",0,0,0,0,0,0,0,0,0,0]

{"sheet":"Indicadores","index":6,"n_rows":51,"n_cols":13,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Demonstrativos!B15","v":2015},{"$f":"Demonstrativos!C15","v":2014},{"$f":"Demonstrativos!D15","v":2013},{"$f":"Demonstrativos!E15","v":2012},{"$f":"Demonstrativos!F15","v":2011},{"$f":"Demonstrativos!G15","v":2010},{"$f":"Demonstrativos!H15","v":2009},{"$f":"Demonstrativos!I15","v":2008},{"$f":"Demonstrativos!J15","v":2007},{"$f":"Demonstrativos!K15","v":2006},{"$f":"Demonstrativos!L15","v":2005},{"$f":"Demonstrativos!M15","v":2004}]
["Margem Bruta",{"$f":"Demonstrativos!B47/Demonstrativos!B45","v":0.27739460489072348},{"$f":"Demonstrativos!C47/Demonstrativos!C45","v":0.28990431479941969},{"$f":"Demonstrativos!D47/Demonstrativos!D45","v":0.27546068369190702},{"$f":"Demonstrativos!E47/Demonstrativos!E45","v":0.30836279174639358},{"$f":"Demonstrativos!F47/Demonstrativos!F45","v":0.30836279174639358},{"$f":"Demonstrativos!G47/Demonstrativos!G45","v":0.24297676132397408},{"$f":"Demonstrativos!H47/Demonstrativos!H45","v":0.1774204169964736},{"$f":"Demonstrativos!I47/Demonstrativos!I45","v":0.12469750989584795},{"$f":"Demonstrativos!J47/Demonstrativos!J45","v":0.30936009658132363},{"$f":"Demonstrativos!K47/Demonstrativos!K45","v":0.2686798598081212},{"$f":"Demonstrativos!L47/Demonstrativos!L45","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!M47/Demonstrativos!M45","v":{"$error":"#DIV/0!"}}]
["Margem Operacional (EBIT)",{"$f":"Demonstrativos!B55/Demonstrativos!B45","v":0.20163125154968292},{"$f":"Demonstrativos!C55/Demonstrativos!C45","v":0.15898674751821604},{"$f":"Demonstrativos!D55/Demonstrativos!D45","v":0.16740502856641234},{"$f":"Demonstrativos!E55/Demonstrativos!E45","v":0.18205144836554069},{"$f":"Demonstrativos!F55/Demonstrativos!F45","v":0.18205144836554069},{"$f":"Demonstrativos!G55/Demonstrativos!G45","v":0.10937085370738774},{"$f":"Demonstrativos!H55/Demonstrativos!H45","v":0.12290510728355734},{"$f":"Demonstrativos!I55/Demonstrativos!I45","v":-5.2279554195558797E-2},{"$f":"Demonstrativos!J55/Demonstrativos!J45","v":0.15948564708704574},{"$f":"Demonstrativos!K55/Demonstrativos!K45","v":0.15457924735370127},{"$f":"Demonstrativos!L55/Demonstrativos!L45","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!M55/Demonstrativos!M45","v":{"$error":"#DIV/0!"}}]
["Margem EBITDA",{"$f":"(Demonstrativos!B55-Demonstrativos!B79)/Demonstrativos!B45","v":0.46984203388720797},{"$f":"(Demonstrativos!C55-Demonstrativos!C79)/Demonstrativos!C45","v":0.3585655370270755},{"$f":"(Demonstrativos!D55-Demonstrativos!D79)/Demonstrativos!D45","v":0.35206621848001812},{"$f":"(Demonstrativos!E55-Demonstrativos!E79)/Demonstrativos!E45","v":0.18205144836554069},{"$f":"(Demonstrativos!F55-Demonstrativos!F79)/Demonstrativos!F45","v":0.43714663417361238},{"$f":"(Demonstrativos!G55-Demonstrativos!G79)/Demonstrativos!G45","v":0.39155791583776028},{"$f":"(Demonstrativos!H55-Demonstrativos!H79)/Demonstrativos!H45","v":0.12290510728355734},{"$f":"(Demonstrativos!I55-Demonstrativos!I79)/Demonstrativos!I45","v":-5.2279554195558797E-2},{"$f":"(Demonstrativos!J55-Demonstrativos!J79)/Demonstrativos!J45","v":0.15948564708704574},{"$f":"(Demonstrativos!K55-Demonstrativos!K79)/Demonstrativos!K45","v":0.15457924735370127},{"$f":"(Demonstrativos!L55-Demonstrativos!L79)/Demonstrativos!L45","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!M55-Demonstrativos!M79)/Demonstrativos!M45","v":{"$error":"#DIV/0!"}}]
["Margem Líquida",{"$f":"Demonstrativos!B62/Demonstrativos!B45","v":7.6002815345695238E-2},{"$f":"Demonstrativos!C62/Demonstrativos!C45","v":8.8024516276264522E-2},{"$f":"Demonstrativos!D62/Demonstrativos!D45","v":9.2620282518526109E-2},{"$f":"Demonstrativos!E62/Demonstrativos!E45","v":0.10987100072120991},{"$f":"Demonstrativos!F62/Demonstrativos!F45","v":0.10987100072120991},{"$f":"Demonstrativos!G62/Demonstrativos!G45","v":8.9579357822200209E-2},{"$f":"Demonstrativos!H62/Demonstrativos!H45","v":-9.2795725443964236E-2},{"$f":"Demonstrativos!I62/Demonstrativos!I45","v":-6.849049717863058E-2},{"$f":"Demonstrativos!J62/Demonstrativos!J45","v":8.7357337859931009E-2},{"$f":"Demonstrativos!K62/Demonstrativos!K45","v":7.3947675859383291E-2},{"$f":"Demonstrativos!L62/Demonstrativos!L45","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!M62/Demonstrativos!M45","v":{"$error":"#DIV/0!"}}]
[]
["IR Pago",{"$f":"-Demonstrativos!B59/Demonstrativos!B58","v":0.25223740461065164},{"$f":"-Demonstrativos!C59/Demonstrativos!C58","v":0.28404601163549198},{"$f":"-Demonstrativos!D59/Demonstrativos!D58","v":0.238214713332491},{"$f":"-Demonstrativos!E59/Demonstrativos!E58","v":0.2780776880301985},{"$f":"-Demonstrativos!F59/Demonstrativos!F58","v":0.2780776880301985},{"$f":"-Demonstrativos!G59/Demonstrativos!G58","v":0.27330938408380412},{"$f":"-Demonstrativos!H59/Demonstrativos!H58","v":-1.2340568649263963E-2},{"$f":"-Demonstrativos!I59/Demonstrativos!I58","v":-5.6307232697594876E-2},{"$f":"-Demonstrativos!J59/Demonstrativos!J58","v":0.33855539431989812},{"$f":"-Demonstrativos!K59/Demonstrativos!K58","v":0.3382543956914304},{"$f":"-Demonstrativos!L59/Demonstrativos!L58","v":{"$error":"#DIV/0!"}},{"$f":"-Demonstrativos!M59/Demonstrativos!M58","v":{"$error":"#DIV/0!"}}]
["Endividamento oneroso",{"$f":"(Demonstrativos!B21+Demonstrativos!B27)/Demonstrativos!B16","v":0.5000414114132663},{"$f":"(Demonstrativos!C21+Demonstrativos!C27)/Demonstrativos!C16","v":0.31573957267352548},{"$f":"(Demonstrativos!D21+Demonstrativos!D27)/Demonstrativos!D16","v":0.35183513192534854},{"$f":"(Demonstrativos!E21+Demonstrativos!E27)/Demonstrativos!E16","v":0.25743179630040064},{"$f":"(Demonstrativos!F21+Demonstrativos!F27)/Demonstrativos!F16","v":0.18055676063220097},{"$f":"(Demonstrativos!G21+Demonstrativos!G27)/Demonstrativos!G16","v":0.23295686803243262},{"$f":"(Demonstrativos!H21+Demonstrativos!H27)/Demonstrativos!H16","v":0.33334423270211261},{"$f":"(Demonstrativos!I21+Demonstrativos!I27)/Demonstrativos!I16","v":0.19008216008719672},{"$f":"(Demonstrativos!J21+Demonstrativos!J27)/Demonstrativos!J16","v":0.12213849347276466},{"$f":"(Demonstrativos!K21+Demonstrativos!K27)/Demonstrativos!K16","v":0.40896485027768492},{"$f":"(Demonstrativos!L21+Demonstrativos!L27)/Demonstrativos!L16","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!M21+Demonstrativos!M27)/Demonstrativos!M16","v":{"$error":"#DIV/0!"}}]
["Alavancagem Financeira",{"$f":"(Demonstrativos!B21+Demonstrativos!B27)/Demonstrativos!B33","v":1.4329882391749924},{"$f":"(Demonstrativos!C21+Demonstrativos!C27)/Demonstrativos!C33","v":0.76630914394937844},{"$f":"(Demonstrativos!D21+Demonstrativos!D27)/Demonstrativos!D33","v":0.94349707728729226},{"$f":"(Demonstrativos!E21+Demonstrativos!E27)/Demonstrativos!E33","v":0.60867407064234413},{"$f":"(Demonstrativos!F21+Demonstrativos!F27)/Demonstrativos!F33","v":0.36431947810222343},{"$f":"(Demonstrativos!G21+Demonstrativos!G27)/Demonstrativos!G33","v":0.50023227301270401},{"$f":"(Demonstrativos!H21+Demonstrativos!H27)/Demonstrativos!H33","v":0.71016050768021965},{"$f":"(Demonstrativos!I21+Demonstrativos!I27)/Demonstrativos!I33","v":0.33466499575027042},{"$f":"(Demonstrativos!J21+Demonstrativos!J27)/Demonstrativos!J33","v":0.19224866311593594},{"$f":"(Demonstrativos!K21+Demonstrativos!K27)/Demonstrativos!K33","v":0.31658171129117491},{"$f":"(Demonstrativos!L21+Demonstrativos!L27)/Demonstrativos!L33","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!M21+Demonstrativos!M27)/Demonstrativos!M33","v":{"$error":"#DIV/0!"}}]
["Custo da dívida (Kd)",{"$f":"-(Demonstrativos!B57)/(Demonstrativos!B21+Demonstrativos!B27)","v":0.12089390713101626},{"$f":"-(Demonstrativos!C57)/(Demonstrativos!C21+Demonstrativos!C27)","v":7.7755448287393739E-2},{"$f":"-(Demonstrativos!D57)/(Demonstrativos!D21+Demonstrativos!D27)","v":0.15079473199302093},{"$f":"-(Demonstrativos!E57)/(Demonstrativos!E21+Demonstrativos!E27)","v":8.2448519883249249E-2},{"$f":"-(Demonstrativos!F57)/(Demonstrativos!F21+Demonstrativos!F27)","v":0.22340110131756249},{"$f":"-(Demonstrativos!G57)/(Demonstrativos!G21+Demonstrativos!G27)","v":0.179250349949065},{"$f":"-(Demonstrativos!H57)/(Demonstrativos!H21+Demonstrativos!H27)","v":0.23822265975374712},{"$f":"-(Demonstrativos!I57)/(Demonstrativos!I21+Demonstrativos!I27)","v":0.17496275239088163},{"$f":"-(Demonstrativos!J57)/(Demonstrativos!J21+Demonstrativos!J27)","v":0.3064097917305601},{"$f":"-(Demonstrativos!K57)/(Demonstrativos!K21+Demonstrativos!K27)","v":0.30340888344070316},{"$f":"-(Demonstrativos!L57)/(Demonstrativos!L21+Demonstrativos!L27)","v":{"$error":"#DIV/0!"}},{"$f":"-(Demonstrativos!M57)/(Demonstrativos!M21+Demonstrativos!M27)","v":{"$error":"#DIV/0!"}}]
["Custo da dívida líquida (Kd)",{"$f":"-(Demonstrativos!B57)/B39","v":{"$error":"#DIV/0!"}},{"$f":"-(Demonstrativos!C57)/C39","v":0.11746277741850632},{"$f":"-(Demonstrativos!D57)/D39","v":0.15167389179461621},{"$f":"-(Demonstrativos!E57)/E39","v":8.3004998746024655E-2},{"$f":"-(Demonstrativos!F57)/F39","v":0.22340110131756249},{"$f":"-(Demonstrativos!G57)/G39","v":0.179250349949065},{"$f":"-(Demonstrativos!H57)/H39","v":0.23895794681234869},{"$f":"-(Demonstrativos!I57)/I39","v":0.17501547188807556},{"$f":"-(Demonstrativos!J57)/J39","v":0.30654463973024321},{"$f":"-(Demonstrativos!K57)/K39","v":0.30356723467550428},{"$f":"-(Demonstrativos!L57)/L39","v":{"$error":"#DIV/0!"}},{"$f":"-(Demonstrativos!M57)/M39","v":{"$error":"#DIV/0!"}}]
["Depreciação/Receitas",{"$f":"-Demonstrativos!B79/Demonstrativos!B45","v":0.26821078233752504},{"$f":"-Demonstrativos!C79/Demonstrativos!C45","v":0.19957878950885943},{"$f":"-Demonstrativos!D79/Demonstrativos!D45","v":0.18466118991360581},{"$f":"-Demonstrativos!E79/Demonstrativos!E45","v":0},{"$f":"-Demonstrativos!F79/Demonstrativos!F45","v":0.25509518580807167},{"$f":"-Demonstrativos!G79/Demonstrativos!G45","v":0.28218706213037253},{"$f":"-Demonstrativos!H79/Demonstrativos!H45","v":0},{"$f":"-Demonstrativos!I79/Demonstrativos!I45","v":0},{"$f":"-Demonstrativos!J79/Demonstrativos!J45","v":0},{"$f":"-Demonstrativos!K79/Demonstrativos!K45","v":0},{"$f":"-Demonstrativos!L79/Demonstrativos!L45","v":{"$error":"#DIV/0!"}},{"$f":"-Demonstrativos!M79/Demonstrativos!M45","v":{"$error":"#DIV/0!"}}]
["Investimento/Receitas",{"$f":"(Demonstrativos!B13+Demonstrativos!B14-Demonstrativos!C13-Demonstrativos!C14)/Demonstrativos!B45","v":0.51265420292192143},{"$f":"(Demonstrativos!C13+Demonstrativos!C14-Demonstrativos!D13-Demonstrativos!D14)/Demonstrativos!C45","v":-0.43824408691541561},{"$f":"(Demonstrativos!D13+Demonstrativos!D14-Demonstrativos!E13-Demonstrativos!E14)/Demonstrativos!D45","v":0.19689610019093043},{"$f":"(Demonstrativos!E13+Demonstrativos!E14-Demonstrativos!F13-Demonstrativos!F14)/Demonstrativos!E45","v":0.31828213051891591},{"$f":"(Demonstrativos!F13+Demonstrativos!F14-Demonstrativos!G13-Demonstrativos!G14)/Demonstrativos!F45","v":-0.13778583926748547},{"$f":"(Demonstrativos!G13+Demonstrativos!G14-Demonstrativos!H13-Demonstrativos!H14)/Demonstrativos!G45","v":0.47108982950867329},{"$f":"(Demonstrativos!H13+Demonstrativos!H14-Demonstrativos!I13-Demonstrativos!I14)/Demonstrativos!H45","v":0.24705239765870438},{"$f":"(Demonstrativos!I13+Demonstrativos!I14-Demonstrativos!J13-Demonstrativos!J14)/Demonstrativos!I45","v":0.55058392521265542},{"$f":"(Demonstrativos!J13+Demonstrativos!J14-Demonstrativos!K13-Demonstrativos!K14)/Demonstrativos!J45","v":1.8863565842961481},{"$f":"(Demonstrativos!K13+Demonstrativos!K14-Demonstrativos!L13-Demonstrativos!L14)/Demonstrativos!K45","v":1.7419194958756683},{"$f":"(Demonstrativos!L13+Demonstrativos!L14-Demonstrativos!M13-Demonstrativos!M14)/Demonstrativos!L45","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!M13+Demonstrativos!M14-Demonstrativos!N13-Demonstrativos!N14)/Demonstrativos!M45","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Demonstrativos!B55","v":332597}]
["Ativo Circulante Cíclico",{"$f":"SUM(Demonstrativos!B6:B8)","v":1118291},{"$f":"SUM(Demonstrativos!C6:C8)","v":311298},{"$f":"SUM(Demonstrativos!D6:D8)","v":397676},{"$f":"SUM(Demonstrativos!E6:E8)","v":252639},{"$f":"SUM(Demonstrativos!F6:F8)","v":248995},{"$f":"SUM(Demonstrativos!G6:G8)","v":282961},{"$f":"SUM(Demonstrativos!H6:H8)","v":451714},{"$f":"SUM(Demonstrativos!I6:I8)","v":359290},{"$f":"SUM(Demonstrativos!J6:J8)","v":242117},{"$f":"SUM(Demonstrativos!K6:K8)","v":77846},{"$f":"SUM(Demonstrativos!L6:L8)","v":0},{"$f":"SUM(Demonstrativos!M6:M8)","v":0}]
["Passivo Circulante Cíclico",{"$f":"Demonstrativos!B17-Demonstrativos!B21","v":528818},{"$f":"Demonstrativos!C17-Demonstrativos!C21","v":254326},{"$f":"Demonstrativos!D17-Demonstrativos!D21","v":300417},{"$f":"Demonstrativos!E17-Demonstrativos!E21","v":269849},{"$f":"Demonstrativos!F17-Demonstrativos!F21","v":199878},{"$f":"Demonstrativos!G17-Demonstrativos!G21","v":154468},{"$f":"Demonstrativos!H17-Demonstrativos!H21","v":158393},{"$f":"Demonstrativos!I17-Demonstrativos!I21","v":168052},{"$f":"Demonstrativos!J17-Demonstrativos!J21","v":107708},{"$f":"Demonstrativos!K17-Demonstrativos!K21","v":32660},{"$f":"Demonstrativos!L17-Demonstrativos!L21","v":0},{"$f":"Demonstrativos!M17-Demonstrativos!M21","v":0}]
["NCG",{"$f":"B15-B16","v":589473},{"$f":"C15-C16","v":56972},{"$f":"D15-D16","v":97259},-17210,49117,128493,293321,191238,134409,45186,0,0]
["Variação NCG",{"$f":"B17-C17","v":532501},{"$f":"C17-D17","v":-40287},114469,-66327,-79376,-164828,102083,{"$f":"I17-J17","v":56829},89223,45186,0]
["Variação NCG/Receita",{"$f":"B18/Demonstrativos!B45","v":0.32281963782432704},{"$f":"C18/Demonstrativos!C45","v":-2.6268277177368085E-2},{"$f":"D18/Demonstrativos!D45","v":8.3737993694174798E-2},{"$f":"E18/Demonstrativos!E45","v":-5.1215941364244975E-2},{"$f":"F18/Demonstrativos!F45","v":-6.1292031325528205E-2},{"$f":"G18/Demonstrativos!G45","v":-0.13929683947921298},{"$f":"H18/Demonstrativos!H45","v":0.13181473652676828},{"$f":"I18/Demonstrativos!I45","v":7.9768956514415651E-2},{"$f":"J18/Demonstrativos!J45","v":0.11632391248230169},{"$f":"K18/Demonstrativos!K45","v":0.15996743016957554},{"$f":"L18/Demonstrativos!L45","v":{"$error":"#DIV/0!"}},{"$f":"M18/Demonstrativos!M45","v":{"$error":"#DIV/0!"}}]
["Capital empregado",{"$f":"(Demonstrativos!B13+Demonstrativos!B14)+(B17)","v":4345820},{"$f":"(Demonstrativos!C13+Demonstrativos!C14)+(C17)","v":2967680},{"$f":"(Demonstrativos!D13+Demonstrativos!D14)+(D17)","v":3680091},{"$f":"(Demonstrativos!E13+Demonstrativos!E14)+(E17)","v":3296467},{"$f":"(Demonstrativos!F13+Demonstrativos!F14)+(F17)","v":2950604},{"$f":"(Demonstrativos!G13+Demonstrativos!G14)+(G17)","v":3208419},{"$f":"(Demonstrativos!H13+Demonstrativos!H14)+(H17)","v":2815813},{"$f":"(Demonstrativos!I13+Demonstrativos!I14)+(I17)","v":2522402},{"$f":"(Demonstrativos!J13+Demonstrativos!J14)+(J17)","v":2073326},{"$f":"(Demonstrativos!K13+Demonstrativos!K14)+(K17)","v":537226},{"$f":"(Demonstrativos!L13+Demonstrativos!L14)+(L17)","v":0},{"$f":"(Demonstrativos!M13+Demonstrativos!M14)+(M17)","v":0}]
["Reinvestimento",{"$f":"IF((B17-C17)<0,0,(B17-C17))+(Demonstrativos!B13-Demonstrativos!C13)+(Demonstrativos!B14-Demonstrativos!C14)+Demonstrativos!B79","v":935718},{"$f":"IF((C17-D17)<0,0,(C17-D17))+(Demonstrativos!C13-Demonstrativos!D13)+(Demonstrativos!C14-Demonstrativos!D14)+Demonstrativos!C79","v":-978213},{"$f":"IF((D17-E17)<0,0,(D17-E17))+(Demonstrativos!D13-Demonstrativos!E13)+(Demonstrativos!D14-Demonstrativos!E14)+Demonstrativos!D79","v":131194},{"$f":"IF((E17-F17)<0,0,(E17-F17))+(Demonstrativos!E13-Demonstrativos!F13)+(Demonstrativos!E14-Demonstrativos!F14)+Demonstrativos!E79","v":412190},{"$f":"IF((F17-G17)<0,0,(F17-G17))+(Demonstrativos!F13-Demonstrativos!G13)+(Demonstrativos!F14-Demonstrativos!G14)+Demonstrativos!F79","v":-508799},{"$f":"IF((G17-H17)<0,0,(G17-H17))+(Demonstrativos!G13-Demonstrativos!H13)+(Demonstrativos!G14-Demonstrativos!H14)+Demonstrativos!G79","v":223526},{"$f":"IF((H17-I17)<0,0,(H17-I17))+(Demonstrativos!H13-Demonstrativos!I13)+(Demonstrativos!H14-Demonstrativos!I14)+Demonstrativos!H79","v":293411},{"$f":"IF((I17-J17)<0,0,(I17-J17))+(Demonstrativos!I13-Demonstrativos!J13)+(Demonstrativos!I14-Demonstrativos!J14)+Demonstrativos!I79","v":449076},{"$f":"IF((J17-K17)<0,0,(J17-K17))+(Demonstrativos!J13-Demonstrativos!K13)+(Demonstrativos!J14-Demonstrativos!K14)+Demonstrativos!J79","v":1536100},{"$f":"IF((K17-L17)<0,0,(K17-L17))+(Demonstrativos!K13-Demonstrativos!L13)+(Demonstrativos!K14-Demonstrativos!L14)+Demonstrativos!K79","v":537226},{"$f":"IF((L17-M17)<0,0,(L17-M17))+(Demonstrativos!L13-Demonstrativos!M13)+(Demonstrativos!L14-Demonstrativos!M14)+Demonstrativos!L79","v":0},{"$f":"IF((M17-N17)<0,0,(M17-N17))+(Demonstrativos!M13-Demonstrativos!N13)+(Demonstrativos!M14-Demonstrativos!N14)+Demonstrativos!M79","v":0}]
["EBIT * (1-Alíquota de IR)",{"$f":"Demonstrativos!B55*(1-B7)","v":248703.59593871108},{"$f":"Demonstrativos!C55*(1-C7)","v":174573.92479887145},{"$f":"Demonstrativos!D55*(1-D7)","v":174327.70678627942},{"$f":"Demonstrativos!E55*(1-E7)","v":170204.01388156024},{"$f":"Demonstrativos!F55*(1-F7)","v":170204.01388156024},{"$f":"Demonstrativos!G55*(1-G7)","v":94046.119440026319},{"$f":"Demonstrativos!H55*(1-H7)","v":96357.612345742891},{"$f":"Demonstrativos!I55*(1-I7)","v":-39342.162881821918},{"$f":"Demonstrativos!J55*(1-J7)","v":80913.857168241186},{"$f":"Demonstrativos!K55*(1-K7)","v":28894.460066529384},{"$f":"Demonstrativos!L55*(1-L7)","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!M55*(1-M7)","v":{"$error":"#DIV/0!"}}]
[]
["Cresc receitas anual",{"$f":"Demonstrativos!B45/Demonstrativos!C45-1","v":7.5541428268701027E-2},{"$f":"Demonstrativos!C45/Demonstrativos!D45-1","v":0.12193578592381793},{"$f":"Demonstrativos!D45/Demonstrativos!E45-1","v":5.5553239035524671E-2},{"$f":"Demonstrativos!E45/Demonstrativos!F45-1","v":0},{"$f":"Demonstrativos!F45/Demonstrativos!G45-1","v":9.4448848376470274E-2},{"$f":"Demonstrativos!G45/Demonstrativos!H45-1","v":0.52791877517131658},{"$f":"Demonstrativos!H45/Demonstrativos!I45-1","v":8.7059599674349508E-2},{"$f":"Demonstrativos!I45/Demonstrativos!J45-1","v":-7.1187006370091122E-2},{"$f":"Demonstrativos!J45/Demonstrativos!K45-1","v":1.7154104860693171},{"$f":"Demonstrativos!K45/Demonstrativos!L45-1","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!L45/Demonstrativos!M45-1","v":{"$error":"#DIV/0!"}}]
["Cresc custos anual",{"$f":"(Demonstrativos!B46/Demonstrativos!C46)-1","v":9.4489172273969357E-2},{"$f":"(Demonstrativos!C46/Demonstrativos!D46)-1","v":9.9570089192862143E-2},{"$f":"(Demonstrativos!D46/Demonstrativos!E46)-1","v":0.1057673199345317},{"$f":"(Demonstrativos!E46/Demonstrativos!F46)-1","v":0},{"$f":"(Demonstrativos!F46/Demonstrativos!G46)-1","v":-8.1493678658173252E-5},{"$f":"(Demonstrativos!G46/Demonstrativos!H46)-1","v":0.40614968267348561},{"$f":"(Demonstrativos!H46/Demonstrativos!I46)-1","v":2.1581730098479301E-2},{"$f":"(Demonstrativos!I46/Demonstrativos!J46)-1","v":0.1771580560883157},{"$f":"(Demonstrativos!J46/Demonstrativos!K46)-1","v":1.5643637208581831},{"$f":"(Demonstrativos!K46/Demonstrativos!L46)-1","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!L46/Demonstrativos!M46)-1","v":{"$error":"#DIV/0!"}}]
["Cresc desp anual",{"$f":"(Demonstrativos!B48/Demonstrativos!C48)-1","v":-0.37757302587344677},{"$f":"(Demonstrativos!C48/Demonstrativos!D48)-1","v":0.35930973319522574},{"$f":"(Demonstrativos!D48/Demonstrativos!E48)-1","v":-9.7005116793720481E-2},{"$f":"(Demonstrativos!E48/Demonstrativos!F48)-1","v":0},{"$f":"(Demonstrativos!F48/Demonstrativos!G48)-1","v":3.2930463994342185E-2},{"$f":"(Demonstrativos!G48/Demonstrativos!H48)-1","v":2.7510125772756342},{"$f":"(Demonstrativos!H48/Demonstrativos!I48)-1","v":-0.6651464919655462},{"$f":"(Demonstrativos!I48/Demonstrativos!J48)-1","v":9.6775315987717159E-2},{"$f":"(Demonstrativos!J48/Demonstrativos!K48)-1","v":2.5667700899782813},{"$f":"(Demonstrativos!K48/Demonstrativos!L48)-1","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!L48/Demonstrativos!M48)-1","v":{"$error":"#DIV/0!"}}]
["Cresc custos + despesas anual",{"$f":"(Demonstrativos!B46+Demonstrativos!B48)/(Demonstrativos!C46+Demonstrativos!C48)-1","v":2.1004914559236365E-2},{"$f":"(Demonstrativos!C46+Demonstrativos!C48)/(Demonstrativos!D46+Demonstrativos!D48)-1","v":0.13327956181484146},{"$f":"(Demonstrativos!D46+Demonstrativos!D48)/(Demonstrativos!E46+Demonstrativos!E48)-1","v":7.4454276060837543E-2},{"$f":"(Demonstrativos!E46+Demonstrativos!E48)/(Demonstrativos!F46+Demonstrativos!F46)-1","v":-0.40868670606965263},{"$f":"(Demonstrativos!F46+Demonstrativos!F48)/(Demonstrativos!G46+Demonstrativos!G48)-1","v":4.8779145824222603E-3},{"$f":"(Demonstrativos!G46+Demonstrativos!G48)/(Demonstrativos!H46+Demonstrativos!H48)-1","v":0.55189323675764812},{"$f":"(Demonstrativos!H46+Demonstrativos!H48)/(Demonstrativos!I46+Demonstrativos!I48)-1","v":-9.391528215936451E-2},{"$f":"(Demonstrativos!I46+Demonstrativos!I48)/(Demonstrativos!J46+Demonstrativos!J48)-1","v":0.16282478637118758},{"$f":"(Demonstrativos!J46+Demonstrativos!J48)/(Demonstrativos!K46+Demonstrativos!K48)-1","v":1.6996516000435502},{"$f":"(Demonstrativos!K46+Demonstrativos!K48)/(Demonstrativos!L46+Demonstrativos!L48)-1","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!L46+Demonstrativos!L48)/(Demonstrativos!M46+Demonstrativos!M48)-1","v":{"$error":"#DIV/0!"}}]
[]
["ROCE",{"$f":"B22/B20","v":5.7228232172227812E-2},5.882505013979656E-2,4.7370488063006977E-2,5.1632251705101322E-2,5.7684465242221677E-2,2.9312293512794407E-2,3.4220174544880251E-2,-1.5597102635433178E-2,3.9026114160648731E-2,5.3784552621297894E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["ROE",{"$f":"Demonstrativos!B62/Demonstrativos!B33","v":5.0434166936533381E-2},{"$f":"Demonstrativos!C62/Demonstrativos!C33","v":6.5030887033996926E-2},{"$f":"Demonstrativos!D62/Demonstrativos!D33","v":6.0273243527972975E-2},{"$f":"Demonstrativos!E62/Demonstrativos!E33","v":7.027685389973122E-2},{"$f":"Demonstrativos!F62/Demonstrativos!F33","v":7.2837993208039367E-2},{"$f":"Demonstrativos!G62/Demonstrativos!G33","v":5.551403562706643E-2},{"$f":"Demonstrativos!H62/Demonstrativos!H33","v":-4.5100423987287912E-2},{"$f":"Demonstrativos!I62/Demonstrativos!I33","v":-2.9454730721681349E-2},{"$f":"Demonstrativos!J62/Demonstrativos!J33","v":3.9905520308309676E-2},{"$f":"Demonstrativos!K62/Demonstrativos!K33","v":5.7490752157829839E-2},{"$f":"Demonstrativos!L62/Demonstrativos!L33","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!M62/Demonstrativos!M33","v":{"$error":"#DIV/0!"}}]
["ROA",{"$f":"B22/Demonstrativos!B2","v":3.4912431838036606E-2},{"$f":"C22/Demonstrativos!C2","v":3.4648710581477012E-2},{"$f":"D22/Demonstrativos!D2","v":3.0946973658650269E-2},{"$f":"E22/Demonstrativos!E2","v":3.5554225261320578E-2},{"$f":"F22/Demonstrativos!F2","v":4.3180817280839751E-2},{"$f":"G22/Demonstrativos!G2","v":2.293769748209696E-2},{"$f":"H22/Demonstrativos!H2","v":2.838478788230063E-2},{"$f":"I22/Demonstrativos!I2","v":-1.3488943508236038E-2},{"$f":"J22/Demonstrativos!J2","v":3.0615256412113385E-2},{"$f":"K22/Demonstrativos!K2","v":4.4826662963795734E-2},{"$f":"L22/Demonstrativos!L2","v":{"$error":"#DIV/0!"}},{"$f":"M22/Demonstrativos!M2","v":{"$error":"#DIV/0!"}}]
["Vendas/Capital",{"$f":"Demonstrativos!B45/Indicadores!B20","v":0.37956726233484128},{"$f":"Demonstrativos!C45/Indicadores!C20","v":0.5167925787146862},{"$f":"Demonstrativos!D45/Indicadores!D20","v":0.37145548846482329},{"$f":"Demonstrativos!E45/Indicadores!E20","v":0.39285877880773568},{"$f":"Demonstrativos!F45/Indicadores!F20","v":0.43890877935500666},{"$f":"Demonstrativos!G45/Indicadores!G20","v":0.36880656797008121},{"$f":"Demonstrativos!H45/Indicadores!H20","v":0.27503353383196966},{"$f":"Demonstrativos!I45/Indicadores!I20","v":0.28243713730008141},{"$f":"Demonstrativos!J45/Indicadores!J20","v":0.3699476107471763},{"$f":"Demonstrativos!K45/Indicadores!K20","v":0.52579361386083323},{"$f":"Demonstrativos!L45/Indicadores!L20","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!M45/Indicadores!M20","v":{"$error":"#DIV/0!"}}]
[]
["Elementos para o cálculo da dívida líquida"]
["Disponível",{"$f":"Demonstrativos!B4","v":345548},{"$f":"Demonstrativos!C4","v":551359},{"$f":"Demonstrativos!D4","v":634290},{"$f":"Demonstrativos!E4","v":410567},{"$f":"Demonstrativos!F4","v":222219},{"$f":"Demonstrativos!G4","v":130634},{"$f":"Demonstrativos!H4","v":190063},{"$f":"Demonstrativos!I4","v":72534},{"$f":"Demonstrativos!J4","v":366964},{"$f":"Demonstrativos!K4","v":36758},{"$f":"Demonstrativos!L4","v":0},{"$f":"Demonstrativos!M4","v":0}]
["Aplicações financeiras",{"$f":"Demonstrativos!B5","v":306407},{"$f":"Demonstrativos!C5","v":0},{"$f":"Demonstrativos!D5","v":0},{"$f":"Demonstrativos!E5","v":0},{"$f":"Demonstrativos!F5","v":0},{"$f":"Demonstrativos!G5","v":0},{"$f":"Demonstrativos!H5","v":0},{"$f":"Demonstrativos!I5","v":0},{"$f":"Demonstrativos!J5","v":0},{"$f":"Demonstrativos!K5","v":0},{"$f":"Demonstrativos!L5","v":0},{"$f":"Demonstrativos!M5","v":0}]
["Investimentos",{"$f":"Demonstrativos!B13","v":3268061},{"$f":"Demonstrativos!C12","v":537764},{"$f":"Demonstrativos!D12","v":11488},{"$f":"Demonstrativos!E12","v":8262},{"$f":"Demonstrativos!F12","v":0},{"$f":"Demonstrativos!G12","v":0},{"$f":"Demonstrativos!H12","v":3482},{"$f":"Demonstrativos!I12","v":167},{"$f":"Demonstrativos!J12","v":142},{"$f":"Demonstrativos!K12","v":60},{"$f":"Demonstrativos!L12","v":0},{"$f":"Demonstrativos!M12","v":0}]
["Dívida",{"$f":"Demonstrativos!B21+Demonstrativos!B27","v":3562115},{"$f":"Demonstrativos!C21+Demonstrativos!C27","v":1590821},{"$f":"Demonstrativos!D21+Demonstrativos!D27","v":1981926},{"$f":"Demonstrativos!E21+Demonstrativos!E27","v":1232369},{"$f":"Demonstrativos!F21+Demonstrativos!F27","v":711693},{"$f":"Demonstrativos!G21+Demonstrativos!G27","v":955139},{"$f":"Demonstrativos!H21+Demonstrativos!H27","v":1131601},{"$f":"Demonstrativos!I21+Demonstrativos!I27","v":554398},{"$f":"Demonstrativos!J21+Demonstrativos!J27","v":322803},{"$f":"Demonstrativos!K21+Demonstrativos!K27","v":115023},{"$f":"Demonstrativos!L21+Demonstrativos!L27","v":0},{"$f":"Demonstrativos!M21+Demonstrativos!M27","v":0}]
["Nova dívida líquida do caixa excedente",{"$f":"IF((B38-B37-B36)<=0,0,B38-B37-B36)","v":0},{"$f":"IF((C38-C37-C36)<=0,0,C38-C37-C36)","v":1053057},1970438,{"$f":"IF((E38-E37-E36)<=0,0,E38-E37-E36)","v":1224107},711693,955139,1128119,554231,322661,114963,0,0]
[]
["Giro do Ativo",{"$f":"Demonstrativos!B45/Demonstrativos!B2","v":0.23155732181862082},{"$f":"Demonstrativos!C45/Demonstrativos!C2","v":0.30439747094114872},{"$f":"Demonstrativos!D45/Demonstrativos!D2","v":0.24267056741302762},{"$f":"Demonstrativos!E45/Demonstrativos!E2","v":0.27052450854545079},{"$f":"Demonstrativos!F45/Demonstrativos!F2","v":0.32855361880711109},{"$f":"Demonstrativos!G45/Demonstrativos!G2","v":0.28860155490104067},{"$f":"Demonstrativos!H45/Demonstrativos!H2","v":0.22813350960853002},{"$f":"Demonstrativos!I45/Demonstrativos!I2","v":0.24426194266451304},{"$f":"Demonstrativos!J45/Demonstrativos!J2","v":0.29021697921167677},{"$f":"Demonstrativos!K45/Demonstrativos!K2","v":0.43822197951540687},{"$f":"Demonstrativos!L45/Demonstrativos!L2","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!M45/Demonstrativos!M2","v":{"$error":"#DIV/0!"}}]
["Prazo Médio de Pagamento de Fornecedores",{"$f":"(Demonstrativos!B19/-Demonstrativos!B46)*360","v":46.072787677438839},{"$f":"(Demonstrativos!C19/-Demonstrativos!C46)*360","v":21.29774777421914},{"$f":"(Demonstrativos!D19/-Demonstrativos!D46)*360","v":35.70602097253942},{"$f":"(Demonstrativos!E19/-Demonstrativos!E46)*360","v":30.809130715349529},{"$f":"(Demonstrativos!F19/-Demonstrativos!F46)*360","v":24.555666951731716},{"$f":"(Demonstrativos!G19/-Demonstrativos!G46)*360","v":29.808735452541097},{"$f":"(Demonstrativos!H19/-Demonstrativos!H46)*360","v":43.033336943775986},{"$f":"(Demonstrativos!I19/-Demonstrativos!I46)*360","v":32.158990864087059},{"$f":"(Demonstrativos!J19/-Demonstrativos!J46)*360","v":37.695153812465072},{"$f":"(Demonstrativos!K19/-Demonstrativos!K46)*360","v":23.807025017426998},{"$f":"(Demonstrativos!L19/-Demonstrativos!L46)*360","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!M19/-Demonstrativos!M46)*360","v":{"$error":"#DIV/0!"}}]
["Prazo Médio de Recebimento das Vendas",{"$f":"(Demonstrativos!B6/Demonstrativos!B45)*360","v":43.017609247719506},{"$f":"(Demonstrativos!C6/Demonstrativos!C45)*360","v":16.925463347840971},{"$f":"(Demonstrativos!D6/Demonstrativos!D45)*360","v":16.503500391370821},{"$f":"(Demonstrativos!E6/Demonstrativos!E45)*360","v":10.67424632020793},{"$f":"(Demonstrativos!F6/Demonstrativos!F45)*360","v":16.588043976816266},{"$f":"(Demonstrativos!G6/Demonstrativos!G45)*360","v":12.664799549728469},{"$f":"(Demonstrativos!H6/Demonstrativos!H45)*360","v":21.171138482754703},{"$f":"(Demonstrativos!I6/Demonstrativos!I45)*360","v":47.61376715982145},{"$f":"(Demonstrativos!J6/Demonstrativos!J45)*360","v":10.65794722967529},{"$f":"(Demonstrativos!K6/Demonstrativos!K45)*360","v":16.213828017134563},{"$f":"(Demonstrativos!L6/Demonstrativos!L45)*360","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!M6/Demonstrativos!M45)*360","v":{"$error":"#DIV/0!"}}]
["Dias de vendas em caixa",{"$f":"(Demonstrativos!B4+Demonstrativos!B5)/Demonstrativos!B45*360","v":142.28517075459629},{"$f":"(Demonstrativos!C4+Demonstrativos!C5)/Demonstrativos!C45*360","v":129.42066604723948},{"$f":"(Demonstrativos!D4+Demonstrativos!D5)/Demonstrativos!D45*360","v":167.04174865946351},{"$f":"(Demonstrativos!E4+Demonstrativos!E5)/Demonstrativos!E45*360","v":114.13040154558217},{"$f":"(Demonstrativos!F4+Demonstrativos!F5)/Demonstrativos!F45*360","v":61.772971770886905},{"$f":"(Demonstrativos!G4+Demonstrativos!G5)/Demonstrativos!G45*360","v":39.743764398463263},{"$f":"(Demonstrativos!H4+Demonstrativos!H5)/Demonstrativos!H45*360","v":88.350827627081657},{"$f":"(Demonstrativos!I4+Demonstrativos!I5)/Demonstrativos!I45*360","v":36.652873305072852},{"$f":"(Demonstrativos!J4+Demonstrativos!J5)/Demonstrativos!J45*360","v":172.2337038572557},{"$f":"(Demonstrativos!K4+Demonstrativos!K5)/Demonstrativos!K45*360","v":46.847028002973772},{"$f":"(Demonstrativos!L4+Demonstrativos!L5)/Demonstrativos!L45*360","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!M4+Demonstrativos!M5)/Demonstrativos!M45*360","v":{"$error":"#DIV/0!"}}]
["Capital Circulante Líquido",{"$f":"Demonstrativos!B3-Demonstrativos!B17","v":546914},{"$f":"Demonstrativos!C3-Demonstrativos!C17","v":168687},{"$f":"Demonstrativos!D3-Demonstrativos!D17","v":368020},{"$f":"Demonstrativos!E3-Demonstrativos!E17","v":145853},{"$f":"Demonstrativos!F3-Demonstrativos!F17","v":130354},{"$f":"Demonstrativos!G3-Demonstrativos!G17","v":-67619},{"$f":"Demonstrativos!H3-Demonstrativos!H17","v":82269},{"$f":"Demonstrativos!I3-Demonstrativos!I17","v":119011},{"$f":"Demonstrativos!J3-Demonstrativos!J17","v":391225},{"$f":"Demonstrativos!K3-Demonstrativos!K17","v":47400},{"$f":"Demonstrativos!L3-Demonstrativos!L17","v":0},{"$f":"Demonstrativos!M3-Demonstrativos!M17","v":0}]
["Giro do estoque",{"$f":"IF(ISERR(-Demonstrativos!B46/Demonstrativos!B7),0,-Demonstrativos!B46/Demonstrativos!B7)","v":1.8131151032080437},{"$f":"IF(ISERR(-Demonstrativos!C46/Demonstrativos!C7),0,-Demonstrativos!C46/Demonstrativos!C7)","v":10.927933532681772},{"$f":"IF(ISERR(-Demonstrativos!D46/Demonstrativos!D7),0,-Demonstrativos!D46/Demonstrativos!D7)","v":6.662392961166681},{"$f":"IF(ISERR(-Demonstrativos!E46/Demonstrativos!E7),0,-Demonstrativos!E46/Demonstrativos!E7)","v":6.520123748862602},{"$f":"IF(ISERR(-Demonstrativos!F46/Demonstrativos!F7),0,-Demonstrativos!F46/Demonstrativos!F7)","v":6.4389889724382847},{"$f":"IF(ISERR(-Demonstrativos!G46/Demonstrativos!G7),0,-Demonstrativos!G46/Demonstrativos!G7)","v":8.5255879469681837},{"$f":"IF(ISERR(-Demonstrativos!H46/Demonstrativos!H7),0,-Demonstrativos!H46/Demonstrativos!H7)","v":2.1492321291210645},{"$f":"IF(ISERR(-Demonstrativos!I46/Demonstrativos!I7),0,-Demonstrativos!I46/Demonstrativos!I7)","v":3.591550755939525},{"$f":"IF(ISERR(-Demonstrativos!J46/Demonstrativos!J7),0,-Demonstrativos!J46/Demonstrativos!J7)","v":3.1365741014861745},{"$f":"IF(ISERR(-Demonstrativos!K46/Demonstrativos!K7),0,-Demonstrativos!K46/Demonstrativos!K7)","v":4.0835787850633558},{"$f":"IF(ISERR(-Demonstrativos!L46/Demonstrativos!L7),0,-Demonstrativos!L46/Demonstrativos!L7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!M46/Demonstrativos!M7),0,-Demonstrativos!M46/Demonstrativos!M7)","v":0}]
[]
["Liquidez Corrente",{"$f":"Demonstrativos!B3/Demonstrativos!B17","v":1.4470691521189669},{"$f":"Demonstrativos!C3/Demonstrativos!C17","v":1.2430753490784905},{"$f":"Demonstrativos!D3/Demonstrativos!D17","v":1.5542920659210238},{"$f":"Demonstrativos!E3/Demonstrativos!E17","v":1.2819216279793488},{"$f":"Demonstrativos!F3/Demonstrativos!F17","v":1.3824268027929356},{"$f":"Demonstrativos!G3/Demonstrativos!G17","v":0.8594824755721987},{"$f":"Demonstrativos!H3/Demonstrativos!H17","v":1.1470381120555917},{"$f":"Demonstrativos!I3/Demonstrativos!I17","v":1.3804541371362444},{"$f":"Demonstrativos!J3/Demonstrativos!J17","v":2.7957963058166864},{"$f":"Demonstrativos!K3/Demonstrativos!K17","v":1.7053151598119161},{"$f":"Demonstrativos!L3/Demonstrativos!L17","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!M3/Demonstrativos!M17","v":{"$error":"#DIV/0!"}}]
["Liquidez Seca",{"$f":"(Demonstrativos!B3-Demonstrativos!B7)/Demonstrativos!B17","v":0.90967619583236603},{"$f":"(Demonstrativos!C3-Demonstrativos!C7)/Demonstrativos!C17","v":1.0994697177111403},{"$f":"(Demonstrativos!D3-Demonstrativos!D7)/Demonstrativos!D17","v":1.3303868085657569},{"$f":"(Demonstrativos!E3-Demonstrativos!E7)/Demonstrativos!E17","v":1.016387263628509},{"$f":"(Demonstrativos!F3-Demonstrativos!F7)/Demonstrativos!F17","v":0.97432376928944431},{"$f":"(Demonstrativos!G3-Demonstrativos!G7)/Demonstrativos!G17","v":0.64114094768647634},{"$f":"(Demonstrativos!H3-Demonstrativos!H7)/Demonstrativos!H17","v":0.61727982441716656},{"$f":"(Demonstrativos!I3-Demonstrativos!I7)/Demonstrativos!I17","v":0.82541006927461458},{"$f":"(Demonstrativos!J3-Demonstrativos!J7)/Demonstrativos!J17","v":2.0205594521151586},{"$f":"(Demonstrativos!K3-Demonstrativos!K7)/Demonstrativos!K17","v":0.9525772275459794},{"$f":"(Demonstrativos!L3-Demonstrativos!L7)/Demonstrativos!L17","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!M3-Demonstrativos!M7)/Demonstrativos!M17","v":{"$error":"#DIV/0!"}}]
["Liquidez Geral",{"$f":"Demonstrativos!B2/(Demonstrativos!B17+Demonstrativos!B25)","v":1.5359772998509009},{"$f":"Demonstrativos!C2/(Demonstrativos!C17+Demonstrativos!C25)","v":1.7007565375075444},{"$f":"Demonstrativos!D2/(Demonstrativos!D17+Demonstrativos!D25)","v":1.5946556723537739},{"$f":"Demonstrativos!E2/(Demonstrativos!E17+Demonstrativos!E25)","v":1.7329180315288133},{"$f":"Demonstrativos!F2/(Demonstrativos!F17+Demonstrativos!F25)","v":1.9825538233110616},{"$f":"Demonstrativos!G2/(Demonstrativos!G17+Demonstrativos!G25)","v":1.8715985971459965},{"$f":"Demonstrativos!H2/(Demonstrativos!H17+Demonstrativos!H25)","v":1.884633320897511},{"$f":"Demonstrativos!I2/(Demonstrativos!I17+Demonstrativos!I25)","v":2.3146938169766682},{"$f":"Demonstrativos!J2/(Demonstrativos!J17+Demonstrativos!J25)","v":2.7420938231128771},{"$f":"Demonstrativos!K2/(Demonstrativos!K17+Demonstrativos!K25)","v":2.2918145164157666},{"$f":"Demonstrativos!L2/(Demonstrativos!L17+Demonstrativos!L25)","v":{"$error":"#DIV/0!"}},{"$f":"Demonstrativos!M2/(Demonstrativos!M17+Demonstrativos!M25)","v":{"$error":"#DIV/0!"}}]
["Liquidez Imediada",{"$f":"(Demonstrativos!B4+Demonstrativos!B5)/Demonstrativos!B17","v":0.53293382336111539},{"$f":"(Demonstrativos!C4+Demonstrativos!C5)/Demonstrativos!C17","v":0.79449976223756069},{"$f":"(Demonstrativos!D4+Demonstrativos!D5)/Demonstrativos!D17","v":0.95533371689866342},{"$f":"(Demonstrativos!E4+Demonstrativos!E5)/Demonstrativos!E17","v":0.79359160959731556},{"$f":"(Demonstrativos!F4+Demonstrativos!F5)/Demonstrativos!F17","v":0.65193627882415073},{"$f":"(Demonstrativos!G4+Demonstrativos!G5)/Demonstrativos!G17","v":0.27146757991247139},{"$f":"(Demonstrativos!H4+Demonstrativos!H5)/Demonstrativos!H17","v":0.3396966620673878},{"$f":"(Demonstrativos!I4+Demonstrativos!I5)/Demonstrativos!I17","v":0.23187655244507102},{"$f":"(Demonstrativos!J4+Demonstrativos!J5)/Demonstrativos!J17","v":1.6844337544065804},{"$f":"(Demonstrativos!K4+Demonstrativos!K5)/Demonstrativos!K17","v":0.54696149038747699},{"$f":"(Demonstrativos!L4+Demonstrativos!L5)/Demonstrativos!L17","v":{"$error":"#DIV/0!"}},{"$f":"(Demonstrativos!M4+Demonstrativos!M5)/Demonstrativos!M17","v":{"$error":"#DIV/0!"}}]

{"sheet":"Custo_de_capital_Empresa","index":7,"n_rows":134,"n_cols":6,"rows_kept":134,"cut":false,"hidden":false,"merged":[[106,6,106,10],[1,1,1,3],[3,1,5,6],[47,1,49,6],[65,1,66,5],[95,1,100,4],[101,1,103,4],[94,1,94,3]]}
[null,"Não modifique os valores desta planilha. Use a aba \"Parâmetros de Entrada\""]
[null,"PASSO 1"]
[null,"Cálculo do custo da dívida (Kd)"]
[null,"Esses valores representam o custo da dívida bruta. Alternativamente, seria interessante calcularmos a dívida líquida, ou seja: dívida bruta – excedente de caixa. O excedente de caixa são as aplicações financeiras, as disponibilidades e os investimentos de curto prazo que possuem liquidez, mas não instantaneamente.\nAlternativamente, conforme Tinoco et al. página 98, o custo da dívida pode também ser estimado da seguinte forma: Kd = Rf + Spread de Risco de crédito + Risco país"]
[]
[]
[]
[null,null,"Parâmetros"]
[null,"1-Cálculo do custo da dívida (Kd) (Contábil - histórico)",{"$f":"AVERAGE(OFFSET(Indicadores!B10,0,0,1,D9))","v":0.13105874172244852},{"$f":"Parametros_de_entrada!C11","v":5},"<-Média dos últimos anos, como na célula ao lado"]
[null,"2-Cálculo do custo da dívida (Kd) (Contábil - dívida líquida)",{"$f":"AVERAGE(OFFSET(Indicadores!B11,0,0,1,D10))","v":{"$error":"#DIV/0!"}},{"$f":"Parametros_de_entrada!C12","v":5},"<-Média dos últimos anos, como na célula ao lado"]
[null,"3-Custo da dívida para empresas de capital aberto (nominal em R$)",{"$f":"C12*(1+F44)/(1+F45)","v":0.16084248420885569}]
[null,"Custo da dívida para empresas de capital aberto (em US$)",{"$f":"C13+C15+C19","v":0.152}]
[null,{"$f":"B24","v":"US T-Bond (Rf)"},{"$f":"Parametros_de_entrada!C18","v":0.02}]
[null,"Tipo de empresa (1=grande, 2= financeira; 3=pequena)",{"$f":"Parametros_de_entrada!C7","v":1}]
[null,"Prêmio de risco da empresa",{"$f":"IF(C14=1,VLOOKUP(C16,'Níveis de risco corporativo'!A6:D20,4),(IF(C14=2,VLOOKUP(C16,'Níveis de risco corporativo'!F6:I20,4),VLOOKUP(C16,'Níveis de risco corporativo'!K6:N20,4))))","v":0.08}]
[null,"Cobertura dos Juros",{"$f":"C17/C18","v":0.77233546505417539}]
[null,"EBIT",{"$f":"Parametros_de_entrada!C13","v":332597}]
[null,"Juros",{"$f":"Parametros_de_entrada!C14","v":430638}]
[null,"Country Default Spread (CDS)",{"$f":"C25","v":5.1999999999999998E-2}]
[null,"Alíquota marginal de IR+CSLL",{"$f":"Analise_Fundamentalista!C6","v":0.26314395440220828}]
[]
[null,"Cálculo do custo do capital próprio (Ke)"]
[null,null,"Parâmetros"]
[null,"US T-Bond (Rf)",{"$f":"Parametros_de_entrada!C18","v":0.02}]
[null,"Country Default Spread (CDS)",{"$f":"Parametros_de_entrada!C19","v":5.1999999999999998E-2}]
[null,"Índice de volatilidade",{"$f":"Parametros_de_entrada!C20","v":1.858813700918964}]
[null,"Coeficientes Beta",{"$f":"Parametros_de_entrada!C21","v":2}]
[null,"1. Beta desalavancado da empresa - Desde o IPO",{"$f":"Parametros_de_entrada!C22","v":0.510936905586728}]
[null,"2. Beta desalavancado do setor (βo) - Damodaran Developing countries",{"$f":"Parametros_de_entrada!C23","v":1.05}]
[null,"Fonte: www.damodaran.com"]
[null,null,"Parâmetros"]
[null,"Relação D/(D+CP)",{"$f":"IF(Parametros_de_entrada!C26=1,C33,IF(Parametros_de_entrada!C26=2,C34,IF(Parametros_de_entrada!C26=3,C35,C36)))","v":0.32112093458894841}]
[null,"1-Média móvel dos últimos 5 anos de empresas do setor",{"$f":"Parametros_de_entrada!C27","v":0.56799999999999995}]
[null,"2- Endividamento médio mercados emergentes (Damodaran)",{"$f":"Parametros_de_entrada!C28","v":0.24460000000000001}]
[null,"3- Endividamento histórico da empresa em análise",{"$f":"Parametros_de_entrada!C29","v":0.32112093458894841}]
[null,"4- Outro valor",{"$f":"Parametros_de_entrada!C30","v":0}]
[null,"Relação D/CP (opções 1 a 4, acima)",{"$f":"C32/(1-C32)","v":0.47301640446743526},"=D/(D+CP) / [1- D/(D+CP)]"]
[null,"Relação D/CP (a valor de mercado - vide WACC modo 3, abaixo)",{"$f":"(D90/D91)/(1-(D90/D91))","v":0},"=D/(D+CP) / [1- D/(D+CP)], a valor de mercado"]
[null,"Beta Alavancado - D/CP Histórico (vide WACC, modo 2)",{"$f":"IF(C27=1,C28*(1+(1-$C$20)*C37),C29*(1+(1-$C$20)*C37))","v":1.415972247163698}]
[null,"Beta Alavancado - D/CP a valor de mercado (vide WACC, modo 3)",{"$f":"IF(C27=1,C28*(1+(1-$C$20)*C38),C29*(1+(1-$C$20)*C38))","v":1.05}]
[null,"US Risk Premium",{"$f":"Parametros_de_entrada!C31","v":4.0599999999999997E-2}]
[]
[null,null,"Wacc - Modo 2","Wacc - Modo 3",null,"Parâmetros"]
[null,"Kcp nominal US$",{"$f":"C24+C25*C26+C39*C41","v":0.17414678568263225},{"$f":"C24+C25*C26+C40*C41","v":0.15928831244778613},"Inflação BRASIL",{"$f":"Parametros_de_entrada!C34","v":7.9337722980479031E-2}]
[null,"KCp nominal R$",{"$f":"C44*((1+F44)/(1+F45))","v":0.18427764227751153},{"$f":"D44*((1+F44)/(1+F45))","v":0.1685547886811731},"Inflação EUA",{"$f":"Parametros_de_entrada!C35","v":0.02}]
[null,"KCp real R$",{"$f":"(1+C45)/(1+F44)-1","v":9.7226212947743251E-2},{"$f":"(1+D45)/(1+F44)-1","v":8.2659082325345246E-2},"Fonte: http://www.portalbrasil.net/ipca.htm"]
[]
[null,"O custo médio ponderado do capital (WACC) é uma média ponderada dos custos das diversas fontes de recursos que financiam os ativos da empresa. O enfoque do CMPC parte da idéia de que o projeto é financiado simultaneamente com capital próprio e capital de terceiros; portanto, o CMPC é igual à soma das rentabilidades médias dessas fontes de recursos, ponderadas pela participação de cada fonte no financiamento total. Essa média ponderada é a seguinte:"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"onde:"]
[null,"K = custo médio ponderado do capital;"]
[null,"Kcp = custo do capital próprio;"]
[null,"Kd = custo da dívida;"]
[null,"D= valor da dívida (passivo oneroso);"]
[null,"PL= valor do patrimônio líquido;"]
[null,"AT= ativo total;"]
[null,"T= alíquota de imposto de renda."]
[]
[null,"Apresentaremos duas metodologias para o cálculo do WACC: cálculo do WACC usando o valor do patrimônio líquido e o valor da dívida líquida onerosa contábil e o cálculo do WACC usando o valor do equity e da dívida líquida onerosa contábil. Recomenda-se usar o WACC pelo valor do equity (segundo modo)."]
[]
[]
[null,"Cálculo do WACC pelo valor do patrimônio líquido e passivo oneroso contábil (dívida líquida):"]
[null,"Custo da dívida (Kd) - 1: Dívida contábil; 2: Dívida líquida; 3: Rf+Risco da empresa + CDS",null,{"$f":"IF(E70=1,C9,IF(E70=2,C10,C11))","v":0.16084248420885569},{"$f":"Parametros_de_entrada!D39","v":3}]
[]
[null,"Modo 1 - Wacc conforme levantamento do Assaf Neto","Parâmetros"]
[null,"Wacc Assaf Neto para empresas brasileiras de capital aberto",{"$f":"(1+C74)/(1+F44)-1","v":4.4158817027080799E-2},"--> Real R$"]
[null,"Wacc Assaf Neto para empresas brasileiras de capital aberto",{"$f":"INDEX('Wacc Brasil (Nominal)'!A1:G37,Parametros_de_entrada!C5+1,IF(Parametros_de_entrada!C43=1,5,IF(Parametros_de_entrada!C43=2,6,7)))","v":0.127},"--> Nominal R$"]
[null,"Setor escolhido",{"$f":"INDEX(Endividamento_Brasil!A1:P37,Parametros_de_entrada!C5+1,1)","v":"Cultivos da natureza"}]
[null,"Base para cálculo",{"$f":"INDEX(Parametros_de_entrada!B44:B46,Parametros_de_entrada!C43,1)","v":"Último ano"}]
[]
[null,"Modo 2 - Wacc usando D/(D+CP) contábil","Parâmetros"]
[null,"D/(D+CP)",{"$f":"C32","v":0.32112093458894841},{"$f":"IF(D32=1,B33,IF(D32=2,B34,B35))","v":"3- Endividamento histórico da empresa em análise"}]
[null,"CP/(D+CP)",{"$f":"1-C79","v":0.67887906541105159}]
[null,"WACC nominal R$",{"$f":"D70*C79*(1-$C$20)+C45*C80","v":0.16316076641964258}]
[null,"WACC real R$",{"$f":"(1+C81)/(1+F44)-1","v":7.7661552685933222E-2}]
[]
[null,"Modo 3 - Wacc usando D/(D+CP) a valor de mercado",null,"Ano do valuation"]
[null,null,"Quantidade de ações",{"$f":"\"31/12/\"&Parametros_de_entrada!C6","v":"31/12/2015"}]
[null,"PNA",{"$f":"Parametros_de_entrada!C53","v":0},{"$f":"Parametros_de_entrada!D53","v":"-"}]
[null,"PNB",{"$f":"Parametros_de_entrada!C54","v":"-"},{"$f":"Parametros_de_entrada!D54","v":"-"}]
[null,"ON",{"$f":"Parametros_de_entrada!C55","v":44305119},{"$f":"Parametros_de_entrada!D55","v":35.6}]
[null,"Market value of equity",null,{"$f":"SUMPRODUCT($C$86:$C$88,D86:D88)/1000","v":1577262.2364000001}]
[null,"Dívida (líquida)",null,{"$f":"Indicadores!B39","v":0}]
[null,"Valor total da Empresa",null,{"$f":"SUM(D89:D90)","v":1577262.2364000001}]
[null,"WACC nominal R$",null,{"$f":"D70*D90/D91*(1-$C$20)+D45*D89/D91","v":0.1685547886811731}]
[null,"WACC real R$",null,{"$f":"(1+D92)/(1+F44)-1","v":8.2659082325345246E-2}]
[]
[null,"PASSO 2"]
[null,"Os três principais e mais usados indicadores de rentabilidade são: o retorno operacional sobre os ativos (ROA — return on assets), o retorno sobre o patrimônio líquido (ROE — return on equity) e o retorno sobre o investimento (ROI — return on investment). O ROA mede a eficiência com que a administração emprega os ativos, o ROE mede a lucratividade dos recursos aplicados pelos acionistas e o ROI mede o retorno sobre o capital investido. As principais bases de comparação adotadas para a análise da rentabilidade de uma empresa são o ativo total, o patrimônio líquido, o capital investido e as receitas de vendas. Os resultados normalmente utilizados são o lucro operacional (lucro gerado pelos ativos) e o lucro líquido."]
[]
[]
[]
[]
[]
[null,"A alavancagem financeira (GAF) mede o efeito sobre a rentabilidade e sobre o valor da empresa causado pelos custos fixos de obrigações de dívida. A alavancagem financeira é favorável quando os recursos de terceiros tomados pela empresa para serem aplicados nas operações rendem mais do que custam, aumentando dessa maneira o retorno dos proprietários (ROE).  "]
[]
[]
[]
[null,"Resultados","Parâmetros"]
[null,"Equity Book Value (Valor contábil do Patrimônio Líquido)",{"$f":"Demonstrativos!B33","v":2485795},"[R$ 1.000]"]
[null,"Debt book value (Valor contábil da dívida)",{"$f":"Demonstrativos!B21+Demonstrativos!B27","v":3562115},"[R$ 1.000]"]
[null,"Ativo total",{"$f":"Demonstrativos!B2","v":7123640},"[R$ 1.000]"]
[null,"Equity market value (valor de mercado das ações)",{"$f":"D89","v":1577262.2364000001},"[R$ 1.000]"]
[null,"Debt market value (dívida líquida do excendente de caixa)",{"$f":"D90","v":0},"[R$ 1.000]"]
[null,"EBIT",{"$f":"Demonstrativos!B55","v":332597},"[R$ 1.000]"]
[null,null,"Nominal","Real"]
[null,"WACC - Instituto Assaf para empresas do setor (nominal R$)",{"$f":"C74","v":0.127},{"$f":"C73","v":4.4158817027080799E-2},"ao ano"]
[null,"WACC - Dívida líquida",{"$f":"C81","v":0.16316076641964258},{"$f":"C82","v":7.7661552685933222E-2},"ao ano"]
[null,"WACC conforme equity de mercado",{"$f":"D92","v":0.1685547886811731},{"$f":"D93","v":8.2659082325345246E-2},"ao ano"]
[null,"Capital investido",{"$f":"Indicadores!B20","v":4345820},"[R$ 1.000]"]
[null,"Nopat",{"$f":"Demonstrativos!B55*(1-Custo_de_capital_Empresa!C20)","v":245076.11019768874},"[R$ 1.000]"]
[null,"EVA (usando WACCnominal baseado em equity a valor de mercado)",{"$f":"(C131-C116)*C117","v":-487432.6615487269},"[R$ 1.000]"]
[null,"MVA",{"$f":"C119/C116","v":-2891835.1437093951},"[R$ 1.000]"]
[null,"Valor da empresa [NOPAT * (1-Taxa de reinvestimento)] / (Wacc - g)",{"$f":"C118*(1-C133)/(D116-C132)","v":2964902.3834195477},"[R$ 1.000]"]
[null,"Valor da empresa/EBIT",{"$f":"C121/C112","v":8.9143990577772723}]
[null,"Valor da empresa/Capital Investido",{"$f":"C121/C117","v":0.68224233479977259}]
[null,"Valor patrimonial (contábil)",{"$f":"Demonstrativos!B33","v":2485795},"[R$ 1.000]"]
[null,"Valor de mercado da empresa",{"$f":"D91","v":1577262.2364000001},"[R$ 1.000]"]
[null,"Valor do Equity (Market value of equity)",{"$f":"D89","v":1577262.2364000001},"[R$ 1.000]"]
[null,"P/L",{"$f":"D88/C128","v":12.580958900525649}]
[null,"LPA",{"$f":"Demonstrativos!B62/SUM(C86:C88)*1000","v":2.8296730226590747}]
[null,"ROA",{"$f":"C118/C109","v":3.440321383417589E-2}]
[null,"ROE",{"$f":"Indicadores!B30","v":5.0434166936533381E-2}]
[null,"ROCE ou ROI",{"$f":"C118/C117","v":5.6393525318050162E-2}]
[null,"g (taxa de crescimento do fluxo de caixa livre)",{"$f":"Parametros_de_entrada!C57","v":0}]
[null,"Taxa de reinvestimento do fluxo de caixa livre - TR",{"$f":"Parametros_de_entrada!C58","v":0}]
[null,"GAF",{"$f":"C130/C129","v":1.4659725448798759}]

{"sheet":"Tornado","index":8,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,3,1,4],[1,5,1,6]]}
[]
[null,null,null,"[R$/ação]",null,"Rótulo de dados"]
[null,null,null,"P90","P10","P90","P10"]
[null,null,"Nopat/Receitas",75.769553872817227,113.91896272361895,-0.3,0.3]
[null,null,"Investimentos/Receitas",82.418983720303828,107.26953287613232,0.3,-0.3]
[null,null,"∆NCG/Receitas",100.73027113629792,88.958245460138258,0.3,-0.3]
[null,null,"Depreciação/Receitas",66.933233567357078,122.75528302907907,-0.3,0.3,null,null,"Base R$/ação",null,{"$f":"Resumo!H3","v":15.171063861877995}]
[null,null,"Cresc vendas",76.84910166201179,115.75346245027328,-0.3,0.3]
[]
[null,null,null,{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":-1.5736306120587185E-2}]
[]
[]
[null,null,{"$f":"Demonstrativos!B55","v":332597}]
[null,null,{"$f":"-Demonstrativos!B57","v":430638}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Parametros_de_entrada!C55","v":44305119}]

{"sheet":"Monte_Carlo","index":9,"n_rows":5025,"n_cols":65,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["Estimativa do valor da Ação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Classes",20,"Altura (range/classes)",{"$f":"(H9-H10)/S1","v":21.330293793227405},1]
["Simulação de Monte Carlo sobre FC Descontado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H10+U1","v":-350.75789068146508},{"$f":"FREQUENCY(BL25:BL5025,R2:R23)","v":1},{"$f":"S2/SUM($S$2:$S$22)","v":1.9996000799840031E-4},{"$f":"SUM($T$2:T2)","v":1.9996000799840031E-4},2,{"$f":"R2","v":-350.75789068146508}]
["(Valores de entrada nas células azuis)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2+$U$1","v":-329.4275968882377},1,{"$f":"S3/SUM($S$2:$S$22)","v":1.9996000799840031E-4},{"$f":"SUM($T$2:T3)","v":3.9992001599680062E-4},3,{"$f":"R3","v":-329.4275968882377}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R3+$U$1","v":-308.09730309501032},1,1.9996000799840031E-4,{"$f":"SUM($T$2:T4)","v":5.9988002399520091E-4},4,-308.09730309501032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4+$U$1","v":-286.76700930178293},7,1.3997200559888023E-3,{"$f":"SUM($T$2:T5)","v":1.9996000799840032E-3},5,-286.76700930178293]
[null,"Distrib cumulativa?",true,"Verdadeiro/Falso",null,"Resultados ($ milhões)",null,null,null,null,null,null,null,null,null,null,null,-265.43671550855555,9,1.7996400719856029E-3,{"$f":"SUM($T$2:T6)","v":3.7992401519696059E-3},6,-265.43671550855555]
[null,null,null,null,null,"VPL médio",null,{"$f":"AVERAGE(BL25:BL5025)","v":-69.254151736787435},{"$f":"NORMDIST(H7,$H$7,$H$8,$C$6)","v":0.5},null,null,null,null,null,null,null,null,-244.10642171532814,21,4.1991601679664068E-3,{"$f":"SUM($T$2:T7)","v":7.9984003199360127E-3},7,-244.10642171532814]
[null,"Valor base - R$/ação",null,{"$f":"BL25","v":15.171063861878006},null,"Desv padrão do VPL",null,{"$f":"_xlfn.STDEV.S(BL25:BL5025)","v":57.458408091639427},null,null,null,null,null,null,null,null,null,-222.77612792210073,31,6.1987602479504095E-3,{"$f":"SUM($T$2:T8)","v":1.4197160567886422E-2},8,-222.77612792210073]
[null,"Cresc. das receitas",null,null,null,"VPL máximo",null,{"$f":"MAX(BL25:BL5025)","v":54.517691389855578},null,null,null,null,null,null,null,null,null,-201.44583412887332,59,1.1797640471905619E-2,{"$f":"SUM($T$2:T9)","v":2.5994801039792043E-2},9,-201.44583412887332]
[null,"Crescimento esperado (real)",null,{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":-1.5736306120587185E-2},null,"VPL mínimo",null,{"$f":"MIN(BL25:BL5025)","v":-372.08818447469247},null,null,null,null,null,null,null,null,null,-180.1155403356459,94,1.879624075184963E-2,{"$f":"SUM($T$2:T10)","v":4.4791041791641673E-2},10,-180.1155403356459]
[null,"Distribuição",null,"Lognormal",null,"\"+ 1 x Desvio Padrao",null,{"$f":"H7+H8","v":-11.795743645148008},{"$f":"NORMDIST(H11,$H$7,$H$8,$C$6)","v":0.84134474606854304},null,null,null,null,null,null,null,null,-158.78524654241849,166,3.3193361327734455E-2,{"$f":"SUM($T$2:T11)","v":7.7984403119376128E-2},11,-158.78524654241849]
[null,"Desvio -padrão",null,{"$f":"_xlfn.STDEV.S(OFFSET(Indicadores!B24,0,0,1,Analise_Fundamentalista!F4))","v":5.0513704661458977E-2},null,"\"- 1 x Desvio Padrao",null,{"$f":"H7-H8","v":-126.71255982842686},{"$f":"NORMDIST(H12,$H$7,$H$8,$C$6)","v":0.15865525393145699},null,null,null,null,null,null,null,null,-137.45495274919108,248,4.9590081983603276E-2,{"$f":"SUM($T$2:T12)","v":0.12757448510297942},12,-137.45495274919108]
[null,"Margem operacional (antes dos impostos)",null,null,null,"Prob Ação > Valor base da ação",null,{"$f":"1-NORMDIST(D8,$H$7,$H$8,TRUE)","v":7.0871998956285709E-2},null,null,null,null,null,null,null,null,null,-116.12465895596367,355,7.0985802839432108E-2,{"$f":"SUM($T$2:T13)","v":0.19856028794241154},13,-116.12465895596367]
[null,"Margem esperada",null,{"$f":"Analise_Fundamentalista!C5","v":0.17751861899996299},null,{"$f":"\"VaR (\"&G14&\")\"","v":"VaR (0,05)"},0.05,{"$f":"_xlfn.NORM.INV(G14,H7,H8)","v":-163.76482268517839},"D Normal",null,null,null,null,null,null,null,null,-94.794365162736256,465,9.2981403719256145E-2,{"$f":"SUM($T$2:T14)","v":0.29154169166166766},14,-94.794365162736256]
[null,"Distribuição",null,"Uniforme",null,{"$f":"\"VaR (\"&G15&\")\"","v":"VaR (0,05)"},{"$f":"G14","v":0.05},{"$f":"(G15-INDEX(U1:V22,MATCH(G15,U1:U22,1),1))*(INDEX(R1:V22,MATCH(G15,U1:U22,1)+1,1)-INDEX(R1:V22,MATCH(G15,U1:U22,1),1))/(INDEX(U1:V22,MATCH(G15,U1:U22,1)+1,1)-INDEX(U1:V22,MATCH(G15,U1:U22,1),1))+INDEX(R1:V22,MATCH(G15,U1:U22,1),1)","v":-176.76822615905812},"Amostra",null,null,null,null,null,null,null,null,-73.464071369508844,579,0.11577684463107378,{"$f":"SUM($T$2:T15)","v":0.40731853629274145},15,-73.464071369508844]
[null,"Mínimo",null,{"$f":"MAX(0,D14-9%)","v":8.7518618999962994E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,-52.133777576281439,745,0.14897020595880825,{"$f":"SUM($T$2:T16)","v":0.55628874225154967},16,-52.133777576281439]
[null,"Máximo",null,{"$f":"D14+9%","v":0.26751861899996299},null,null,null,null,null,null,null,null,null,null,null,null,null,-30.803483783054034,767,0.15336932613477305,{"$f":"SUM($T$2:T17)","v":0.70965806838632273},17,-30.803483783054034]
[null,"Investimento/receitas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.4731899898266292,817,0.16336732653469307,{"$f":"SUM($T$2:T18)","v":0.87302539492101583},18,-9.4731899898266292]
[null,"Valor esperado",null,{"$f":"Analise_Fundamentalista!C13","v":0.14739708667908802},null,null,null,null,null,null,null,null,null,null,null,null,null,11.857103803400776,471,9.4181163767246556E-2,{"$f":"SUM($T$2:T19)","v":0.96720655868826233},19,11.857103803400776]
[null,"Distribuição",null,"Lognormal",null,null,null,null,null,null,null,null,null,null,null,null,null,33.18739759662818,145,2.8994201159768047E-2,{"$f":"SUM($T$2:T20)","v":0.99620075984803036},20,33.18739759662818]
[null,"Desvio-padrão",null,{"$f":"_xlfn.STDEV.S(OFFSET(Indicadores!B13,0,0,1,Analise_Fundamentalista!F13))","v":0.41151759610898925},null,null,null,null,null,null,null,null,null,null,null,null,null,54.517691389855585,19,3.7992401519696059E-3,{"$f":"SUM($T$2:T21)","v":1},21,54.517691389855585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75.847985183082983,0,0,{"$f":"SUM($T$2:T22)","v":1},22,75.847985183082983]
[]
[null,"Rec 1","Nopat 1","Invest 1","Dep 1","∆NCG 1","Rec 2","Nopat 2","Invest 2","Dep 2","∆NCG 2","Rec 3","Nopat 3","Invest 3","Dep 3","∆NCG 3","Rec 4","Nopat 4","Invest 4","Dep 4","∆NCG 4","Rec 5","Nopat 5","Invest 5","Dep 5","∆NCG 5","Rec 6","Nopat 6","Invest 6","Dep 6","∆NCG 6","Rec 7","Nopat 7","Invest 7","Dep 7","∆NCG 7","Rec 8","Nopat 8","Invest 8","Dep 8","∆NCG 8","Rec 9","Nopat 9","Invest 9","Dep 9","∆NCG 9","Rec 10","Nopat 10","Invest 10","Dep 10","∆NCG 10","FC 1","FC 2","FC 3","FC 4","FC 5","FC 6","FC 7","FC 8","FC 9","FC 10","Terminal","VPL FCL","Valor por ação","Prob"]
["Base",{"$f":"Demonstrativos!$B$45*(1+Monte_Carlo!$D$10)","v":1623573.4752286016},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*B25","v":212372.6123513834},{"$f":"-$D$19*B25","v":-239310.00025813835},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B25","v":264825.43767155398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!$B$25","v":-133568.71617805603},{"$f":"B25*(1+Monte_Carlo!$D$10)","v":1598024.4260131388},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*G25","v":209030.65191179325},{"$f":"-$D$19*G25","v":-235544.14483635849},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G25","v":260658.06351583591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G25","v":-131466.83797214433},{"$f":"G25*(1+Monte_Carlo!$D$10)","v":1572877.4244572204},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*L25","v":205741.28158472336},{"$f":"-$D$19*L25","v":-231837.55006830161},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L25","v":256556.26843555126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L25","v":-129398.03556510902},{"$f":"L25*(1+Monte_Carlo!$D$10)","v":1548126.1438158008},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*Q25","v":202503.67379606422},{"$f":"-$D$19*Q25","v":-228189.28341017987},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q25","v":252519.02045829387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q25","v":-127361.78846605384},{"$f":"Q25*(1+Monte_Carlo!$D$10)","v":1523764.3569034312},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*V25","v":199317.01399466585},{"$f":"-$D$19*V25","v":-224598.42699299986},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V25","v":248545.30385109136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V25","v":-125357.58437468656},{"$f":"V25*(1+Monte_Carlo!$D$10)","v":1499785.9345275592},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AA25","v":196180.50044740443},{"$f":"-$D$19*AA25","v":-221064.07739163568},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA25","v":244634.11886485622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA25","v":-123384.91905242915},{"$f":"AA25*(1+Monte_Carlo!$D$10)","v":1476184.8439464825},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AF25","v":193093.34403747405},{"$f":"-$D$19*AF25","v":-217585.34539753571},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF25","v":240784.48148285871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF25","v":-121443.29619555625},{"$f":"AF25*(1+Monte_Carlo!$D$10)","v":1452955.1473515695},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AK25","v":190054.76806585252},{"$f":"-$D$19*AK25","v":-214161.35579500638},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK25","v":236995.42317315761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK25","v":-119532.22731032984},{"$f":"AK25*(1+Monte_Carlo!$D$10)","v":1430091.0003733623},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AP25","v":187064.00805589106},{"$f":"-$D$19*AP25","v":-210791.24714101618},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP25","v":233265.9906449267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP25","v":-117651.23159009888},{"$f":"AP25*(1+Monte_Carlo!$D$10)","v":1407586.6506111904},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AU25","v":184120.31156097958},{"$f":"-$D$19*AU25","v":-207474.1715484648},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU25","v":229595.2456086161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU25","v":-115799.83579433299},{"$f":"SUM(C25:F25)","v":104319.33358674301},{"$f":"SUM(H25:K25)","v":102677.73261912633},{"$f":"SUM(M25:P25)","v":101061.96438686398},{"$f":"SUM(R25:U25)","v":99471.62237812439},{"$f":"SUM(W25:Z25)","v":97906.306478070794},{"$f":"SUM(AB25:AE25)","v":96365.622868195816},{"$f":"SUM(AG25:AJ25)","v":94849.183927240796},{"$f":"SUM(AL25:AO25)","v":93356.608133673915},{"$f":"SUM(AQ25:AT25)","v":91887.519969702698},{"$f":"SUM(AV25:AY25)","v":90441.549826797884},{"$f":"BI25*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1184592.9398799916},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ25:BI25)+Monte_Carlo!BJ25/(1+Analise_Fundamentalista!$C$10)^10","v":1186700.7897571046},{"$f":"(BK25+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":15.171063861878006},{"$f":"_xlfn.NORM.DIST(BL25,$H$7,$H$8,$C$6)","v":0.92912800104371429}]
[1,{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1535594.2105151725},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B26","v":192835.3485277479},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B26)","v":-113570.80963373443},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B26","v":250474.9031012138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B26","v":-126330.80695044472},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1513420.5184240495},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G26","v":135194.04451691217},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G26)","v":-266391.79536400229},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G26","v":246858.09252724261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G26","v":-124506.61381676359},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1526231.3711460175},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L26","v":222701.14455596919},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L26)","v":-337924.4438254495},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L26","v":248947.70518155338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L26","v":-125560.54157385416},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1577299.6774014067},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q26","v":122772.05198967725},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q26)","v":-567755.88934582518},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q26","v":257277.59401108368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q26","v":-129761.84703245664},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1567845.8991139731},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V26","v":247234.08625540658},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V26)","v":-320419.08253150602},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V26","v":255735.56279979716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V26","v":-128984.1002608135},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1417338.7744788758},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA26","v":234102.03890698942},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA26)","v":-240280.73570939421},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA26","v":231185.94077017839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA26","v":-116602.12696556114},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1506947.4792172869},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF26","v":249542.04118460417},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF26)","v":-1093498.1401389553},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF26","v":245802.25768690399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF26","v":-123974.08754073795},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1450414.627099474},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK26","v":107996.40413456081},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK26)","v":-268421.22769383708},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK26","v":236581.03207972102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK26","v":-119323.22289280634},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1318641.9890336385},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP26","v":128828.97453746627},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP26)","v":-264064.73877080478},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP26","v":215087.24255842654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP26","v":-108482.50495648314},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1429083.1894837013},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU26","v":231191.13263396555},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU26)","v":-677896.66229404463},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU26","v":233101.60389925935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU26","v":-117568.32064782486},{"$f":"SUM(C26:F26)","v":203408.63504478254},{"$f":"SUM(H26:K26)","v":-8846.2721366111073},{"$f":"SUM(M26:P26)","v":8163.8643382189039},{"$f":"SUM(R26:U26)","v":-317468.09037752089},{"$f":"SUM(W26:Z26)","v":53566.46626288422},{"$f":"SUM(AB26:AE26)","v":108405.11700221246},{"$f":"SUM(AG26:AJ26)","v":-722127.92880818516},{"$f":"SUM(AL26:AO26)","v":-43167.014372361591},{"$f":"SUM(AQ26:AT26)","v":-28631.0266313951},{"$f":"SUM(AV26:AY26)","v":-331172.24640864454},{"$f":"BI26*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4337655.7094738912},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ26:BI26)+Monte_Carlo!BJ26/(1+Analise_Fundamentalista!$C$10)^10","v":-2502055.7579441643},{"$f":"(BK26+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-68.086957580323045},0.50810344545735497]
[2,{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1636823.6322083329},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B27","v":206872.53560451313},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B27)","v":-113088.65589674139},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B27","v":266986.70642527024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B27","v":-134658.78477300596},1494088.4615574481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G27","v":142113.87336355294},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G27)","v":-489848.70172530523},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G27","v":243704.78871999224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G27","v":-122916.19733352464},1629848.1450444516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L27","v":227506.32356993636},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L27)","v":-1400621.9261070644},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L27","v":265848.9159468399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L27","v":-134084.92293095725},1599179.219166945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q27","v":266372.172624005},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q27)","v":-144624.74063173006},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q27","v":260846.42493405493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q27","v":-131561.84090324567},1540394.0816467982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V27","v":231636.72339497149},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V27)","v":-671088.85681658215},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V27","v":251257.82299525852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V27","v":-126725.68444422804},1450798.3130536354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA27","v":164564.91997747775},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA27)","v":-28946.493142676605},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA27","v":236643.61612798832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA27","v":-119354.78810441814},1490249.6776620008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF27","v":120025.59434046615},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF27)","v":-409074.93596219883},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF27","v":243078.63435078808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF27","v":-122600.38690398575},1444673.3018409205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK27","v":193652.34600326521},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK27)","v":-95249.098734418687},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK27","v":235644.54907010723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK27","v":-118850.89351834569},1338635.3153600243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP27","v":178503.39896988138},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP27)","v":-472927.59539662697},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP27","v":218348.40780636817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP27","v":-110127.32298922927},1299770.4426072405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU27","v":141147.15132160514},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU27)","v":-173617.49399857043},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU27","v":212009.05384805345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU27","v":-106929.9739088115},{"$f":"SUM(C27:F27)","v":226111.80136003604},{"$f":"SUM(H27:K27)","v":-226946.23697528473},{"$f":"SUM(M27:P27)","v":-1041351.6095212454},{"$f":"SUM(R27:U27)","v":251032.01602308423},{"$f":"SUM(W27:Z27)","v":-314919.99487058021},{"$f":"SUM(AB27:AE27)","v":252907.25485837134},{"$f":"SUM(AG27:AJ27)","v":-168571.09417493036},{"$f":"SUM(AL27:AO27)","v":215196.90282060808},{"$f":"SUM(AQ27:AT27)","v":-186203.11160960671},{"$f":"SUM(AV27:AY27)","v":72608.737262276656},{"$f":"BI27*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":951020.8272548737},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ27:BI27)+Monte_Carlo!BJ27/(1+Analise_Fundamentalista!$C$10)^10","v":-288478.47733308957},{"$f":"(BK27+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.124846416349531},0.81322650638661131]
[3,1578820.8518110455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B28","v":262094.22000036799},-934890.5760332502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B28","v":257525.71686166836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B28","v":-129886.99154613489},1613920.538771732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G28","v":196119.0139075972},-507097.21095873771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G28","v":263250.92123542761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G28","v":-132774.58499177825},1563046.8890456297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L28","v":221890.94969002175},-1033100.750342217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L28","v":254952.78335610102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L28","v":-128589.29360528845},1537168.5205874394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q28","v":225302.011975998},-360931.18335222593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q28","v":250731.69305268803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q28","v":-126460.32284758591},1573525.9932115001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V28","v":283044.96981085616},-489177.7698489044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V28","v":256662.05822999714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V28","v":-129451.39224848927},1460019.2110304071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA28","v":148114.80252942647},-164100.89777495989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA28","v":238147.66160525227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA28","v":-120113.37619640013},1348920.2091866126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF28","v":169756.89020757514},-811513.90918957081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF28","v":220026.00450931271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF28","v":-110973.44426763435},1606014.698768622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK28","v":142452.79486821149},-79194.425719562205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK28","v":261961.37840233219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK28","v":-132124.1845537101},1470326.5200879748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP28","v":165927.15803256386},-736234.08567970735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP28","v":239828.91451682872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP28","v":-120961.34153894549},1352710.2147348833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU28","v":151715.33471023559},-19215.922372904988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU28","v":220644.20251107364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU28","v":-111285.24178287704},-545157.63071734877,-180501.86080749112,-684846.31090138271,-11357.8011711258,-78922.134056540366,102048.19016331872,-532704.45874031726,193095.56299727137,-451439.35466926027,241858.37306552721,{"$f":"BI28*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3167832.9455096694},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ28:BI28)+Monte_Carlo!BJ28/(1+Analise_Fundamentalista!$C$10)^10","v":-78280.485253993422},{"$f":"(BK28+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.380518970144136},0.83457886349731414]
[4,1575452.9089095108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B29","v":173429.72100530876},-70329.187949130937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B29","v":256976.36263375072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B29","v":-129609.91642980506},1613914.0594485435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G29","v":213170.73354181586},-981320.55181494448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G29","v":263249.86437559011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G29","v":-132774.05194852941},1478888.6627941141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L29","v":258286.82900331658},-141846.83155151294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L29","v":241225.50864955829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L29","v":-121665.73491962159},1814849.864348649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q29","v":135327.43490801696},-62825.631041869063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q29","v":296025.04411857278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q29","v":-149304.70972546341},1517522.4355533144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V29","v":234651.99132747547},-601173.75214730867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V29","v":247527.16726615894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V29","v":-124844.07178413248},1526810.7238747734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA29","v":243052.80464528687},-39605.932232944149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA29","v":249042.20496385451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA29","v":-125608.20396879646},1393954.179391097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF29","v":141235.03128962632},-624547.9099005626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF29","v":227371.61655056087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF29","v":-114678.31483640666},1436507.167094371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK29","v":149092.29570547992},-223797.27795275912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK29","v":234312.548861102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK29","v":-118179.07906037664},1475894.149227205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP29","v":148315.3989397815},-666165.61792292667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP29","v":240737.06548510067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP29","v":-121419.38121970449},1456310.2940448544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU29","v":200477.93248688176},-1028741.3892796251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU29","v":237542.69017712015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU29","v":-119808.24970367918},230466.97926012351,-637674.00584606791,235999.77118174033,219222.13825925731,-243838.66533780674,326880.87340740074,-370619.57689678209,41428.487553446161,-398532.53471774899,-710529.01631930238,{"$f":"BI29*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9306426.7244824283},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ29:BI29)+Monte_Carlo!BJ29/(1+Analise_Fundamentalista!$C$10)^10","v":-4859276.6664658152},{"$f":"(BK29+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-121.29121392193564},0.18256123607252761]
[5,1596678.0365306309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B30","v":264787.18903774722},-1304698.0399218712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B30","v":260438.45030496392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B30","v":-131356.07272659306},1552799.3856986174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G30","v":247919.99196440959},-49008.522377682821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G30","v":253281.28551487697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G30","v":-127746.2483800651},1439535.0566704578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L30","v":204060.80316479437},-333076.45849884249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L30","v":234806.43607621273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L30","v":-118428.17854960664},1490972.0823080284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q30","v":198119.96573469898},-40669.114432867122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q30","v":243196.467716188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q30","v":-122659.81794459041},1535764.8208830734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V30","v":110863.94928125177},-381092.76654340292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V30","v":250502.73181733905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V30","v":-126344.84278445832},1590494.5281216609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA30","v":162634.62387345033},-398366.01154697646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA30","v":259429.8416120185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA30","v":-130847.3656725153},1426547.3116865766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF30","v":198377.44075132042},-1103143.2971284115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF30","v":232687.9700491433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF30","v":-117359.69815742683},1372271.6781398093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK30","v":109242.43802728753},-114354.41074197435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK30","v":223834.92543599469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK30","v":-112894.53116424743},1497958.2583527316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP30","v":224752.89603023906},-54055.595341607666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP30","v":244336.00168672702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP30","v":-123234.55914326238},1388786.6107553849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU30","v":237883.71006651182},-640269.04744742729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU30","v":226528.72052735649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU30","v":-114253.18747447012},-910828.4733057532,324446.50672153867,-12637.39780744203,277987.50107342942,-146070.92822927044,-107148.91173402293,-789437.58448537451,105828.42155706044,291798.74323209602,-290109.8043280291,{"$f":"BI30*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3799824.6011383794},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ30:BI30)+Monte_Carlo!BJ30/(1+Analise_Fundamentalista!$C$10)^10","v":-2639195.7240468469},{"$f":"(BK30+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-71.182310198666812},0.48661502097365128]
[6,1615969.0262713807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B31","v":269184.39419239108},-767665.48427762592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B31","v":263585.05554282805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B31","v":-132943.11068501574},1482263.8980935509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G31","v":194480.66809088699},-25211.49316244508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G31","v":241776.05236011746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G31","v":-121943.40996951802},1508162.4247042385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L31","v":127623.507624397},-406585.32362962415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L31","v":246000.43071401861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L31","v":-124074.03910523096},1434698.1438804846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q31","v":137783.38923129649},-351668.71097762522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q31","v":234017.47421761657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q31","v":-118030.25369958964},1502893.8054337082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V31","v":151849.70936743548},-59389.141493902316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V31","v":245141.0520498984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V31","v":-123640.59847397366},1619972.5086397761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA31","v":108195.00870974814},-838968.38171570003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA31","v":264238.0743230661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA31","v":-133272.47058670589},1435555.1040907423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF31","v":149213.41847073848},-938381.43540455797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF31","v":234157.25530311174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF31","v":-118100.75440488335},1442782.432681957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK31","v":109718.73527048936},-106270.89178798684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK31","v":235336.1243143187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK31","v":-118695.33482643748},1391313.2650466948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP31","v":211466.50582287498},-599630.43385403266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP31","v":226940.84990662383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP31","v":-114461.05116223363},1400515.6612739298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU31","v":190111.56337114298},-504244.74096211186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU31","v":228441.87751374301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU31","v":-115218.1171457491},-367839.14522742253,289101.81731904135,-157035.42439643951,-97898.101228301792,213961.02144945788,-599807.76926959166,-673111.51603559114,120088.63297038373,-275684.12928676751,-200909.417222975,{"$f":"BI31*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2631488.2667702967},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ31:BI31)+Monte_Carlo!BJ31/(1+Analise_Fundamentalista!$C$10)^10","v":-2254122.8213938116},{"$f":"(BK31+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-62.490923935760371},0.54684988968913717]
[7,1670657.9179391877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B32","v":235192.78918512282},-944601.8272942066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B32","v":272505.5077999456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B32","v":-137442.27574327789},1685931.818272491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G32","v":257517.40641449339},-776578.25700609398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G32","v":274996.87477682304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G32","v":-138698.83437131511},1454864.7646437776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L32","v":268031.35019969312},-657065.51059830759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L32","v":237306.90598740042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L32","v":-119689.32838028649},1494449.4974310938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q32","v":112245.40430808945},-546661.70934998954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q32","v":243763.67825268794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q32","v":-122945.89916031157},1406375.1759011701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V32","v":189319.77459710254},-502036.09872470249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V32","v":229397.63870926469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V32","v":-115700.16976494259},1387495.85420899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA32","v":245239.09682544364},-689157.42989172216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA32","v":226318.18175437098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA32","v":-114146.99905895902},1501485.8650058096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF32","v":287107.5089534045},-282522.0294255375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF32","v":244911.39909872459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF32","v":-123524.76953350447},1620743.9839755443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK32","v":157845.83318757292},-810857.12378801149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK32","v":264363.91174069134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK32","v":-133335.9385921481},1355399.5788918885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP32","v":184654.1628707271},-787783.26650091668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP32","v":221082.87193429566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP32","v":-111506.49134334789},1441421.785405722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU32","v":93033.40775643017},-582714.94395195215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU32","v":235114.18547635214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU32","v":-118583.39661567539},-574345.8060524161,-382762.81018609263,-271416.58279150055,-313598.52594952373,-199018.85518327786,-331747.15037086653,125972.10909308711,-521983.31745189533,-493552.7230392418,-373150.74733484525,{"$f":"BI32*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4887485.2504222132},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ32:BI32)+Monte_Carlo!BJ32/(1+Analise_Fundamentalista!$C$10)^10","v":-4462221.5882134847},{"$f":"(BK32+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-112.32938090547697},0.22672472503941193]
[8,1532398.5138763154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B33","v":236122.68390934134},-496539.07595316519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B33","v":249953.64442461976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B33","v":-126067.90225049785},1565766.7348573031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G33","v":278181.49394587456},-192967.79240221519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G33","v":255396.42472402504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G33","v":-128813.05084129301},1636903.3421623511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L33","v":144727.88340890169},-1069259.9660634811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L33","v":266999.70813032502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L33","v":-134665.34237966023},1633542.2887403618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q33","v":269753.45217222965},-1273291.3047118883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q33","v":266451.47766395175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q33","v":-134388.83404946729},1535397.1171204173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V33","v":169072.68871306581},-656697.53893819207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V33","v":250442.75466732733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V33","v":-126314.59240142289},1394575.510051172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA33","v":117501.245387073},-312882.92777359957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA33","v":227472.96346617854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA33","v":-114729.43068663117},1515841.2515493096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF33","v":282057.08552725543},-377453.6654190144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF33","v":247252.94482014101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF33","v":-124705.76354462249},1428523.5724011546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK33","v":169495.38370081759},-361536.88636048004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK33","v":233010.32325130899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK33","v":-117522.28187199641},1385293.4555029415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP33","v":193567.3968068455},-529826.58876291011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP33","v":225958.94257600585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP33","v":-113965.81134422521},1376783.5309799693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU33","v":150864.41313938927},-541692.55218132643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU33","v":224570.86589162252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU33","v":-113265.71386748765},-136530.64986970194,211797.07542639138,-792197.71690391458,-871475.20892517408,-363496.68795922183,-82638.149606979205,27150.601383759553,-76553.461280349875,-224266.06072428398,-279522.98701780231,{"$f":"BI33*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3661159.6947373832},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ33:BI33)+Monte_Carlo!BJ33/(1+Analise_Fundamentalista!$C$10)^10","v":-3415311.3971095979},{"$f":"(BK33+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-88.699827148858304},0.36751941202937222]
[9,1662661.6687937132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B34","v":249987.29221698231},-360119.2336833718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B34","v":271201.21808839869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B34","v":-136784.43749394917},1622664.665454224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G34","v":145712.34571377918},-1186624.7183216184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G34","v":264677.19926415704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G34","v":-133493.94989450573},1649753.4066823693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L34","v":310077.59095616342},-878614.42445627262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L34","v":269095.71672651271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L34","v":-135722.49602680412},1579425.2910205948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q34","v":128376.50122649546},-696709.89172747626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q34","v":257624.30856734535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q34","v":-129936.71776454074},1596261.9295519632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V34","v":275042.94439597544},-370558.25360599312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V34","v":260370.57797616257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V34","v":-131321.84029068463},1399069.1196735119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA34","v":242915.2241571646},-149768.93190270275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA34","v":228205.92822146547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA34","v":-115099.11255038346},1522484.5746665534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF34","v":213974.22494341427},-254909.01963572032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF34","v":248336.5551272569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF34","v":-125252.29879754741},1445038.4708767426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK34","v":147984.76435327929},-933133.57814541634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK34","v":235704.11277400557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK34","v":-118880.93537357856},1433574.4869445877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP34","v":226715.97722411263},-95130.619658574171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP34","v":233834.19151167086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP34","v":-117937.81229386195},1357281.3690233321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU34","v":109773.42389127534},-155287.04983105659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU34","v":221389.81578547889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU34","v":-111661.303118613},24284.839128060034,-909729.12323818798,-435163.61280040059,-440645.79969817615,33533.42847546027,206253.10792554388,82149.461637403438,-668325.63639171014,247481.73678334738,64214.886727084639,{"$f":"BI34*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":841079.14556721481},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ34:BI34)+Monte_Carlo!BJ34/(1+Analise_Fundamentalista!$C$10)^10","v":-1043393.2399433188},{"$f":"(BK34+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.163842804334159},0.72351117132411535]
[10,1735227.8377719775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B35","v":267847.23512235912},-17517.097327628158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B35","v":283037.68114536692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B35","v":-142754.33671703294},1584804.6553807631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G35","v":127866.04867173615},-613112.81095275586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G35","v":258501.75116098946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G35","v":-130379.26921195244},1548750.9680262671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L35","v":253662.19026256321},-107480.68834708826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L35","v":252620.9372163151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L35","v":-127413.19172491603},1587910.2967886168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q35","v":187167.43852023396},-636282.77187280532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q35","v":259008.32068656632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q35","v":-130634.76521634364},1502481.2589199322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V35","v":104236.80144976356},-571364.79320429591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V35","v":245073.76047810473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V35","v":-123606.65895164866},1401083.8711513949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA35","v":216422.46071377181},-422251.26114795217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA35","v":228534.55975559092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA35","v":-115264.86283666526},1510233.7714840295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF35","v":114793.99061649444},-741885.39215100883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF35","v":246338.29366010454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF35","v":-124244.44539380209},1396555.5352254219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK35","v":151516.01814011351},-754560.89491068781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK35","v":227795.93069948937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK35","v":-114892.32409709881},1408312.8264398212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP35","v":211427.25672146556},-1176230.3350360272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP35","v":229713.69410175658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP35","v":-115859.5770839202},1321531.8815237824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU35","v":190078.126845027},-759246.76748994109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU35","v":215558.62069757626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU35","v":-108720.25165270013},390613.48222306499,-357124.28033198271,271389.24740687403,-320741.77788234869,-345660.89022807626,-92559.103515254697,-504997.55326821195,-490141.27016818384,-850948.96129672532,-462330.27160003799,{"$f":"BI35*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6055548.3257312356},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ35:BI35)+Monte_Carlo!BJ35/(1+Analise_Fundamentalista!$C$10)^10","v":-4164680.5946423118},{"$f":"(BK35+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-105.61365594441381},0.26343313111482802]
["Tent11",1655991.310522031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B36","v":218200.83099519063},-160845.38332023052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B36","v":270113.19800450595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B36","v":-136235.6781033889},1610938.0949345075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G36","v":208620.61756621476},-120705.61685962534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G36","v":262764.44679705176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G36","v":-132529.22424864641},1461500.3546781498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L36","v":129405.69485231365},-788.86067426493605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L36","v":238389.25493056371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L36","v":-120235.22744521806},1529177.7905923352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q36","v":248189.51630086757},-80378.757409245183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q36","v":249428.303584607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q36","v":-125802.93864966948},1652603.3474388958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V36","v":141763.7667580753},-1559282.3249068607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V36","v":269560.57823090436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V36","v":-135956.95595968715},1556935.0473221696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA36","v":262840.68829186121},-716506.02552970347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA36","v":253955.86440904404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA36","v":-128086.48245141006},1469966.2159065597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF36","v":250819.39313000729},-278266.60893920681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF36","v":239770.1443324213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF36","v":-120931.69990727345},1445898.553454207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK36","v":111804.92168470884},-265647.84483570739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK36","v":235844.40315721635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK36","v":-118951.69295088061},1371743.7085098333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP36","v":164280.15953551838},-65470.907417560375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP36","v":223748.8068891787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP36","v":-112851.09597222634},1422536.8268291575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU36","v":228349.27166122643},-573772.30116029806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU36","v":232033.80907408081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU36","v":-117029.76217249608},191232.96757607718,218150.22325499478,246770.86166339432,291436.12382655992,-1283914.9358775683,-327795.95528020826,91391.228615948334,-36950.212944662795,209706.96303491038,-230418.98259748693,{"$f":"BI36*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3018001.134678009},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ36:BI36)+Monte_Carlo!BJ36/(1+Analise_Fundamentalista!$C$10)^10","v":-1630004.9793686995},{"$f":"(BK36+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.404112837812256},0.64164969238451219]
["Tent12",1558413.5178201839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B37","v":143019.28249445406},-969520.37862535717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B37","v":254197.02170971129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B37","v":-128208.11378460185},1724511.6526273959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G37","v":132099.17865368558},-271937.56605662854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G37","v":281289.73535518104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G37","v":-141872.73381212802},1555822.5550237068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L37","v":187171.38611909506},-625648.29231874854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L37","v":253774.40279714798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L37","v":-127994.95954201864},1515881.5356725198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q37","v":163470.53808126153},-72773.402847213409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q37","v":247259.51567185987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q37","v":-124709.07765310087},1556592.9280333128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V37","v":298684.88881729648},-78265.526779951382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V37","v":253900.06041138715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V37","v":-128058.33686090272},1498133.5339385376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA37","v":286916.10928646557},-178774.43616009603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA37","v":244364.59135909629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA37","v":-123248.97877707056},1398715.0344946422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF37","v":258075.66666435491},-313542.44265849702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF37","v":228148.1724352951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF37","v":-115069.98254580966},1300472.7388898858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK37","v":231739.27958096628},-760937.85092441645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK37","v":212123.60728420175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK37","v":-106987.75066747428},1461365.3397314877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP37","v":150642.54473406079},-18716.48391681608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP37","v":238367.23227936402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP37","v":-120224.11998789282},1420895.0940310138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU37","v":248854.34200337151},-647415.90690601466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU37","v":231766.02162039198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU37","v":-116894.69951872576},-700512.18820579373,-421.38585988993873,-312697.46294452419,213247.57325280708,346261.08558782953,229257.28570839527,57611.413895343328,-424062.71472672262,250069.17310871591,-283690.24280097691,{"$f":"BI37*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3715741.928112159},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ37:BI37)+Monte_Carlo!BJ37/(1+Analise_Fundamentalista!$C$10)^10","v":-2240205.5763859143},{"$f":"(BK37+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-62.176801204075637},0.54901512657623142]
["Tent13",1583063.7445498437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B38","v":188272.9681031967},-9687.026707321842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B38","v":258217.78651154204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B38","v":-130236.04734474768},1729946.4563062734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G38","v":206200.95905972953},-1347931.6936908097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G38","v":282176.22080525593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G38","v":-142319.8461609949},1561046.6093390242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L38","v":296285.47182071122},-146453.09868150149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L38","v":254626.51235152408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L38","v":-128424.73388779818},1600400.6691778444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q38","v":231399.08280497021},-1227302.6756245089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q38","v":261045.65893157071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q38","v":-131662.3275842125},1496645.4339142446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V38","v":265554.85623810691},-366583.25986188499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V38","v":244121.86336049004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V38","v":-123126.55523860929},1390341.8400613032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA38","v":109635.60422092376},-219276.0022629888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA38","v":226782.39816369597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA38","v":-114381.13362838519},1473470.4257547169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF38","v":286035.09731973417},-677897.10529630294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF38","v":240341.72542862056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF38","v":-121219.98548090353},1384786.9651555098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK38","v":235194.95463060567},-213173.43056950829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK38","v":225876.32757275438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK38","v":-113924.14321740789},1461765.9473888976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP38","v":269245.85556494654},-840710.66749229468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP38","v":238432.57647217505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP38","v":-120257.07732016496},1396049.188534128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU38","v":219006.53491988519},-605088.52414443973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU38","v":227713.33912837703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU38","v":-114850.6677886354},306567.68056266918,-1001874.3599868191,276034.15160293563,-866520.26147218049,19966.904498102667,2760.8664932457468,-272740.26802885171,133973.70841644387,-453289.31277533801,-273219.31788481289,{"$f":"BI38*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3578594.9668597756},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ38:BI38)+Monte_Carlo!BJ38/(1+Analise_Fundamentalista!$C$10)^10","v":-3017646.8810994765},{"$f":"(BK38+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.724238661890894},0.42770493109507607]
["Tent14",1699973.0473511771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B39","v":225070.3078791915},-278176.33268795972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B39","v":277287.17742893187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B39","v":-139853.98316514352},1505364.2934610324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G39","v":227294.92716515443},-1494421.9870323951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G39","v":245544.01999873505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G39","v":-123843.84145569119},1666534.1873832601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L39","v":240361.96069182936},-243254.90432616786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L39","v":271832.87501431862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L39","v":-137103.02322121884},1581146.3624069421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q39","v":180530.46904550638},-47569.814894967989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q39","v":257905.03715161176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q39","v":-130078.30747331129},1503459.8699370283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V39","v":144060.23429707758},-51837.562527010363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V39","v":245233.38435399751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V39","v":-123687.16766849181},1439638.5768870867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA39","v":156821.28428157832},-465638.67860578449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA39","v":234823.32153726203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA39","v":-118436.6949873562},1392610.8934822551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF39","v":249423.56471412582},-483605.704047815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF39","v":227152.5095719395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF39","v":-114567.80491675006},1494517.2189041087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK39","v":131248.75728853227},-288205.79061344726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK39","v":243774.72448435199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK39","v":-122951.47049437577},1459620.5980023872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP39","v":134822.53272489356},-88863.548884539734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP39","v":238082.64276180751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP39","v":-120080.58295900324},1378939.4043947735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU39","v":116535.43873220442},-809834.60056905495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU39","v":224922.51620455933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU39","v":-113443.0740231266},84327.169455020136,-1145426.8813241969,131836.90815876127,260787.38382883885,213768.88845557292,-192430.76777430033,-121597.43467849973,-36133.779334938765,163961.0436431581,-581819.71965541784,{"$f":"BI39*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7620607.2707363963},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ39:BI39)+Monte_Carlo!BJ39/(1+Analise_Fundamentalista!$C$10)^10","v":-4297070.5364034744},{"$f":"(BK39+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-108.60179692562104},0.24673436840954288]
["Tent15",1597431.1758242454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B40","v":258027.16716781436},-734445.24659227848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B40","v":260561.29688142147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B40","v":-131418.03225604224},1534588.605467207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G40","v":102884.99717927475},-467321.1495724789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G40","v":250310.8761563201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G40","v":-126248.07747913452},1550010.3227308523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L40","v":217931.9357054366},-584287.78403334005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L40","v":252826.35395039825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L40","v":-127516.79676261262},1511133.4679336816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q40","v":155071.01377530233},-411306.69046349579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q40","v":246485.04556858659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q40","v":-124318.46193913464},1358999.5818894194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V40","v":248878.04380912334},-174494.50732061942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V40","v":221670.07810881498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V40","v":-111802.65766162903},1454894.9465545646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA40","v":225045.13365876666},-616185.34913132666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA40","v":237311.82904007152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA40","v":-119691.8113963847},1383139.0132137784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF40","v":223457.82425531623},-725462.68080545054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF40","v":225607.52569782274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF40","v":-113788.56892493604},1475376.3195402643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK40","v":286025.02117009391},-34090.013370383727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK40","v":240652.60089167408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK40","v":-121376.78022409891},1494866.50620936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP40","v":131026.43269174216},-247234.93173082665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP40","v":243831.69767644804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP40","v":-122980.20578578791},1366807.6026528177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU40","v":203020.90509043081},-692356.56612690631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU40","v":222943.66538254425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU40","v":-112445.0106719305},-347274.81479908491,-240373.35371601858,-241046.2911401178,-134069.09305874151,184250.9569356899,-273520.19782887318,-390185.89977724763,371210.82846728538,4642.9928515756328,-378837.00632586179,{"$f":"BI40*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4961963.2118015466},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ40:BI40)+Monte_Carlo!BJ40/(1+Analise_Fundamentalista!$C$10)^10","v":-3297927.2855793284},{"$f":"(BK40+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-86.050379090039868},0.38502108072413799]
["Tent16",1529488.2482405815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B41","v":171937.93458467984},-80337.988757510408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B41","v":249478.94316688014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B41","v":-125828.47948914277},1583785.6418881265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G41","v":143406.56267697006},-59919.784527851712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G41","v":258335.53712861083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G41","v":-130295.43664997959},1418440.835466648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L41","v":225391.2782991222},-398013.50258297875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L41","v":231365.70090292289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L41","v":-116692.79170819986},1436992.2254521532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q41","v":230418.13366729979},-73133.413234002132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q41","v":234391.66803486028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q41","v":-118218.98401269873},1506058.3723302316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V41","v":150585.0994033794},-776941.25491066638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V41","v":245657.23307046766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V41","v":-123900.94218128182},1551704.5392994159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA41","v":121499.66448676997},-340669.00639153202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA41","v":253102.70217308466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA41","v":-127656.17716974742},1478687.2161922029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF41","v":155331.80614006831},-920367.65085350862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF41","v":241192.65015234056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF41","v":-121649.1622394157},1424009.2843845533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK41","v":245936.12564767717},-225712.86249903956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK41","v":232273.98558750012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK41","v":-117150.89883080051},1427616.3720711626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP41","v":232273.0714449285},-712550.27292839705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP41","v":232862.34736471594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP41","v":-117447.64799478535},1416604.1439006841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU41","v":223030.75245464919},-466403.52821042039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU41","v":231066.11320009007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU41","v":-116541.69011765046},215250.4095049068,211526.8786277496,-57949.31508913351,273457.40445545921,-504599.86461810116,-93722.816901424812,-645492.35680051544,135346.34990533721,-364862.50211353792,-128848.3526733316,{"$f":"BI41*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1687640.793244906},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ41:BI41)+Monte_Carlo!BJ41/(1+Analise_Fundamentalista!$C$10)^10","v":-1162763.4189165642},{"$f":"(BK41+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.858117905440324},0.70760903790140117]
["Tent17",1636856.1009285806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B42","v":271105.16679427784},-48635.278912729031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B42","v":266992.00248558499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B42","v":-134661.45592115269},1648327.4702221616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G42","v":112542.64155920783},-431537.59828925313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G42","v":268863.12839409173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G42","v":-135605.18658239194},1544430.2208959449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L42","v":221774.75933018324},-480002.06834559265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L42","v":251916.16852717733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L42","v":-127057.73097371972},1424848.8199425938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q42","v":250241.2422307946},-70245.181104958043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q42","v":232410.92449109216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q42","v":-117219.96603865045},1536075.5644506407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V42","v":220632.81993450876},-549962.3598344241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V42","v":250553.41803668189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V42","v":-126370.40714604332},1632900.6773639459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA42","v":271311.41704956727},-1539129.9516684543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA42","v":266346.82270612766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA42","v":-134336.04973810681},1470905.2856351396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF42","v":230554.72864927902},-528045.99306808691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF42","v":239923.31852236073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF42","v":-121008.95562742521},1488869.485019071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK42","v":132023.0909524275},-676623.7783556194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK42","v":242853.50741547433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK42","v":-122486.84072809212},1278511.851580664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP42","v":134647.54970792713},-160402.51380711221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP42","v":208541.50787074497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP42","v":-105181.06463276266},1464491.8156671412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU42","v":171285.87508357142},-87571.349032817161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU42","v":238877.20018082438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU42","v":-120481.33001457671},354800.43444598105,-185737.01491834552,-133368.87146195181,295187.0195782783,-205146.52900927677,-1135807.7616508664,-178576.9015238724,-424234.02071580972,77605.479138797236,202110.39621700189,{"$f":"BI42*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2647218.5504727871},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ42:BI42)+Monte_Carlo!BJ42/(1+Analise_Fundamentalista!$C$10)^10","v":434374.0811931598},{"$f":"(BK42+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.8095181914947616},0.87976226806449875]
["Tent18",1620527.1980343368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B43","v":309916.87735600251},-1016435.7468762164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B43","v":264328.55120257143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B43","v":-133318.10396975843},1534282.0062814532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G43","v":124279.71420449841},-420666.49016373488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G43","v":250260.86593824509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G43","v":-126222.85406901654},1545550.0509007773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L43","v":181900.38041541688},-339867.41005048796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L43","v":252098.82701210098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L43","v":-127149.85754413075},1558883.8289289488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q43","v":273859.92979269335},-425034.60422363324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q43","v":254273.73542000577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q43","v":-128246.80550503242},1634061.7979368507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V43","v":120472.9171728519},-331824.53393838904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V43","v":266536.21620669938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V43","v":-134431.57321555767},1548266.7881445219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA43","v":301965.43761639734},-704373.4800138399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA43","v":252541.9613331467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA43","v":-127373.35904337086},1427020.9545752993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF43","v":202833.24987566241},-440506.66551298712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF43","v":232765.22721503064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF43","v":-117398.66397790788},1409156.5835782555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK43","v":121754.86754857298},-1118014.764356992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK43","v":229851.32159868456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK43","v":-115928.99159423725},1512794.5500226796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP43","v":217447.9026700882},-529001.29686147161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP43","v":246755.98913716475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP43","v":-124455.11642719997},1281798.7287600744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU43","v":123052.16693555067},-431902.21795468696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU43","v":209077.63925062443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU43","v":-105451.47060562875},-575508.42228740093,-172348.76409000793,-33018.060167100848,-25147.744515966537,-79246.973774395417,-277239.44010766671,-122306.85240020195,-882337.56680397177,-189252.5214814186,-205223.88237414061,{"$f":"BI43*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2687998.6313893991},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ43:BI43)+Monte_Carlo!BJ43/(1+Analise_Fundamentalista!$C$10)^10","v":-2886081.6529912548},{"$f":"(BK43+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-76.754712090746324},0.44807001942155306]
["Tent19",1497586.7066140105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B44","v":286485.20785381348},-129236.67128736406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B44","v":244275.39688298656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B44","v":-123203.99219357278},1499780.3888443734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G44","v":253871.65513461569},-191408.72952247338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G44","v":244633.21429355146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G44","v":-123384.46281820584},1689258.2983878017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L44","v":121808.54915929009},-115728.66808521262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L44","v":275539.46589812654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L44","v":-138972.49841250139},1650861.0913181044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q44","v":248114.67094540485},-135734.01505712414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q44","v":269276.39414760651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q44","v":-135813.62341769997},1423360.0595933953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V44","v":183188.7467576804},-445182.14182003139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V44","v":232168.088785114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V44","v":-117097.48817634661},1403059.9238496388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA44","v":162716.99681612846},-117218.45377247097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA44","v":228856.8790276527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA44","v":-115427.42943807358},1553549.4230492515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF44","v":298571.13834252791},-66860.715743038192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF44","v":253403.62612506939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF44","v":-127807.95271777343},1408314.1886485235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK44","v":258834.48732319911},-218462.84334968645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK44","v":229713.91629528295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK44","v":-115859.68915058691},1479369.2819095787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP44","v":167939.2273183522},-172524.20083254215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP44","v":241303.90372655861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP44","v":-121705.27466278855},1278075.7082276398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU44","v":231324.40828367206},-650200.09833309334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU44","v":208470.36735501565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU44","v":-105145.18383733093},278319.94125586317,183711.67708748794,142646.84855970266,245843.42661818725,-146922.7944535836,158927.99263323663,357306.09600678569,154225.87111820868,115013.65554958011,-315550.50653173658,{"$f":"BI44*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4133043.9707070738},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ44:BI44)+Monte_Carlo!BJ44/(1+Analise_Fundamentalista!$C$10)^10","v":-962550.49426499556},{"$f":"(BK44+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.339160972911408},0.73403437841491848]
["Tent20",1530987.358119684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B45","v":272112.35466252378},-178343.1056229012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B45","v":249723.46701252571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B45","v":-125951.80879022868},1779540.4426698908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G45","v":192298.03269905556},-507688.96988863393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G45","v":290265.62935067015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G45","v":-146399.86174994611},1535291.7179647968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L45","v":240391.4821148896},-1147432.001349756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L45","v":250425.56272748395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L45","v":-126305.92138645667},1579471.5719681478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q45","v":237997.69730176308},-570972.29093265429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q45","v":257631.85757721684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q45","v":-129940.5252218825},1534278.2782701571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V45","v":249976.24840815153},-831423.82032626006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V45","v":250260.25785229259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V45","v":-126222.54737166633},1533067.4108630244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA45","v":243127.87734879268},-1022013.8588073394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA45","v":250062.75001174907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA45","v":-126122.93130408443},1438502.9516978322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF45","v":180416.73997057273},-161650.7457175178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF45","v":234638.08665731127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF45","v":-118343.26897313357},1464014.0555862943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK45","v":142449.55674213104},-438335.24275326385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK45","v":238799.27144865261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK45","v":-120442.02547947962},1383082.9167405439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP45","v":113254.24665633327},-1240428.2144665334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP45","v":225598.37565114928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP45","v":-113783.95396046023},1376952.4256994687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU45","v":135080.49032084699},-324092.30660871381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU45","v":224598.4147637212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU45","v":-113279.60855793252},217540.90726191958,-171525.16958885433,-782920.87789383915,-205283.26127555684,-457409.86143748218,-654946.1627508821,135060.81193723262,-177528.44004195981,-1015359.546119511,-77693.010082078137,{"$f":"BI45*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1017614.0435176939},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ45:BI45)+Monte_Carlo!BJ45/(1+Analise_Fundamentalista!$C$10)^10","v":-2434350.1454432891},{"$f":"(BK45+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-66.558790767344263},0.51870743114525852]
["Tent21",1465905.6012907482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B46","v":188447.77431662212},-891749.56206069293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B46","v":239107.80655759631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B46","v":-120597.63982967123},1603591.6999318348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G46","v":137207.03919572357},-1260441.4321061082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G46","v":261566.15654313084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G46","v":-131924.84842949494},1620791.5848243162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L46","v":234774.99045603003},-10794.345301066594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L46","v":264371.67604320176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L46","v":-133339.85463558958},1397292.820260949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q46","v":266027.30398643622},-275503.22341901285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q46","v":227916.19124525532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q46","v":-114952.97932284322},1421299.6579425558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V46","v":177802.00259531921},-494163.36208050768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V46","v":231832.01112845854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V46","v":-116927.98232551037},1489150.2299191556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA46","v":159136.33666531104},-201746.5492001877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA46","v":242899.30047145442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA46","v":-122509.9371487038},1427352.6809170474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF46","v":268875.0299184171},-1082428.3580592866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF46","v":232819.33599112299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF46","v":-117425.95455777123},1453110.8083807987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK46","v":151728.31477684484},-104149.08809905653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK46","v":237020.81346243183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK46","v":-119545.03328686883},1423730.4459445882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP46","v":246141.37800030728},-909424.51173829834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP46","v":232228.5034993593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP46","v":-117127.95925152338},1399058.6341250243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU46","v":164701.18742764168},-250447.57571660355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU46","v":228204.2178954409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU46","v":-115098.24992157653},-584791.6210161458,-993593.08479674859,355012.4665625756,103487.29248983547,-201457.33068224031,77779.150787873965,-698159.94670751772,165055.00685335131,-548182.58949015522,27359.579684902506,{"$f":"BI46*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":358352.60447092057},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ46:BI46)+Monte_Carlo!BJ46/(1+Analise_Fundamentalista!$C$10)^10","v":-1526762.8042283836},{"$f":"(BK46+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.07385896488357},0.65668306155402312]
["Tent22",1574720.961856954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B47","v":170122.99024658088},-232231.41771172066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B47","v":256856.97278074856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B47","v":-129549.70035112924},1600727.0403292978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G47","v":282802.92807496031},-1370095.599225736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G47","v":261098.89420816625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G47","v":-131689.17760138898},1565740.6143762469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L47","v":152917.00235365945},-110155.28526887979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L47","v":255392.16414208437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L47","v":-128810.90195233058},1511724.5784899958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q47","v":173243.19117885738},-329553.12100274308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q47","v":246581.46320177449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q47","v":-124367.09163118788},1441428.2209594974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V47","v":193328.86700855615},-459738.71385993675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V47","v":235115.23519684293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V47","v":-118583.9260580867},1472981.5906214134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA47","v":236376.45479850081},-427752.85759154812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA47","v":240261.99021484583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA47","v":-121179.76981947874},1538189.9264910128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF47","v":209913.41946962252},-312945.17447929154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF47","v":250898.29731765119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF47","v":-126544.35222926682},1471103.7215400347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK47","v":260000.84188580114},-275771.54397508543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK47","v":239955.68593668807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK47","v":-121025.28062254547},1263147.741746909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP47","v":228349.9890101373},-507749.47916505439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP47","v":206035.42657954557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP47","v":-103917.08461767627},1328401.5450760161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU47","v":151964.00571407162},-89326.692102980232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU47","v":216679.1500019987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU47","v":-109285.40756048425},65198.844964479547,-957882.95454399835,169342.97927453349,-34095.558253299096,-149878.53771262435,-72294.182397680212,21322.190078715343,103159.70322485831,-177281.14819304782,170031.05605260585,{"$f":"BI47*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2227047.0701351902},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ47:BI47)+Monte_Carlo!BJ47/(1+Analise_Fundamentalista!$C$10)^10","v":269471.20178028499},{"$f":"(BK47+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.5315007328998487},0.86628970063431732]
["Tent23",1611121.715567766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B48","v":182378.13762012139},-122317.58791545019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B48","v":262794.39765256282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B48","v":-132544.33041576625},1595670.5251056736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G48","v":103935.36281641161},-465398.05130738101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G48","v":260274.1124057901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G48","v":-131273.1864207871},1479422.8480247722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L48","v":229957.85325542343},-1019003.8449102965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L48","v":241312.64103972426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L48","v":-121709.68145887522},1590013.8798440692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q48","v":130449.50454587223},-311560.34108756221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q48","v":259351.44177830516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q48","v":-130807.82353022817},1508520.3968893744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V48","v":109745.85343898197},-500104.99143212341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V48","v":246058.82052023881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V48","v":-124103.48888740932},1475656.4048388945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA48","v":276298.60255083715},-498318.67584016739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA48","v":240698.28635828634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA48","v":-121399.82238038513},1334616.8942261422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF48","v":109394.54914601776},-79473.296058737833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF48","v":217692.95232389972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF48","v":-109796.734099903},1415168.9138452113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK48","v":193827.67632444997},-255000.76458575355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK48","v":230832.00896434154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK48","v":-116423.61610446009},1386836.3773448921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP48","v":115106.77952394505},-304589.44043054088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP48","v":226210.61270878505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP48","v":-114092.74498334702},1438508.8357419013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU48","v":246504.56276157143},-554050.91811292886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU48","v":234639.04641957005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU48","v":-118343.75304374954},190310.61694146777,-232461.76250596641,-669443.03207402409,-52567.218293612998,-268403.80636031192,-102721.60931142903,137817.47131127663,53235.304598577874,-77364.793181157787,-191251.06197553693,{"$f":"BI48*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2504984.2488838411},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ48:BI48)+Monte_Carlo!BJ48/(1+Analise_Fundamentalista!$C$10)^10","v":-1981695.289787184},{"$f":"(BK48+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.342028779725972},0.58890191807298364]
["Tent24",1441118.4221048024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B49","v":174460.43007022358},-739267.26661631325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B49","v":235064.70307215839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B49","v":-118558.43941647401},1595809.9864810884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G49","v":212991.96920427989},-108919.95521308614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G49","v":260296.8603259465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G49","v":-131284.65967848364},1431602.7297918892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L49","v":186141.52751733843},-339659.43530840043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L49","v":233512.57289759992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L49","v":-117775.59907991193},1408484.4774758441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q49","v":223891.52165716406},-113641.71228616151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q49","v":229741.69256405908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q49","v":-115873.69853198648},1604701.8579326968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V49","v":285962.01496200147},-1160268.9565336842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V49","v":261747.23740146492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V49","v":-132016.17930006678},1492773.4772034069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA49","v":210894.23676536037},-694337.54700336757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA49","v":243490.29808411808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA49","v":-122808.01573617574},1489828.0423728046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF49","v":103745.54694928504},-19677.685693865438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF49","v":243009.86028438286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF49","v":-122565.69966307393},1528171.9167763819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK49","v":173251.79592527941},-945280.88864794071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK49","v":249264.23280024371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK49","v":-125720.18706725951},1531522.5941285214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP49","v":136933.16558650267},-1664997.4632693524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP49","v":249810.77079794754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP49","v":-125995.84177527274},1411157.7198295076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU49","v":106755.32860949352},-984677.3111096574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU49","v":230177.73231656331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU49","v":-116093.62177824508},-448300.57289040537,233084.21463865662,-37780.933973374005,224117.80340307517,-744575.88347028452,-362761.02789006487,204512.02187672851,-648485.04698967712,-1404249.368660175,-763837.87196184555,{"$f":"BI49*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10004659.938620994},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ49:BI49)+Monte_Carlo!BJ49/(1+Analise_Fundamentalista!$C$10)^10","v":-6587750.6035134299},{"$f":"(BK49+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-160.30417621750277},5.6525791444601979E-2]
["Tent25",1570906.24591274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B50","v":273698.48897698155},-611304.63085517497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B50","v":256234.74419982347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B50","v":-129235.86995230429},1641595.7075619274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G50","v":300106.45453614614},-533490.92746740021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G50","v":267765.09247517743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G50","v":-135051.37555390352},1468269.3386504287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L50","v":279608.77930896543},-326641.36875679891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L50","v":239493.36211782735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L50","v":-120792.10060975398},1648063.6310107277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q50","v":222058.26451351101},-766213.76696389471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q50","v":268820.09287047118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q50","v":-135583.48096494601},1372740.1410476733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V50","v":156258.68382292302},-92147.954010289395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V50","v":223911.33768126773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V50","v":-112933.0708362334},1529713.8149155972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA50","v":111036.68683406308},-715131.13777246175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA50","v":249515.73595411555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA50","v":-125847.03648804309},1414555.7295301335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF50","v":183650.19759620345},-213124.81519604559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF50","v":230731.99082097362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF50","v":-116373.17044062346},1409092.1021676857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK50","v":175020.47876097169},-221945.61914332624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK50","v":229840.80386232317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK50","v":-115923.68681477482},1591796.8299602438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP50","v":252829.41521761997},-1065463.6397512115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP50","v":259642.26356867468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP50","v":-130954.50390020244},1395996.2699868332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU50","v":253539.07857574697},-102488.04343265717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU50","v":227704.70744175359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU50","v":-114846.31426689339},-210607.26763067424,-100670.75600998016,71668.672060239885,-410918.89054485853,175088.99665766797,-480425.75147232629,84884.202780508014,66991.976665193797,-683946.46486511931,263909.42831795005,{"$f":"BI50*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3456655.1120796618},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ50:BI50)+Monte_Carlo!BJ50/(1+Analise_Fundamentalista!$C$10)^10","v":727368.66409303329},{"$f":"(BK50+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.8035908467604704},0.90128236389510197]
["Tent26",1604931.5346982323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B51","v":144157.3151744674},-833993.8845961038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B51","v":261784.70059662298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B51","v":-132035.07442934584},1607120.3913697605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G51","v":204246.14914760902},-92355.001659085538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G51","v":262141.7308973035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G51","v":-132215.14806320009},1543653.6089645205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L51","v":260598.96455463857},-1171969.283430425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L51","v":251789.4932656149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L51","v":-126993.84038901162},1613882.1634699993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q51","v":172170.17002741297},-163755.5467582116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q51","v":263244.66173671558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q51","v":-132771.42791889946},1515186.6843807194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V51","v":240866.63603126991},-57161.576068182207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V51","v":247146.17660819858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V51","v":-124651.91338157484},1452263.2401035619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA51","v":101017.68209036143},-283566.13052077981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA51","v":236882.56432040015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA51","v":-119475.30524043851},1486111.3218279888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF51","v":235618.97871081738},-591368.95796355908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF51","v":242403.61599670435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF51","v":-122259.93118438296},1479182.701566933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK51","v":274609.85650830716},-355555.35612920689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK51","v":241273.47010488645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK51","v":-121689.92500525135},1404907.5009037268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP51","v":97081.712148046165},-1204867.3681744372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP51","v":229158.2422917402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP51","v":-115579.42655980522},1353578.385758081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU51","v":193141.27977240624},-332761.10086835921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU51","v":220785.81222242949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU51","v":-111356.66478328987},-560086.9432543593,241817.73032262686,-786574.6659991832,138887.8570870175,306199.32318971143,-65141.189350456742,-235606.29444042029,38638.045478735366,-994206.84029445611,-30190.673656813349,{"$f":"BI51*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-395433.9452671028},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ51:BI51)+Monte_Carlo!BJ51/(1+Analise_Fundamentalista!$C$10)^10","v":-1457837.168444562},{"$f":"(BK51+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-44.518155304910977},0.66658497701427333]
["Tent27",1557468.7388744408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B52","v":106334.74655600486},-949735.16933223337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B52","v":254042.91627400008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B52","v":-128130.38837655575},1587576.7603054128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G52","v":147274.2356231407},-548746.64716757357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G52","v":258953.91665343102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G52","v":-130607.32571912358},1563583.5329462346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L52","v":190003.85546913362},-452525.45154281933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L52","v":255040.31678653689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L52","v":-128633.44241526976},1600380.0181771507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q52","v":287929.6582490381},-196303.53716656804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q52","v":261042.29049128728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q52","v":-131660.6286603926},1513139.5414965418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V52","v":162960.82332080626},-185647.1022255545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V52","v":246812.2616246453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V52","v":-124483.49830763791},1548424.511845351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA52","v":155660.479012986},-1758680.1243955053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA52","v":252567.68807033508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA52","v":-127386.33471250566},1412424.0015775315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF52","v":251014.99171195639},-616409.16382578423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF52","v":230384.27893933852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF52","v":-116197.79669239822},1415823.658186842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK52","v":196912.10174238213},-773714.08755311125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK52","v":230938.8060754553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK52","v":-116477.48084324203},1365698.7996938464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP52","v":145676.54893986278},-349410.02595991513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP52","v":222762.8055487386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP52","v":-112353.79127842361},1444481.7632138287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU52","v":203311.53883704141},-443265.1508856265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU52","v":235613.30668931911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU52","v":-118835.13595091218},-717487.89487878419,-273125.82061012543,-136114.72170241855,221007.7829133647,99642.484412259146,-1477838.29202469,-251207.68986688752,-462340.66057851585,-93324.462749737359,-123175.44131017815,{"$f":"BI52*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1613337.6575486911},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ52:BI52)+Monte_Carlo!BJ52/(1+Analise_Fundamentalista!$C$10)^10","v":-2912249.9120643213},{"$f":"(BK52+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-77.345349463214873},0.44400672655753576]
["Tent28",1580738.0023988455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B53","v":259451.01610193148},-237592.69124800121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B53","v":257838.42845202301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B53","v":-130044.71236791438},1573466.9742623183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G53","v":157656.92139572051},-288068.40255827218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G53","v":256652.43149040916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G53","v":-129446.53685672989},1484800.2781912799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L53","v":100664.35767058899},-342572.38186106359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L53","v":242189.76814183651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L53","v":-122152.07378335961},1508786.6156323354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q53","v":192501.4845155568},-1579975.9091679677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q53","v":246102.24417564872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q53","v":-124125.39026499547},1539448.5815944907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V53","v":226823.63223538944},-1064516.8771073141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V53","v":251103.59993791551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V53","v":-126647.89971193238},1401115.8008905719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA53","v":240505.28202975701},-202346.17674302048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA53","v":228539.76790125313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA53","v":-115267.48964372686},1397280.3316085248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF53","v":95429.616198761127},-1318509.5310034978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF53","v":227914.15418755845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF53","v":-114951.95190197405},1453354.595006431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK53","v":216675.03280343069},-299925.3523361648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK53","v":237060.57815483201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK53","v":-119565.08921110256},1482228.3578835269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP53","v":255258.09324117124},-294442.86208833667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP53","v":241770.25530084167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP53","v":-121940.48613496539},1367645.155288287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU53","v":210573.41239618266},-410614.44058821129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU53","v":223080.28084630077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU53","v":-112513.91474800592},149652.0409380389,-3205.5865288724017,-121870.32983199769,-1265497.5707417575,-713237.54464594147,151431.38354426285,-1110117.7125191523,34245.169410995339,80645.000318710852,-89474.662093733787,{"$f":"BI53*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1171928.7563886899},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ53:BI53)+Monte_Carlo!BJ53/(1+Analise_Fundamentalista!$C$10)^10","v":-2416240.5122867757},{"$f":"(BK53+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-66.150042668585897},0.52154181234896413]
["Tent29",1660005.7989587623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B54","v":108403.02921692128},-542617.36120999162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B54","v":270768.01201416145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B54","v":-136565.94345619675},1530813.8489182631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G54","v":196381.30916088633},-569365.98069943907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G54","v":249695.16545986585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G54","v":-125937.53447395506},1558105.7495019259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L54","v":217151.92091926487},-1105857.7604278019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L54","v":254146.82079128805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L54","v":-128182.79419187803},1494539.6388540806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q54","v":140198.36891822325},-551979.28759816149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q54","v":243778.3814627114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q54","v":-122953.31494673977},1628142.4744475391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V54","v":239922.87896849425},-494155.82871851017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V54","v":265570.69942677312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V54","v":-133944.60021977217},1476457.8036445579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA54","v":135729.7640051815},-806446.63051918021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA54","v":240829.0046735935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA54","v":-121465.75214041895},1503123.7008499948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF54","v":165910.69248979792},-229786.43357843708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF54","v":245178.5509097687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF54","v":-123659.51159128995},1325295.3297137513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK54","v":190126.99532229418},-95297.035809085835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK54","v":216172.48685717364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK54","v":-109029.86433780883},1445711.1619353455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP54","v":251241.79570685758},-626205.43993928237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP54","v":235813.8372224092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP54","v":-118936.27655921192},1419219.5677771554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU54","v":253156.50521131183},-350191.0538013184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU54","v":231492.72202522232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU54","v":-116756.85673300337},-300012.26343510562,-249227.04055264196,-762741.81290912698,-290955.85216396663,-122606.85054301497,-551353.61398082413,57643.298229839595,201972.58203257315,-258086.08356922751,17701.316702212382,{"$f":"BI54*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":231849.7950574425},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ54:BI54)+Monte_Carlo!BJ54/(1+Analise_Fundamentalista!$C$10)^10","v":-1600763.7027614811},{"$f":"(BK54+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.744115138512122},0.64593114849761113]
["Tent30",1554726.7453055864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B55","v":194903.2294128022},-89185.282664678816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B55","v":253595.66232581506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B55","v":-127904.80908103986},1606327.5735433933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G55","v":154569.76733108031},-244369.37400848774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G55","v":262012.41224861593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G55","v":-132149.92424620219},1532718.7754790399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L55","v":131180.51988050816},-249333.48438621007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L55","v":250005.88315628478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L55","v":-126094.24964516136},1591917.4045985513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q55","v":165967.80736595835},-392105.29365241755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q55","v":259661.93082232788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q55","v":-130964.42337713901},1653083.6023450724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V55","v":121375.2826354439},-991519.45775369834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V55","v":269638.91390074784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V55","v":-135996.46573995575},1353098.7613074947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA55","v":102770.90809405835},-203415.17269556885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA55","v":220707.57938789355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA55","v":-111317.20686956447},1505474.3324534327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF55","v":106219.78625187265},-495987.25794049969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF55","v":245561.96875483877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF55","v":-123852.89418238861},1295218.1944732866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK55","v":209518.46269182645},-345281.14161372161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK55","v":211266.52440737377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK55","v":-106555.46795127203},1370713.6983203415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP55","v":165843.76854836621},-296737.54284332623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP55","v":223580.7991559901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP55","v":-112766.35873011209},1411531.8741363937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU55","v":169307.38902377457},-418721.18908391643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU55","v":230238.7616321992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU55","v":-116124.40283693183},231408.7999928986,40062.88132500631,5758.6690054215142,-97439.978841270335,-736501.72695746238,8746.1079168185825,-268058.3971161769,-31051.622465793422,-20079.333869082009,-135299.44126487448,{"$f":"BI55*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1772136.4041086836},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ55:BI55)+Monte_Carlo!BJ55/(1+Analise_Fundamentalista!$C$10)^10","v":-1350221.7441796099},{"$f":"(BK55+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.089193896073496},0.68181351010492397]
["Tent31",1560997.28625982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B56","v":289248.62733857828},-914802.83833282487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B56","v":254618.46713137429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B56","v":-128420.67615929511},1544990.6089398644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G56","v":136695.18326786789},-179680.53582715776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G56","v":252007.57492871146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G56","v":-127103.83317527073},1705946.4599187775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L56","v":182081.67479326139},-748313.77741754882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L56","v":278261.51682394126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L56","v":-140345.40598032833},1479316.4687904047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q56","v":104650.97996049936},-778914.08797179966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q56","v":241295.28923659961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q56","v":-121700.92981444442},1503899.1998295139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V56","v":151667.04914472267},-337769.96336454718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V56","v":245305.04463475154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V56","v":-123723.31061527756},1508262.8982613843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA56","v":248892.40533652506},-844062.96205622249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA56","v":246016.81922624275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA56","v":-124082.30489932194},1468782.8417953209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF56","v":215848.85635086647},-87992.399056379611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF56","v":239577.1209973401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF56","v":-120834.34566786999},1393138.3495256037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK56","v":143169.16297532743},-252225.1035242326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK56","v":227238.54434625895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK56","v":-114611.19785684506},1349792.7896606689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP56","v":197943.69827410716},-843636.11189997499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP56","v":220168.33345806145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP56","v":-111045.23002630803},1539526.0721319427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU56","v":234141.41772151159},-54705.387845142672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU56","v":251116.23962796293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU56","v":-126654.27473084057},-499356.4200221675,81918.389194150863,-428315.99178067443,-554668.74858914514,-64521.180200350529,-473236.04239277664,246599.23262395695,3571.4059405087173,-536569.31019411434,303897.99477349129,{"$f":"BI56*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3980420.7219113526},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ56:BI56)+Monte_Carlo!BJ56/(1+Analise_Fundamentalista!$C$10)^10","v":347255.2632955953},{"$f":"(BK56+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.7758557132958939},0.87276877096218231]
["Tent32",1485198.5562350131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B57","v":236964.66400753328},-195875.93467917258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B57","v":242254.73234509301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B57","v":-122184.83946215086},1619403.1513172637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G57","v":109989.74047891432},-941959.70993930777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G57","v":264145.20491836936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G57","v":-133225.63049737527},1792938.1165156406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L57","v":281565.08342700975},-760548.32245787978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L57","v":292450.95997728797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L57","v":-147502.06631453914},1582403.7787252213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q57","v":258045.1514580182},-512990.94994992542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q57","v":258110.13771028945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q57","v":-130181.75304315853},1509782.1564951669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V57","v":159556.10281432926},-906180.66957058152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V57","v":246264.62952422813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V57","v":-124207.29177236796},1327874.7352259737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA57","v":198580.20107716156},-272336.54076451063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA57","v":216593.22063000797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA57","v":-109242.06778164842},1451364.1607678072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF57","v":206262.92581223385},-707730.08269930189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF57","v":236735.91307102621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF57","v":-119401.33946405006},1518647.9906195789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK57","v":183493.32969230265},-418936.96869507286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK57","v":247710.7595812557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK57","v":-124936.66934591976},1307732.5837937733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP57","v":186089.27714024053},-526726.44840378128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP57","v":213307.78011865192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP57","v":-107585.00615252556},1465788.1445819964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU57","v":187270.62745847777},-57001.488335308939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU57","v":239088.64787782158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU57","v":-120587.97685966472},161158.62221130281,-701050.39503939939,-334034.34536812117,-127017.4138247763,-624567.22900439193,33594.813161010476,-384132.58328009193,-112669.54876743427,-234914.39729741437,248769.8101413257,{"$f":"BI57*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3258358.1474781767},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ57:BI57)+Monte_Carlo!BJ57/(1+Analise_Fundamentalista!$C$10)^10","v":-13838.956600656733},{"$f":"(BK57+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.926024995004679},0.84079547899442453]
["Tent33",1700221.4178904283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B58","v":254003.77423838904},-999484.77910264663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B58","v":277327.68981581519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B58","v":-139874.41620040208},1576870.3191973134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G58","v":250742.80186228498},-855833.27493103815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G58","v":257207.56023925153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G58","v":-129726.524440054},1547157.2330553466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L58","v":145923.53435255575},-518935.71396277624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L58","v":252360.97881735992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L58","v":-127282.07777335067},1653232.5616366323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q58","v":181672.68082623903},-835243.0651617042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q58","v":269663.21105156018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q58","v":-136008.72037557283},1528172.8361418005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V58","v":145993.73987982096},-848418.10815761983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V58","v":249264.38276041063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V58","v":-125720.26270193854},1554102.2779255302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA58","v":118309.15055830116},-779787.13096916233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA58","v":253493.80377136209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA58","v":-127853.43517802791},1471727.7945657563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF58","v":155466.13629148644},-549020.68776839017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF58","v":240057.48016694456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF58","v":-121076.62208267572},1473504.5088784425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK58","v":269695.76047088049},-425411.56667133566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK58","v":240347.28481863003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK58","v":-121222.78944336585},1404254.1661850228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP58","v":94881.667426735832},-107592.29670068178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP58","v":229051.67510801452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP58","v":-115525.67778838016},1292383.817641123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU58","v":249840.06243059717},-873974.85887646035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU58","v":210804.20157655876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU58","v":-106322.28843681635},-608027.73124884441,-477609.43726955564,-247933.27856621123,-519915.89365947782,-578880.24821932672,-535837.6118175271,-274573.69339263486,-36591.310825191002,100815.3680456884,-519652.88330612081,{"$f":"BI58*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6806353.2517033014},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ58:BI58)+Monte_Carlo!BJ58/(1+Analise_Fundamentalista!$C$10)^10","v":-5703201.1679827152},{"$f":"(BK58+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-140.3392273471315},0.10801438853597226]
["Tent34",1457160.1927864547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B59","v":181823.94547850144},-206740.7537552916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B59","v":237681.31944746416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B59","v":-119878.16947357498},1567342.874936471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G59","v":202327.30377970377},-31138.717891530985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G59","v":255653.51317284841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G59","v":-128942.71729008837},1438374.2919190538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L59","v":199929.89798820674},-46477.676863430053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L59","v":234617.10061464331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L59","v":-118332.6843450047},1580630.8649156101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q59","v":263171.58445121447},-296967.10961898754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q59","v":257820.95296888551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q59","v":-130035.89834359787},1565880.1548557235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V59","v":223923.19732103182},-180182.33550245073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V59","v":255414.9249651171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V59","v":-128822.38171778803},1518100.989179275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA59","v":209408.7700555179},-764574.74234494742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA59","v":247621.53670465318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA59","v":-124891.66843820373},1464247.5818025055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF59","v":230841.24962242148},-1391557.0698053699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF59","v":238837.3625380671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF59","v":-120461.23729672667},1438935.4178728915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK59","v":135536.14823863003},-1076691.4008688945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK59","v":234708.62737864951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK59","v":-118378.84725318952},1454725.863363462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP59","v":274856.95052654721},-413319.70484799118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP59","v":237284.2494258626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP59","v":-119677.90120069141},1354773.4561839078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU59","v":96545.393549718516},-72415.487844168601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU59","v":220980.74337485136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU59","v":-111454.98125923352},92886.341697099022,297899.38177093287,269736.63739441533,93989.529457514567,170333.40506591016,-432436.10402298009,-1042339.6949416079,-824825.47250480449,-20856.406096272782,133655.66782116776,{"$f":"BI59*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1750606.4500122948},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ59:BI59)+Monte_Carlo!BJ59/(1+Analise_Fundamentalista!$C$10)^10","v":273505.75705548027},{"$f":"(BK59+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.4404377729923201},0.86663123977568679]
["Tent35",1669619.4470608979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B60","v":205129.12966572467},-193985.64099219296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B60","v":272336.12002104416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B60","v":-137356.8424542289},1628091.1716816479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G60","v":260980.99608890023},-884098.16116330854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G60","v":265562.33129460155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G60","v":-133940.37962570542},1572628.5794000195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L60","v":188458.02546466686},-1254981.16895331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L60","v":256515.67864876852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L60","v":-129377.56349204015},1436177.9273135271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q60","v":180255.15848282134},-173685.50260198614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q60","v":234258.84567464868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q60","v":-118151.99304578413},1396492.0257750272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V60","v":99919.283483843668},-90699.360881358516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V60","v":227785.57150216712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V60","v":-114887.09927919939},1528132.9664112644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA60","v":262728.62322618964},-930557.0913595265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA60","v":249257.87950139577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA60","v":-125716.98268486303},1528758.671157043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF60","v":250581.96227691928},-754560.45425949059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF60","v":249359.93988590079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF60","v":-125768.45838391533},1447498.408015233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK60","v":271284.45109581016},-37614.422127112193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK60","v":236105.359738978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK60","v":-119083.31035104646},1512713.3811858289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP60","v":134080.04553874975},-88960.717469535943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP60","v":246742.74946980615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP60","v":-124448.43880065752},1272678.6539278163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU60","v":162528.76012225647},-105248.97062421612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU60","v":207590.0393077207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU60","v":-104701.17706771482},146122.76624034694,-491495.21340551216,-939385.02833191492,122676.50850969975,122118.39482545287,-544287.57131680415,-380387.01048058586,350692.07835662953,167413.63873836247,160168.65173804626,{"$f":"BI60*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2097870.441211394},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ60:BI60)+Monte_Carlo!BJ60/(1+Analise_Fundamentalista!$C$10)^10","v":-121131.61045881163},{"$f":"(BK60+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.347701231968516},0.83035928197726783]
["Tent36",1559210.6480498158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B61","v":120308.82452778754},-749611.93746656505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B61","v":254327.0437660976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B61","v":-128273.69237591486},1495495.76894289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G61","v":234846.56612114605},-1262988.5227063007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G61","v":243934.33841390774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G61","v":-123031.97419463338},1518089.5082135592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L61","v":262522.00583665527},-1223603.2881177214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L61","v":247619.66401344643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L61","v":-124890.72391806064},1577585.394105661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q61","v":211224.66459277703},-37475.452617022893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q61","v":257324.19803141826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q61","v":-129785.35247521001},1480641.5412269342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V61","v":192206.01795812929},-464551.73806353577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V61","v":241511.42536674981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V61","v":-121809.94134172701},1487674.4107888727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA61","v":159817.55776414531},-778341.52493605937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA61","v":242658.57564251119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA61","v":-122388.52393916911},1452927.7528910341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF61","v":141336.59819016245},-389385.9062191337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF61","v":236990.95478899655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF61","v":-119529.97361317358},1427197.8047291525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK61","v":215751.49361648975},-581084.45813602989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK61","v":232794.07371943034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK61","v":-117413.21314883637},1477120.3410738269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP61","v":172238.02572548884},-302859.84938423033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP61","v":240937.07293619876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP61","v":-121520.25800368757},1421721.7292368929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU61","v":215665.07030279865},-538906.24337362288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU61","v":231900.85631283536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU61","v":-116962.70543584714},-503249.7615485948,-907239.59236588038,-838352.34218568041,301288.0575319624,-152644.23608038368,-498253.915468572,-130588.32685314829,-249952.10394894617,-11205.008726230299,-208303.02219383602,{"$f":"BI61*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2728328.8479579985},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ61:BI61)+Monte_Carlo!BJ61/(1+Analise_Fundamentalista!$C$10)^10","v":-3632135.4672645745},{"$f":"(BK61+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-93.593710181989906},0.33592765559399945]
["Tent37",1651002.4705844694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B62","v":148248.45836038725},-382710.42866963247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B62","v":269299.45490011573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B62","v":-135825.25445712669},1509248.4868097058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G62","v":166202.7808715787},-211401.86707448045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G62","v":246177.58122602632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G62","v":-124163.38764616872},1612577.1317678178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L62","v":104494.39689310665},-523574.10294953338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L62","v":263031.79450466321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L62","v":-132664.06510982948},1467199.7940504188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q62","v":277612.19199675001},-952713.16953984881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q62","v":239318.90582057415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q62","v":-120704.11093678992},1467635.4622515084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V62","v":222932.95567085492},-730483.62758754299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V62","v":239389.96883299304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V62","v":-120739.95264225443},1355249.8212274208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA62","v":202317.89613921192},-95483.232096337597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA62","v":221058.44455873035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA62","v":-111494.17102690645},1289714.8890147442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF62","v":118106.21420964357},-1060528.8879254209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF62","v":210368.86544771781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF62","v":-106102.72007379781},1589899.2470966016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK62","v":202435.25269020538},-360766.91517465498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK62","v":259332.74372245319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK62","v":-130798.39288286614},1307967.5239363017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP62","v":217530.59541636403},-212183.02039484936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP62","v":213346.10183739208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP62","v":-107604.33429116232},1394081.573105444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU62","v":191536.66358709458},-23589.707821012053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU62","v":227392.39608205314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU62","v":-114688.79530749963},-100987.76986625619,76815.107376955842,-288711.97666159301,-556486.1826593146,-388900.65572594944,216398.93757469824,-838156.52834185737,-29797.311644862551,111089.34256774443,280650.556540636,{"$f":"BI62*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3675928.4696923746},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ62:BI62)+Monte_Carlo!BJ62/(1+Analise_Fundamentalista!$C$10)^10","v":558652.84614043962},{"$f":"(BK62+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.9955474025572445},0.88926304419187041]
["Tent38",1691956.8421904237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B63","v":332079.63413317216},-76054.627974613744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B63","v":275979.63263804239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B63","v":-139194.50316730049},1562031.7527329053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G63","v":152543.97005633177},-66767.480005689547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G63","v":254787.20174096921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G63","v":-128505.7800125222},1436257.258976077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L63","v":148270.36103418187},-199049.40859248178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L63","v":234271.78567556426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L63","v":-118158.51953102223},1472092.7727318453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q63","v":173782.38383299523},-8485.2204934503152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q63","v":240117.01273756719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q63","v":-121106.64823536995},1380026.0264218219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V63","v":253533.51171125125},-782843.00969678408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V63","v":225099.75804688255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V63","v":-113532.46862789076},1398061.9788809072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA63","v":95090.547060653596},-908085.34859703877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA63","v":228041.65077713184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA63","v":-115016.25673589078},1468786.418129765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF63","v":171661.66511555589},-308451.70456446311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF63","v":239577.70434287318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF63","v":-120834.63988701535},1489057.3001095639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK63","v":187870.06703866794},-715567.80822956795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK63","v":242884.14244018984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK63","v":-122502.29196630139},1371644.4747804191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP63","v":201368.79514854512},-684617.49023925979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP63","v":223732.62060859156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP63","v":-112842.93217672115},1311261.05140579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU63","v":103443.86874065608},-321759.7074809997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU63","v":213883.31796397836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU63","v":-107875.28737244174},392810.13562930026,212057.91177908925,65334.218586242117,284307.52784174215,-417742.20856654103,-699969.40749514417,-18046.974993049385,-407315.89071701153,-372359.00665884424,-112307.80814880702,{"$f":"BI63*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1470994.6576684364},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ63:BI63)+Monte_Carlo!BJ63/(1+Analise_Fundamentalista!$C$10)^10","v":-1037207.1993506788},{"$f":"(BK63+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.024219195770101},0.72432356013221166]
["Tent39",1634614.3265923795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B64","v":291049.39208978292},-739392.68835356645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B64","v":266626.34064224787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B64","v":-134477.02883816828},1711927.8743309495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G64","v":289004.32634459238},-414359.84402501199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G64","v":279237.16142134723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G64","v":-140837.48709408898},1577876.0980092636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L64","v":268500.43867324549},-224836.49885876125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L64","v":257371.61552725628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L64","v":-129809.26820664106},1567137.8979044661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q64","v":229692.1392267076},-612774.91512654454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q64","v":255620.07881767969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q64","v":-128925.85416721244},1509294.7059103604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V64","v":105467.86433328634},-312992.45324700937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V64","v":246185.1201478838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V64","v":-124167.19001546799},1437927.3776670671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA64","v":187629.32787677512},-205205.44011911165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA64","v":234544.20322860579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA64","v":-118295.91744545237},1408032.7809132547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF64","v":93183.56667514905},-14864.298611819335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF64","v":229668.01512247263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF64","v":-115836.53819961616},1382550.2396664987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK64","v":242474.25160962826},-443024.30109503632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK64","v":225511.48926046607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK64","v":-113740.13149476759},1460078.5480517847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP64","v":273613.14352856105},-571162.12183054059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP64","v":238157.3402264519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP64","v":-120118.25775543529},1233583.984208216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU64","v":230470.58206640041},-252484.09126418267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU64","v":201213.20254789357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU64","v":-101484.92296925653},-316193.9844597039,13044.156646838645,171226.28713509941,-256388.55124936966,-85506.658781307196,98672.17354081689,192150.74498618618,-88778.691719709575,-179509.89583096292,77714.770380854781,{"$f":"BI64*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1017899.0573896349},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ64:BI64)+Monte_Carlo!BJ64/(1+Analise_Fundamentalista!$C$10)^10","v":141673.36178348673},{"$f":"(BK64+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.4159945088176649},0.85515929893605569]
["Tent40",1644976.85513749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B65","v":316757.82150640758},-1145810.6233393608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B65","v":268316.60055300215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B65","v":-135329.53699702077},1559350.2572379375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G65","v":279744.40062422637},-1408151.4046277322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G65","v":254349.81579638229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G65","v":-128285.1777939194},1692568.2974476514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L65","v":292012.84800850292},-768618.84385608579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L65","v":276079.3687501325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L65","v":-139244.80658439515},1540921.4092880255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q65","v":186760.29525613939},-1424774.7941895532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q65","v":251343.8368255625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q65","v":-126769.06682089198},1417860.9957349799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V65","v":237370.81108966799},-495040.53156585491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V65","v":231271.12168426649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V65","v":-116645.08924832995},1574751.9922385574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA65","v":226853.48541197702},-624490.60861974524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA65","v":256862.03422977729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA65","v":-129552.25316952429},1227265.5357933936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF65","v":218077.25680757881},-985936.63729497127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF65","v":200182.58342754559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF65","v":-100965.11462311054},1439820.9588629988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK65","v":173600.68481976082},-1481133.1209997889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK65","v":234853.07035204078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK65","v":-118451.69925217591},1533913.9415315934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP65","v":189486.21876827942},-266202.94874311151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP65","v":250200.82990663932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP65","v":-126192.57398815833},1340149.5497398789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU65","v":152278.21085716083},-785218.47204628051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU65","v":218595.39865002298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU65","v":-110251.89655808569},-696065.73827697174,-1002342.366001043,-339771.43368184555,-1113439.7289287432,-143043.68804025039,-270327.34214751521,-668641.91168295732,-1191131.0650801633,47291.5259436489,-524596.75909718242,{"$f":"BI65*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6871107.5639519393},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ65:BI65)+Monte_Carlo!BJ65/(1+Analise_Fundamentalista!$C$10)^10","v":-7173986.3598844726},{"$f":"(BK65+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-173.53596002946009},3.4768912407969109E-2]
["Tent41",1614954.4528208491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B66","v":108969.64918626008},-27063.893155100974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B66","v":263419.56573766284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B66","v":-132859.64339799518},1565148.4886433382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G66","v":240102.13376612149},-679849.40051632759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G66","v":255295.58092071087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G66","v":-128762.18874337064},1540847.5146007014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L66","v":144153.00923490754},-390379.07698680862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L66","v":251331.78366430383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L66","v":-126762.98762665232},1527519.8158115854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q66","v":224530.17623990975},-54974.395882651763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q66","v":249157.86685743724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q66","v":-125666.53979473675},1461279.5745626695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V66","v":258363.90532456044},-224293.98793887996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V66","v":238353.24289193205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V66","v":-120217.06422868842},1513131.9826536891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA66","v":211666.28798615289},-720625.77733914973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA66","v":246811.02868145096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA66","v":-124482.87645408399},1452287.9138058496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF66","v":189834.96179092958},-366913.45204954781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF66","v":236886.58891436341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF66","v":-119477.33510529416},1568551.9643902325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK66","v":258544.54865267719},-358596.76535841572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK66","v":255850.73100663407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK66","v":-129042.18708837428},1357712.8970822333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP66","v":151444.22915146349},-80421.914130799138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP66","v":221460.20348816662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP66","v":-111696.80422139747},1353909.6359504857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU66","v":92064.788798748428},-125398.9034085389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU66","v":220839.84333252138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU66","v":-111383.91619113083},212465.67837082673,-313213.8745728659,-121657.27171424957,293047.10741995845,152206.09604892408,-386631.33712562983,-59669.236449548975,26756.327212521253,180785.71428743351,76121.812531600081,{"$f":"BI66*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":997034.68006121367},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ66:BI66)+Monte_Carlo!BJ66/(1+Analise_Fundamentalista!$C$10)^10","v":462118.52611304901},{"$f":"(BK66+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.1833051139519764},0.88193151324061769]
["Tent42",1720442.5057432626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B67","v":317203.40301348153},-685781.16236834216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B67","v":280626.00585911452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B67","v":-141537.97179886152},1607788.7564588208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G67","v":222492.9605754021},-1095151.3295878784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G67","v":262250.74972517625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G67","v":-132270.13335844301},1512153.3464056719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L67","v":165596.88098400988},-69408.530353590017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L67","v":246651.40069007478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L67","v":-124402.36566153451},1631060.9882086348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q67","v":242336.31402464275},-40820.865516796242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q67","v":266046.74605843157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q67","v":-134184.70154081812},1564353.9249005439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V67","v":134960.00865707811},-350228.4603419957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V67","v":255165.97749089761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V67","v":-128696.82129270339},1511076.634917716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA67","v":99570.567644056049},-1001053.7954032907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA67","v":246475.77538244665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA67","v":-124313.78638050125},1411160.4505018073,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF67","v":195097.37038733414},-384591.88743323879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF67","v":230178.17772386881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF67","v":-116093.84642615842},1372503.8219377897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK67","v":103055.61332299084},-1030220.0982066579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK67","v":223872.79103545225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK67","v":-112913.62925222312},1460384.5092375404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP67","v":246599.9635720056},-504743.81104907859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP67","v":238207.24637863069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP67","v":-120143.42867834405},1349795.6806506142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU67","v":148940.51748532438},-266100.70396588033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU67","v":220168.80501520945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU67","v":-111045.46786329008},-229489.72529460763,-742677.75264574308,218437.38565896012,333377.49302545993,-88799.295486723364,-779321.23875728925,-75410.185748194257,-816205.32310043788,-140080.02977678634,-8036.8493286365701,{"$f":"BI67*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-105265.72125106632},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ67:BI67)+Monte_Carlo!BJ67/(1+Analise_Fundamentalista!$C$10)^10","v":-1569785.2030667856},{"$f":"(BK67+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.044907001982899},0.6504469149096167]
["Tent43",1575727.318039627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B68","v":285216.51771195815},-390797.23744543095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B68","v":257021.12224524529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B68","v":-129632.4916170549},1593436.0251235643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G68","v":172736.99320059223},-900275.90012079605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G68","v":259909.63710192015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G68","v":-131089.35778693471},1540986.3227838043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L68","v":112060.75634859309},-181373.19023346645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L68","v":251354.42504050484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L68","v":-126774.40714729302},1566673.0353696193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q68","v":169163.33541509617},-183380.18652165812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q68","v":255544.25383893607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q68","v":-128887.61069198565},1664837.2390911807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V68","v":131550.3041555555},-248361.6403246868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V68","v":271556.08121286001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V68","v":-136963.41807968888},1541649.8830962747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA68","v":182048.62308019202},-714113.831945076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA68","v":251462.66014834109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA68","v":-126828.99716147818},1561729.4640664957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF68","v":113329.50270426509},-65567.304511309922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF68","v":254737.8946233016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF68","v":-128480.91122173228},1331585.9007681818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK68","v":238055.68206430844},-376568.34973114246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK68","v":217198.55882626577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK68","v":-109547.37925942258},1441741.3491209967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP68","v":257729.57259706847},-428759.82940507657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP68","v":235166.3103737176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP68","v":-118609.68659628763},1321049.4647741998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU68","v":258586.83597109246},-186261.44133908706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU68","v":215479.93240363852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU68","v":-108680.56402113455},21807.910894717599,-598718.62760521844,55267.584008338468,112439.79204038846,17781.326964039821,-407431.54587802105,174019.18159452453,-30861.488099990835,-54473.63303057813,179124.76301450937,{"$f":"BI68*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2346155.3902053153},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ68:BI68)+Monte_Carlo!BJ68/(1+Analise_Fundamentalista!$C$10)^10","v":591791.47570719908},{"$f":"(BK68+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.7435113018700832},0.89170300466648134]
["Tent44",1536804.5680394871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B69","v":144911.35659579065},-16156.735214182385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B69","v":250672.32777339904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B69","v":-126430.38107080683},1617841.7272513823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G69","v":221256.14625554639},-124041.58242109131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G69","v":263890.5168380657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G69","v":-133097.17471075931},1471234.0883734722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L69","v":282687.84789712162},-743958.98707215057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L69","v":239976.95042163419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L69","v":-121036.00568725003},1464869.4631213101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q69","v":283819.72424399224},-440049.4390148918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q69","v":238938.79927311168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q69","v":-120512.39844873807},1555087.7747680587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V69","v":204483.46295902575},-403897.13508266036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V69","v":253654.55081276703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V69","v":-127934.5103803901},1342947.1195097729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA69","v":135877.47531442664},-516231.23934735788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA69","v":219051.71778188401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA69","v":-110482.04801614069},1467308.3585330746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF69","v":201550.64910992075},-286569.58641872532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF69","v":239336.61406542637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF69","v":-120713.04235799883},1386311.1007553919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK69","v":253506.72632129063},-114885.16376155913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK69","v":226124.93343104652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK69","v":-114049.53134333109},1379269.66841823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP69","v":127386.94058588159},-15160.939832696056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP69","v":224976.38645798084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP69","v":-113470.24430047217},1454710.4943356165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU69","v":224305.92784984043},-192168.80978106838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU69","v":237281.74254238125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU69","v":-119676.6368160796},252996.56808420049,228007.90596176148,-342330.19444064482,-37803.313946525945,-73693.631691257673,-271784.09426718793,33604.634398622977,250696.96464744688,223732.14291069421,149742.22379507369,{"$f":"BI69*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1961306.2961578653},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ69:BI69)+Monte_Carlo!BJ69/(1+Analise_Fundamentalista!$C$10)^10","v":1128250.6163482384},{"$f":"(BK69+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.851799299946325},0.92596286760315039]
["Tent45",1508134.8131520841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B70","v":201702.90302202984},-279700.39289434935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B70","v":245995.92691945948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B70","v":-124071.76754830471},1610693.7889168861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G70","v":183276.07268783817},-45278.273953669697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G70","v":262724.59738522681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G70","v":-132509.12559488905},1474816.996927633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L70","v":256086.34141310837},-966760.5802637327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L70","v":240561.36827550383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L70","v":-121330.76567382547},1641773.0227747275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q70","v":107164.98950597391},-1086127.3049864525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q70","v":267794.01483659324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q70","v":-135065.96298446573},1439741.4429270583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V70","v":228393.74790503862},-456876.54170963488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V70","v":234840.10029379668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V70","v":-118445.15760706941},1611432.3483833945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA70","v":299481.02582237741},-809383.65312466456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA70","v":262845.06580685894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA70","v":-132569.88566597164},1583329.3065324407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF70","v":186078.9534001888},-853009.79847548227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF70","v":258261.10304100203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF70","v":-130257.89469174021},1286360.5749278513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK70","v":252215.99249579993},-427240.67699989473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK70","v":209821.73425242392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK70","v":-105826.76617760523},1515691.8997150012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP70","v":265278.07959078695},-279731.52715607465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP70","v":247228.58364062483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP70","v":-124693.47661515993},1440188.1980785544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU70","v":212422.3550527617},-701431.00582605251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU70","v":234912.97172852515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU70","v":-118481.91141768637},43926.669498835268,268213.27052450622,-591443.63624894596,-846234.26362835104,-112087.851117869,-379627.44716139988,-538927.63672603155,-71029.716429276101,108081.65946017719,-372577.59046245198,{"$f":"BI70*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4879978.1081211241},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ70:BI70)+Monte_Carlo!BJ70/(1+Analise_Fundamentalista!$C$10)^10","v":-3791346.2071349737},{"$f":"(BK70+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-97.18721683458233},0.31343250689449442]
["Tent46",1561635.7401630636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B71","v":300970.57531956141},-390360.26566317858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B71","v":254722.60706525427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B71","v":-128473.20071053732},1666111.3805399071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G71","v":175372.18204508873},-95971.196753177428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G71","v":271763.90985256288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G71","v":-137068.2395984758},1551988.5503918643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L71","v":221163.39921838074},-437035.43569445313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L71","v":253149.02798648871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L71","v":-127679.54229462624},1464743.2555436604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q71","v":102865.11107269308},-485745.06858981994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q71","v":238918.21321556732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q71","v":-120502.01555915788},1575589.1409407328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V71","v":132028.06029230129},-88510.764331181417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V71","v":256998.58380688744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V71","v":-129621.12401467281},1431587.4556926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA71","v":180817.15232197481},-11546.589943831656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA71","v":233510.0814981708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA71","v":-117774.34250491612},1427759.2421368586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF71","v":225980.12131355991},-33612.251198122511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF71","v":232885.65128551496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF71","v":-117459.40167981807},1498343.0561506713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK71","v":120701.08910448461},-1047253.0346733227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK71","v":244398.76709082435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK71","v":-123266.21582443088},1406875.8935684939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP71","v":155624.24838105851},-311025.90475199441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP71","v":229479.31211513272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP71","v":-115741.36298287362},1396167.896349919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU71","v":188850.65574379437},-236744.56636914608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU71","v":227732.70187958697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU71","v":-114860.43368515774},36859.716011099779,214096.65554599836,-90402.550784209918,-264463.75986071746,170894.7557533345,285006.3013713978,307794.11972113431,-805419.39430244465,-41663.707238676798,64978.357569077518,{"$f":"BI71*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":851078.99818983127},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ71:BI71)+Monte_Carlo!BJ71/(1+Analise_Fundamentalista!$C$10)^10","v":388316.43671773886},{"$f":"(BK71+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.8490740151778202},0.876099464095634]
["Tent47",1624088.2234117284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B72","v":175751.74981421471},-1225865.3917589537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B72","v":264909.39963260287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B72","v":-133611.06366341733},1551741.1647062914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G72","v":143589.60777709429},-99957.740841530278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G72","v":253108.67624173861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G72","v":-127659.19028165797},1499275.646199001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L72","v":128316.03364993146},-434128.67551310215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L72","v":244550.88436268497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L72","v":-123342.93847195891},1471837.79645756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q72","v":99684.2941252007},-90323.60380735615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q72","v":240075.42287147013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q72","v":-121085.67175716817},1447582.8319879179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V72","v":185232.12146516281},-452007.099381243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V72","v":236119.13036030027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V72","v":-119090.25577225359},1532401.7395906257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA72","v":281583.84948172513},-642628.87179057556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA72","v":249954.17057955952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA72","v":-126068.1676247022},1380456.5730249218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF72","v":201713.46362969637},-603237.96997194609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF72","v":225169.98566167397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF72","v":-113567.88898792269},1494501.1500923247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK72","v":146930.16878437935},-1146189.9490467673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK72","v":243772.10345722971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK72","v":-122950.14853969171},1442219.8164847335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP72","v":107855.25516937647},-822116.54562640947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP72","v":235244.35447270444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP72","v":-118649.04931838338},1321241.2446442721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU72","v":119592.72220459461},-378636.48258432926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU72","v":215511.21413421826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU72","v":-108696.34143523079},-918815.30597555346,169081.35289564467,-184604.69597244461,128350.4414321465,-149746.10332803347,-237159.01935399312,-289922.40966849844,-878437.82534484996,-597665.98530271184,-152228.8876807472,{"$f":"BI72*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1993876.3315947258},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ72:BI72)+Monte_Carlo!BJ72/(1+Analise_Fundamentalista!$C$10)^10","v":-2898377.3677013898},{"$f":"(BK72+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-77.032235658849942},0.44616008931664769]
["Tent48",1700167.6721801667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B73","v":126864.9694595395},-512770.62210802251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B73","v":277318.92320841481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B73","v":-139869.99462932494},1601215.5618677482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G73","v":161719.23683918617},-1072428.8542217787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G73","v":261178.57827064078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G73","v":-131729.36746388164},1644376.8791955987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L73","v":292072.79524696374},-791211.95492132846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L73","v":268218.73686292098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L73","v":-135280.1779642952},1462654.0137782237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q73","v":276656.26171248761},-261322.37064621816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q73","v":238577.43137022734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q73","v":-120330.13707958635},1555116.7513962348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V73","v":260730.25953002594},-142694.24823715107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V73","v":253659.27726854873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V73","v":-127936.89423987272},1516088.6395411899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA73","v":225703.95347936579},-528141.6093141092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA73","v":247293.29694107917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA73","v":-124726.11574732687},1402718.5767540077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF73","v":131491.91565426343},-1499820.6211576762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF73","v":228801.20098451045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF73","v":-115399.34737463132},1428122.9672261989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK73","v":196795.21493930952},-55722.649111159939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK73","v":232944.97946341778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK73","v":-117489.3247439517},1329210.6524525485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP73","v":131344.99110912523},-296061.33428648562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP73","v":216811.12568303975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP73","v":-109351.97149194933},1254203.5734855912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU73","v":190120.61688011108},-103339.91789972318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU73","v":204576.51923069399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU73","v":-103181.26262367841},-248456.72406939312,-781260.40657583333,-366200.60077573895,133581.18535691046,243758.39432155088,-179870.4746409911,-1254926.8518935337,256528.22054761564,-57257.188986269975,188175.95558740344,{"$f":"BI73*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2464706.8617344731},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ73:BI73)+Monte_Carlo!BJ73/(1+Analise_Fundamentalista!$C$10)^10","v":-448077.89809285221},{"$f":"(BK73+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.727125890190074},0.79592547352566034]
["Tent49",1523616.1834368268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B74","v":164258.59692626621},-612595.84456374205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B74","v":248521.13487830167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B74","v":-125345.39438759451},1584977.4881405078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G74","v":256457.73620022862},-116616.19183599822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G74","v":258529.94237742756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G74","v":-130393.4878784833},1659748.730918352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L74","v":238399.46073269134},-239701.62368327295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L74","v":270726.08095446398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L74","v":-136544.79489184049},1558412.6574144335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q74","v":215123.69587834788},-68393.40570001732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q74","v":254196.88136661449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q74","v":-128208.04300043765},1498396.6009137572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V74","v":199861.3258981586},-3271.8769280833008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V74","v":244407.50092119025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V74","v":-123270.62086391481},1471460.460442821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA74","v":242000.41320152674},-1349617.3158347593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA74","v":240013.87457890616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA74","v":-121054.62894461585},1524932.7742473118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF74","v":299841.76600110705},-83806.414087770216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF74","v":248735.88754760846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF74","v":-125453.70814546959},1333719.8542620745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK74","v":130314.19017351251},-536077.54334897292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK74","v":217546.63372192843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK74","v":-109722.93609926489},1473840.7135342357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP74","v":273801.81870042213},-916310.33555643761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP74","v":240402.12406457492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP74","v":-121250.448446751},1449213.6601690839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU74","v":267528.27039645298},-641820.63701105257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU74","v":236385.13913257563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU74","v":-119224.42132114238},-325161.50714676868,267977.99886317464,132879.12311204191,272719.12854450737,317726.32902735076,-988657.65699894214,339317.5313154757,-297939.6555527969,-523356.84123819147,-257131.64880316635,{"$f":"BI74*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3367880.5413579973},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ74:BI74)+Monte_Carlo!BJ74/(1+Analise_Fundamentalista!$C$10)^10","v":-2026408.3890771782},{"$f":"(BK74+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-57.351237203023381},0.58205639705428336]
["Tent50",1625322.1147875937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B75","v":177204.66019531651},-792993.2601511277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B75","v":265110.66297463095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B75","v":-133712.57387499203},1678526.2828828983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G75","v":187889.48162245672},-568177.31983111764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G75","v":273788.93797527801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G75","v":-138089.59316992151},1485004.3373218342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L75","v":266951.38900984655},-365867.40662479197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L75","v":242223.05277563006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L75","v":-122168.86139199475},1590394.0939841336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q75","v":300723.41670486593},-381790.10669737967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q75","v":259413.45952963439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q75","v":-130839.10312141142},1550023.8601908679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V75","v":247322.52387084294},-366643.89861934143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V75","v":252828.56208192313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V75","v":-127517.9104671552},1536279.5462646398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA75","v":104981.62922888499},-1084525.6665157164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA75","v":250586.69005916413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA75","v":-126387.18839397278},1504555.5086926385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF75","v":254024.17588825841},-125292.7199780783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF75","v":245412.09693917542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF75","v":-123777.3040646664},1454002.6609152947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK75","v":109772.22524469892},-407375.70073071675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK75","v":237166.2859288092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK75","v":-119618.4045262185},1371606.9372753859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP75","v":148325.34763129993},-278143.66662581795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP75","v":223726.49776515318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP75","v":-112839.84402799717},1371360.5924501673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU75","v":148648.04298995703},-175248.02332071683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU75","v":223686.31579793579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU75","v":-112819.5776448962},-484390.51085617224,-244588.49340330446,21138.173768689885,47507.666415709231,5989.2768662694289,-855344.53562164004,250366.24878468912,-180055.5940834271,-18931.665257362009,84266.757822279789,{"$f":"BI75*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1103716.2296976964},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ75:BI75)+Monte_Carlo!BJ75/(1+Analise_Fundamentalista!$C$10)^10","v":-556085.29998635617},{"$f":"(BK75+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.164934530169216},0.78369344605791624]
["Tent51",1620756.3298969925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B76","v":303816.11988010997},-597349.87790972099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B76","v":264365.92551715474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B76","v":-133336.95427077491},1437192.895903734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G76","v":109124.91093407788},-326344.1833811613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G76","v":234424.39993210943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G76","v":-118235.49284029506},1648768.4121491257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L76","v":218712.43225432743},-311005.86801543372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L76","v":268935.05161812669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L76","v":-135641.46214859962},1529702.0349396954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q76","v":204959.83215063534},-55618.223055738956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q76","v":249513.81449055288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q76","v":-125846.06736882438},1428598.4950441658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V76","v":280657.46784183156},-13766.983201701942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V76","v":233022.54408518542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V76","v":-117528.44563445765},1342351.9156848593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA76","v":220672.64274299791},-415509.99704698689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA76","v":218954.63248464218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA76","v":-110433.08157762038},1463004.5784388997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF76","v":201255.78895900815},-117080.15796240188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF76","v":238634.61291520338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF76","v":-120358.97745692579},1431833.6107808361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK76","v":275346.66959397675},-4762.6641280804397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK76","v":233550.23251687849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK76","v":-117794.59327866798},1454638.311530944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP76","v":166226.36181093039},-1211342.2849944071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP76","v":237269.96861090761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP76","v":-119670.69845560663},1319539.6999610357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU76","v":124869.51748783978},-27094.281641244328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU76","v":215233.6706030317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU76","v":-108556.35815616946},-162504.78678323119,-101030.36535526907,41000.153708420781,273009.35621662484,382384.58309085737,-86315.803396967181,202451.26645488385,386339.64470410685,-927516.6530281757,204452.54829345766,{"$f":"BI76*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2677895.7869775584},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ76:BI76)+Monte_Carlo!BJ76/(1+Analise_Fundamentalista!$C$10)^10","v":1367785.9375983954},{"$f":"(BK76+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.258292424367379},0.93827600452130444]
["Tent52",1684633.3792934564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B77","v":182323.41290340028},-318282.02959147946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B77","v":274785.08290158055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B77","v":-138592.01393472185},1480174.5256222163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G77","v":103796.50041097736},-1820855.9234441505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G77","v":241435.24919498683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G77","v":-121771.52073698751},1567325.2537976122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L77","v":264177.6299400237},-31414.781502571455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L77","v":255650.63894148055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L77","v":-128941.26762801217},1380376.0818498831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q77","v":207262.6978846979},-404437.19959707471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q77","v":225156.85652955674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q77","v":-113561.26711150155},1467110.4895343164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V77","v":173406.49641723718},-30428.950987171214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V77","v":239304.33912068425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V77","v":-120696.7640013129},1472228.6996675963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA77","v":255172.7267756298},-136264.04868851724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA77","v":240139.18414576078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA77","v":-121117.83072053573},1440662.3276614489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF77","v":129745.37434912079},-113751.85718882689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF77","v":234990.30828040827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF77","v":-118520.91727769547},1393264.6262492666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK77","v":189980.98244049461},-974597.34138326172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK77","v":227259.14168239554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK77","v":-114621.58643495388},1356556.1713097466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP77","v":136168.21858249695},-461334.24544886558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP77","v":221271.52683531502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP77","v":-111601.64229693984},1409842.2710018272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU77","v":161241.81423164567},-239868.2675729098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU77","v":229963.1659191442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU77","v":-115985.40196941477},234.45227877952857,-1597395.6945751738,359472.2197509206,-85578.912294321621,261585.12054943736,237930.03151233762,132462.90816300668,-671978.80369532551,-215496.14232799341,35351.310608465297,{"$f":"BI77*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":463027.37008034432},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ77:BI77)+Monte_Carlo!BJ77/(1+Analise_Fundamentalista!$C$10)^10","v":-978211.73264786811},{"$f":"(BK77+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.692646952327742},0.73201172439135509]
["Tent53",1437043.4923230025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B78","v":257038.19520717472},-979464.460890093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B78","v":234400.03031209495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B78","v":-118223.20165373948},1602131.7229049711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G78","v":197633.80891889622},-433571.12301076727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G78","v":261328.01576229851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G78","v":-131804.73852372047},1646368.4941772041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L78","v":249084.9266993489},-998555.85703670583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L78","v":268543.59454089124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L78","v":-135444.02484912841},1580611.6634747721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q78","v":136652.78503950426},-157932.75915809796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q78","v":257817.82097021013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q78","v":-130034.31867268022},1442970.7626773473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V78","v":220699.79364386006},-539350.21885997488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V78","v":235366.84332655734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V78","v":-118710.82842502472},1549533.6870347101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA78","v":189266.96581926313},-433377.35503379302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA78","v":252748.60861964076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA78","v":-127477.58472879358},1280521.6488582187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF78","v":121270.79873992957},-203297.20946150357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF78","v":208869.3313119259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF78","v":-105346.40734514179},1457158.4574677823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK78","v":184398.25195772247},-518145.15446116263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK78","v":237681.03639496674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK78","v":-119878.02671176544},1379165.5207843632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP78","v":245390.67594719701},-923410.4622902855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP78","v":224959.39865721785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP78","v":-113461.67624613966},1306507.7287422081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU78","v":93275.159817583277},-149604.23368390219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU78","v":213107.99071579211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU78","v":-107484.23934447042},-606249.43702456274,-106414.03685329302,-616371.36064559408,106503.52817893621,-201994.41031458223,-118839.36532368271,21496.513245210095,-215943.89282023886,-566522.06393201032,49294.677505002779,{"$f":"BI78*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":645655.97402871039},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ78:BI78)+Monte_Carlo!BJ78/(1+Analise_Fundamentalista!$C$10)^10","v":-1333704.3148944224},{"$f":"(BK78+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.716383041300993},0.68412472275267566]
["Tent54",1610790.8493357701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B79","v":181592.06035445159},-646698.18571863289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B79","v":262740.42917128623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B79","v":-132517.11059571584},1675385.6525710972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G79","v":289139.35348538321},-945966.70925184491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G79","v":273276.6613154427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G79","v":-137831.21868602076},1402599.1361291558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L79","v":240277.87654282039},-704001.09300710983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L79","v":228781.71870284301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L79","v":-115389.52119111428},1438860.9069606254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q79","v":148601.38141059293},-52379.392227259261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q79","v":234696.47370328265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q79","v":-118372.71736313867},1662888.7260931563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V79","v":143326.7712881153},-560817.42954887159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V79","v":271238.25401539489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V79","v":-136803.11712406643},1497430.2004451244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA79","v":113059.71731863158},-21802.947551786307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA79","v":244249.86874070909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA79","v":-123191.11668878596},1460208.1149119476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF79","v":266366.87708450994},-950326.42344596144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF79","v":238178.47422560491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF79","v":-120128.91700765591},1432814.2912236636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK79","v":154188.68467995562},-702319.26523295592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK79","v":233710.19394236998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK79","v":-117875.27224375821},1395803.942166476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP79","v":220201.3606727962},-383022.83441825776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP79","v":227673.33633352868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP79","v":-114830.49177382955},1390791.5039529838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU79","v":237691.95052101207},-760015.93593182566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU79","v":226855.74405086169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU79","v":-114418.12673626712},-334882.80678861088,-521381.91313703975,-350331.01895256073,212545.74552347767,-283055.52136942779,212315.52181876841,-565909.98914350255,-432295.65885438852,-49978.629185762416,-409886.36809621903,{"$f":"BI79*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5368644.1544809118},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ79:BI79)+Monte_Carlo!BJ79/(1+Analise_Fundamentalista!$C$10)^10","v":-4123527.5262666461},{"$f":"(BK79+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-104.68480010778542},0.26873899809938595]
["Tent55",1772032.7664241118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B80","v":181478.51138884216},-757668.86014286312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B80","v":289041.03207926865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B80","v":-145782.21758851511},1453679.1705311609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G80","v":234489.88109843436},-52614.903284422173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G80","v":237113.52054192169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G80","v":-119591.79150502547},1472417.2617414126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L80","v":265634.30926130019},-58357.738004676263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L80","v":240169.94101293592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L80","v":-121133.3434118329},1614805.9407916381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q80","v":253804.83023581549},-133753.34646879448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q80","v":263395.34154101548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q80","v":-132847.42555791503},1524863.5507384161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V80","v":213937.66298562597},-205174.95650854849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V80","v":248724.59631483079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V80","v":-125448.01324138696},1458983.0685536549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA80","v":249629.88768379571},-849319.45462167822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA80","v":237978.65361819006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA80","v":-120028.13446111135},1514130.3919175852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF80","v":192364.70450753314},-37476.102319795289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF80","v":246973.88190264525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF80","v":-124565.01394008849},1441271.2531944541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK80","v":261987.36233437769},-90192.575430492245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK80","v":235089.63176237437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK80","v":-118571.01257854416},1347973.894952982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP80","v":112113.98544400166},-210425.66677970844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP80","v":219871.64864866354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP80","v":-110895.59255398199},1405478.7286806039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU80","v":172390.13874065015},-510480.04966332373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU80","v":229251.41679128067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU80","v":-115626.42052833625},-432931.53426326741,299396.70685090841,326313.16885772697,250599.39975012149,132039.28955052129,-481739.0477808037,277297.4701502946,288313.40608771564,10664.37475897478,-224464.91465972917,{"$f":"BI80*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2940015.4427461373},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ80:BI80)+Monte_Carlo!BJ80/(1+Analise_Fundamentalista!$C$10)^10","v":-1028461.6167288092},{"$f":"(BK80+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.826824790354564},0.72547007782639183]
["Tent56",1526019.9174371248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B81","v":146765.90265793665},-282671.34069093596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B81","v":248913.21439819239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B81","v":-125543.14562543618},1643806.3092881646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G81","v":167884.80147008758},-228113.37865042008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G81","v":268125.66967023531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G81","v":-135233.23811759989},1490015.6950450204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L81","v":181984.0141216203},-677690.06039661181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L81","v":243040.46881661625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L81","v":-122581.137539399},1506012.031383191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q81","v":257327.38226875299},-74703.183809792434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q81","v":245649.67427391835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q81","v":-123897.12978788101},1560785.3221323967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V81","v":227665.10614012866},-145338.73371160027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V81","v":254583.89309227353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V81","v":-128403.23821958515},1369028.2639465956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA81","v":176411.91617048476},-206800.28092441405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA81","v":223305.88342072832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA81","v":-112627.7008196828},1439075.9124449282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF81","v":250294.05813528853},-508990.39934173488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF81","v":234731.54382628662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF81","v":-118390.40551027074},1412938.5095841018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK81","v":234720.40101416895},-407052.62062225764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK81","v":230468.20172454315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK81","v":-116240.12441882973},1343030.9146433084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP81","v":107599.49236873056},-1111558.1063115974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP81","v":219065.38583156076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP81","v":-110488.94170378654},1497949.0624252069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU81","v":213305.24977100553},-274506.3704298003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU81","v":244334.50171424737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU81","v":-123233.80260944836},-12535.369260243111,72663.854372302914,-375246.71499777422,304376.74294499785,208507.02730121673,80289.817847116239,-142355.20289043046,-58104.142302375272,-895382.16981509246,59899.578446004234,{"$f":"BI81*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":784557.7377301848},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ81:BI81)+Monte_Carlo!BJ81/(1+Analise_Fundamentalista!$C$10)^10","v":-2605.9498489687685},{"$f":"(BK81+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.672487548198861},0.84186324944225566]
["Tent57",1587932.378242499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B82","v":255295.35645330526},-331519.08663450181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B82","v":259011.92245191787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B82","v":-130636.58182119176},1787842.3621146756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G82","v":154616.94635022059},-328741.57802951994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G82","v":291619.77776712511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G82","v":-147082.84699143475},1600111.7582361167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L82","v":212809.1816355878},-458780.18110678572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L82","v":260998.53389056795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L82","v":-131638.55935680232},1537014.1318987003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q82","v":230808.52818499302},-827895.44117802626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q82","v":250706.51029829428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q82","v":-126447.62154440381},1435564.6552760818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V82","v":188693.17799271943},-11072.192928556631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V82","v":234158.81322264936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V82","v":-118101.54016517276},1553791.655356806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA82","v":233413.91315610745},-185908.12512429655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA82","v":253443.1372884661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA82","v":-127827.88077081848},1417365.9726270528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF82","v":276322.47448947723},-570372.94544086303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF82","v":231190.37713330254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF82","v":-116604.36451242295},1383462.4249252423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK82","v":131186.02877324866},-614708.25403322326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK82","v":225660.27825219944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK82","v":-113815.17547385808},1395948.2527105834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP82","v":166510.87385715509},-423365.04949335079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP82","v":227696.87521463688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP82","v":-114842.36396464903},1432243.2244674165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU82","v":216327.39257197385},-553922.59757208987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU82","v":233617.04570733767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU82","v":-117828.29152212925},52151.610449529544,-29587.700903608988,-116611.02493743229,-472828.02423914277,293678.25812163937,173121.04454945851,-179464.45833050623,-371677.12248163321,-143999.66438620785,-221806.45081490761,{"$f":"BI82*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2905195.1913513662},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ82:BI82)+Monte_Carlo!BJ82/(1+Analise_Fundamentalista!$C$10)^10","v":-1891679.5888920422},{"$f":"(BK82+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-54.310306420620201},0.60259938733253493]
["Tent58",1664801.1038542755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B83","v":313787.29719158896},-538392.61383811769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B83","v":271550.18709714868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B83","v":-136960.4452932546},1510796.0208931314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G83","v":111712.15428154485},-554900.30007405952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G83","v":246430.00367392146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G83","v":-124290.70072680144},1512704.4460187731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L83","v":204136.00747332379},-214938.44748373592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L83","v":246741.29203066815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L83","v":-124447.70371917788},1625834.3514451154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q83","v":299583.9060067354},-1404728.0025443134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q83","v":265194.21527398133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q83","v":-133754.71474127765},1683977.8335088245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V83","v":224990.4615105837},-1022926.1433818275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V83","v":274678.15506494266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V83","v":-138538.08326254398},1518782.2867774616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA83","v":148286.25353473076},-824816.41114640632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA83","v":247732.66498888371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA83","v":-124947.7176696758},1349665.1348850818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF83","v":91901.738304508661},-217539.58554998509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF83","v":220147.5113441679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF83","v":-111034.72807813672},1359136.0733886834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK83","v":236183.31219175051},-1041452.6411911831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK83","v":221692.34160448212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK83","v":-111813.88659250531},1472966.9154508237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP83","v":167137.67167938492},-708514.41622191109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP83","v":240259.59650828829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP83","v":-121178.56251736074},1314520.6335273765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU83","v":180355.23758163754},-550939.00973485492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU83","v":214414.99717354044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU83","v":-108143.44782584897},-90015.57484263464,-321048.84284539463,111491.14830107814,-973704.59600487421,-661795.6100688451,-553745.21029246761,-16525.063979445244,-695390.87398745574,-422295.71055159863,-264312.22280552587,{"$f":"BI83*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3461930.8676048461},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ83:BI83)+Monte_Carlo!BJ83/(1+Analise_Fundamentalista!$C$10)^10","v":-4035159.4873806937},{"$f":"(BK83+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-102.69026672472528},0.28031076390747156]
["Tent59",1653659.3673717089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B84","v":231686.79645021114},-96606.178889043425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B84","v":269732.82848330378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B84","v":-136043.83298055275},1681184.4262124388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G84","v":282778.56056068098},-522956.42797182593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G84","v":274222.51488533447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G84","v":-138308.27424432992},1433318.2054498582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L84","v":103394.6596679862},-534486.71536765597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L84","v":233792.38874755555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L84","v":-117916.72843732359},1617426.5780874395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q84","v":289641.52871948812},-429431.24766603258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q84","v":263822.80074100109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q84","v":-133063.02107269102},1444220.5579611743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V84","v":189879.6328314635},-601907.77234332112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V84","v":235570.7007978016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V84","v":-118813.64702491758},1504200.4037164259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA84","v":156761.37798226567},-1380257.594268627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA84","v":245354.17481111674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA84","v":-123748.09016304457},1522166.4080548887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF84","v":155178.04770854968},-257431.56292419307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF84","v":248284.65811522008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF84","v":-125226.12375434846},1516846.1160338398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK84","v":270376.84922167432},-1977583.7868991676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK84","v":247416.85096974034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK84","v":-124788.43209099838},1378778.4958113702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP84","v":154147.47428433647},-297500.2768867698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP84","v":224896.26997260551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP84","v":-113429.83633894715},1313550.2500930924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU84","v":210378.69749358733},-416870.60538789572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU84","v":214256.71532081597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU84","v":-108063.61597869494},268769.61306391872,-104263.6267701404,-315216.39538943779,-9029.9392782343784,-295271.08573897363,-1101890.131638289,20805.019145228231,-1584578.5187987513,-31886.368968774972,-100298.80855218736,{"$f":"BI84*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1313702.1724730732},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ84:BI84)+Monte_Carlo!BJ84/(1+Analise_Fundamentalista!$C$10)^10","v":-2460509.140929414},{"$f":"(BK84+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-67.149219053658655},0.51461159262536671]
["Tent60",1492931.3224693881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B85","v":102100.31705153643},-599097.37305933388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B85","v":243516.04465012549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B85","v":-122821.00140627543},1676237.4553258873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G85","v":307247.47097832727},-55601.289268257446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G85","v":273415.60115450073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G85","v":-137901.29509594623},1527062.7015115772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L85","v":142998.88677562631},-558648.97507324663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L85","v":249083.30571412432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L85","v":-125628.93375403069},1497973.1703343608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q85","v":206746.23753100456},-69182.579731565318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q85","v":244338.43402017033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q85","v":-123235.78592743463},1533410.3793685124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V85","v":179371.21541780606},-706618.71097376221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V85","v":250118.69252741541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V85","v":-126151.14675824555},1409508.4747418186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA85","v":269643.64399973233},-204676.9984577311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA85","v":229908.71951311539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA85","v":-115957.94110078478},1501918.9030659602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF85","v":154683.14082279737},-585656.23847536487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF85","v":244982.03310177868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF85","v":-123560.39486160513},1457677.0593353577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK85","v":191692.08457320213},-196510.30349763201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK85","v":237765.62694085418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK85","v":-119920.69123340026},1412180.9096903598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP85","v":127544.33066407709},-122847.08190060935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP85","v":230344.62756759784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP85","v":-116177.79792315357},1438867.8460734014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU85","v":131650.31069469592},-649802.81202692736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU85","v":234697.60556063679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU85","v":-118373.28823251973},-376302.01276394742,387160.48776862439,-292195.71633752668,258666.30589217495,-403279.94978678628,178917.42395433181,-309551.45941239398,113026.71678302405,118864.07840791201,-401828.18400411436,{"$f":"BI85*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5263098.9929700671},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ85:BI85)+Monte_Carlo!BJ85/(1+Analise_Fundamentalista!$C$10)^10","v":-2838991.682722731},{"$f":"(BK85+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.691855894185295},0.45539540303010079]
["Tent61",1594073.4479789238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B86","v":301448.95278536039},-584601.81425260357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B86","v":260013.60885880576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B86","v":-131141.79751556535},1521168.1838671586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G86","v":191547.04393087619},-501106.14629517007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G86","v":248121.83508229716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G86","v":-125144.00149425535},1367634.2418078056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L86","v":171933.15176961577},-361475.19223874225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L86","v":223078.50071913737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L86","v":-112513.01691393855},1415695.5740267588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q86","v":221897.49142162749},-92730.37813281054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q86","v":230917.91392350136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q86","v":-116466.94357031531},1428687.4975765322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V86","v":220175.58316258012},-890367.30421211466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V86","v":233037.06152769568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V86","v":-117535.76772623},1503199.4372169031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA86","v":227942.28326442014},-117154.50757260788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA86","v":245190.90447233929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA86","v":-123665.7422974762},1484229.4836718456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF86","v":160976.53578109443},-857418.38966533868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF86","v":242096.66431208319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF86","v":-122105.11545820492},1321294.62189965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK86","v":185033.65494000551},-793970.22893127869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK86","v":215519.92064195123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK86","v":-108700.73269413141},1452727.5767992418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP86","v":131381.09670473388},-940515.11948691378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP86","v":236958.30352810252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP86","v":-119513.50545574297},1378876.2510942409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU86","v":173319.06519665811},-328546.91486797167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU86","v":224912.21509979927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU86","v":-113437.87850508984},-154281.05012400277,-186581.26877625208,-78976.556663927666,243618.08364200301,-554690.42724806885,232312.93786667532,-576450.30503036594,-502117.38604345336,-691689.22470982035,-43753.51307660414,{"$f":"BI86*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-573078.44441797561},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ86:BI86)+Monte_Carlo!BJ86/(1+Analise_Fundamentalista!$C$10)^10","v":-1629069.304637864},{"$f":"(BK86+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.382993952411333},0.6417869718004634]
["Tent62",1664872.8422180561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B87","v":178613.33198572666},-224941.64442923971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B87","v":271561.88853467267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B87","v":-136966.34709030724},1556197.7579106253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G87","v":147876.11773204949},-707821.73192630708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G87","v":253835.6031494941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G87","v":-128025.8268656579},1677274.1495279069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L87","v":183408.44167056461},-272021.31312627468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L87","v":273584.69913495565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L87","v":-137986.58222076422},1486338.825244779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q87","v":149323.41970456316},-17660.356038227372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q87","v":242440.72469110129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q87","v":-122278.64751583972},1584355.8986012393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V87","v":124058.93077869028},-872741.11795365356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V87","v":258428.55323532812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V87","v":-130342.35073069384},1379636.9855688626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA87","v":220163.89994416156},-255315.57990002359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA87","v":225036.3005466653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA87","v":-113500.46287757308},1509422.3716283005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF87","v":165284.49342383316},-478524.14452693256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF87","v":246205.94404661396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF87","v":-124177.69286384867},1369612.2695370752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK87","v":189537.77138623223},-570496.54359955573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK87","v":223401.14214382347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK87","v":-112675.74599789697},1324400.1244316467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP87","v":239396.00564779557},-578054.85800465592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP87","v":216026.46751511344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP87","v":-108956.21727343455},1323488.1435092196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU87","v":146198.45171326608},-165991.90300217387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU87","v":215877.71185322641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU87","v":-108881.19010475633},88267.229000852385,-434135.83791042143,46985.245458481368,251825.14084159734,-620595.98467032902,76384.15771323019,-191211.39992033411,-270233.37606739701,-231588.60211518145,87203.070459562296,{"$f":"BI87*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1142175.7123808938},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ87:BI87)+Monte_Carlo!BJ87/(1+Analise_Fundamentalista!$C$10)^10","v":-248840.23199067987},{"$f":"(BK87+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.230181279745121},0.81737843929740195]
["Tent63",1584731.0978714225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B88","v":240503.80344866193},-228226.0076202747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B88","v":258489.75299773883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B88","v":-130373.21775679025},1559572.9671976636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G88","v":121100.27223481766},-471132.18737642304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G88","v":254386.142617101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G88","v":-128303.49977555715},1404472.0461954491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L88","v":262762.52592198108},-650397.16434501577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L88","v":229087.21410270824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L88","v":-115543.60241804276},1272092.0746884656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q88","v":155425.44403796477},-209758.25727279409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q88","v":207494.36078983394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q88","v":-104652.92015964618},1362696.9495335564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V88","v":142893.09869957549},-172748.02679366688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V88","v":222273.16569279597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V88","v":-112106.83400905065},1462909.8575652177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA88","v":254814.69676277199},-821761.12972069345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA88","v":238619.16273865628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA88","v":-120351.18492663011},1521050.6678772201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF88","v":252562.84977183971},-880981.25797969126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF88","v":248102.66673300855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF88","v":-125134.33364728325},1418451.1518534978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK88","v":224977.17989687607},-1007549.1109951346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK88","v":231367.38363653759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK88","v":-116693.64042035742},1293011.2124026695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP88","v":182127.94789610154},-400212.23471033655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP88","v":210906.53762408259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP88","v":-106373.90317068284},1360130.7630442951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU88","v":126376.66418859101},-1421659.4333035327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU88","v":221854.5881103618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU88","v":-111895.71807246156},140394.33106933578,-223949.27230006154,-274091.0267383692,48508.627395358446,80311.403589653928,-448678.45514589525,-505450.07512212626,-667898.18788207835,-113551.65236083526,-1185323.8990770415,{"$f":"BI88*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15525235.082842907},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ88:BI88)+Monte_Carlo!BJ88/(1+Analise_Fundamentalista!$C$10)^10","v":-8718143.8885029331},{"$f":"(BK88+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-208.38876177046117},7.728642896432757E-3]
["Tent64",1605979.9839904942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B89","v":251906.62518945977},-152893.52339128414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B89","v":261955.71598147374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B89","v":-132121.3286260803},1591436.4447519619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G89","v":150812.5292551837},-120336.04475882933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G89","v":259583.48016775705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G89","v":-130924.8556025835},1598429.2859388059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L89","v":166796.91664179441},-1073600.1115711741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L89","v":260724.10130756281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L89","v":-131500.14513152355},1589345.296491395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q89","v":282656.45302555978},-312879.3048905218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q89","v":259242.38734886708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q89","v":-130752.82027879715},1613620.7712152118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V89","v":134971.15455780091},-819546.17434688786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V89","v":263202.02534277696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V89","v":-132749.92360854731},1253807.9631158528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA89","v":169337.14882137539},-744698.17424786079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA89","v":204511.99015892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA89","v":-103148.7164100337},1516766.4455006514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF89","v":289051.33988328907},-1424198.8413746387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF89","v":247403.8556947232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF89","v":-124781.87772743088},1401069.2745745452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK89","v":224244.36009334642},-268311.26062171283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK89","v":228532.17886866975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK89","v":-115263.66200032482},1465725.8251075519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP89","v":167106.83126394998},-1256066.1443825129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP89","v":239078.48278067814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP89","v":-120582.84993912713},1388887.5118583923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU89","v":155760.28624349955},-473122.02303112182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU89","v":226545.17877773641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU89","v":-114261.48844205507},228847.4891535691,159135.10906152794,-777579.23875334044,98266.715205107903,-554122.91805485729,-473997.75167759904,-1012525.5235240574,69201.616339978515,-970463.68027701194,-205078.04645194093,{"$f":"BI89*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2686088.4893789017},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ89:BI89)+Monte_Carlo!BJ89/(1+Analise_Fundamentalista!$C$10)^10","v":-3186455.9956447547},{"$f":"(BK89+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-83.534387880658997},{"$f":"_xlfn.NORM.DIST(BL89,$H$7,$H$8,$C$6)","v":0.4018615210940148}]
["Tent65",1558317.4249967244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B90","v":218665.526022996},-484071.2181327907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B90","v":254181.34775074484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B90","v":-128200.20838625725},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1727035.4259041017},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G90","v":165697.65300250295},-470028.65920303576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G90","v":281701.39480440511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G90","v":-142080.36048356438},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1563330.9565852801},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L90","v":239453.21051044762},-89314.476438246405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L90","v":254999.11837676007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L90","v":-128612.66337398563},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1570959.752414556},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q90","v":217201.19679016192},-502422.93671034777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q90","v":256243.47178929069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q90","v":-129240.27184409654},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1519297.7059040845},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V90","v":175401.39892668807},-89919.448518805322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V90","v":247816.7363893314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V90","v":-124990.12035245364},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1462513.7880153444},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA90","v":263784.44035085302},-112269.82415888015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA90","v":238554.55876877511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA90","v":-120318.60093699186},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1482862.108371787},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF90","v":152227.86865098742},-281373.65975389536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF90","v":241873.62804804943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF90","v":-121992.62374400228},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1317938.6635236715},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK90","v":147539.60007530835},-739793.30082945817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK90","v":214972.52124224073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK90","v":-108424.6435249835},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1452781.1876265788},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP90","v":231324.27142993352},-877924.20417064033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP90","v":236967.04813438619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP90","v":-119517.91593022404},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1378641.923748876},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU90","v":136983.6079273333},-225960.31870482065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU90","v":224873.99333605313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU90","v":-113418.60078026657},-139424.5527453071,-164709.97187969205,276525.18907497567,-158218.53997499173,208308.56644476051,269750.57402375608,-9264.7867988607904,-485705.82303689257,-529150.80053654464,22478.681778299215,{"$f":"BI90*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":294423.16925546923},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ90:BI90)+Monte_Carlo!BJ90/(1+Analise_Fundamentalista!$C$10)^10","v":-237322.57559637577},{"$f":"(BK90+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.970219075506282},0.81857397346870753]
["Tent66",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1559579.199248123},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B91","v":125800.74382868105},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B91)","v":-287294.12143895851},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B91","v":254387.15914361837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B91","v":-128304.01247608579},1596537.5573269564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G91","v":204630.16928270282},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G91)","v":-125005.84485350479},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G91","v":260415.53636410172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G91","v":-131344.51573384169},1623383.5908362248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L91","v":276371.09471545467},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L91)","v":-47644.11240292438},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L91","v":264794.46511744079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L91","v":-133553.09470178842},1411764.1461423596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q91","v":256421.30547002101},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q91)","v":-1215728.3777443974},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q91","v":230276.64814400618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q91","v":-116143.51147236738},1530938.9899310786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V91","v":283114.00775495806},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V91)","v":-29519.737801421445},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V91","v":249715.57754715058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V91","v":-125947.82961900272},1562184.0118477137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA91","v":110935.47227931724},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA91)","v":-378934.87780013448},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA91","v":254812.03713482962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA91","v":-128518.30611916391},1322310.8214102006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF91","v":172695.38695577375},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF91)","v":-450810.32175745163},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF91","v":215685.67567814095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF91","v":-108784.33375443199},1445357.108825627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK91","v":157308.38441501884},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK91)","v":-255299.22604908934},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK91","v":235756.08666712439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK91","v":-118907.1491929144},1370648.2147005782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP91","v":121100.75184222005},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP91)","v":-983527.20785137056},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP91","v":223570.11794659073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP91","v":-112760.97150054968},1312756.1020837289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU91","v":256143.26820969148},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU91)","v":-602543.02724863205},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU91","v":214127.17970240113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU91","v":-107998.28272973243},{"$f":"SUM(C91:F91)","v":-35410.230942744864},{"$f":"SUM(H91:K91)","v":208695.34505945805},{"$f":"SUM(M91:P91)","v":359968.35272818268},{"$f":"SUM(R91:U91)","v":-845173.93560273759},{"$f":"SUM(W91:Z91)","v":377362.01788168453},{"$f":"SUM(AB91:AE91)","v":-141705.67450515158},{"$f":"SUM(AG91:AJ91)","v":-171213.59287796891},{"$f":"SUM(AL91:AO91)","v":18858.095840139489},{"$f":"SUM(AQ91:AT91)","v":-751617.30956310942},{"$f":"SUM(AV91:AY91)","v":-240270.86206627183},{"$f":"BI91*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3147039.9103913954},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ91:BI91)+Monte_Carlo!BJ91/(1+Analise_Fundamentalista!$C$10)^10","v":-2007298.6332443885},{"$f":"(BK91+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.919915580057214},0.58498524840285482]
["Tent67",1694703.4056487696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B92","v":277156.86988060304},-180491.51847765694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B92","v":276427.63199319737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B92","v":-139420.45842009937},1525221.3683047097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G92","v":228010.88677674645},-329288.09172331996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G92","v":248782.96090075563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G92","v":-125477.45030332779},1606999.6696092053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L92","v":108607.51844357586},-1385335.9396037383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L92","v":262122.03964614469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L92","v":-132205.21648275846},1517059.2521543845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q92","v":156072.24896145723},-183288.61527310242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q92","v":247451.61617579233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q92","v":-124805.96644865247},1460874.932143131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V92","v":157985.88161064842},-130827.91779874968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V92","v":238287.24057821499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V92","v":-120183.77496318024},1466286.9202343754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA92","v":284820.15553717851},-618468.13267984265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA92","v":239170.00451640709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA92","v":-120629.01031122425},1441564.214479591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF92","v":263177.40419261844},-1080313.6771536954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF92","v":235137.41746578779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF92","v":-118595.11402103669},1519356.7919909302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK92","v":215300.2554780654},-131855.80832677265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK92","v":247826.37407992437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK92","v":-124994.98126751807},1368046.9814179519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP92","v":240599.54675812591},-895179.53569422686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP92","v":223145.82378739948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP92","v":-112546.97232198395},1523726.4088585151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU92","v":255452.71311722189},-569040.79420978937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU92","v":248539.11404338814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU92","v":-125354.46245152246},233672.52497604411,22028.305650854338,-1146811.5979967762,95429.283415494661,145261.42942693346,-215106.98293748131,-700593.96951632586,206275.83996369905,-543981.13747068541,-190403.42950070178,{"$f":"BI92*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2493882.056946334},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ92:BI92)+Monte_Carlo!BJ92/(1+Analise_Fundamentalista!$C$10)^10","v":-2407367.8419423876},{"$f":"(BK92+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-65.949779797282275},0.52293010618329361]
["Tent68",1621105.9584565847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B93","v":286413.03859042586},-784620.56108397036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B93","v":264422.95437216444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B93","v":-133365.71763661972},1560669.3314457962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G93","v":235112.54177063078},-776772.93149329256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G93","v":254564.97353931612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G93","v":-128393.69585680687},1521702.2236823482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L93","v":205012.29906703508},-76253.604621410079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L93","v":248208.9437533548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L93","v":-125187.93607041784},1480997.971811455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q93","v":212545.63288944322},-359160.11535071721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q93","v":241569.56371834609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q93","v":-121839.26429896141},1407602.9558792918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V93","v":91083.176109394088},-602200.94113271451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V93","v":229597.90520476448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V93","v":-115801.17720188889},1382315.4552184986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA93","v":230395.49461808417},-699716.79683082353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA93","v":225473.1929374793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA93","v":-113720.81616486325},1394967.0004352822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF93","v":99777.963888482293},-193256.41140256057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF93","v":227536.82051601214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF93","v":-114761.63795584286},1437788.8709469589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK93","v":214410.97398029003},-691353.44230177847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK93","v":234521.61102484493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK93","v":-118284.52272567582},1404288.2348681258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP93","v":155153.77740661294},-70514.809667756781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP93","v":229057.2321425752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP93","v":-115528.48056283624},1399197.9507613068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU93","v":267167.21301609586},-646773.65918476577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU93","v":228226.94220680799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU93","v":-115109.71127182301},-367150.28575799975,-415489.1120401526,251779.70212856194,-26884.183041889308,-397321.03702044487,-357568.9254401233,19296.735046090995,-360705.38002231938,198167.71931859513,-266489.21523368492,{"$f":"BI93*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3490444.8621738032},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ93:BI93)+Monte_Carlo!BJ93/(1+Analise_Fundamentalista!$C$10)^10","v":-2784853.7734792158},{"$f":"(BK93+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-74.469922391568701},0.46383580054778345]
["Tent69",1527557.8843120481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B94","v":299617.03044334124},-848477.68040159787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B94","v":249164.07631296871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B94","v":-125669.67162758028},1573368.7491582015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G94","v":253429.00720081705},-311333.62095287646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G94","v":256636.4097294079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G94","v":-129438.45603916695},1665940.474660296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L94","v":230559.98724164997},-505448.91036471841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L94","v":271736.0329347275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L94","v":-137054.17945320043},1471231.9059825561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q94","v":257674.66981727068},-809288.88173925504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q94","v":239976.59444598027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q94","v":-121035.82614554322},1678394.3105793262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V94","v":209763.97640128579},-376401.91870520706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V94","v":273767.41161777877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V94","v":-138078.7360258328},1568629.6029589123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA94","v":268896.43657441175},-898981.53015606967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA94","v":255863.39484245336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA94","v":-129048.57428556781},1541380.3029393302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF94","v":302319.20832801744},-548210.90850188129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF94","v":251418.68820365265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF94","v":-126806.81924589905},1510897.2460007214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK94","v":201043.8161055418},-153078.14181243471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK94","v":246446.51477356051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK94","v":-124299.02834970983},1339880.7847313669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP94","v":135781.3303308445},-461247.7954841968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP94","v":218551.55966638846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP94","v":-110229.78570342573},1391633.9245028915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU94","v":264245.45412894367},-20659.918571474122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU94","v":226993.15353323909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU94","v":-114487.43128764712},-425366.2452728682,69293.33993818154,-140207.06964154134,-432673.44362154731,-30949.266711975302,-503270.27302477229,-121279.83121611025,170113.16071695776,-217144.69119038957,356091.25780306151,{"$f":"BI94*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4664042.0332724797},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ94:BI94)+Monte_Carlo!BJ94/(1+Analise_Fundamentalista!$C$10)^10","v":1090640.7230544381},{"$f":"(BK94+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.002915601116836},0.9238698641408446]
["Tent70",1798817.3839918978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B95","v":223219.85641844472},-59362.48846812675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B95","v":293409.94311315665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B95","v":-147985.74396809313},1568658.4052387325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G95","v":293580.20480226004},-181467.64417820863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G95","v":255868.09285980562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G95","v":-129050.9438016983},1549654.7416651293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L95","v":147797.21036760561},-471001.52452560648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L95","v":252768.35416609864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L95","v":-127487.54369389075},1478131.8886169025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q95","v":101385.13677026115},-911312.92640396825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q95","v":241102.0691774578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q95","v":-121603.47635428463},1500488.7082350501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V95","v":280793.91613267973},-6804.8206931518844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V95","v":244748.75017505555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V95","v":-123442.73508804776},1542827.8436821399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA95","v":205633.53719282107},-22677.286219743273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA95","v":251654.80046873385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA95","v":-126925.90603906392},1428475.1100301833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF95","v":189535.90673928766},-395314.48950465035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF95","v":233002.41842359476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF95","v":-117518.2949525423},1266640.3905046151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK95","v":169830.47160526252},-1383359.8828479012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK95","v":206605.12191517692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK95","v":-104204.41907943322},1460137.5981323686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP95","v":112602.854332164},-50993.250755698813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP95","v":238166.97204396661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP95","v":-120123.11570832386},1308578.8371187053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU95","v":192587.70154113584},-1984025.9812511434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU95","v":213445.81477527539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU95","v":-107654.62601999515},309281.5670953815,238929.70968215875,-197923.50368579297,-690429.19681053399,395295.1105265356,307685.14540274767,-90294.459294310233,-1111128.7084068949,179653.45991210794,-1685647.0909547275,{"$f":"BI95*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-22078410.276009686},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ95:BI95)+Monte_Carlo!BJ95/(1+Analise_Fundamentalista!$C$10)^10","v":-11004650.756667485},{"$f":"(BK95+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-259.99694881007963},4.5062396373305775E-4]
["Tent71",1580117.2165210403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B96","v":299561.62138050864},-678180.06963193626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B96","v":257737.17039730705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B96","v":-129993.64133603008},1533098.0171315796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G96","v":216302.86655411747},-447817.22686946497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G96","v":250067.74228255742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G96","v":-126125.4492313974},1675814.0073346335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L96","v":139219.12556592413},-753830.64555583522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L96","v":273346.53141338588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L96","v":-137866.45872702121},1404765.0290182517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q96","v":208325.79907459192},-292107.12460677285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q96","v":229135.00331918828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q96","v":-115567.70563240358},1417624.084288937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V96","v":268212.58743957244},-930860.26173271169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V96","v":231232.47842090641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V96","v":-116625.59893379929},1586010.3484311462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA96","v":224342.09322675716},-206504.90302308122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA96","v":258698.41499828224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA96","v":-130478.45959372548},1523915.1030458964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF96","v":236078.82709461797},-475237.72280717664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF96","v":248569.89245996228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF96","v":-125369.98601158508},1350106.0326745745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK96","v":143633.2288182668},-172425.98060325178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK96","v":220219.42736882111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK96","v":-111071.0000132273},1413493.5058851286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP96","v":211025.04103654041},-114476.34901374586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP96","v":230558.72866438786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP96","v":-116285.78305057183},1376579.7749441322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU96","v":161206.87543728546},-238370.45541741495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU96","v":224537.63069642376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU96","v":-113248.95119395577},-250874.91919015063,-107572.06726418748,-479131.44730354648,29785.972154603776,-548040.79480603209,146057.14560823273,-115958.98926418147,80355.67557060883,210821.63763661057,34125.099522338496,{"$f":"BI96*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":446966.59935925272},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ96:BI96)+Monte_Carlo!BJ96/(1+Analise_Fundamentalista!$C$10)^10","v":-660463.91611455393},{"$f":"(BK96+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.520838734561433},0.77147887688743566]
["Tent72",1622388.1989068938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B97","v":111870.43655443996},-534940.7062639721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B97","v":264632.10406180535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B97","v":-133471.20544692976},1587093.1480983766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G97","v":140366.00269694216},-1029905.6227188497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G97","v":258875.03336521171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G97","v":-130567.53973924191},1317898.3899978767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L97","v":189341.22156854533},-90943.069590223487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L97","v":214965.95211909484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L97","v":-108421.33028833703},1531153.8647345705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q97","v":198459.10807881088},-232010.4735469005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q97","v":249750.62635445592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q97","v":-125965.50701523967},1411595.5809366531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V97","v":138171.31391946002},-145675.5011625186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V97","v":230249.15301978882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V97","v":-116129.64389047962},1467669.069639656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA97","v":225540.83337228789},-527783.9908031011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA97","v":239395.45062449246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA97","v":-120742.71746673418},1437854.6682329522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF97","v":252821.78718675935},-958198.0274930509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF97","v":234532.34339718695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF97","v":-118289.93576004243},1494125.6781520834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK97","v":269167.39256326412},-62320.265641441096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK97","v":243710.85921887221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK97","v":-122919.25908147865},1342956.8446732813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP97","v":162161.66749534247},-500411.49043154868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP97","v":219053.30407946883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP97","v":-110482.84808932756},1452435.7452553501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU97","v":271069.41259731131},-116930.68905285063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU97","v":236910.7020998231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU97","v":-119489.49695520227},-291909.37109465653,-761232.12639593775,204942.77380907966,90233.753871126639,106615.32188625062,-183590.4242730549,-589133.83266914694,327638.72705921659,-229679.36694606498,271559.92868908151,{"$f":"BI97*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3556860.4794528149},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ97:BI97)+Monte_Carlo!BJ97/(1+Analise_Fundamentalista!$C$10)^10","v":719310.05918514414},{"$f":"(BK97+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.6217020472316985},0.90073090498548503]
["Tent73",1645828.5265175591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B98","v":272999.9627427326},-642717.87705179409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B98","v":268455.51896317594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B98","v":-135399.60259896427},1558516.7924782813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G98","v":125987.68057022944},-588573.58341527451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G98","v":254213.86711704783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G98","v":-128216.6100206554},1573254.3356728549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L98","v":175925.60364185777},-1431308.8800314416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L98","v":256617.74743799042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L98","v":-129429.04343013855},1579889.5964507661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q98","v":276410.95968537661},-593025.32169587642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q98","v":257700.04267524648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q98","v":-129974.91540768328},1520839.1199648823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V98","v":155231.07714735906},-241188.08306338036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V98","v":248068.16058387017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V98","v":-125116.92994890297},1421535.75583599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA98","v":207851.6486729435},-266546.07565377449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA98","v":231870.5216910638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA98","v":-116947.40571040762},1465617.5923177851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF98","v":202617.61618042248},-632170.78742776113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF98","v":239060.82863914545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF98","v":-120573.94580574599},1456439.4251608145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK98","v":226520.81733349536},-151603.78211359045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK98","v":237563.75310086395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK98","v":-119818.87310794181},1367419.9056036959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP98","v":110173.06964670343},-272625.4588810784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP98","v":223043.53976422636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP98","v":-112495.38382738583},1328158.4146933299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU98","v":96418.407468213642},-1129961.1342623534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU98","v":216639.49235115104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU98","v":-109265.40562427703},-236661.99794484981,-336588.64574865263,-1128194.5723817318,-188889.23474293662,36994.224718945901,56228.688999825186,-311066.28841393918,192661.91521282704,-51904.233297534447,-926168.64006726572,{"$f":"BI98*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12130849.529480917},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ98:BI98)+Monte_Carlo!BJ98/(1+Analise_Fundamentalista!$C$10)^10","v":-7475215.6475151982},{"$f":"(BK98+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-180.33493257325858},2.6603439685103883E-2]
["Tent74",1520746.8813884722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B99","v":110003.43770337367},-62361.879781509393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B99","v":248053.11530150956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B99","v":-125109.34163311611},1527344.2091145252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G99","v":141324.36378022263},-320959.9667643063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G99","v":249129.22317662046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G99","v":-125652.09292095095},1488519.6665933172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L99","v":146219.40176787187},-848542.34352018579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L99","v":242796.44759088414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L99","v":-122458.06174227087},1502836.7989853555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q99","v":291504.95351241669},-59806.480146384616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q99","v":245131.75357473516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q99","v":-123635.90864734339},1543068.6600024265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V99","v":218460.30671530205},-346588.43029852753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V99","v":251694.08066663766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V99","v":-126945.71760116823},1597582.4285243356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA99","v":145565.46994056809},-951406.93185984925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA99","v":260585.96811626951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA99","v":-131430.4755666024},1412443.7213974048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF99","v":161010.5786072659},-431785.85587567079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF99","v":230387.49549221306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF99","v":-116199.41900950547},1419732.9716089002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK99","v":204635.01664798893},-125394.33749644621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK99","v":231576.4647055004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK99","v":-116799.0936207903},1468789.3053733211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP99","v":201149.57902073566},-304102.30802240962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP99","v":239578.17528893758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP99","v":-120834.87741578813},1334222.8312768752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU99","v":199629.70559304266},-143185.54316856913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU99","v":217628.67565604206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU99","v":-109764.31518999225},170585.3315902577,-56158.472728414155,-581984.55590370053,353194.31829342386,-3379.7605177560472,-676685.96936961415,-156587.20078569732,194018.05023625284,15790.568871475494,164308.52289052337,{"$f":"BI99*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2152093.993866439},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ99:BI99)+Monte_Carlo!BJ99/(1+Analise_Fundamentalista!$C$10)^10","v":553240.39440701052},{"$f":"(BK99+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.87338427884621261},0.88886081817582963]
["Tent75",1756430.232575943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B100","v":129748.44544987488},-313207.19661769783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B100","v":286496.06080561271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B100","v":-144498.62282238904},1555868.5279538888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G100","v":241233.28207159939},-894754.24710683536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G100","v":253781.90156547737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G100","v":-127998.74165927853},1608592.7666748457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L100","v":252919.37445208657},-93536.346427782802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L100","v":262381.89399465336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L100","v":-132336.27795490689},1472485.3694721982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q100","v":161912.8229275824},-273410.00356904999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q100","v":240181.05024814411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q100","v":-121138.94652268784},1514034.0459222817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V100","v":139688.17603670064},-239271.56433700526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V100","v":246958.1666481382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V100","v":-124557.0877137132},1517554.5433507806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA100","v":298287.08828591387},-21681.234561399655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA100","v":247532.40445538776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA100","v":-124846.71323975633},1469064.3236815738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF100","v":183422.41108208263},-249662.64413756639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF100","v":239623.03426511693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF100","v":-120857.50271912009},1369472.8974024716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK100","v":144645.86201262893},-39457.626442888068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK100","v":223378.4087799759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK100","v":-112664.28008189501},1442661.0890301918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP100","v":197949.61390090227},-55172.098680579227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP100","v":235316.33162481146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP100","v":-118685.35208403011},1260837.3226642211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU100","v":203724.938031092},-609246.77972587128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU100","v":205658.56790692441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU100","v":-103727.0102444395},-41461.313184599276,-527737.80512903712,289428.64406405028,7544.9230839886732,22817.690634120372,399291.54494014569,52525.298490513087,215902.36426782177,259408.4947611044,-303590.28403229441,{"$f":"BI100*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3976390.3622785825},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ100:BI100)+Monte_Carlo!BJ100/(1+Analise_Fundamentalista!$C$10)^10","v":-1654566.9238419721},{"$f":"(BK100+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.95849447649541},0.63803953631348043]
["Tent76",1573641.618862242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B101","v":129836.00115983326},-92765.613861214631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B101","v":256680.91824097352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B101","v":-129460.9045803686},1538475.8924426979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G101","v":192500.87339532605},-211634.83009801756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G101","v":250944.94199340479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G101","v":-126567.87817719587},1482924.8341468673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L101","v":216835.32244130567},-242302.27760766511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L101","v":241883.85941798269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L101","v":-121997.7840902241},1524877.3743089822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q101","v":200221.15260273946},-86304.32433834477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q101","v":248726.85111461731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q101","v":-125449.15048377338},1441884.303951167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V101","v":118133.29625004053},-546641.75102419243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V101","v":235189.62812067807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V101","v":-118621.44725475406},1373764.8708950842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA101","v":127610.85885139291},-34076.706199510321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA101","v":224078.48412365309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA101","v":-113017.3736733001},1489952.5645036518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF101","v":226749.17977820834},-96911.387882031879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF101","v":243030.17142416467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF101","v":-122575.9438937212},1388387.4052867901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK101","v":214431.1992978022},-75012.40351422441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK101","v":226463.60504933563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK101","v":-114220.34549796274},1381640.1403902322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP101","v":181049.19025793261},-899190.31237246643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP101","v":225363.04051894674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP101","v":-113665.25912602038},1430638.2691996186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU101","v":188641.67518877596},-589525.46173551586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU101","v":233355.2571355713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU101","v":-117696.25449521688},164290.40095922357,105243.10711351741,94419.120161399158,237194.52889523859,-311940.27390822791,204595.26310223556,250292.01942661993,251662.05533495068,-606443.34072160744,-285224.78390638542,{"$f":"BI101*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3735841.1696986184},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ101:BI101)+Monte_Carlo!BJ101/(1+Analise_Fundamentalista!$C$10)^10","v":-1431245.5239649382},{"$f":"(BK101+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.917961804028522},0.67037480331541588]
["Tent77",1650940.7215262607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B102","v":279744.65671508707},-266699.737506153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B102","v":269289.3828450992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B102","v":-135820.17446379349},1609312.9479055984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G102","v":274851.06243562209},-443951.5255561801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G102","v":262499.3646928058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G102","v":-132395.52607879834},1702734.4256722806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L102","v":301749.1530588934},-905860.10230083042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L102","v":277737.59327620978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L102","v":-140081.157212305},1414119.1064614761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q102","v":132402.13870784076},-1152433.6143083791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q102","v":230660.77205753673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q102","v":-116337.25017977657},1519964.9459556993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V102","v":286972.02161788754},-643941.25328737742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V102","v":247925.57170931963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V102","v":-125045.01309271858},1333713.536492757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA102","v":242037.65140285462},-136769.37493419502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA102","v":217545.60321357747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA102","v":-109722.41634678697},1429229.0398274444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF102","v":136558.21128618898},-434517.56259847374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF102","v":233125.39394122889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF102","v":-117580.31951542471},1441978.5939189878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK102","v":235926.16071854017},-479550.71121405158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK102","v":235205.00801101082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK102","v":-118629.20433513413},1474755.3337654218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP102","v":172138.63907449297},-76890.849150669092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP102","v":240551.31023121453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP102","v":-121325.69274701453},1346995.6011459602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU102","v":137361.16809119162},-1118327.5512679836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU102","v":219712.07651375944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU102","v":-110815.10993348928},146514.12759023978,-38996.62450655055,-466454.51317803224,-905707.95372277813,-234088.67305288883,213091.4633354501,-182414.27688648057,-127048.74681963472,214473.40740802389,-872069.41659652174,{"$f":"BI102*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11422264.169111025},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ102:BI102)+Monte_Carlo!BJ102/(1+Analise_Fundamentalista!$C$10)^10","v":-6573074.0333685819},{"$f":"(BK102+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-159.97291494394997},5.7184124229436646E-2]
["Tent78",1737094.703119345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B103","v":242261.99565116529},-269731.54434910801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B103","v":283342.19057486521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B103","v":-142907.92065488957},1676375.3846055216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G103","v":116043.02396923157},-354955.30819965107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G103","v":273438.09917039232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G103","v":-137912.6423106459},1487525.1362355964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L103","v":186124.83297560611},-66398.790253790314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L103","v":242634.22706851203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L103","v":-122376.24336748979},1500981.2204569895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q103","v":128772.78944651551},-474254.34912046994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q103","v":244829.08516865066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q103","v":-123483.25325749937},1521497.7343318048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V103","v":128916.53046606788},-221328.37300553083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V103","v":248175.58894522133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V103","v":-125171.11306829266},1437787.7732805086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA103","v":131719.18974692357},-646901.42394988891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA103","v":234521.431981517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA103","v":-118284.43242246454},1320443.5699831038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF103","v":220271.41083969473},-824711.09975371324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF103","v":215381.10327413928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF103","v":-108630.71805443183},1442277.3028761917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK103","v":173781.35182822961},-28601.405947671825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK103","v":235253.73123267887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK103","v":-118653.77862914259},1379975.2335662467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP103","v":239292.21280712381},-1239291.4439726481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP103","v":225091.47308755454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP103","v":-113528.28998330602},1410622.4721483814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU103","v":217574.78163451413},-805890.37953341636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU103","v":230090.42662724302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU103","v":-116049.58783294103},112964.72122203291,-103386.82737067307,239984.02642283804,-224135.72776280314,30592.633337465712,-398945.23464391287,-497689.30369431101,261779.89848409404,-888436.04806127585,-474274.75910460023,{"$f":"BI103*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6211995.8390200529},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ103:BI103)+Monte_Carlo!BJ103/(1+Analise_Fundamentalista!$C$10)^10","v":-3788326.8699955088},{"$f":"(BK103+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-97.11906811480425},0.31385305875860892]
["Tent79",1646717.4226352952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B104","v":223138.19268814154},-606320.17125549284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B104","v":268600.50920046156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B104","v":-135472.73061877562},1616048.3231885741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G104","v":218151.99368672777},-229328.11083433664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G104","v":263597.98987633502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G104","v":-132949.63431181057},1648832.085114456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L104","v":127254.35067060973},-22632.597940069074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L104","v":268945.43748680997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L104","v":-135646.70041860352},1480557.25685294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q104","v":225710.25697069927},-972406.1025605466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q104","v":241497.67751574557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q104","v":-121803.00740507428},1610581.6303349538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V104","v":249172.05022117365},-519710.1147017327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V104","v":262706.30289717193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V104","v":-132499.89849305127},1427330.6275005476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA104","v":242217.70403755922},-751634.22927207046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA104","v":232815.73879902429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA104","v":-117424.14025951238},1531613.8542567524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF104","v":110480.25363506234},-424458.71493204078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF104","v":249825.65648299322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF104","v":-126003.34959573917},1361780.1971465552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK104","v":153022.2310602566},-744723.16524135973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK104","v":222123.63174448491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK104","v":-112031.41429983935},1361138.0888642878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP104","v":151156.10083628207},-713401.99085740256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP104","v":222018.89573501048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP104","v":-111978.58910885274},1348211.2367040899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU104","v":157228.20666565103},-38066.37334990302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU104","v":219910.36210024051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU104","v":-110915.11826900174},-250054.19998566536,119472.23841691558,237920.48979874709,-627001.17547917599,-140331.66007643842,-394024.92669499933,-190156.15440972435,-481608.7167364576,-452205.58339496265,228157.07714698676,{"$f":"BI104*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2988374.9591815704},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ104:BI104)+Monte_Carlo!BJ104/(1+Analise_Fundamentalista!$C$10)^10","v":131315.88955494296},{"$f":"(BK104+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.6497704801347464},0.85423066009025106]
["Tent80",1678070.0360900783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B105","v":274600.22834353923},-1270179.6681644171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B105","v":273714.51833339647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B105","v":-138052.05849760326},1556591.281813151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G105","v":142813.53239657613},-280345.14481687604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G105","v":253899.79189198752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G105","v":-128058.20142908093},1533590.6414326341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L105","v":116306.55487419353},-749100.20005656581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L105","v":250148.09555767855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L105","v":-126165.97662141325},1689233.1908067104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q105","v":167554.72833983699},-967213.4166963941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q105","v":275535.37053302431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q105","v":-138970.43285315105},1633897.0791928549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V105","v":255586.83213225019},-50073.133755350282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V105","v":266509.34848920035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V105","v":-134418.02207574068},1647792.350571173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA105","v":295338.84845942637},-168285.60155583583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA105","v":268775.84358811169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA105","v":-135561.16316991649},1399286.2060804765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF105","v":248995.90909317022},-1106049.6547061405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF105","v":228241.33776936342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF105","v":-115116.97189159614},1424484.2357680332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK105","v":235398.18039068329},-125861.87925144669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK105","v":232351.45618548771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK105","v":-117189.97229899045},1529985.8305934835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP105","v":183993.50150290102},-72643.435179855063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP105","v":249560.10516317745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP105","v":-125869.41476991941},1307208.9089270053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU105","v":196290.07086165299},-698855.84343550599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU105","v":213222.36210221759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU105","v":-107541.92428360115},-859916.97998508485,-11690.021957393314,-508811.52624610701,-663093.75067668385,337605.0247903596,260267.92732178571,-743929.37973520299,224697.78502573387,235040.75671630399,-396885.33475523657,{"$f":"BI105*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5198358.1262520049},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ105:BI105)+Monte_Carlo!BJ105/(1+Analise_Fundamentalista!$C$10)^10","v":-4020586.8133458323},{"$f":"(BK105+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-102.36135046484883},0.282241978762795]
["Tent81",1686363.0135372933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B106","v":169944.29760935527},-386522.80486924981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B106","v":275067.20819656993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B106","v":-138734.30809567712},1730807.4880749437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G106","v":290994.2935420188},-306150.7637266934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G106","v":282316.66601359809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G106","v":-142390.68182669437},1451968.2410182331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L106","v":274770.07382178784},-595310.77833878295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L106","v":236834.44622591484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L106","v":-119451.03615147996},1496044.8575198245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q106","v":118270.64827552406},-394238.31755398028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q106","v":244023.90172898141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q106","v":-123077.14680764299},1512582.5238985026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V106","v":296536.30869198381},-290759.93457793683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V106","v":246721.40498560667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V106","v":-124437.67338711918},1485660.0779979026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA106","v":158831.87538083622},-373756.13317031233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA106","v":242330.01240153454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA106","v":-122222.80809757016},1483446.8199532242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF106","v":135511.60328785269},-759273.23981494806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF106","v":241969.00192722905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF106","v":-122040.72700292994},1417895.3512876923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK106","v":202716.99987755885},-308072.93682865205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK106","v":231276.72551090096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK106","v":-116647.91562307641},1421069.8402453125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP106","v":92045.260886220611},-1385104.6544012434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP106","v":231794.52494555045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP106","v":-116909.07560201178},1339166.8280779149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU106","v":224343.34877539348},-278431.88008219865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU106","v":218435.10427578638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU106","v":-110171.04966525848},-80245.607159001724,124769.51400222912,-203157.29444256023,-155020.91435711784,128060.10571253447,-94817.053485511729,-503833.36160279624,9272.8729367313499,-1178173.9441714843,54175.523303722715,{"$f":"BI106*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":709584.7267411435},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ106:BI106)+Monte_Carlo!BJ106/(1+Analise_Fundamentalista!$C$10)^10","v":-728733.03878697217},{"$f":"(BK106+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.061724397737699},0.7632847547654672]
["Tent82",1698236.4128704814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B107","v":168738.06878560179},-233772.51539254229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B107","v":277003.91030647472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B107","v":-139711.11310622955},1480663.4620057268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G107","v":163254.08464282283},-621759.27447197319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G107","v":241515.0009239552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G107","v":-121811.74472810011},1416695.3981915182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L107","v":245720.50433137984},-513076.33193596022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L107","v":231080.99793298219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L107","v":-116549.19745788384},1564596.0007752541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q107","v":184458.08051113045},-397461.74877262267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q107","v":255205.46313811222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q107","v":-128716.73647627595},1469844.4250828624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V107","v":283429.70323134144},-633947.05521921848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V107","v":239750.27870349714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V107","v":-120921.68037676762},1589693.1609503329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA107","v":247715.70687703608},-444034.68309456832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA107","v":259299.12845667289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA107","v":-130781.43851498616},1342860.7257529411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF107","v":218634.72141203471},-170362.2095722612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF107","v":219037.62586376996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF107","v":-110474.94054403555},1345838.9781546961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK107","v":256228.47660703922},-419038.8545013938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK107","v":219523.41662582959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK107","v":-110719.95646467358},1433078.474578595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP107","v":151816.6309242007},-358014.55693447113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP107","v":233753.28560016229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP107","v":-117897.00617332297},1418998.1488545684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU107","v":196266.98645497349},-586695.84361144376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU107","v":231456.60578904481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU107","v":-116738.64096286503},72258.350593304669,-338801.93363329524,-152824.02712948201,-86514.941599655955,-231688.75366114752,-67801.286275845516,156835.19715950792,-54006.91773319857,-90341.646583431109,-275710.89233029052,{"$f":"BI107*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3611229.3202399481},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ107:BI107)+Monte_Carlo!BJ107/(1+Analise_Fundamentalista!$C$10)^10","v":-2343087.7605387075},{"$f":"(BK107+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-64.498929808510567},0.53297856374338282]
["Tent83",1580972.5472228569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B108","v":280745.79225702025},-1369693.9057353295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B108","v":257876.68568929631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B108","v":-130064.00798434776},1760295.1028475238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G108","v":141121.15963003744},-108939.98120879219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G108","v":287126.47019381181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G108","v":-144816.57933513453},1551399.42962573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L108","v":136132.99011884781},-46590.185924298014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L108","v":253052.93491333051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L108","v":-127631.0762993344},1500921.7821872919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q108","v":120158.12420396232},-255292.30268870475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q108","v":244819.39003256519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q108","v":-123478.36336893166},1480903.330281513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V108","v":270490.31139534526},-221622.15285744154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V108","v":241554.12648376991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V108","v":-121831.47829614457},1454744.5465410012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA108","v":118187.43603627088},-81927.724090854492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA108","v":237287.29688921696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA108","v":-119679.43823494093},1382585.5197054367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF108","v":209380.82066906276},-1237218.5201278802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF108","v":225517.24388253604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF108","v":-113743.0339254734},1265728.5446777018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK108","v":170390.16277784581},-195393.11185256139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK108","v":206456.38828908259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK108","v":-104129.40302484045},1412832.2477098489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP108","v":262018.56783350051},-233538.72938700055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP108","v":230450.86906434255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP108","v":-116231.38242942229},1290345.9090903858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU108","v":245086.93510607438},-712115.3082145995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU108","v":210471.79282997735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU108","v":-106154.63305628489},-961135.43577336066,174491.06927992252,214964.66280854587,-13793.151821108884,168590.80672552908,153867.57059969241,-916063.48950175475,77324.036189526567,142699.32508142022,-362711.21333483269,{"$f":"BI108*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4750749.4437522152},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ108:BI108)+Monte_Carlo!BJ108/(1+Analise_Fundamentalista!$C$10)^10","v":-3096252.9163575619},{"$f":"(BK108+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-81.498436249715567},0.41562517633043283]
["Tent84",1612708.9531172039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B109","v":149819.27407070948},-368935.98670251697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B109","v":263053.29623961903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B109","v":-132674.90983516592},1452188.3513034037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G109","v":169706.80188887304},-587065.45340040978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G109","v":236870.34900672254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G109","v":-119469.14426217307},1484238.5041342003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L109","v":290619.05514010182},-55959.273629466421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L109","v":242098.13566396685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L109","v":-122105.85755678834},1533228.1955372167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q109","v":122247.18486655717},-242955.96120677434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q109","v":250088.97603253811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q109","v":-126136.15879445714},1551579.9028556689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V109","v":274285.65134242259},-339504.09719276434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V109","v":253082.37238741823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V109","v":-127645.92353476613},1410542.4402520049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA109","v":265835.80940041575},-426651.15183989034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA109","v":230077.37240930405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA109","v":-116043.00374061913},1594032.9465006848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF109","v":260607.64256619237},-906128.26791735762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF109","v":260007.0025537234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF109","v":-131138.46552564669},1503541.9145051984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK109","v":102100.64274312419},-613009.32306398742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK109","v":245246.76686424771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK109","v":-123693.9173400078},1351767.3291349311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP109","v":171041.33177249506},-603.4674306475265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP109","v":220490.40590408831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP109","v":-111207.67213727129},1428656.074250842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU109","v":182651.80791934041},-506697.94417633396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU109","v":233031.93598449978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU109","v":-117533.182580972},-88738.326227354381,-299957.44676698727,354652.05961781391,3244.0408978638006,60218.003002310346,-46780.973770789671,-516652.08832308848,-389355.83079662331,279720.59810866462,-208547.38285346574,{"$f":"BI109*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2731529.4555629776},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ109:BI109)+Monte_Carlo!BJ109/(1+Analise_Fundamentalista!$C$10)^10","v":-1739059.4109866319},{"$f":"(BK109+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-50.865553729505436},0.62552841714277552]
["Tent85",1729054.8917109864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B110","v":135100.91294199065},-482617.39849299419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B110","v":282030.79530541762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B110","v":-142246.49860992978},1565371.749892114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G110","v":167385.90289929122},-723302.70366624335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G110","v":255331.9976636697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G110","v":-128780.55607865068},1701900.6461417247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L110","v":154780.23635209879},-747264.33015871828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L110","v":277601.59325374698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L110","v":-140012.56354335742},1593939.9638399398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q110","v":129160.91693649192},-92841.016834232782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q110","v":259991.83590176501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q110","v":-131130.81599526692},1412314.5780435954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V110","v":249695.73798507074},-516293.48558210279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V110","v":230366.43057232077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V110","v":-116188.79459845513},1449384.5672829426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA110","v":129561.32177022241},-622836.05024931487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA110","v":236413.01625173245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA110","v":-119238.48156795726},1490881.2912047873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF110","v":280159.0899445049},-262138.12844666163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF110","v":243181.65853507034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF110","v":-122652.34871003755},1447923.068978667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK110","v":140233.34095127476},-29310.13578518539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK110","v":236174.62733124857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK110","v":-119118.24650919529},1443486.700260872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP110","v":138790.12943513296},-325474.63353497803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP110","v":235450.99929390519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP110","v":-118753.27376039811},1343965.3428142257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU110","v":239902.21279476004},-65570.293659247254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU110","v":219217.80292454202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU110","v":-110565.81557063291},-207732.18885551571,-429365.3591819331,-454895.06409622997,165180.92000875724,-152420.11162316642,-376100.19379531732,138550.27132287604,227979.58598814264,-69986.778566337991,282983.90648942185,{"$f":"BI110*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3706490.4169488568},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ110:BI110)+Monte_Carlo!BJ110/(1+Analise_Fundamentalista!$C$10)^10","v":836588.66777137958},{"$f":"(BK110+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.2687688249156821},0.90853650518668116]
["Tent86",1519949.19715466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B111","v":108192.69347392679},-244976.06868063481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B111","v":247923.0028800109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B111","v":-125043.71746479151},1584958.9151928748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G111","v":184807.88159506026},-771361.79027122969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G111","v":258526.91289396977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G111","v":-130391.95991266664},1470193.8760513342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L111","v":288503.48764128221},-46862.4739796863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L111","v":239807.27859114142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L111","v":-120950.42913248339},1358631.3185144071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q111","v":181130.54548837579},-583985.76810201735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q111","v":221610.00967892623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q111","v":-111772.36124020661},1449153.368810962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V111","v":275091.83569512528},-694838.51927293511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V111","v":236375.30484694208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V111","v":-119219.46125039483},1383975.8850917402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA111","v":267823.84012665949},-356833.20144141337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA111","v":225744.03012139065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA111","v":-113857.41699621236},1515995.18272225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF111","v":178809.33807734944},-973780.25964475388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF111","v":247278.05294790192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF111","v":-124718.42720873325},1291779.7177779279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK111","v":224784.43560832256},-1261711.6663853726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK111","v":210705.66522257857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK111","v":-106272.59013587623},1379290.5738753576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP111","v":105894.0007207101},-407510.63714468072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP111","v":224979.79640333782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP111","v":-113471.96415800387},1447899.7033525489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU111","v":234288.8857227063},-488519.09416292707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU111","v":236170.81610110862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU111","v":-119116.32425761202},-13904.089791488645,-458418.95569486631,360497.86312025395,-293017.5741749219,-302590.83998126257,22877.251810424408,-672411.2958282358,-932494.15569034778,-190108.8041786367,-137175.71659672417,{"$f":"BI111*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1796711.6409952319},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ111:BI111)+Monte_Carlo!BJ111/(1+Analise_Fundamentalista!$C$10)^10","v":-2369006.2145583574},{"$f":"(BK111+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-65.083928892242852},0.52892907802757005]
["Tent87",1733289.0192481442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B112","v":208159.24193003177},-291015.32944158296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B112","v":282721.43523966952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B112","v":-142594.83330983779},1715191.0354947322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G112","v":330252.84122463159},-2197182.2968022823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G112","v":279769.42441811116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G112","v":-141105.94198940389},1491601.8349345159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L112","v":220119.87703280998},-1249382.6549400166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L112","v":243299.18836140604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L112","v":-122711.62665612277},1682486.3103192537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q112","v":115037.32695708764},-536502.08422860026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q112","v":274434.86870463809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q112","v":-138415.37810591242},1435673.7954715299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V112","v":119159.1318674926},-656990.52364948159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V112","v":234176.61537356404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V112","v":-118110.51894932504},1574710.8816503168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA112","v":294207.82156711078},-16632.280875002143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA112","v":256855.32857112377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA112","v":-129548.87106912884},1379448.8667187649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF112","v":122694.64407366719},-585562.79858363117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF112","v":225005.61597490337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF112","v":-113484.98664956134},1482353.5407262682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK112","v":273614.80817517027},-202549.20898460771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK112","v":241790.67421111811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK112","v":-121950.78472129215},1504516.6194253275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP112","v":190153.34422754537},-1103098.8430196315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP112","v":245405.75360615508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP112","v":-123774.10470868586},1436316.7757878122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU112","v":130434.18234441825},-88928.450243745712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU112","v":234281.49362285281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU112","v":-118163.41588111404},57270.514418280538,-1728265.9731489436,-908675.21620192332,-285445.26667278697,-421765.29535774997,404881.99819410359,-351347.52518462198,190905.48868038849,-791313.84989461687,157623.80984241131,{"$f":"BI112*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2064538.3969413307},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ112:BI112)+Monte_Carlo!BJ112/(1+Analise_Fundamentalista!$C$10)^10","v":-1860742.9293186292},{"$f":"(BK112+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-53.612042647230659},0.60727879467384294]
["Tent88",1697378.7051476163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B113","v":111745.4832110702},-387307.69854136585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B113","v":276864.00729218707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B113","v":-139640.55090430457},1618296.0328667921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G113","v":255605.30722691381},-304869.27329366526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G113","v":263964.61984927719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G113","v":-133134.54968560868},1520136.9991420326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L113","v":289225.67793907737},-646206.36795853032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L113","v":247953.63576744121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L113","v":-125059.16762502864},1584070.2205086665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q113","v":274499.53456094046},-253074.45961387205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q113","v":258381.9555130488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q113","v":-130318.84846445992},1463615.247709997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V113","v":207282.61035573392},-86196.632858748795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V113","v":238734.22082298109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V113","v":-120409.21621223581},1486853.4647347899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA113","v":279613.01220437483},-275787.47775570798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA113","v":242524.66892292362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA113","v":-122320.98605919737},1303158.6031088263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF113","v":131918.10915809975},-552189.72940245271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF113","v":212561.70582310963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF113","v":-107208.71229380408},1464622.0672986913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK113","v":250773.48898505693},-1040919.7319494158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK113","v":238898.44587488071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK113","v":-120492.04560181171},1391694.9027127966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP113","v":98307.574192775486},-275264.11167310353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP113","v":227003.09985311492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP113","v":-114492.4478645598},1376165.9902621121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU113","v":193290.98191586419},-238596.05129082466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU113","v":224470.13716367661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU113","v":-113214.90980956829},-138338.75894241317,81566.104096917057,-234086.22187704037,149488.18199565727,239410.98210773041,124029.2173123931,-314918.6267150474,-671739.84269128973,-64445.885491772933,65950.157979147858,{"$f":"BI113*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":863807.52735531342},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ113:BI113)+Monte_Carlo!BJ113/(1+Analise_Fundamentalista!$C$10)^10","v":-43687.085723509139},{"$f":"(BK113+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.599719813945406},0.83793532904101342]
["Tent89",1768012.6091793596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B114","v":275354.43319638202},-1130760.4204770825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B114","v":288385.2934150853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B114","v":-145451.48587220654},1589946.8787705863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G114","v":247766.15668875797},-239822.50597795271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G114","v":259340.513052947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G114","v":-130802.31146224713},1453295.4501801787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L114","v":211426.58920519444},-271200.23172638344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L114","v":237050.93088309641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L114","v":-119560.22346364387},1502561.978016108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q114","v":136045.41990712992},-816992.99299230147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q114","v":245086.92678705187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q114","v":-123613.29957876641},1450026.4840912297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V114","v":214712.73649021555},-481996.32319255325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V114","v":236517.72102937082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V114","v":-119291.29100669482},1372480.646526126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA114","v":255601.03720709425},-33001.711504068458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA114","v":223869.01083170372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA114","v":-112911.7226492698},1307108.5937761792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF114","v":205109.76064387345},-73273.890148603983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF114","v":213205.99942807446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF114","v":-107533.67152133725},1492797.6521415713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK114","v":117423.20159788118},-141863.15918513338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK114","v":243494.24132332328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK114","v":-122810.00456852833},1523479.6288799748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP114","v":205421.93013371641},-541140.03316164005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP114","v":248498.86109714172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP114","v":-125334.16026907432},1439658.6458147368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU114","v":193394.14342724875},-11639.867237122455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU114","v":234826.59503404528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU114","v":-118438.34602498535},-712472.17973782169,136481.85230150513,57717.064898263547,-559473.94587688614,-150057.15667966171,333556.61388545972,237508.1984020067,96244.279167542758,-212553.40219985621,298142.52519918623,{"$f":"BI114*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3905036.2483317577},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ114:BI114)+Monte_Carlo!BJ114/(1+Analise_Fundamentalista!$C$10)^10","v":1185671.7903145049},{"$f":"(BK114+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":15.147838567243323},0.92907319323091886]
["Tent90",1620022.8110012496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B115","v":158569.39404788899},-998744.16696953459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B115","v":264246.27927658154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B115","v":-133276.60887914861},1527803.1009055367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G115","v":160560.31796066626},-563041.63751963666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G115","v":249204.07425127318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G115","v":-125689.84519291474},1527655.0160667228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L115","v":218836.99587158425},-7380.8725070882147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L115","v":249179.91973480087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L115","v":-125677.6624970851},1478415.9048638935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q115","v":178982.12007522705},-350744.76403010829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q115","v":241148.39583163316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q115","v":-121626.84190321919},1453020.7681356012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V115","v":261124.98404437318},-27271.779346488696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V115","v":237006.1267557898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V115","v":-119537.62582417073},1506263.2667133438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA115","v":137344.61415787405},-773426.76223046693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA115","v":245690.65394455314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA115","v":-123917.79850476945},1512734.5202185218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF115","v":228304.34954065591},-464502.71689457225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF115","v":246746.19751430201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF115","v":-124450.17787406634},1213526.5612715452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK115","v":90391.745084453811},-451632.38683040132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK115","v":197941.58232940029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK115","v":-99834.831813933735},1353928.1300899151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP115","v":89116.156762033279},-1007118.4798582639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP115","v":220842.8599613611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP115","v":-111385.43767352636},1417764.3885869421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU115","v":198362.49620302281},-438651.90768276691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU115","v":231255.36383243432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU115","v":-116637.14153734926},-709205.10252421268,-278967.09050061193,334958.38060221181,-52241.090026467267,351321.70562950353,-514309.29263280926,-113902.34771368068,-263133.89123048098,-808544.90080839582,-125671.18918465904,{"$f":"BI115*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1646026.6740183595},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ115:BI115)+Monte_Carlo!BJ115/(1+Analise_Fundamentalista!$C$10)^10","v":-2151349.9851378286},{"$f":"(BK115+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-60.171263395948188},0.56280218183393738]
["Tent91",1681932.3712172115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B116","v":196030.60787102449},-978113.26037138794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B116","v":274344.51420736412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B116","v":-138369.8064481898},1616853.5848459201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G116","v":229682.12379603434},-382115.82504020131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G116","v":263729.3382717729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G116","v":-133015.88186229113},1480330.3688123508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L116","v":276756.36407928489},-422972.56437513646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L116","v":241460.6691970164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L116","v":-121784.34169960421},1508391.762790123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q116","v":169648.31130692965},-126148.49212954291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q116","v":246037.83866622759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q116","v":-124092.90637189287},1466235.1031999751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V116","v":281767.44625331351},-162798.69150576167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V116","v":239161.55250051542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V116","v":-120624.74740913414},1473530.5377005734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA116","v":200335.99231076086},-909544.18119026709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA116","v":240351.53044983681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA116","v":-121224.93079169946},1500099.0977095289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF116","v":153623.94522354676},-57607.881026817384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF116","v":244685.19975401406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF116","v":-123410.68247170652},1376896.243766451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK116","v":141946.85067576703},-805788.37048585655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK116","v":224589.25077747257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK116","v":-113274.98656282107},1371158.5404818933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP116","v":93233.563678117687},-198083.59429595023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP116","v":223653.35855778196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP116","v":-112802.95516219655},1326313.6901561513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU116","v":187695.10594965707},-750544.74317290378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU116","v":216338.59436877116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU116","v":-109113.64317441413},-646107.94474118913,-21720.244834685203,-26539.872798439377,165444.75147172148,237505.55983893308,-590081.58922136889,217290.58147903689,-552527.25559543795,6000.3727777528693,-455624.68602888967,{"$f":"BI116*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5967719.3429179639},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ116:BI116)+Monte_Carlo!BJ116/(1+Analise_Fundamentalista!$C$10)^10","v":-3790662.4262326602},{"$f":"(BK116+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-97.171783383149489},0.31352772689086383]
["Tent92",1517660.2165786647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B117","v":191447.21270911529},-16542.305499953756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B117","v":247549.64109989541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B117","v":-124855.40680219636},1611080.5349833027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G117","v":177422.76529224476},-217620.4121243025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G117","v":262787.68057663715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G117","v":-132540.94255689683},1584359.8772881746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L117","v":190012.54088311832},-211471.53366906536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L117","v":258429.20220965857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L117","v":-130342.67805071609},1579715.4491808796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q117","v":242255.95127239058},-973479.05265191477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q117","v":257671.63704552254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q117","v":-129960.58859856775},1602742.4335028103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V117","v":204513.99246625023},-238618.36317066319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V117","v":261427.63041099228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V117","v":-131854.9806789135},1569774.6589637899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA117","v":103811.78298067885},-45354.038824854171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA117","v":256050.16800811343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA117","v":-129142.7761574615},1455651.7107217442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF117","v":254196.83921384689},-84205.971540084196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF117","v":237435.26687940877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF117","v":-119754.0691382128},1316942.2788945765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK117","v":116458.85639256304},-48522.422085051112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK117","v":214809.99826467599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK117","v":-108342.67260235001},1436018.0089717314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP117","v":116512.84414715123},-1084121.1591853625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP117","v":234232.76096366768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP117","v":-118138.83682715104},1436137.8689176918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU117","v":150061.51879218456},-29570.326942076452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU117","v":234252.31164192926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU117","v":-118148.69750752514},297599.14150686061,90049.091187682585,106627.53137299544,-603512.05293256941,95468.27902766582,185365.13600647659,287672.06541495863,174403.75996983791,-851514.39090169466,236594.8059845122,{"$f":"BI117*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3098891.3537888736},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ117:BI117)+Monte_Carlo!BJ117/(1+Analise_Fundamentalista!$C$10)^10","v":1523927.232616999},{"$f":"(BK117+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.782519388267509},0.94539968009337338]
["Tent93",1615521.2602652174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B118","v":287532.23730731389},-843122.10176496196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B118","v":263512.01922487514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B118","v":-132906.27371304994},1644500.8833845404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G118","v":272899.20492008282},-72449.087826033283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G118","v":268238.96351980511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G118","v":-135290.37958471483},1618065.7459694543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L118","v":132312.95101822933},-505808.52135978348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L118","v":263927.05713387934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L118","v":-133115.60436179096},1581317.1607441537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q118","v":234450.18533054474},-923589.28784224857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q118","v":257932.89652791701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q118","v":-130092.35877125054},1367877.1240095315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V118","v":222443.27868853457},-299861.29238200287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V118","v":223118.11788852088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V118","v":-112532.99843270687},1447199.7723499334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA118","v":97485.14196524657},-1454358.60060855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA118","v":236056.64847214965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA118","v":-119058.74208664228},1430819.7899715411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF118","v":94722.75212175175},-543872.0209784488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF118","v":233384.86547705033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF118","v":-117711.18791020257},1259985.4049909904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK118","v":93003.839671350288},-889992.25753882201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK118","v":205519.6093232104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK118","v":-103656.92438036317},1400084.111340848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP118","v":181300.25135197394},-723646.52945721219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP118","v":228371.48624309883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP118","v":-115182.61424341181},1379129.4225374109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU118","v":158234.77200430044},-445315.31579626573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU118","v":224953.5105750373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU118","v":-113458.70650280789},-424984.11894582282,333398.7010291398,-242684.11756946574,-561298.56475503743,33167.105762345716,-1239875.5522577961,-333475.59128984925,-695125.73292462446,-429157.40610555117,-175585.73971973587,{"$f":"BI118*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2299801.6731683109},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ118:BI118)+Monte_Carlo!BJ118/(1+Analise_Fundamentalista!$C$10)^10","v":-3343678.5779659501},{"$f":"(BK118+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-87.083020315687449},0.37816956155318543]
["Tent94",1705041.7366550774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B119","v":110597.06411944728},-295147.41704026435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B119","v":278113.94497829548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B119","v":-140270.97588728199},1494076.9042795263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G119","v":242259.24895163043},-673600.83059117734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G119","v":243702.90358129627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G119","v":-122915.24653530204},1710269.9706355853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L119","v":208807.94543405031},-243145.73601080867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L119","v":278966.73628910596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L119","v":-140701.09408723385},1391919.9589395812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q119","v":195340.58752460135},-203204.96036407695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q119","v":227039.80937976603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q119","v":-114510.96286972472},1410787.165058133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V119","v":101549.75740058877},-127416.36633027534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V119","v":230117.290130849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V119","v":-116063.13684741729},1397427.8331664188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA119","v":120248.12184606156},-428561.98531743564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA119","v":227938.21356351065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA119","v":-114964.08661224296},1531188.3425982918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF119","v":254638.27392526032},-171348.49268258701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF119","v":249756.25013156811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF119","v":-125968.3434523114},1396171.9692855752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK119","v":113927.23984022114},-313876.26165148988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK119","v":227733.36622707982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK119","v":-114860.76875886705},1412769.8877235297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP119","v":185366.31268398295},-204709.2571084495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP119","v":230440.69735919824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP119","v":-116226.25217603947},1485706.1946896315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU119","v":284860.66765497986},-540200.85775037028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU119","v":242337.53461919661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU119","v":-122226.60204185576},-46707.383829803584,-310553.92459355266,103927.85162511375,104664.4736705657,88187.544353745136,-195339.73652010638,207077.68792193005,-87076.424343055987,94871.500758692215,-135229.25751804956,{"$f":"BI119*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1771217.1455251856},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ119:BI119)+Monte_Carlo!BJ119/(1+Analise_Fundamentalista!$C$10)^10","v":-954565.65393013274},{"$f":"(BK119+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.158937095511078},0.7350626381356925]
["Tent95",1522794.0834481006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B120","v":282399.37335150264},-84987.497960452063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B120","v":248387.03993732986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B120","v":-125277.76157531992},1470267.6548501668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G120","v":117171.56899577851},-136945.38834269723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G120","v":239819.31284951646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G120","v":-120956.49879276768},1593113.9481957196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L120","v":268661.06998896657},-1456750.6249463307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L120","v":259857.10226769073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L120","v":-131062.86104846298},1544900.0854826178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q120","v":296781.1303489561},-1033973.7895229319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q120","v":251992.80940405204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q120","v":-127096.38595951308},1583287.5222429074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V120","v":123905.05644123968},-565416.23583147465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V120","v":258254.28749311814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V120","v":-130254.45716704882},1400004.382151607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA120","v":156189.61848318795},-260823.81139509418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA120","v":228358.48140053512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA120","v":-115176.05505430745},1531919.0053314273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF120","v":108137.80131399236},-1274952.2479624415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF120","v":249875.43049577408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF120","v":-126028.45387214338},1456274.0100335961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK120","v":109896.85217020987},-175259.17360115866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK120","v":237536.77179442387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK120","v":-119805.26467782387},1486669.9765804044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP120","v":271479.77784267551},-1570629.3568934873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP120","v":242494.73967639793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP120","v":-122305.89079089626},1362736.4812521364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU120","v":217551.28168314515},-846659.43171793025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU120","v":222279.61381777129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU120","v":-112110.08621843914},320521.1537530605,99088.994709830047,-1059295.3137381366,-612296.23572943686,-313511.34906416567,8548.2334343214461,-1042967.4700248184,52369.185685651202,-1178960.73016531,-518938.62243545288,{"$f":"BI120*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6796997.9455829812},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ120:BI120)+Monte_Carlo!BJ120/(1+Analise_Fundamentalista!$C$10)^10","v":-5558919.3749347199},{"$f":"(BK120+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-137.08267830032733},0.11890459378416229]
["Tent96",1658279.8388725868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B121","v":277924.00666501239},-933954.64340788394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B121","v":270486.48602091329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B121","v":-136423.95156214185},1550500.6215728649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G121","v":303145.60474277678},-780285.9944281067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G121","v":252906.32791363852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G121","v":-127557.13284094255},1509587.4474228688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L121","v":211939.19986075058},-72293.00632090203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L121","v":246232.87000359251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L121","v":-124191.27337762828},1577568.3642461274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q121","v":213510.16639949905},-1062431.3325822325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q121","v":257321.42024521192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q121","v":-129783.9514567102},1585884.8058939048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V121","v":123190.28606979152},-1071230.3070490558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V121","v":258677.93741726811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V121","v":-130468.13141592451},1456321.7131423212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA121","v":279537.01640974137},-546381.9443586875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA121","v":237544.55277683039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA121","v":-119809.18913402331},1497532.0864154163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF121","v":255617.65781706601},-314941.07980371499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF121","v":244266.4876354415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF121","v":-123199.49867978056},1505205.9036042586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK121","v":161589.64437561086},-1328982.0924389146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK121","v":245518.18460305824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK121","v":-123830.81098300382},1506175.322777492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP121","v":268380.31724203471},-345030.99554914417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP121","v":245676.30917256846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP121","v":-123910.56350198911},1383520.8832030634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU121","v":252707.83047397013},-808936.06782458734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU121","v":225669.81353917331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU121","v":-113819.9847401079},-521968.10228410002,-351791.19461263396,261687.79016581277,-721383.6973942318,-819830.21497792075,-149109.56430613907,61743.566969011954,-1045705.0744432493,45115.067363469905,-444378.40855155175,{"$f":"BI121*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5820416.9036619039},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ121:BI121)+Monte_Carlo!BJ121/(1+Analise_Fundamentalista!$C$10)^10","v":-5072606.9101393148},{"$f":"(BK121+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-126.10623865245266},0.16122208518770939]
["Tent97",1705948.0598829489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B122","v":222186.91456136119},-236302.03773572636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B122","v":278261.77779840189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B122","v":-140345.53760674596},1654163.9865485879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G122","v":249707.15949171109},-375699.03831380262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G122","v":269815.13827489212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G122","v":-136085.34716925005},1542652.0010394806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L122","v":114424.97344152852},-1817071.3034056404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L122","v":251626.11830219559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L122","v":-126911.43975442222},1556079.1599677177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q122","v":133598.24214987911},-336088.89733340516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q122","v":253816.2583199458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q122","v":-128016.07000819675},1398464.3682068647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V122","v":218521.26161227014},-49557.605100810768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V122","v":228107.28558269309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V122","v":-115049.36064310037},1584016.6553896633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA122","v":140936.02088472614},-996808.67209649901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA122","v":258373.21836237446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA122","v":-130314.4417503282},1486675.6351664695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF122","v":264417.19826521061},-832019.23331300577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF122","v":242495.66266359511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF122","v":-122306.35631345352},1412885.7254355859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK122","v":150011.01071529216},-603895.22892601136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK122","v":230459.59196006614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK122","v":-116235.78195385392},1439971.37632795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP122","v":154311.02568129028},-428254.83661235683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP122","v":234877.60534943815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP122","v":-118464.07384931661},1444805.0246516715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU122","v":167191.87731823875},-482539.81035470939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU122","v":235666.03473216115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU122","v":-118861.73013707087},123801.11701729079,7737.9122835505405,-1577931.6514163385,-76690.466871776996,282021.5814510521,-727813.87459972652,-447412.72869765357,-339660.40820450697,-157530.279430945,-198543.6284413804,{"$f":"BI122*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2600501.4394404772},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ122:BI122)+Monte_Carlo!BJ122/(1+Analise_Fundamentalista!$C$10)^10","v":-3219233.2109304946},{"$f":"(BK122+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-84.274194386668839},0.39688924540586756]
["Tent98",1558800.5796410569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B123","v":171552.74231613587},-207076.1169709948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B123","v":254260.15640468051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B123","v":-128239.95672320879},1539107.756407168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G123","v":257917.31119074079},-570067.21418248792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G123","v":251048.00702464159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G123","v":-126619.86058502719},1506040.4720782258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L123","v":102250.5802933682},-175009.30024805048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L123","v":245654.31331220345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L123","v":-123899.46955702665},1461165.0225625862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q123","v":257073.15258693576},-38151.734854544011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q123","v":238334.55800700319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q123","v":-120207.64022428075},1597531.5969139528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V123","v":140663.68599609242},-234262.20507231361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V123","v":260577.67683554057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V123","v":-131426.29373372346},1445868.6699596141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA123","v":121731.1528303745},-7141.124798785062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA123","v":235839.52878001356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA123","v":-118949.23448499125},1496772.5440883685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF123","v":134883.96938614646},-1567180.2083337801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF123","v":244142.59664297369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF123","v":-123137.01238331506},1444636.8342955383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK123","v":225654.80152059731},-1037697.1246832156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK123","v":235638.6007506662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK123","v":-118847.89339344023},1423864.9246975577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP123","v":108609.42187376406},-136737.84082501574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP123","v":232250.43869056317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP123","v":-117139.02259707652},1477851.8794566856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU123","v":102157.44689742736},-808881.29259872762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU123","v":241056.39612998697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU123","v":-121580.44046178029},90496.825026612802,-187721.75655213272,48996.123800494519,337048.33551511413,35552.864025595918,231480.32232661179,-1311290.6546879751,-695251.61580539239,86982.997142234963,-587247.89003309363,{"$f":"BI123*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7691704.8173637446},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ123:BI123)+Monte_Carlo!BJ123/(1+Analise_Fundamentalista!$C$10)^10","v":-4444422.5337655321},{"$f":"(BK123+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-111.92764280275451},0.2288362422014836]
["Tent99",1552020.2774076033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B124","v":217049.87566074927},-82910.27915556627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B124","v":253154.20306538555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B124","v":-127682.15242396445},1507795.5768921154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G124","v":265414.11756759079},-621474.43295629183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G124","v":245940.59318040116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G124","v":-124043.85913983635},1506626.1226620669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L124","v":219323.29443263603},-1312031.6838411631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L124","v":245749.84035459152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L124","v":-123947.65006613577},1465662.8379117772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q124","v":137798.65545754877},-44140.433845862972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q124","v":239068.20876971204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q124","v":-120577.66808625527},1470021.0361625757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V124","v":146152.17655911864},-317018.3270741661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V124","v":239779.08621187069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V124","v":-120936.20987946032},1655763.0035481735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA124","v":283815.93578854809},-227843.49208818711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA124","v":270075.95823975385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA124","v":-136216.89566461547},1477813.699651612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF124","v":163752.85746630782},-1228615.3761648291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF124","v":241050.16851926091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF124","v":-121577.2994720897},1374911.2789027435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK124","v":92153.920643818827},-1453465.5041254554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK124","v":224265.47781812435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK124","v":-113111.68677223621},1467173.7152433838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP124","v":229896.90710843125},-53677.934487346254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP124","v":239314.65203619521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP124","v":-120701.96547628057},1534078.5629781557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU124","v":296352.49887411331},-387652.21225611307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU124","v":250227.68175369222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU124","v":-126206.11712347569},259611.64714660408,-234163.58134813624,-970906.19912007125,212148.76229514257,-52023.274182637091,189831.50627549933,-945389.64965135022,-1250157.7924357485,294831.65918099962,32721.851248216772,{"$f":"BI124*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":428587.0160636683},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ124:BI124)+Monte_Carlo!BJ124/(1+Analise_Fundamentalista!$C$10)^10","v":-1339473.2688909855},{"$f":"(BK124+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.846592690361256},0.68331830952992623]
["Tent100",1532121.9444818818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B125","v":205160.61285846427},-78453.799732405518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B125","v":249908.53244660032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B125","v":-126045.14934186004},1534285.2187369934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G125","v":238302.77204291476},-88646.877522811512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G125","v":250261.38993051116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G125","v":-126223.11835244369},1522414.4439893707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L125","v":161139.57366385177},-1236332.6776795508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L125","v":248325.11592381925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L125","v":-125246.52926222369},1535657.6043464984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q125","v":163616.38021876212},-214727.80199895668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q125","v":250485.24343959865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q125","v":-126336.02225655374},1435668.1786538861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V125","v":220437.55104036097},-1116192.3729133704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V125","v":234175.69919932645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V125","v":-118110.05686298701},1412848.6014079908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA125","v":203874.84923660269},-761117.32379753469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA125","v":230453.53656004512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA125","v":-116232.72782123787},1399637.0765125509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF125","v":271499.84309331817},-108596.41351182018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF125","v":228298.5691895349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF125","v":-115145.83742424499},1350475.8506233087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK125","v":125182.09452167487},-92523.103869969986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK125","v":220279.74936941214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK125","v":-111101.42432686982},1340925.5558524434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP125","v":180344.89810567538},-207455.44551459249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP125","v":218721.97509484127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP125","v":-110315.73730307382},1469444.615727599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU125","v":138128.44874212987},-293688.47141722165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU125","v":239685.06472389706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU125","v":-120888.78871949847},250570.19623079902,273694.16609817068,-952114.5173541035,73037.799402850345,-779689.17953666998,-443021.66582212481,276056.16134678794,141837.3156942472,81295.690382850342,-36763.746670693188,{"$f":"BI125*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-481527.29395992489},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ125:BI125)+Monte_Carlo!BJ125/(1+Analise_Fundamentalista!$C$10)^10","v":-992410.98449839419},{"$f":"(BK125+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.013134791453652},0.73017121594294543]
["Tent101",1602995.6224821641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B126","v":168416.24995343701},-99002.773144412393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B126","v":261468.92874660445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B126","v":-131875.81011930451},1576014.3703655808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G126","v":212862.48560994741},-282969.17643969133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G126","v":257067.94412242866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G126","v":-129656.10693920603},1560815.4270871335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L126","v":156454.41039224612},-585478.2403630428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L126","v":254588.80359243622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L126","v":-128405.71490463584},1563509.9233659231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q126","v":201126.47379032761},-485722.35315436474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q126","v":255028.31012985014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q126","v":-128627.38667631455},1402214.7671087913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V126","v":214933.41983600604},-859515.02101105091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V126","v":228719.02323780957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V126","v":-115357.89978477081},1313892.8064130372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA126","v":257584.65833097577},-395657.23935481528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA126","v":214312.5906037894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA126","v":-108091.7975230302},1270111.5515852855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF126","v":83221.932453818619},-418604.97101768025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF126","v":207171.31233799568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF126","v":-104489.9857853854},1586133.6955319846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK126","v":257002.85590419461},-1551965.2589762874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK126","v":258718.53447575794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK126","v":-130488.60715658889},1464303.4253487703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP126","v":108213.2998845566},-248454.08999463081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP126","v":238846.47132914208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP126","v":-120465.83145331719},1408790.7737214477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU126","v":97381.092119770285},-412785.31955116359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU126","v":229791.65336875117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU126","v":-115898.89701971716},199006.59543632454,57305.146353478704,-302840.74128299631,-158194.95591050154,-531220.47772200615,-31851.7879430803,-232701.71201125137,-1166732.4757529239,-21860.150234249333,-201511.47108235926,{"$f":"BI126*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2639373.898458607},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ126:BI126)+Monte_Carlo!BJ126/(1+Analise_Fundamentalista!$C$10)^10","v":-2544119.1139810132},{"$f":"(BK126+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.036359297015167},0.50151216170804647]
["Tent102",1666167.7951443391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B127","v":305515.61268852628},-120487.39492978057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B127","v":271773.11179047188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B127","v":-137072.88073508133},1501127.0413390959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G127","v":160736.61126902886},-1277479.5834075101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G127","v":244852.8704050534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G127","v":-123495.24970133888},1470446.8268605275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L127","v":199130.85959282506},-482612.47979866312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L127","v":239848.53807817792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L127","v":-120971.23897900752},1490170.5040647774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q127","v":266300.40181838576},-132871.27142655451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q127","v":243065.72013233317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q127","v":-122593.87342252176},1451979.2575275754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V127","v":111775.68109810109},-247541.44884093129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V127","v":236836.2431583929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V127","v":-119451.94246156205},1496992.2911708518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA127","v":172238.14942643984},-1201774.640355774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA127","v":244178.44018081386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA127","v":-123155.09061392117},1462980.2288653802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF127","v":126133.7373744319},-528615.3217277521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF127","v":238630.64119075556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF127","v":-120356.97425761014},1330448.9473220329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK127","v":222532.8883609499},-1351225.7536047376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK127","v":217013.10729075939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK127","v":-109453.84397169258},1332530.6604500802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP127","v":152612.9369008553},-164462.28007581295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP127","v":217352.66111979945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP127","v":-109625.1030826639},1321711.405428526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU127","v":205723.18741542174},-140279.56257049821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU127","v":215587.90332467729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU127","v":-108735.02078871136},319728.44881413627,-995385.35143476678,-164604.32110666766,253900.97710164264,-18381.467045999365,-908513.14136244147,-284207.91742017475,-1021133.6019247208,95878.214862177905,172296.50738088944,{"$f":"BI127*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2256719.689127963},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ127:BI127)+Monte_Carlo!BJ127/(1+Analise_Fundamentalista!$C$10)^10","v":-634531.40915076644},{"$f":"(BK127+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.935522465265617},0.77454920765727475]
["Tent103",1406680.5562350114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B128","v":92941.826378272104},-45966.126777487058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B128","v":229447.450117125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B128","v":-115725.2929021209},1551269.267729644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G128","v":135378.30561078034},-491424.3343525157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G128","v":253031.70385626712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G128","v":-127620.36809448825},1422692.3766636904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L128","v":176934.73661486953},-617638.65561986656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L128","v":232059.18122608896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L128","v":-117042.5590012305},1624568.5439014921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q128","v":145272.91155742615},-695319.80000898917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q128","v":264987.74599996168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q128","v":-133650.57883913966},1415798.942778572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V128","v":133026.22342388748},-750492.47125033662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V128","v":230934.77467871705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V128","v":-116475.44754730389},1441169.9929615255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA128","v":181116.77736582368},-876161.03667497425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA128","v":235073.11493334678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA128","v":-118562.68206593199},1461324.2967947538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF128","v":196212.59987193768},-1020766.7896974317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF128","v":238360.5376555298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF128","v":-120220.74345307541},1404028.5393687293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK128","v":237974.50251411559},-752451.85719374497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK128","v":229014.87251097348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK128","v":-115507.11584175596},1446864.1575456446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP128","v":259577.55247081243},-306219.65592543717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP128","v":236001.9054384706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP128","v":-119031.13160936905},1388812.6399114772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU128","v":182775.23021165942},-273041.0493393449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU128","v":226532.96621303659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU128","v":-114255.32885027818},160697.85681578913,-230634.69297995651,-325687.29678013857,-418709.72129074094,-503006.92069503595,-578533.82644173573,-706414.39562303969,-400969.59801041184,70328.670374476802,22011.818235072933,{"$f":"BI128*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":288308.24466326216},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ128:BI128)+Monte_Carlo!BJ128/(1+Analise_Fundamentalista!$C$10)^10","v":-1750019.4363975301},{"$f":"(BK128+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-51.112929781263652},0.62389547226264686]
["Tent104",1585059.1470442293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B129","v":106320.30697551087},-268586.41512447642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B129","v":258543.26198091198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B129","v":-130400.2058220202},1704091.8147708043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G129","v":280909.59512306523},-403658.59245705174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G129","v":277959.00066404388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G129","v":-140192.8273781522},1514161.881874942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L129","v":232602.33048664255},-481391.21473379032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L129","v":246979.01831431157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L129","v":-124567.60456702397},1487107.7957249288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q129","v":179354.10543466886},-372658.65228722309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q129","v":242566.15353498748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q129","v":-122341.90945093507},1559643.0398695245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V129","v":197342.11072408027},-967733.66716864228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V129","v":254397.57235913456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V129","v":-128309.26453887857},1496730.5925865348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA129","v":286299.02033157949},-556682.49280042516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA129","v":244135.75382064158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA129","v":-123133.56110234307},1549692.3629842286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF129","v":170298.52029106734},-475986.65465724299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF129","v":252774.49068067485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF129","v":-127490.63873785993},1496587.5492891078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK129","v":157667.94783912032},-573414.52664719149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK129","v":244112.42164354885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK129","v":-123121.79316582112},1318786.475189995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP129","v":132833.01021656004},-236354.23409967154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP129","v":215110.81008412119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP129","v":-108494.39159463318},1376459.8801708873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU129","v":92322.643558445008},-141110.41235131343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU129","v":224518.07433739011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU129","v":-113239.08764839832},-34123.051990073771,15017.17595190517,-126377.47049986017,-73080.302768501817,-644303.24862430606,-149381.27975054714,-180404.28242336071,-294755.95033034345,3095.1946063765063,62491.217896123373,{"$f":"BI129*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":818502.73094629997},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ129:BI129)+Monte_Carlo!BJ129/(1+Analise_Fundamentalista!$C$10)^10","v":-557322.19702964555},{"$f":"(BK129+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.19285223067893},0.78355095090808136]
["Tent105",1779628.4597695388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B130","v":203306.87881904046},-690616.82400208234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B130","v":290279.98605659849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B130","v":-146407.10277179148},1508358.603913676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G130","v":210242.43588345262},-576568.22240399278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G130","v":246032.43003267833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G130","v":-124090.17844573213},1548865.5861884418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L130","v":207873.16123196916},-571914.14204270265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L130","v":252639.6328931207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L130","v":-127422.62117237003},1385787.7826649391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q130","v":191714.79136298568},-197547.82586802676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q130","v":226039.57360935683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q130","v":-114006.47882580663},1470444.7162398139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V130","v":235488.11346972131},-189312.50439869729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V130","v":239848.19380915485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V130","v":-120971.0653417171},1333720.7379552443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA130","v":191370.55285634354},-162790.4074365925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA130","v":217546.77786349886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA130","v":-109723.00879924675},1543333.8797454883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF130","v":287684.34982753842},-199560.85321191067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF130","v":251737.34137248626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF130","v":-126967.53679267778},1516951.2319157883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK130","v":166084.25133066656},-343771.78557590238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK130","v":247433.99670405293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK130","v":-124797.0798015061},1459693.932766248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP130","v":261387.59369998236},-8730.930168833831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP130","v":238094.60459244365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP130","v":-120086.61608926162},1352312.0366686364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU130","v":123078.2657155636},-22935.348393826403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU130","v":220579.25461541393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU130","v":-111252.48432906895},-343437.06189823488,-244383.53493359394,-238823.96908998286,106200.06027850912,165052.73753846181,136403.91448400315,212893.30119543622,-55050.617342688987,370664.65203433053,209469.68760808217,{"$f":"BI130*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2743609.6963685444},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ130:BI130)+Monte_Carlo!BJ130/(1+Analise_Fundamentalista!$C$10)^10","v":1167978.8524095579},{"$f":"(BK130+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.748495595047558},0.92812571006605549]
["Tent106",1529704.3080384433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B131","v":226923.82791690328},-909971.69794099568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B131","v":249514.18526180528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B131","v":-125846.25437291515},1470129.5068334469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G131","v":239627.51772071861},-670950.8468350172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G131","v":239796.77915483032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G131","v":-120945.13358292819},1529722.151842864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L131","v":212426.42896058731},-769539.88059697393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L131","v":249517.09581275203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L131","v":-125847.72235332045},1588665.0167211376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q131","v":160003.67168675223},-374737.83310265368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q131","v":259131.42508528847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q131","v":-130696.85478235272},1482770.2517166485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V131","v":112643.32645043744},-382822.87563295319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V131","v":241858.64506189496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V131","v":-121985.06684824951},1498091.251999655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA131","v":211933.77393869852},-517225.01197101822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA131","v":244357.69463828811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA131","v":-123245.50031158671},1399125.0424743318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF131","v":92813.94795112939},-82709.589570804834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF131","v":228215.04993996414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF131","v":-115103.71322711572},1403731.8784184109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK131","v":194295.27593469337},-326688.12592148152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK131","v":228966.48334521856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK131","v":-115482.7100339014},1391431.3146675949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP131","v":192901.05161002421},-1782041.7545495632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP131","v":226960.10529789425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP131","v":-114470.76291014619},1422826.783914685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU131","v":248527.75416517127},-405401.05524363724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU131","v":232081.10475441333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU131","v":-117053.61646443392},-559379.93913520221,-312471.68354239641,-433444.07817695499,-86299.591112965689,-150305.97096887033,-184179.0437056183,123215.69509317298,-18909.076675470991,-1476651.360551791,-41845.812788486553,{"$f":"BI131*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-548091.60709554038},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ131:BI131)+Monte_Carlo!BJ131/(1+Analise_Fundamentalista!$C$10)^10","v":-2331517.2109363959},{"$f":"(BK131+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-64.237773764616136},0.53478526404954119]
["Tent107",1591072.5005273721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B132","v":279073.80049143004},-175913.15246441573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B132","v":259524.11624611411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B132","v":-130894.91451055376},1632352.1697856463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G132","v":205042.74879224831},-1306580.3696183993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G132","v":266257.35415930446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G132","v":-134290.92492289812},1533765.280464039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L132","v":151183.92324907953},-513904.50871293887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L132","v":250176.58139994685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L132","v":-126180.3438869391},1432384.974596153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q132","v":178373.68939003348},-465021.90993904916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q132","v":233640.16695220608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q132","v":-117839.95307179255},1333812.0992075785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V132","v":165992.14998073969},-173569.90106594388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V132","v":217561.68004316906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V132","v":-109730.52493902661},1592579.6444524233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA132","v":266558.20571616787},-1516088.8640480139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA132","v":259769.95054660953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA132","v":-131018.90475936976},1431095.6414599675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF132","v":225906.02778165435},-732191.64215484669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF132","v":233429.86035548942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF132","v":-117733.88175789536},1358485.1387889865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK132","v":246931.80975371756},-87622.286498035726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK132","v":221586.1659106251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK132","v":-111760.33527491856},1504644.6684492936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP132","v":111772.98289453803},-179946.66239535835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP132","v":245426.64002696241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP132","v":-123784.63909102208},1306155.3784366737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU132","v":224531.48554738011},-416008.21946754697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU132","v":213050.51790947904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU132","v":-107455.252065069},231789.84976257465,-969571.19158974476,-238724.3479508516,-170848.00666860215,100253.40401893826,-1120779.6125446064,-390589.63577559823,269135.3538913884,53468.321435120015,-85881.468075756813,{"$f":"BI132*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1124865.5174961011},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ132:BI132)+Monte_Carlo!BJ132/(1+Analise_Fundamentalista!$C$10)^10","v":-2156551.4326341702},{"$f":"(BK132+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-60.288663994654215},0.56199704363346414]
["Tent108",1554961.6601372231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B133","v":238435.82654372245},-321067.08322567825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B133","v":253633.97991602757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B133","v":-127924.13513739126},1630871.7258479446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G133","v":289630.70116388355},-594009.93557467125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G133","v":266015.87496558035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G133","v":-134169.13123807302},1679074.3666135559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L133","v":274237.99361614132},-578988.51760038687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L133","v":273878.33738717192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L133","v":-138134.68311588268},1532966.6680328895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q133","v":142548.59902322476},-122747.10447474872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q133","v":250046.31757768322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q133","v":-126114.64335734806},1389795.0866147522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V133","v":168425.80074271047},-1509571.4029660865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V133","v":226693.21573802168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V133","v":-114336.15312270682},1488799.8165008125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA133","v":98214.183542292711},-171077.27988436987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA133","v":242842.14359602222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA133","v":-122481.10921382204},1512831.4434158388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF133","v":202210.25429603228},-123864.49992205038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF133","v":246762.00691778242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF133","v":-124458.15158590078},1476388.6465778819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK133","v":199779.36638878455},-522935.1978863019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK133","v":240817.72427838502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK133","v":-121460.06270242832},1290240.7298291158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP133","v":178315.2983220687},-715876.84396850644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP133","v":210454.63675769311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP133","v":-106145.98013166476},1406583.951049512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU133","v":90976.373887454101},-574793.54000752745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU133","v":229431.69258540776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU133","v":-115717.345352595},43078.588096680513,-172532.49068328037,-169006.86971295631,143733.16876881121,-1228788.5396080611,47497.938040123016,200649.60970586355,-203798.16992156065,-433252.88902040932,-370102.81888726063,{"$f":"BI133*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4847563.8367889589},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ133:BI133)+Monte_Carlo!BJ133/(1+Analise_Fundamentalista!$C$10)^10","v":-3495501.4063556017},{"$f":"(BK133+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-90.509776225984211},0.35571709319526013]
["Tent109",1526486.2949302413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B134","v":285389.2186844697},-293092.72937054071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B134","v":248989.28648585529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B134","v":-125581.51373378505},1792328.7836675746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G134","v":322758.17536147597},-227115.90840384137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G134","v":292351.57005706645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G134","v":-147451.93750455114},1538980.7042165552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L134","v":284788.83388906327},-195727.65022990259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L134","v":251027.28320000443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L134","v":-126609.40821052941},1653034.058525529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q134","v":116490.44401365126},-183552.81430568823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q134","v":269630.83267504745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q134","v":-135992.38985150849},1349798.6460823754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V134","v":227008.90120414578},-207224.34218187278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V134","v":220169.28871476234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V134","v":-111045.71182447772},1403655.9957727694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA134","v":256841.59150882965},-963105.24027645146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA134","v":228954.10592273029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA134","v":-115476.46729360466},1406624.269411348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF134","v":264825.1555877981},-800424.04633226397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF134","v":229438.26902188096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF134","v":-115720.66227782876},1271156.8101784976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK134","v":147375.06749935562},-331213.05078572582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK134","v":207341.80727934002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK134","v":-104575.97748856334},1337591.1169145948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP134","v":130493.37520032573},-893378.78861684457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP134","v":218178.08578858091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP134","v":-110041.4185026636},1384460.4513287297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU134","v":180407.9118307438},-443306.31845578307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU134","v":225823.06902400241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU134","v":-113897.28146256723},115704.26206599924,240541.8995101499,213479.05864863569,66576.072531501995,128908.13591255761,-592786.01013849617,-421881.28400041373,-81072.15349559352,-654748.7461306015,-150972.6190636041,{"$f":"BI134*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1977421.870815245},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ134:BI134)+Monte_Carlo!BJ134/(1+Analise_Fundamentalista!$C$10)^10","v":-1319851.0930692363},{"$f":"(BK134+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.4037053612075},0.68605761440023172]
["Tent110",1531335.9167829196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B135","v":215721.14454662616},-16730.559169445831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B135","v":249780.32135386224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B135","v":-125980.48413746207},1688486.2867973335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G135","v":138698.12372064215},-1171433.6077303414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G135","v":275413.54101055441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G135","v":-138908.98629026811},1541121.6523984012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L135","v":110112.14655213282},-262020.91578320158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L135","v":251376.49901803795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L135","v":-126785.54049183108},1584270.0499651367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q135","v":255749.68058206889},-9024.1612186606253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q135","v":258414.55023332284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q135","v":-130335.28810477343},1435516.7397059097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V135","v":272894.66486420616},-235696.68179108601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V135","v":234150.99758508464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V135","v":-118097.59823011995},1499312.8809801373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA135","v":271177.64375084318},-134193.41820501385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA135","v":244556.95782801404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA135","v":-123346.00171608641},1489483.6565530892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF135","v":105438.98717566022},-172839.0817001207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF135","v":242953.68658677969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF135","v":-122537.36760880527},1451709.1835808717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK135","v":147384.10737561848},-626402.84874562989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK135","v":236792.19067032833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK135","v":-119429.72392271257},1390387.0084970512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP135","v":216159.33986897836},-535077.75365290861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP135","v":226789.76570877378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP135","v":-114384.84956121279},1426832.7524172054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU135","v":196655.46266523891},-814310.83302318375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU135","v":232734.52905467732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU135","v":-117383.1808962845},322790.42259358044,-896230.92928941292,-27317.810704861884,374804.78149195766,153251.38242808479,258195.18165775697,53016.224453513947,-361656.27462239563,-206513.49763636925,-502304.02219955204,{"$f":"BI135*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6579119.879197442},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ135:BI135)+Monte_Carlo!BJ135/(1+Analise_Fundamentalista!$C$10)^10","v":-3414457.6607058318},{"$f":"(BK135+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-88.680557673388293},0.36764576341521021]
["Tent111",1711168.7634651484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B136","v":148961.94422765952},-386995.69318617519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B136","v":279113.34080568416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B136","v":-140775.03629322973},1616026.8808904549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G136","v":241766.36002997487},-658712.69752939825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G136","v":263594.49236539961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G136","v":-132947.87028925453},1490301.4419416995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L136","v":208216.83245124685},-71083.670762221314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L136","v":243087.07776171845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L136","v":-122604.64546603344},1438467.8280060389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q136","v":163464.11788818843},-625983.69260414992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q136","v":234632.35753744468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q136","v":-118340.37940484987},1503688.9574187885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V136","v":260371.01130861859},-645752.33545827121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V136","v":245270.75142949354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V136","v":-123706.01431836508},1463555.0448146544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA136","v":207644.13776817601},-651909.45476535428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA136","v":238724.4009667495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA136","v":-120404.26341917545},1473147.9304195305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF136","v":130709.5232315895},-1015503.8393253993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF136","v":240289.12234684397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF136","v":-121193.4543207488},1293447.3774203407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK136","v":92820.999150922653},-701282.0371685141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK136","v":210977.68167359073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK136","v":-106409.78574842938},1515564.6348839358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP136","v":253397.46526178432},-1109368.7940358843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP136","v":247207.82513163137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP136","v":-124683.00674708227},1351614.691665251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU136","v":100550.65789399881},-90377.42156584817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU136","v":220465.50879574686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU136","v":-111195.11490399734},-99695.444446061243,-286299.71542327834,257615.59398471058,-346227.59658336663,-263816.58703852416,-325945.17944960418,-765698.64806771465,-503893.14209243009,-733446.51038955082,119443.63021990017,{"$f":"BI136*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1564458.8283051068},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ136:BI136)+Monte_Carlo!BJ136/(1+Analise_Fundamentalista!$C$10)^10","v":-1069015.0099203549},{"$f":"(BK136+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.74214550513576},0.7201339172514819]
["Tent112",1429843.393889836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B137","v":196605.0333935591},-25829.861063163782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B137","v":233225.60288522835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B137","v":-117630.86141244657},1589273.950927211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G137","v":265067.86842748825},-13032.558036250068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G137","v":259230.74998194206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G137","v":-130746.95079672046},1422269.4383740798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L137","v":271748.37118335359},-291727.45749253756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L137","v":231990.19462378047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L137","v":-117007.76456462032},1652260.6091348804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q137","v":309662.9303595738},-531588.05662911327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q137","v":269504.67326401954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q137","v":-135928.75944382208},1397847.1220077414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V137","v":162056.63354261592},-132781.75980914012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V137","v":228006.60489449024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V137","v":-114998.58081475223},1458921.6105115886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA137","v":157203.76940158167},-59787.886671509594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA137","v":237968.62903159947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA137","v":-120023.07840919693},1586436.9541219946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF137","v":117765.63420841754},-603121.39732595277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF137","v":258767.99980027354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF137","v":-130513.55574139618},1537430.2400444695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK137","v":263825.60616802267},-924024.39110340865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK137","v":250774.38281746471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK137","v":-126481.85407632774},1436238.2133790122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP137","v":157772.49359368495},-698676.64603235538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP137","v":234268.67909698599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP137","v":-118156.95268111516},1374467.2389344303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU137","v":211698.845610316},-882261.359109262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU137","v":224193.04926422989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU137","v":-113075.15633526848},286369.91380317707,380519.1095764598,95003.343749976179,-88349.212449342012,142282.89781321381,215361.43335247459,-357101.31905865786,-535906.25619424891,-424792.42602279957,-559444.62056998454,{"$f":"BI137*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7327540.8155896263},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ137:BI137)+Monte_Carlo!BJ137/(1+Analise_Fundamentalista!$C$10)^10","v":-3431936.8482073755},{"$f":"(BK137+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-89.075076137531099},0.36506175051177131]
["Tent113",1622185.2049974494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B138","v":280663.99702319922},-334075.4834688222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B138","v":264598.99317909294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B138","v":-133454.50547228116},1512895.5054091224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G138","v":255731.41572207538},-466942.77324267471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G138","v":246772.45624186186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G138","v":-124463.42186059376},1418127.0645283859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L138","v":269869.13500053273},-580791.15310502576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L138","v":231314.52088100105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L138","v":-116666.97828981314},1453434.5554662817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q138","v":192842.2875830805},-206347.60387965679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q138","v":237073.62072056709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q138","v":-119571.66742645913},1591618.4664114052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V138","v":264213.66606279567},-983836.22860330506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V138","v":259613.17021034722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V138","v":-130939.83022476069},1550727.9956069796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA138","v":195886.09979008729},-1685923.5027449324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA138","v":252943.41550407917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA138","v":-127575.83852829965},1466001.6500448091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF138","v":198679.88177087117},-787137.00576927385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF138","v":239123.4733282846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF138","v":-120605.54160249897},1373981.521334124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK138","v":101812.21527120356},-257770.35932967119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK138","v":224113.82255964988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK138","v":-113035.19714814954},1385095.8668546318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP138","v":230224.91767707551},-448930.71213046106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP138","v":225926.71335997965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP138","v":-113949.556051509},1432490.3550396252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU138","v":169566.11582165246},-779394.23558526067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU138","v":233657.3558398606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU138","v":-117848.62254734116},77733.001261188794,-88902.323139331231,-196274.47551330511,103996.63699753168,-590949.2225549228,-1364669.8259790658,-469939.19227261702,-44879.518646967306,-106728.6371449149,-494019.38647108874,{"$f":"BI138*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6470608.6803932479},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ138:BI138)+Monte_Carlo!BJ138/(1+Analise_Fundamentalista!$C$10)^10","v":-4820802.6513175797},{"$f":"(BK138+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-120.4228263401703},0.18658956995387593]
["Tent114",1565168.797794363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B139","v":197767.15446421126},-84896.226833557157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B139","v":255298.89360097508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B139","v":-128763.85954378125},1615060.0850739754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G139","v":145329.39923809635},-864674.5617614506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G139","v":263436.79569866747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G139","v":-132868.33358950936},1496873.830962511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L139","v":115957.90885946981},-533609.33209562558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L139","v":244159.1178175213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L139","v":-123145.34508765601},1377761.5552609267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q139","v":210943.47314409583},-425629.9975076323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q139","v":224730.39406340514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q139","v":-113346.17431451488},1401654.9780933377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V139","v":214648.45725610756},-520165.37823773513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V139","v":228627.71454542017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V139","v":-115311.84686430523},1443229.2027627046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA139","v":210870.69586567194},-380363.54259704601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA139","v":235408.99818419752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA139","v":-118732.08986525936},1547159.1642344587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF139","v":127840.62673990238},-278454.2186700991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF139","v":252361.29381718062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF139","v":-127282.23664827604},1368565.1102124888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK139","v":138947.31521429931},-779853.90393991163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK139","v":223230.33716907084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK139","v":-112589.59792467892},1417730.9905239691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP139","v":181212.3380859943},-845073.75270361966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP139","v":231249.9161845273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP139","v":-116634.39393370692},1454235.4857886245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU139","v":249218.76118940563},-974512.25256134896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU139","v":237204.26262029939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU139","v":-119637.55864514163},239405.96168784791,-588776.70041419612,-296637.65050629049,-103302.30461464621,-192201.05330051261,-52815.938412435906,-25534.534761292161,-530265.84948122036,-549245.89236680488,-607726.78739678569,{"$f":"BI139*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7959935.0420781001},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ139:BI139)+Monte_Carlo!BJ139/(1+Analise_Fundamentalista!$C$10)^10","v":-5188501.9676056057},{"$f":"(BK139+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-128.72207763634731},0.15034065912550576]
["Tent115",1711446.5407461384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B140","v":221962.52036455824},-847646.83762466186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B140","v":279158.64980532957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B140","v":-140797.88857270544},1658141.7071471426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G140","v":121293.18074284516},-79621.943563462773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G140","v":270463.95498354099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G140","v":-136412.58769255877},1440361.0482181723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L140","v":168884.11342034576},-194775.34752014009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L140","v":234941.16577984116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L140","v":-118496.13151403076},1441044.1701981742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q140","v":179642.78914297684},-361231.1170642511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q140","v":235052.59164389796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q140","v":-118552.33083439045},1510905.8356710786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V140","v":191094.87834553674},-65723.85941895764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V140","v":246447.91585780249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V140","v":-124299.73500774504},1534459.5361162007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA140","v":288041.96779893612},-1085834.9401723424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA140","v":250289.82330722411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA140","v":-126237.45915617293},1552841.6721476354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF140","v":295603.10821434698},-232002.49498713479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF140","v":253288.18297134544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF140","v":-127749.72721659034},1441854.7336508518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK140","v":131276.23374429392},-420249.26530984294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK140","v":235184.80482943653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK140","v":-118619.01455484219},1413861.7114547598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP140","v":224546.64349735194},-509695.73790887732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP140","v":230618.7876654854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP140","v":-116316.07471644074},1447230.8236417831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU140","v":100073.56413080446},-318601.00069591205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU140","v":236061.71333190487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU140","v":-119061.29662528886},-487323.55602747953,175722.60447036463,90553.800166016081,-65088.067111766752,247519.19977663655,-673740.60822235502,189139.06898196726,-172407.2412909547,-170846.38146248076,-101527.01985849159,{"$f":"BI140*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1329789.1418462768},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ140:BI140)+Monte_Carlo!BJ140/(1+Analise_Fundamentalista!$C$10)^10","v":-1241494.8273567841},{"$f":"(BK140+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-39.635145260681597},0.69689328416550655]
["Tent116",1563434.5134959088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B141","v":234323.29075258714},-91677.938253347238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B141","v":255016.00982306639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B141","v":-128621.18283049011},1492776.3686797738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G141","v":100530.88568133599},-1252220.0418597262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G141","v":243490.76972060761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G141","v":-122808.25361317491},1690362.237563513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L141","v":151325.63277805111},-313055.12420096679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L141","v":275719.53238715895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L141","v":-139063.31767056894},1457077.8574359645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q141","v":268417.61419682641},-1444417.7855960431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q141","v":237667.8895069274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q141","v":-119871.39587987636},1328514.7509569973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V141","v":144080.17370866926},-181995.58678153605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V141","v":216697.61531781917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V141","v":-109294.72082189014},1460540.0468299182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA141","v":217201.2377804376},-738767.97566787992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA141","v":238232.61653378801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA141","v":-120156.22449993654},1424471.4037973296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF141","v":154977.99372680832},-18653.711527395226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF141","v":232349.36312822261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF141","v":-117188.9166338918},1390657.2659876365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK141","v":176116.18533793243},-1180802.9827700334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK141","v":226833.84813517472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK141","v":-114407.08319991516},1260621.0761441849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP141","v":228827.52568946147},-31246.999590183961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP141","v":205623.29535524306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP141","v":-103709.21999934134},1440667.2199063196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU141","v":238374.34563904995},-625270.81264049793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU141","v":234991.10626763143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU141","v":-118521.31975462465},269040.17949181615,-1031006.6400709574,-25073.276706325676,-1058203.6777721655,69487.481423062243,-403490.34585359087,251484.72869374388,-892260.03249684139,299494.60145517922,-270426.6804884412,{"$f":"BI141*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3542017.3258339185},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ141:BI141)+Monte_Carlo!BJ141/(1+Analise_Fundamentalista!$C$10)^10","v":-3529767.1258128611},{"$f":"(BK141+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-91.283179395429713},0.35071499499836101]
["Tent117",1675436.0406485789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B142","v":326965.84447629831},-922723.20342977089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B142","v":273284.88025032682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B142","v":-137835.36403017832},1520410.8197080325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G142","v":176927.25309971781},-359802.96815194754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G142","v":247998.29937665927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G142","v":-125081.69439207786},1672521.5976429284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L142","v":134695.36393833425},-435793.66024532937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L142","v":272809.49761054112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L142","v":-137595.59760347931},1563330.1280603262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q142","v":214187.69280592224},-665979.64741672482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q142","v":254998.98323382574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q142","v":-128612.59521260204},1574176.9569834443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V142","v":265728.48091154231},-387465.25598980678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V142","v":256768.23868221793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V142","v":-129504.94596602877},1382245.9775560386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA142","v":271100.58952682756},-567608.38484871096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA142","v":225461.86024902997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA142","v":-113715.10035198541},1418775.1223689641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF142","v":177067.33970103605},-51823.805029408853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF142","v":231420.22733893851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF142","v":-116720.29294116452},1466159.270333465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK142","v":207333.62948744916},-1051833.2079234086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK142","v":239149.1831976352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK142","v":-120618.50876408456},1495045.5042717906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP142","v":206541.99185096033},-856791.08804151462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP142","v":243860.89453199465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP142","v":-122994.93166161799},1304669.4512280158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU142","v":98663.632092935979},-834467.93366405054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU142","v":212808.14432467686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU142","v":-107333.00728057194},-460307.84273332404,-59959.110067648318,-165884.39629993329,-325405.56658957887,5526.5176379246841,-184761.03542483883,239943.46906940121,-725968.90400240873,-529383.13332017767,-630329.16452700971,{"$f":"BI142*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8255978.3587201051},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ142:BI142)+Monte_Carlo!BJ142/(1+Analise_Fundamentalista!$C$10)^10","v":-5476970.9777404685},{"$f":"(BK142+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-135.23304107907865},0.12542452664026202]
["Tent118",1446314.261108988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B143","v":102182.26254740822},-713222.29894986446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B143","v":235912.21035122417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B143","v":-118985.89253507044},1547494.5646766231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G143","v":299859.57509018714},-398118.18663961079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G143","v":252416.00188567681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G143","v":-127309.82949033029},1572927.8110305746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L143","v":188207.04821098939},-279541.97996649687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L143","v":256564.48712509312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L143","v":-129402.1807855245},1472442.0465189258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q143","v":211834.09033899821},-27117.619591439263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q143","v":240173.98372467805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q143","v":-121135.38241466445},1506573.5057795751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V143","v":182632.74622189702},-475042.81900798267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V143","v":245741.25787332573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V143","v":-123943.32136186032},1458083.2584926705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA143","v":159183.04227797006},-319381.86383127008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA143","v":237831.88317825791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA143","v":-119954.10856916156},1459802.1960534211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF143","v":203926.55557362048},-784350.26837264525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF143","v":238112.26370849033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF143","v":-120095.52273161415},1446726.7584939087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK143","v":98105.263829401971},-1441567.0253626702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK143","v":235979.49390947804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK143","v":-119019.82801564541},1422666.7490824685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP143","v":239246.38286542278},-547344.00647906924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP143","v":232055.00104236638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP143","v":-117040.45066232575},1425389.9318915084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU143","v":212992.30086567998},-390858.02947467467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU143","v":232499.18671690882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU143","v":-117264.48242760844},-494113.71858630248,26847.560845922868,35827.374584061137,303755.0720575726,-170612.13627462025,-42321.04694420367,-462406.97182214865,-1226502.0956394358,-193083.07323360586,-62631.024319694305,{"$f":"BI143*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-820333.89928241493},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ143:BI143)+Monte_Carlo!BJ143/(1+Analise_Fundamentalista!$C$10)^10","v":-1733606.703814581},{"$f":"(BK143+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-50.742482010139305},0.62633998544779412]
["Tent119",1549005.8975276663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B144","v":279843.06805571349},-1548262.1552409292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B144","v":252662.51945316084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B144","v":-127434.16435518951},1345587.7197696245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G144","v":239169.62472561424},-472159.54507858824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G144","v":219482.43319464495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G144","v":-110699.28585109494},1484975.5870778169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L144","v":115054.78349336544},-410846.6115014127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L144","v":242218.36324597761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L144","v":-122166.49615676409},1488473.1142323243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q144","v":136843.58929342157},-780234.45652095729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q144","v":242788.85431003626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q144","v":-122454.23195619237},1509078.2383325303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V144","v":249898.4744490837},-378475.14386826014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V144","v":246149.81153887088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V144","v":-124149.38158430914},1468670.6634283627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA144","v":256914.41549252029},-76236.030710357445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA144","v":239558.82328209639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA144","v":-120825.11693835071},1406095.1385192776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF144","v":247395.70361958511},-330255.33425128815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF144","v":229351.96105848043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF144","v":-115677.13155068747},1444555.3872950503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK144","v":122535.32866564585},-432352.5331110183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK144","v":235625.31571128833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK144","v":-118841.19288283341},1325968.5283627827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP144","v":221792.4206662956},-23291.364168185039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP144","v":216282.29410001772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP144","v":-109085.24728207086},1477588.2779020134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU144","v":129229.13345675038},-458072.18605171493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU144","v":241013.39937120021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU144","v":-121558.7543959648},-1143190.7320872443,-124206.773009424,-175739.96091883373,-523056.24487369176,-6576.2394646147004,299412.09112590854,30815.198876089926,-193033.08161691751,305698.10331605742,-209388.40761972917,{"$f":"BI144*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2742545.1004992691},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ144:BI144)+Monte_Carlo!BJ144/(1+Analise_Fundamentalista!$C$10)^10","v":-2768670.2202848177},{"$f":"(BK144+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-74.104647372345795},0.46636224372564072]
["Tent120",1526142.4039572161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B145","v":291252.40222720988},-73797.582574956323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B145","v":248933.19350402712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B145","v":-125553.2223897387},1678468.8132944989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G145","v":248367.75318009412},-856435.23689614423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G145","v":273779.56395609566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G145","v":-138084.86524152229},1434656.1049310581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L145","v":269852.72895427828},-535686.70246804692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L145","v":234010.61713147236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L145","v":-118026.7952244482},1521820.2425806231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q145","v":197564.81290776024},-1464470.625048476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q145","v":248228.19413337519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q145","v":-125197.64529083062},1656854.7117574569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V145","v":301592.26528111339},-1339932.2353013044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V145","v":270254.0297029455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V145","v":-136306.70870121641},1465966.3984149743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA145","v":272410.9553149984},-115640.32473920532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA145","v":239117.72334009985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA145","v":-120602.64150896329},1408453.2065206766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF145","v":204548.49731493287},-971626.99133881764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF145","v":229736.59187442908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF145","v":-115871.12592200047},1583534.7805301785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK145","v":259386.11853318519},-200798.72328911643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK145","v":258294.61845758848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK145","v":-130274.79869916859},1326976.2256036694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP145","v":240925.19459378975},-20543.220468238345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP145","v":216446.66230812771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP145","v":-109168.14887464736},1477012.0863995482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU145","v":131963.32545765044},-660473.97605286585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU145","v":240919.41522502445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU145","v":-121511.35206990367},340834.79076654196,-472372.78500147676,-149850.15160674448,-1143875.2632981711,-904392.64901846193,275285.71240692964,-653213.02807145612,186607.21500248864,327660.48755903181,-409102.58744009462,{"$f":"BI145*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5358378.286266163},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ145:BI145)+Monte_Carlo!BJ145/(1+Analise_Fundamentalista!$C$10)^10","v":-4197903.0617985902},{"$f":"(BK145+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.36351212144561},0.25918911104961889]
["Tent121",1489486.3038594949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B146","v":160131.2817024822},-230075.54850500537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B146","v":242954.11839604995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B146","v":-122537.58539834381},1441392.7681838248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G146","v":175855.04049391425},-252856.21739481634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G146","v":235109.45239921939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G146","v":-118581.00941661418},1584099.6821748377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L146","v":248303.43082002355},-1928057.9756634284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L146","v":258386.76108468283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L146","v":-130321.27222721967},1417832.7920777104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q146","v":111069.49891416873},-1144835.2441697768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q146","v":231266.52130984902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q146","v":-116642.76897989093},1543215.3889140838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V146","v":160700.35775223662},-610559.12107887352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V146","v":251718.01401418343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V146","v":-126957.78874710359},1482850.1833316565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA146","v":126886.21674873764},-458961.07100355736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA146","v":241871.68292267012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA146","v":-121991.64269058837},1467549.9042735703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF146","v":143935.89963677846},-792954.30850376957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF146","v":239376.01324102294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF146","v":-120732.91392830256},1413864.0576686647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK146","v":231403.12413531271},-392446.09668583045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK146","v":230619.17036274777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK146","v":-116316.26773559506},1503625.6967745034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP146","v":173436.31314922767},-864783.6400437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP146","v":245260.43281560522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP146","v":-123700.80996933459},1436815.9500771484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU146","v":158089.56082641133},-440280.25799248595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU146","v":234362.91528418491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU146","v":-118204.48212787957},50472.266195182965,39527.266081703114,-1551689.0559859418,-919141.99292565009,-325098.53805955703,-212194.81402273793,-530375.3095542707,-46740.069923365023,-569787.70404820179,-166032.26400976931,{"$f":"BI146*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2174671.3553109299},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ146:BI146)+Monte_Carlo!BJ146/(1+Analise_Fundamentalista!$C$10)^10","v":-3827290.0820506113},{"$f":"(BK146+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-97.998497240253684},0.30844476847403529]
["Tent122",1507052.1818385352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B147","v":110286.00591841574},-290132.87801694835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B147","v":245819.33601315191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B147","v":-123982.7012529684},1531247.5089376897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G147","v":240024.84035365927},-175684.07500873832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G147","v":249765.90091237079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G147","v":-125973.21096962114},1534339.070601623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L147","v":160483.48046446973},-240311.88329132364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L147","v":250270.1738530361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L147","v":-126227.54865666591},1625746.102204697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q147","v":309264.45959051797},-113743.47870963594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q147","v":265179.82070294739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q147","v":-133747.45462159338},1535448.8255555092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V147","v":146138.76036104196},-1662118.5405594793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V147","v":250451.18896929361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V147","v":-126318.84636922674},1332548.9703885275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA147","v":190499.40234969064},-762539.93563808745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA147","v":217355.64770312139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA147","v":-109626.60941114796},1403382.2265328839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF147","v":174838.07120115546},-337305.58329923707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF147","v":228909.45068545284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF147","v":-115453.94474907036},1409997.1122557556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK147","v":259954.97668197149},-348957.73872074485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK147","v":229988.42249266355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK147","v":-115998.14050438972},1402520.3144781734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP147","v":262395.47690004692},-788857.23462637956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP147","v":228768.86189128633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP147","v":-115383.03666368798},1237174.3061201265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU147","v":141834.0532049849},-41274.815151750736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU147","v":201798.829614491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU147","v":-101780.29284056606},-58010.237338349107,188133.4552876706,44214.222369516283,326953.3469622361,-1391847.4375983705,-464311.49499642331,-49012.00616169913,24987.519949500464,-413075.93249873427,200577.77482715907,{"$f":"BI147*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2627144.4530983637},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ147:BI147)+Monte_Carlo!BJ147/(1+Analise_Fundamentalista!$C$10)^10","v":216704.5252880957},{"$f":"(BK147+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.7224844766110277},0.86176743247653087]
["Tent123",1563069.5851732218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B148","v":213902.40410396492},-710503.72147804929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B148","v":254956.48538253515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B148","v":-128591.16077833046},1653458.1253818411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G148","v":118552.79978055309},-273110.25059956801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G148","v":269700.00336090697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G148","v":-136027.27713344275},1519131.3948564085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L148","v":272907.28716213803},-507911.68518614769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L148","v":247789.60894689508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L148","v":-124976.43821643501},1527292.6300140247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q148","v":160124.7850858426},-537401.97098874184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q148","v":249120.80997076735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q148","v":-125647.84959329094},1602104.9451389508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V148","v":295959.15416977578},-710767.09622365073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V148","v":261323.64796883898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V148","v":-131802.53556100643},1509811.0961976948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA148","v":224910.76438555433},-174213.94017577727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA148","v":246269.34995696798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA148","v":-124209.6725940383},1526464.3407070751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF148","v":290862.75890511781},-720798.00009545684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF148","v":248985.70547344812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF148","v":-125579.70759599841},1391090.3210545613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK148","v":177046.72121672248},-1328207.4609366462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK148","v":226904.48491224949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK148","v":-114442.70992713512},1339836.776634966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP148","v":208742.75047613896},-182343.50823522615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP148","v":218544.38138738339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP148","v":-110226.16522980543},1360882.0566132062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU148","v":95603.40512113845},-122411.6048915509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU148","v":221977.13362569714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU148","v":-111957.52575717884},-370235.9927698797,-20884.724591550708,-112191.22729354959,-253804.22552542284,-285286.82964604243,172756.50157270674,-306529.2433128893,-1038698.9647348095,134717.45839849077,83211.408098105865,{"$f":"BI148*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1089893.3812972114},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ148:BI148)+Monte_Carlo!BJ148/(1+Analise_Fundamentalista!$C$10)^10","v":-847394.62100003683},{"$f":"(BK148+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.740005934755231},0.74866546776327048]
["Tent124",1578555.4697937078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B149","v":189043.7006408413},-1003786.9165162013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B149","v":257482.42968682601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B149","v":-129865.15900458788},1599910.4592906698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G149","v":182835.41120981905},-151739.61481367901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G149","v":260965.69947799336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G149","v":-131621.99882405059},1490286.4243198673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L149","v":117003.91257604638},-455957.27612187236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L149","v":243084.62819701739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L149","v":-122603.40999101565},1671129.0154570607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q149","v":323051.20315362647},-25128.053943083596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q149","v":272582.34978354548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q149","v":-137481.03216029072},1474454.2106187493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V149","v":106898.7753281966},-719594.90932343225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V149","v":240502.19322460704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V149","v":-121300.91984161406},1476932.5252806668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA149","v":197832.70140783404},-411874.37572409585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA149","v":240906.43779686929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA149","v":-121504.80670767103},1430494.6783490558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF149","v":281315.70484805462},-926318.48516605876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF149","v":233331.83564561344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF149","v":-117684.44151240014},1514566.5933399617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK149","v":233082.98832466675},-205627.66949344936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK149","v":247045.03189022286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK149","v":-124600.8995127902},1439701.0521394527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP149","v":222659.2753233058},-1148788.0959754975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP149","v":234833.51204376135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP149","v":-118441.83472348686},1298827.083043668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU149","v":146956.15138308049},-558287.17079825466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU149","v":211855.17993158684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU149","v":-106852.3652709992},-687125.94519312191,160439.49705008283,-218472.14533982426,433024.46683379752,-493494.86061224272,-94640.04322706355,-529355.38618479075,149899.45120865008,-809737.14333191724,-306328.20475458651,{"$f":"BI149*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4012251.3306475407},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ149:BI149)+Monte_Carlo!BJ149/(1+Analise_Fundamentalista!$C$10)^10","v":-3317445.2964513693},{"$f":"(BK149+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-86.490915337601706},0.38209361463388636]
["Tent125",1622500.0384851266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B150","v":150757.41372232381},-912152.64235314738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B150","v":264650.34651630861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B150","v":-133480.40630485851},1481871.1068132664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G150","v":231706.45489463754},-1108711.539207489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G150","v":241711.98311760891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G150","v":-121911.09567772032},1541830.5410450308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L150","v":237929.22958846058},-1117084.9500495074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L150","v":251492.12775241208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L150","v":-126843.85959342284},1517481.9341554341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q150","v":232768.46990591992},-389660.33020752913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q150","v":247520.5609741841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q150","v":-124840.73980082478},1444664.2760423019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V150","v":104695.02316957086},-1524957.7431883481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V150","v":235643.0768478112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V150","v":-118850.15098075662},1344247.9346343705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA150","v":204134.32364864295},-106860.46784612158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA150","v":219263.89723662217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA150","v":-110589.06393431651},1442618.4937867261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF150","v":128653.3568421049},-472374.57420067943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF150","v":235309.38380004981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF150","v":-118681.84784349415},1390197.2363622386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK150","v":135425.83528853013},-305804.40847859503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK150","v":226758.81146529395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK150","v":-114369.23732019011},1289142.0252247225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP150","v":123102.6026212875},-676269.50677598547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP150","v":210275.4240936717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP150","v":-106055.59151315947},1461308.3826439143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU150","v":270135.44150124764},-543702.07963255025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU150","v":238357.9418555703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU150","v":-120219.43422209256},-630225.28841937345,-757204.19687296287,-754507.45230205753,-34212.039128249889,-1303469.7941517227,205948.689104827,-227093.68140201885,-57988.999044961049,-448947.07157418574,-155428.13049782487,{"$f":"BI150*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2035779.6433063198},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ150:BI150)+Monte_Carlo!BJ150/(1+Analise_Fundamentalista!$C$10)^10","v":-3966885.4521702006},{"$f":"(BK150+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-101.14927018185416},0.2894133925961675]
["Tent126",1523089.0557838446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B151","v":259392.14896331608},-536280.72716891835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B151","v":248435.15366861844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B151","v":-125302.02846363418},1690650.1255462856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G151","v":299198.17157626548},-614278.28401195502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G151","v":275766.4905705743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G151","v":-139087.00174083043},1558623.1182578118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L151","v":151143.54414459219},-723105.44673484308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L151","v":254231.21020101017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L151","v":-128225.35726744476},1460262.8807836391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q151","v":256977.35999644003},-1048393.9505937458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q151","v":238187.40723428081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q151","v":-120133.42250573395},1551559.832186213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V151","v":117404.68883354672},-949646.70720072079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V151","v":253079.09860652435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V151","v":-127644.27235384149},1476471.3444005442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA151","v":255584.34718200655},-1440781.6353659367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA151","v":240831.21334273301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA151","v":-121466.86611611562},1436073.4441699858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF151","v":221851.95258210562},-1622673.2810353688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF151","v":234241.80314800004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF151","v":-118143.39738962321},1513334.03690503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK151","v":267635.2039473601},-673073.81919307401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK151","v":246843.98629400201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK151","v":-124499.4991246078},1463798.5235200743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP151","v":205420.80138131426},-390499.05901616329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP151","v":238764.11543345539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP151","v":-120424.29401132037},1338823.9100512499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU151","v":177025.46510277383},-639585.88155457145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU151","v":218379.16999385669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU151","v":-110142.83836390699},-153755.45300061797,-178400.62360594567,-445956.04965668544,-673362.60586875887,-706807.19211449125,-1065832.9409573127,-1284722.9226948863,-283094.1280763197,-66738.436212714005,-354324.08482184791,{"$f":"BI151*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4640895.8063325249},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ151:BI151)+Monte_Carlo!BJ151/(1+Analise_Fundamentalista!$C$10)^10","v":-5449708.950296009},{"$f":"(BK151+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-134.61771652833184},0.12764784580829588]
["Tent127",1398855.1819280447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B152","v":163227.29775826973},-412127.20151714922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B152","v":228171.03226021564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B152","v":-115081.51224436708},1565838.8920227736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G152","v":290279.37287864811},-173076.4657563504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G152","v":255408.19447341945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G152","v":-128818.98709247104},1591989.9930223869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L152","v":269485.33576278429},-694506.85190079873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L152","v":259673.77091543449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L152","v":-130970.39510723256},1415156.3167134449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q152","v":260549.55675218269},-27222.970339727988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q152","v":230829.9542122873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q152","v":-116422.57975917407},1593018.9400958428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V152","v":145529.89369594798},-788939.99834241683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V152","v":259841.60524090624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V152","v":-131055.04488854125},1335074.6219477463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA152","v":224973.08855226383},-1004969.5563009664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA152","v":217767.61352405953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA152","v":-109834.3906057936},1466471.7422265194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF152","v":238604.69089816505},-252432.76415023051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF152","v":239200.15132879818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF152","v":-120644.21531216126},1392010.6805134043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK152","v":228296.81203729671},-513758.41870320367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK152","v":227054.60721975326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK152","v":-114518.42638420688},1439116.1991590639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP152","v":232030.06477285939},-403765.10804328712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP152","v":234738.11510061828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP152","v":-118393.71983190029},1376149.223059813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU152","v":146726.11821161571},-251575.28310882483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU152","v":224467.40222019845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU152","v":-113213.53039944662},-135810.38374303095,243792.11450324609,-296318.14032981254,347733.9608655679,-514623.54429410386,-672063.24483043666,104727.86276457146,-172925.42583036056,-55390.648001709749,6404.7069235427043,{"$f":"BI152*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":83888.109150703269},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ152:BI152)+Monte_Carlo!BJ152/(1+Analise_Fundamentalista!$C$10)^10","v":-678971.36836836266},{"$f":"(BK152+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.93856591082314},0.76927336346644148]
["Tent128",1725995.4345238684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B153","v":135168.0276885301},-422173.66404455696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B153","v":281531.75901234086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B153","v":-141994.8021053244},1608279.6948406058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G153","v":282370.45830548508},-74478.013241451554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G153","v":262330.82800546952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G153","v":-132310.52205065684},1536651.5753319699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L153","v":226447.03232081485},-1302419.8386990924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L153","v":250647.3727212582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L153","v":-126417.79461270102},1519599.3554389514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q153","v":208936.21740234696},-1095117.691207709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q153","v":247865.93925653351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q153","v":-125014.93656294403},1471022.2141821934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V153","v":179676.65942698688},-669866.98779263336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V153","v":239942.39105225992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V153","v":-121018.57514643857},1498778.7860888559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA153","v":275940.36696775979},-884543.33015508833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA153","v":244469.84017334689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA153","v":-123302.06260890454},1626443.8722680314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF153","v":301915.04863783595},-395825.83336849092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF153","v":265293.63585528632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF153","v":-133804.859015647},1301557.4532752235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK153","v":235154.89701739291},-427037.18908473518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK153","v":212300.53796595315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK153","v":-107076.98833369632},1319479.0385921097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP153","v":101863.12823812666},-567203.38044741866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP153","v":215223.7759639404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP153","v":-108551.36764524238},1413277.9175575068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU153","v":271385.32590273762},-93000.709841426244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU153","v":230523.56347224201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU153","v":-116268.04695387972},-147468.67944901041,337912.75101884617,-951743.22826972033,-763330.47111177258,-371266.51245982514,-487435.18562288617,37577.992108984356,-86658.742435085442,-358667.84389059403,292640.13257967372,{"$f":"BI153*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3832966.5473811999},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ153:BI153)+Monte_Carlo!BJ153/(1+Analise_Fundamentalista!$C$10)^10","v":-41048.895359740593},{"$f":"(BK153+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.540173864779385},{"$f":"_xlfn.NORM.DIST(BL153,$H$7,$H$8,$C$6)","v":0.83818946948386774}]
["Tent129",1642090.9034874064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B154","v":243609.49234410946},-959996.31216338836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B154","v":267845.86521487724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B154","v":-135092.11450722592},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1526765.166621712},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G154","v":185035.39711157625},-356275.3223436168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G154","v":249034.77399773864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G154","v":-125604.45604860877},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1605265.2342168142},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L154","v":256087.95753883733},-1688662.3729625393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L154","v":261839.13122289741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L154","v":-132062.52733921795},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1568039.8615670353},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q154","v":106428.18259170641},-718188.96301425563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q154","v":255767.20053736048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q154","v":-129000.05723241814},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1502900.8602066853},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V154","v":285255.25830243703},-236146.46652656223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V154","v":245142.20277289912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V154","v":-123641.17885852899},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1462773.0235610213},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA154","v":189693.5127099462},-1044566.5192622326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA154","v":238596.84337608813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA154","v":-120339.92781843706},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1568529.7005874405},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF154","v":196210.8420787678},-238017.53777788489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF154","v":255847.09949786126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF154","v":-129040.35548198163},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1447944.0647477456},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK154","v":170401.97069250251},-8045.6225553505692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK154","v":236178.05200763085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK154","v":-119119.97379654249},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1349222.1398682953},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP154","v":162141.49126583707},-794126.13251937344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP154","v":220075.25323512836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP154","v":-110998.28360761028},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1296256.2557046642},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU154","v":229142.59034937076},-294994.89481585973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU154","v":211435.84536766523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU154","v":-106640.86753934412},-583633.06911162753,-47809.607282910685,-1302797.8115400225,-484993.63711760688,170609.81569024493,-736616.09099463536,85000.048316762535,279414.42634824029,-522907.67162601824,38942.67336183213,{"$f":"BI154*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":510066.6232812638},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ154:BI154)+Monte_Carlo!BJ154/(1+Analise_Fundamentalista!$C$10)^10","v":-2113127.1686031609},{"$f":"(BK154+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.308545556624303},0.5687105488233487]
["Tent130",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1826867.2995587885},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B155","v":176148.52636115198},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B155)","v":-854662.39029543963},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B155","v":297985.24030788697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B155","v":-150293.36433042071},1595690.5658189529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G155","v":266911.15872582945},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G155)","v":-888253.66155490512},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G155","v":260277.38130045144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G155","v":-131274.8351372664},1710544.7971591551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L155","v":179513.58438312489},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L155)","v":-2165060.5809032558},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L155","v":279011.56398276973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L155","v":-140723.70361275578},1481764.6670354032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q155","v":198853.16056924977},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q155)","v":-303101.190193735},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q155","v":241694.62143907181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q155","v":-121902.33905247584},1527217.3050873207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V155","v":179532.98584797309},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V155)","v":-871855.54959994066},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V155","v":249108.52351931547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V155","v":-125641.65273561276},1530500.6449244786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA155","v":128236.00402890252},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA155)","v":-139710.92618186993},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA155","v":249644.07791378311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA155","v":-125911.7676971569},1434183.0375421091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF155","v":153688.92143112177},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF155)","v":-618927.75637620839},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF155","v":233933.45383690146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF155","v":-117987.87674938582},1520724.1193663133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK155","v":181433.38021295337},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK155)","v":-136544.910586293},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK155","v":248049.40252683539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK155","v":-125107.46903903659},1301261.0628331054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP155","v":185877.54398507866},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP155)","v":-589123.84193029534},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP155","v":212252.19292351857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP155","v":-107052.60478010593},1340486.3419289626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU155","v":213177.42215408757},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU155)","v":-510680.15112696949},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU155","v":218650.33373010362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU155","v":-110279.60389686712},{"$f":"SUM(C155:F155)","v":-530821.98795682145},{"$f":"SUM(H155:K155)","v":-492339.95666589064},{"$f":"SUM(M155:P155)","v":-1847259.1361501168},{"$f":"SUM(R155:U155)","v":15544.252762110729},{"$f":"SUM(W155:Z155)","v":-568855.69296826492},{"$f":"SUM(AB155:AE155)","v":112257.38806365881},{"$f":"SUM(AG155:AJ155)","v":-349293.25785757101},{"$f":"SUM(AL155:AO155)","v":167830.40311445919},{"$f":"SUM(AQ155:AT155)","v":-298046.70980180404},{"$f":"SUM(AV155:AY155)","v":-189131.99913964543},{"$f":"BI155*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2477229.009401917},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ155:BI155)+Monte_Carlo!BJ155/(1+Analise_Fundamentalista!$C$10)^10","v":-4129663.8126314851},{"$f":"(BK155+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-104.82330072584807},0.26794445351682927]
["Tent131",1509646.0569235606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B156","v":250371.93075418464},-68268.826844879281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B156","v":246242.4299569357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B156","v":-124196.09508473465},1584379.3278676511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G156","v":154988.90340771936},-633578.15999160416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G156","v":258432.37484600759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G156","v":-130344.27821785926},1506862.6654724753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L156","v":255490.09671123591},-924373.93860566418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L156","v":245788.42348880149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L156","v":-123967.11005361984},1473632.895245705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q156","v":177719.77507778496},-179019.06398296077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q156","v":240368.22626441004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q156","v":-121233.35157837954},1521308.0534925424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V156","v":148956.33363004436},-629919.93456868851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V156","v":248144.64959320432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V156","v":-125155.50833800455},1404716.4489126683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA156","v":160760.06849776796},-119399.24059321682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA156","v":229127.07928746473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA156","v":-115563.7090271168},1476777.1079160005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF156","v":272398.41951515741},-759215.70834914874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF156","v":240881.08725237747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF156","v":-121492.02077701438},1502803.7359197407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK156","v":122522.47522364606},-18553.510281946303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK156","v":245126.36056914853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK156","v":-123633.18860338205},1452875.3725282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP156","v":169258.70420312989},-898226.81505260814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP156","v":236982.41088708845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP156","v":-119525.66436698088},1369219.308450633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU156","v":162859.79435549819},-961752.65602812532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU156","v":223337.04520377563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU156","v":-112643.4177364263},304149.43878150638,-350501.15995573648,-547062.52845924662,117835.58578085469,-357974.45968344435,154924.19816489911,-367428.22235862823,225462.13690746628,-611511.36432937067,-688199.23420527787,{"$f":"BI156*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9013953.8257761505},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ156:BI156)+Monte_Carlo!BJ156/(1+Analise_Fundamentalista!$C$10)^10","v":-5283188.1640679836},{"$f":"(BK156+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-130.85921660808503},0.14182229661372628]
["Tent132",1666316.436527356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B157","v":301401.53035764844},-491081.70710356772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B157","v":271797.35708636651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B157","v":-137085.10921688608},1650853.7083992066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G157","v":140203.1157526676},-501965.58811949211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G157","v":269275.18989984179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G157","v":-135813.01603712013},1373976.8115158938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L157","v":97100.575271784241},-67775.518485140201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L157","v":224113.05432852686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L157","v":-113034.80967915966},1551677.9342966985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q157","v":104396.65935892562},-937901.40339359955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q157","v":253098.36255951229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q157","v":-127653.98841998581},1395525.2501375326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V157","v":247815.71885629385},-61021.927381567541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V157","v":227627.87812688353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V157","v":-114807.56423954607},1560128.0454033278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA157","v":110446.38245450475},-1338377.1976276224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA157","v":254476.68291663149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA157","v":-128349.1651454589},1354482.1781213025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF157","v":202533.45271460761},-517246.09254712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF157","v":220933.23222639368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF157","v":-111431.01829268681},1449181.9868966942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK157","v":165270.00166399375},-440881.9619612844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK157","v":236379.9728199011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK157","v":-119221.81561318102},1445841.5752146232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP157","v":183592.86794410049},-653416.36682482762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP157","v":235835.10928326129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP157","v":-118947.00544493929},1406719.5344059151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU157","v":219820.30861791232},-449323.37766785367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU157","v":229453.80795144953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU157","v":-115728.49957205361},-54967.928876438848,-228300.29850410286,140403.30143601124,-708060.36989514739,299614.10536206374,-1101803.2974019451,-205210.42589880549,-158453.80309057055,-352935.39504240511,-115777.76067054542,{"$f":"BI157*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1516443.6937236784},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ157:BI157)+Monte_Carlo!BJ157/(1+Analise_Fundamentalista!$C$10)^10","v":-2244984.1603252515},{"$f":"(BK157+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-62.284657452906323},0.54827183835934634]
["Tent133",1586948.6995972407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B158","v":167249.22109488538},-274017.65392805939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B158","v":258851.47198156142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B158","v":-130555.65619892486},1597450.1667063285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G158","v":257975.32224463698},-1139261.3300087091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G158","v":260564.39453529188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G158","v":-131419.59460463788},1491758.8458488223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L158","v":109571.37373179453},-326480.95005586301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L158","v":243324.79883406701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L158","v":-122724.54368548412},1328611.7159394841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q158","v":247035.61331990559},-602664.81339701929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q158","v":216713.43153699106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q158","v":-109302.69797132169},1447939.8438117306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V158","v":144090.07435800787},-231786.32593087695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V158","v":236177.36351940126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V158","v":-119119.62654708738},1530340.5911003225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA158","v":144215.35675348315},-809508.05509246991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA158","v":249617.9711039098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA158","v":-125898.60033261315},1426913.8012544571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF158","v":213684.61883657408},-384636.55526036426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF158","v":232747.74914857847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF158","v":-117389.84865065754},1361826.4077958881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK158","v":135620.6337086375},-91606.996541586224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK158","v":222131.1692878246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK158","v":-112035.21597386232},1486271.9215171391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP158","v":167568.81018771627},-275257.79617046105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP158","v":242429.81184408546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP158","v":-122273.1434563409},1440672.3535940887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU158","v":257074.23116096543},-82999.498353064133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU158","v":234991.94363725532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU158","v":-118521.74209466348},21527.382949462553,-752141.20783341816,-96309.321175485587,-248218.46651144431,29361.485399444806,-541573.32756769005,-55594.035925869248,154109.59048101353,12467.682404999781,290544.93435049307,{"$f":"BI158*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3805523.883752706},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ158:BI158)+Monte_Carlo!BJ158/(1+Analise_Fundamentalista!$C$10)^10","v":712148.02502139227},{"$f":"(BK158+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.4600495265883922},0.90023891184457328]
["Tent134",1413175.649470727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B159","v":154581.05936281761},-1172087.3106712895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B159","v":230506.8822494612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B159","v":-116259.6335267909},1540144.8805045695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G159","v":263335.90532906941},-685345.22949201788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G159","v":251217.1751264889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G159","v":-126705.18307663032},1564363.5313265347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L159","v":147546.83263367673},-67779.15687659214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L159","v":255167.54442088649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L159","v":-128697.61159755022},1668939.6178224548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q159","v":257669.34143589842},-649428.70196490979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q159","v":272225.23124492192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q159","v":-137300.91402229492},1422620.1393161803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V159","v":242557.12441265016},-370004.22269568744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V159","v":232047.39839798634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V159","v":-117036.61615360812},1542773.4568232205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA159","v":151808.98647345009},-33663.238405451171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA159","v":251645.92928185093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA159","v":-126921.43172174248},1524688.0940673165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF159","v":255475.28951428542},-960057.38974242425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF159","v":248695.97710515209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF159","v":-125433.57870998989},1361554.2074329401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK159","v":98224.217236885801},-500593.04424818052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK159","v":222086.76995428541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK159","v":-112012.82249825011},1460249.2485659521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP159","v":208968.98981951099},-1019026.9816521106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP159","v":238185.18364657721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP159","v":-120132.30100563377},1458497.5453991815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU159","v":265804.05497412168},-115731.1246127293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU159","v":237899.458630193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU159","v":-119988.19127073088},-903259.00258580153,-297497.33211308985,206237.60858042084,-256835.04330638435,-12436.316038659061,242870.24562810734,-581319.70183297666,-292294.87955525942,-692005.10919165623,267984.19772085448,{"$f":"BI159*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3510025.9695623512},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ159:BI159)+Monte_Carlo!BJ159/(1+Analise_Fundamentalista!$C$10)^10","v":-89476.030169926118},{"$f":"(BK159+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.6332108750216},0.83348303818083458]
["Tent135",1487874.3876872759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B160","v":152605.2232791346},-912260.36268991441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B160","v":242691.19441243555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B160","v":-122404.97570928762},1679596.9507268909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G160","v":167149.02904029831},-800484.21614824212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G160","v":273963.5774878792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G160","v":-138177.67525031834},1528333.1379242486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L160","v":176064.83283174536},-369706.77943913772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L160","v":249290.53001542808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L160","v":-125733.45046560265},1470131.0452882592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q160","v":228632.15944748072},-634154.62876909703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q160","v":239797.03009633385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q160","v":-120945.26014907213},1547213.8816311776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V160","v":107554.85067855242},-243567.72430782171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V160","v":252370.21891897332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V160","v":-127286.73815839791},1505221.4596597282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA160","v":234915.18487539576},-115365.10859455711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA160","v":245520.72199311855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA160","v":-123832.09075407028},1340058.2499103448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF160","v":251799.77408052178},-338916.20325029374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF160","v":218580.50648919097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF160","v":-110244.38547145844},1451134.0824786026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK160","v":246889.49081579503},-44894.235427693086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK160","v":236698.38438226221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK160","v":-119382.41130207996},1414465.630761341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP160","v":181236.17976330966},-1160978.9553863553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP160","v":230717.29456839053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP160","v":-116365.75816328557},1475160.0046401382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU160","v":264355.57164698426},-17381.475401688782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU160","v":240617.31718633225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU160","v":-121358.98435348335},-639368.92070763186,-497549.28487038298,-70084.867057566938,-286670.69937435462,-10929.392868693903,241238.70751988696,21219.691847960567,319311.22846828419,-865391.2392179406,366232.42907814437,{"$f":"BI160*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4796869.9195435904},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ160:BI160)+Monte_Carlo!BJ160/(1+Analise_Fundamentalista!$C$10)^10","v":954853.14139228407},{"$f":"(BK160+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":9.9380873210674388},0.9159374478547222]
["Tent136",1641555.575974487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B161","v":131209.84496263191},-288952.87482501153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B161","v":267758.54650397843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B161","v":-135048.07399429174},1626289.7598276883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G161","v":303321.11841462605},-31106.698733559173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G161","v":265268.49816051172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G161","v":-133792.18043896556},1539210.0774105687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L161","v":146650.85936139431},-386760.94553140103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L161","v":251064.69687879478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L161","v":-126628.27836547926},1506564.656660449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q161","v":259756.1912917422},-148748.3503602235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q161","v":245739.81446969704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q161","v":-123942.59335940215},1469780.1894582077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V161","v":286497.1250527107},-620265.84955012519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V161","v":239739.80105793761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V161","v":-120916.39581770766},1447535.4903672196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA161","v":147127.77045497164},-210123.45377692772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA161","v":236111.40834117838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA161","v":-119086.36105507881},1521215.7104115044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF161","v":295188.37186384562},-866300.11881627853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF161","v":248129.5872648127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF161","v":-125147.91142479406},1487784.5359066476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK161","v":205048.18858671075},-614692.91815765831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK161","v":242676.53844675646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK161","v":-122397.58375125927},1415689.3925546447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP161","v":181696.72747952258},-525233.95194862748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP161","v":230916.90564695396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP161","v":-116466.43503078386},1323827.7496541366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU161","v":151485.87347343506},-709846.8575710482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU161","v":215933.10592521378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU161","v":-108909.12894305027},-25032.557352692937,403690.73740261304,-115673.66765669119,232805.06204181362,-214945.31925718451,54029.363964143486,-448130.0711124143,-289365.77487545041,-229086.75385293481,-451337.00711544964,{"$f":"BI161*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5911559.8213367844},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ161:BI161)+Monte_Carlo!BJ161/(1+Analise_Fundamentalista!$C$10)^10","v":-3109437.5917913937},{"$f":"(BK161+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-81.796024332795355},0.41360648651583931]
["Tent137",1663760.607271302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B162","v":213062.66404669129},-611910.76146980119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B162","v":271380.46890010627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B162","v":-136874.84535281712},1557954.4641072901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G162","v":111853.38959114795},-103313.4091499675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G162","v":254122.14422354472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G162","v":-128170.34819159145},1571318.3884068935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L162","v":279060.15555286559},-723168.58332001185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L162","v":256301.96987088947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L162","v":-129269.77623660026},1543104.3254348971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q162","v":159913.50496981814},-850220.90126903029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q162","v":251699.89815128365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q162","v":-126948.65173756532},1505019.6270565609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V162","v":124857.62497462331},-647354.69550140144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V162","v":245487.80053419742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V162","v":-123815.48631817671},1468009.9255485539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA162","v":137327.16246601209},-146268.3684441107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA162","v":239451.04854884517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA162","v":-120770.75912105276},1451900.8456542988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF162","v":206114.09768271985},-676162.46931875928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF162","v":236823.45318678033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF162","v":-119445.49164587278},1333606.6913015395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK162","v":235286.33254373484},-38097.732584367463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK162","v":217528.17540697742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK162","v":-109713.62636885344},1433743.3593285645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP162","v":109566.65416612974},-148857.09500134172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP162","v":233861.73674056234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP162","v":-117951.70514680014},1266017.3850747824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU162","v":229945.44416275414},-319169.5666942189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU162","v":206503.50182335818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU162","v":-104153.16544865868},-264342.47387582075,134491.77647313371,-317076.23413285706,-565556.1498854938,-400824.75631075742,109739.08344969379,-352670.4100951319,305003.14899749134,76619.590758550214,13126.213843234742,{"$f":"BI162*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":171925.62794234254},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ162:BI162)+Monte_Carlo!BJ162/(1+Analise_Fundamentalista!$C$10)^10","v":-911799.31597726361},{"$f":"(BK162+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.193668546003984},0.7405353355356179]
["Tent138",1582034.9564660229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B163","v":286739.2904468397},-453845.58206953679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B163","v":258049.97811929742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B163","v":-130151.41064325446},1559765.1947059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G163","v":227004.27048106733},-202736.48664952689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G163","v":254417.49736314602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G163","v":-128319.31401610801},1591732.6500031354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L163","v":267251.07759831782},-708280.31533514918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L163","v":259631.79500319844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L163","v":-130949.22392081984},1644955.776593429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q163","v":131683.74880481488},-235214.48567877171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q163","v":268313.1623749698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q163","v":-135327.80289991209},1639509.8299009618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V163","v":303506.64675360493},-1481024.0369680268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V163","v":267424.85935796867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V163","v":-134879.77383366699},1461766.0194434263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA163","v":178663.83491574565},-296045.67623129062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA163","v":238432.58822518305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA163","v":-120257.08324797238},1466667.9263906253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF163","v":261961.72920580371},-162186.34836976585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF163","v":239232.1514556272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF163","v":-120660.35506027484},1394188.268396405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK163","v":252925.32397527501},-660217.96491612494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK163","v":227409.79943801905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK163","v":-114697.57295338593},1386137.7650183584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP163","v":99696.816703484961},-1229542.5513261152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP163","v":226096.66017262958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP163","v":-114035.27129768697},1317099.2380382719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU163","v":107797.67215908034},-7671.8875942340674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU163","v":214835.60029289333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU163","v":-108355.58537262845},-39207.724146654131,150365.96717857843,-312346.6666544528,29454.622601100884,-1044972.30469012,793.66366166570515,218347.17723139026,-294580.41445621679,-1017784.3457476876,206605.79948511114,{"$f":"BI163*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2706098.821581739},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ163:BI163)+Monte_Carlo!BJ163/(1+Analise_Fundamentalista!$C$10)^10","v":-47079.758346976014},{"$f":"(BK163+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.676294997582017},0.83760812640001048]
["Tent139",1682887.4066660688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B164","v":128454.71090526866},-1000878.7655499014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B164","v":274500.29260889278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B164","v":-138448.37564185716},1549464.3879521438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G164","v":265055.28642515419},-261292.09544729779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G164","v":252737.30505983834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G164","v":-127471.88360738952},1481933.8974952453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L164","v":267317.23780571698},-850.27709523837802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L164","v":241722.22507468105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L164","v":-121916.26136372582},1527054.24511698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q164","v":104618.04073345943},-484091.98032412655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q164","v":249081.92636885014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q164","v":-125628.23806037279},1480781.5713079204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V164","v":213572.93343747247},-409729.81122241402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V164","v":241534.26605000201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V164","v":-121821.46138589441},1425179.1072403325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA164","v":110783.41710328775},-385486.52871257387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA164","v":232464.79854084447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA164","v":-117247.1382307329},1535975.8461624805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF164","v":292271.7891235266},-546872.86993812595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF164","v":250537.15271841403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF164","v":-126362.20348668804},1465964.8854759464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK164","v":268921.79312818777},-1214010.8104925219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK164","v":239117.47656054454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK164","v":-120602.51704196089},1571283.0354364491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP164","v":273424.82299409743},-718814.87017331086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP164","v":256296.20335276527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP164","v":-129266.8678059395},1303641.6349874244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU164","v":111477.05817195174},-539611.67076564592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU164","v":212640.49445239606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU164","v":-107248.4505310208},-736372.13767759711,129028.61243030522,386272.92442143383,-256020.2512821898,-76444.073120833942,-159485.45129917454,-130426.13158287336,-826574.05784575036,-318360.71163238765,-322742.56867231894,{"$f":"BI164*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4227244.7672571968},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ164:BI164)+Monte_Carlo!BJ164/(1+Analise_Fundamentalista!$C$10)^10","v":-3327233.8127165362},{"$f":"(BK164+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-86.711849543086345},0.38062797775930068]
["Tent140",1556672.6169399573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B165","v":116497.07705183572},-993269.58323998726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B165","v":253913.05868334818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B165","v":-128064.89273602419},1481949.4705255204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G165","v":210669.22187753423},-824525.49458555132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G165","v":241724.76523354751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G165","v":-121917.54253128156},1425156.4789203918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L165","v":252069.13655799191},-76155.292922185457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L165","v":232461.10757469878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L165","v":-117245.27663611469},1515045.0742109534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q165","v":170432.99115272181},-309493.00169037323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q165","v":247123.0781924144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q165","v":-124640.26334610555},1561826.6974811361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V165","v":293596.26756992994},-249949.39376956035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V165","v":254753.75462716428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V165","v":-128488.91045463507},1375879.3636890715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA165","v":238464.76030176712},-480851.43947177578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA165","v":224423.38473219634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA165","v":-113191.3295134082},1388834.9151197912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF165","v":246346.82155506653},-588672.13635051751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF165","v":226536.59958219479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF165","v":-114257.16139498433},1367415.4336624623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK165","v":170717.80353062303},-1423666.6145394123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK165","v":223042.81033386025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK165","v":-112495.01592814474},1406935.2800825969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP165","v":137561.62149705156},-194611.01276052487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP165","v":229488.99880922391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP165","v":-115746.24861359378},1320050.8952230718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU165","v":216857.12736183708},-285311.05000245979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU165","v":215317.05303756258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU165","v":-108598.41334856342},-750924.34024082753,-494049.0500057512,291129.67457439052,-16577.195691342582,169911.71797289883,-131154.62395122054,-230045.87660824053,-1142401.0166030738,56693.358932156814,38264.717048376449,{"$f":"BI165*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":501186.83004458592},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ165:BI165)+Monte_Carlo!BJ165/(1+Analise_Fundamentalista!$C$10)^10","v":-1330529.4300041907},{"$f":"(BK165+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.6447234913011},0.68456815080012623]
["Tent141",1488044.7334526936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B166","v":227856.82921918217},-179171.49861168521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B166","v":242718.9799685379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B166","v":-122418.98977489067},1513973.1544174561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G166","v":238857.48648382511},-20843.256906783612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G166","v":246948.23447096115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G166","v":-124552.07826988465},1582716.9838509092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L166","v":185832.97960083539},-339287.88573299051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L166","v":258161.22544099999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L166","v":-130207.51991307652},1493850.2141586351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q166","v":255328.13658444214},-901932.85625864856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q166","v":243665.92754578154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q166","v":-122896.59711235958},1398934.853890023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V166","v":169591.94574466415},-279853.0696582665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V166","v":228184.02776828656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V166","v":-115088.06672547878},1655774.0367932995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA166","v":275072.95612374891},-568668.95361626218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA166","v":270077.75790205062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA166","v":-136217.80335152292},1423376.6481263002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF166","v":211459.41944018868},-507383.45591984282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF166","v":232170.79458534656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF166","v":-117098.85288763142},1418341.8351003721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK166","v":255196.95197685194},-923134.3768054283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK166","v":231349.55268682507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK166","v":-116684.64711109576},1563170.3122284708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP166","v":275750.09466598713},-1522815.0464568108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP166","v":254972.91524351691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP166","v":-128599.44742729295},1351319.7390540622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU166","v":146382.71376408389},-216829.52579108567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU166","v":220417.39828178353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU166","v":-111170.84963838976},168985.32080114417,340410.38577811798,-25501.200604231664,-525835.38924078445,2834.8371292054217,-159736.04294198556,-180852.094781939,-553272.51925284707,-1120691.4839745997,38799.736616391994,{"$f":"BI166*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":508194.45435202634},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ166:BI166)+Monte_Carlo!BJ166/(1+Analise_Fundamentalista!$C$10)^10","v":-751559.54896197084},{"$f":"(BK166+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.576935973515184},0.76050933713535396]
["Tent142",1553525.8290327322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B167","v":135884.72070288478},-96771.431850231602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B167","v":253399.77764155663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B167","v":-127806.01167688795},1638476.5883380761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G167","v":190961.28302499911},-324024.70307038334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G167","v":267256.32454677194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G167","v":-134794.77075178488},1646227.574586537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L167","v":157792.7330176188},-2024244.689526683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L167","v":268520.6087673218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L167","v":-135432.43162646439},1564842.1822854334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q167","v":299686.83245661616},-26792.143113012859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q167","v":255245.61846657415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q167","v":-128736.98942371758},1470817.9222671038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V167","v":167424.53245809043},-1386382.5424151283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V167","v":239909.06844835452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V167","v":-121001.76838700305},1405993.8415272878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA167","v":202671.06795068452},-44813.791440425892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA167","v":229335.4382335835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA167","v":-115668.79801396788},1228623.4582345996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF167","v":118374.8277409383},-1014229.4844648029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF167","v":200404.07781033951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF167","v":-101076.82866618191},1405190.848555088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK167","v":261322.82757099366},-252831.20528868237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK167","v":229204.45988948358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK167","v":-115602.73710447832},1495336.1834514509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP167","v":268667.05799486639},-512940.05740079924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP167","v":243908.30799504393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP167","v":-123018.84535905102},1343542.8234846573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU167","v":108694.08883064929},-390455.87760765798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU167","v":219148.88465993322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU167","v":-110531.05560117547},164707.05481732186,-601.86625039717183,-1733363.7793682069,399403.31838645984,-1100050.7098956865,271523.91672987427,-796527.40757970698,122093.34506731655,-123383.53676993994,-173143.95971825096,{"$f":"BI167*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2267819.5216457136},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ167:BI167)+Monte_Carlo!BJ167/(1+Analise_Fundamentalista!$C$10)^10","v":-3050196.5417445982},{"$f":"(BK167+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-80.458909087787319},0.4226939683985142]
["Tent143",1634720.3154376356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B168","v":212847.39680690705},-1138520.0801098386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B168","v":266643.62876795424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B168","v":-134485.74836592976},1760615.2356497275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G168","v":307827.47745957039},-536681.14522533782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G168","v":287178.68791647739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G168","v":-144842.91613359129},1536496.2868455693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L168","v":268529.45142564987},-694258.57206475572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L168","v":250622.04319844706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L168","v":-126405.01928464706},1615841.5455219653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q168","v":155389.13560842158},-101384.09980859178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q168","v":263564.26181481156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q168","v":-132932.62305369097},1474727.7765172275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V168","v":206079.67727915975},-566491.12379487115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V168","v":240546.81529432046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V168","v":-121323.42565758564},1529141.605722344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA168","v":173962.90860130219},-278659.27473790105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA168","v":249422.40137310952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA168","v":-125799.96178000295},1450329.5748888873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF168","v":245972.18131605923},-275935.5906760621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF168","v":236567.15898482435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF168","v":-119316.22578750161},1439653.0751669568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK168","v":142398.1108795309},-789629.33617433498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK168","v":234825.68639069836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK168","v":-118437.88773696597},1373435.0536947739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP168","v":261494.45075317877},-63719.893441391825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP168","v":224024.68675275712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP168","v":-112990.24015535894},1475368.5639566807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU168","v":281501.1770051198},-148938.61320656838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU168","v":240651.33585756982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU168","v":-121376.14218500904},-793514.80290090712,-86517.895982881339,-301512.09672530583,184636.6745609504,-241188.05687897655,18926.0734565077,87287.523837319866,-530843.42664107168,308809.00390918518,251837.75747111224,{"$f":"BI168*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3298541.7661108593},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ168:BI168)+Monte_Carlo!BJ168/(1+Analise_Fundamentalista!$C$10)^10","v":464177.88033623376},{"$f":"(BK168+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.1368239336805781},0.88209141654309431]
["Tent144",1520638.5477028124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B169","v":285292.36494079215},-940084.03949062689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B169","v":248035.44470257632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B169","v":-125100.42919919601},1647106.728389929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G169","v":217257.28356310353},-292841.41413749644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G169","v":268664.00990950363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G169","v":-135504.75816211783},1561409.7992063614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L169","v":112305.15831593824},-422434.90159616503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L169","v":254685.753227926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L169","v":-128454.612920099},1524385.5524504194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q169","v":243521.9632539778},-88478.109766703914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q169","v":248646.62872804995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q169","v":-125408.68910937991},1425422.8843486027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V169","v":208447.62199893451},-1155193.5812620667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V169","v":232504.5616808421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V169","v":-117267.19337198893},1367428.9405930405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA169","v":200219.17927227804},-664055.81373642362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA169","v":223045.01348564646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA169","v":-112496.12712108079},1454807.1511522767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF169","v":200855.29665661789},-318717.41347525019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF169","v":237297.50849579606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF169","v":-119684.58861321605},1509937.6009626549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK169","v":182670.41159208148},-1839598.7575776752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK169","v":246289.98448953411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK169","v":-124220.07993272912},1352418.4314843225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP169","v":232168.45889008205},-719881.09427465266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP169","v":220596.60896004937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP169","v":-111261.23725534916},1322540.9797116746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU169","v":123846.17710603973},-552307.52645642066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU169","v":215723.21741792149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU169","v":-108803.26849887976},-531856.65904645447,57575.121172992891,-183898.60297239976,278281.79310594394,-831508.59095427906,-353287.74809957994,-249.19693605227803,-1534858.4414287887,-378377.2636798704,-321541.40043133922,{"$f":"BI169*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4211512.0048200469},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ169:BI169)+Monte_Carlo!BJ169/(1+Analise_Fundamentalista!$C$10)^10","v":-4209907.7124395221},{"$f":"(BK169+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.63446615366324},0.257664310230593]
["Tent145",1604683.2741376727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B170","v":119747.72619734303},-262796.22626680869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B170","v":261744.20614865999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B170","v":-132014.65044185313},1772226.244858671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G170","v":214693.7819969618},-77733.078001383547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G170","v":289072.59086727176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G170","v":-145798.13474071457},1538129.1582959401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L170","v":250578.7899180392},-597917.50062647124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L170","v":250888.38525385971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L170","v":-126539.35292992857},1542051.363126178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q170","v":297633.34504131309},-2084156.4127211501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q170","v":251528.14663617656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q170","v":-126862.02626239878},1567684.4877595624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V170","v":260744.52822358353},-630213.08184875967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V170","v":255709.23455951168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V170","v":-128970.82121449121},1444736.6115726139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA170","v":212382.93912542638},-169662.19847078517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA170","v":235654.87569077479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA170","v":-118856.10190571644},1301344.2088616285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF170","v":161388.08982149462},-181252.07652229088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF170","v":212265.75509593036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF170","v":-107059.44506695133},1390175.128778076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK170","v":204347.00332688569},-158765.31217550178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK170","v":226755.20543776208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK170","v":-114367.41856564685},1434870.473932307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP170","v":137246.14603902784},-1082705.121634294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP170","v":234045.583436013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP170","v":-118044.43100916756},1340370.6323646009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU170","v":123306.32577751929},-1193498.7903702038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU170","v":218631.46003175093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU170","v":-110270.08466155248},-13318.944362658804,280235.16012213542,-222989.67838450088,-1661856.9473060591,-242730.14028015567,159519.51443969956,85342.323328182771,157969.47802349913,-829457.82316842081,-961831.08922248601,{"$f":"BI170*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12597952.156194042},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ170:BI170)+Monte_Carlo!BJ170/(1+Analise_Fundamentalista!$C$10)^10","v":-7624084.4585152939},{"$f":"(BK170+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-183.69501407986951},2.3201083394036797E-2]
["Tent146",1668340.7889172975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B171","v":293545.40383167815},-933284.0071672725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B171","v":272127.55465108849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B171","v":-137251.64935439258},1543784.1968143682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G171","v":158451.33033728227},-158789.1853999352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G171","v":251810.79380114234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G171","v":-127004.58363637229},1490668.9293994724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L171","v":287524.06742702372},-645336.80992210226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L171","v":243147.01962965875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L171","v":-122634.87805402232},1437879.1390349516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q171","v":126602.26889091346},-159010.18602191308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q171","v":234536.33489553828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q171","v":-118291.94893262548},1515161.376498447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V171","v":128818.82986588367},-465699.33542032563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V171","v":247142.04857143181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V171","v":-124649.83134377618},1377183.003934104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA171","v":95628.633505414356},-901690.93328168802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA171","v":224636.02499992948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA171","v":-113298.57784958991},1574414.2273708943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF171","v":120447.39424538489},-822118.66088297812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF171","v":256806.94049347664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF171","v":-129524.46581007791},1520815.4543372528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK171","v":212077.30563273837},-512380.2979908319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK171","v":248064.30041967658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK171","v":-125114.9830166894},1457524.4007006765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP171","v":222684.09669706057},-881707.35937015247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP171","v":237740.72638023243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP171","v":-119908.13225891652},1429910.1020701856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU171","v":200871.28106143544},-285824.76095471054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU171","v":233236.4838359995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU171","v":-117636.34938459186},-504862.69803889841,124468.35510211712,-237300.60091944211,83836.468831913182,-214388.28832678631,-694724.85262593406,-574388.79195419454,-177353.67495510631,-541190.66855177598,30646.654558132548,{"$f":"BI171*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":401406.33027661737},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ171:BI171)+Monte_Carlo!BJ171/(1+Analise_Fundamentalista!$C$10)^10","v":-1554534.842013879},{"$f":"(BK171+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.700694834244302},0.652662226663272]
["Tent147",1587933.2361042486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B172","v":229028.74678931618},-124524.12873734743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B172","v":259012.06238005587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B172","v":-130636.65239606521},1539735.5674087752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G172","v":254781.09302225302},-814781.64526397339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G172","v":251150.41096620157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G172","v":-126671.50956227802},1595536.4864411615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L172","v":166808.64358696932},-1104174.2337378042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L172","v":260252.24899859854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L172","v":-131262.15928058661},1513681.267058694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q172","v":155328.70510202518},-778746.95710515103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q172","v":246900.62393856805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q172","v":-124528.06517754648},1587719.7563116266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V172","v":219373.51703705397},-1049187.1614554562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V172","v":258977.24111672674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V172","v":-130619.08976507529},1520819.1201756475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA172","v":117328.92387395891},-280212.1169244629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA172","v":248064.89836443987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA172","v":-125115.28459917739},1488965.4242865806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF172","v":234664.06392267693},-1525111.9769679685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF172","v":242869.15632751666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF172","v":-122494.7334936416},1378466.0767259162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK172","v":129199.57617858691},-715861.91396018025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK172","v":224845.3104550323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK172","v":-113404.13413526479},1389753.1734097532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP172","v":158485.80943152597},-253907.02927679213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP172","v":226686.37916238935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP172","v":-114332.70499235237},1342025.5068613822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU172","v":125283.03618711294},-131996.13613908697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU172","v":218901.39106326146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU172","v":-110406.22846122853},232880.02803595943,-435521.65083779686,-808375.50043282297,-501045.69324210426,-701455.4930667507,-39933.579285241518,-1170073.4902114165,-475221.16146182583,16932.454324770806,101782.0626500589,{"$f":"BI172*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1333129.6627776022},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ172:BI172)+Monte_Carlo!BJ172/(1+Analise_Fundamentalista!$C$10)^10","v":-1920534.2370642996},{"$f":"(BK172+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-54.961577624118327},0.59822153582165827]
["Tent148",1543675.4395002015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B173","v":130294.14102837886},-906737.37268524268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B173","v":251793.05410302358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B173","v":-126995.63635123253},1571726.0434423422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G173","v":265975.52113605454},-220089.31054710713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G173","v":256368.46358049294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G173","v":-129303.31334505834},1607405.5939784683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L173","v":158401.02348451479},-1535731.881540403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L173","v":262188.25106213032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L173","v":-132238.61121215945},1609462.5354099937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q173","v":187217.55386895812},-674473.07327557937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q173","v":262523.76431310392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q173","v":-132407.83239645083},1486205.5777638773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V173","v":191298.71737988829},-271653.66145125817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V173","v":242418.99033599705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V173","v":-122267.68546501201},1507870.151695692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA173","v":143489.12810131817},-1295288.6796080584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA173","v":245952.75727725157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA173","v":-124049.9942861201},1544998.8969856345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF173","v":109900.49475388622},-988744.68063591642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF173","v":252008.92681415548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF173","v":-127104.51501914785},1358155.9699990987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK173","v":194697.27919988762},-324106.05277151981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK173","v":221532.47430369761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK173","v":-111733.2551006351},1449863.7412273595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP173","v":227776.25353089636},-291827.00097478263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP173","v":236491.17560299503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP173","v":-119277.90241928198},1472756.1723203121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU173","v":105256.96970550732},-1097920.09058965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU173","v":240225.22162927879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU173","v":-121161.22502705602},-651645.81390507275,172951.36082438199,-1247381.2182059174,-357139.58748996817,39796.360799615155,-1029896.7885156088,-753939.77408702252,-19609.554368569676,53162.525739826786,-873599.12428191991,{"$f":"BI173*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11442300.103122253},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ173:BI173)+Monte_Carlo!BJ173/(1+Analise_Fundamentalista!$C$10)^10","v":-8292823.2691416647},{"$f":"(BK173+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-198.78895414188293},1.2085197421837253E-2]
["Tent149",1520627.7076648269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B174","v":214748.82068939853},-638751.11033924122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B174","v":248033.67655481602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B174","v":-125099.53740712182},1554943.7225378572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G174","v":250949.97139182111},-558349.73217230721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G174","v":253631.05406593499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G174","v":-127922.65944063028},1455134.2911274377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L174","v":247967.25811863752},-521566.59843638941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L174","v":237350.86917729504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L174","v":-119711.50188025291},1531748.6808866835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q174","v":210233.21938744211},-1416945.8799032625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q174","v":249847.64841734423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q174","v":-126014.44156055707},1363635.636549392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V174","v":128580.30089694582},-235674.30911709566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V174","v":222426.27745743003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V174","v":-112184.05824405518},1549988.6472068969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA174","v":158767.8806814937},-45061.100198801265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA174","v":252822.81839736918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA174","v":-127515.0135529511},1508816.134461178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF174","v":134078.33975851894},-1063956.7750949506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF174","v":246107.05907123987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF174","v":-124127.81873043405},1405820.5508447583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK174","v":140484.39880406132},-487447.60669041902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK174","v":229307.17232412793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK174","v":-115654.54167488361},1317946.6188541052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP174","v":158687.88631123319},-312161.33194894332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP174","v":214973.81885759113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP174","v":-108425.29799691781},1462594.1487818356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU174","v":187185.26468242533},-325728.31455940387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU174","v":238567.66662960331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU174","v":-120325.21208491654},-301068.15050214843,-181691.36615518137,-155959.97302070973,-1082879.4536590332,3148.2109932250023,239014.58532711054,-807899.19499562576,-233310.57723711338,-46924.924777036809,-20300.595332291763,{"$f":"BI174*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-265894.84536750073},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ174:BI174)+Monte_Carlo!BJ174/(1+Analise_Fundamentalista!$C$10)^10","v":-1932868.1028635735},{"$f":"(BK174+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-55.23996229111976},0.59634642960255557]
["Tent150",1506913.0599807601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B175","v":162400.39111503511},-395800.52528248908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B175","v":245796.6434726312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B175","v":-123971.25592682896},1763798.1061778401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G175","v":119014.43114754965},-441765.2563677858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G175","v":287697.85449164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G175","v":-145104.76565052869},1573652.7521370195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L175","v":190369.69712005081},-310672.56209122832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L175","v":256682.73421937588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L175","v":-129461.82049655076},1575760.7746015755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q175","v":238885.17670846713},-568228.13598514057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q175","v":257026.57943507755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q175","v":-129635.24403331161},1399359.5071458796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V175","v":189828.21550454569},-231546.01091291688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V175","v":228253.29410335343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V175","v":-115123.00224953789},1383969.2154122659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA175","v":165908.19685531134},-571610.81327811151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA175","v":225742.94221202724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA175","v":-113856.86829266534},1397664.0733403547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF175","v":173902.22364047368},-1160164.5181320512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF175","v":227976.74733387135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF175","v":-114983.52170232279},1407127.9669515421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK175","v":115814.61668189117},-530139.50058360898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK175","v":229520.42848283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK175","v":-115762.10064499368},1539418.6405799156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP175","v":203680.66040471883},-933627.79762547126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP175","v":251098.71617847367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP175","v":-126645.43651396883},1445150.6581908404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU175","v":279432.88416246249},-1082993.1502572084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU175","v":235722.4119486413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU175","v":-118890.16483916427},-111574.74662165174,-180157.73637912484,6918.0487516476132,-201951.6238749075,71412.49644544434,-293816.54250343831,-873269.06886002899,-300566.55606388149,-605493.85755624762,-686728.01898526878,{"$f":"BI175*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8994684.0192988794},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ175:BI175)+Monte_Carlo!BJ175/(1+Analise_Fundamentalista!$C$10)^10","v":-5864501.4651667913},{"$f":"(BK175+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-143.97989688656048},9.6711593014347785E-2]
["Tent151",1469423.7145651369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B176","v":259331.49914508517},-436560.31158526492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B176","v":239681.65547905452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B176","v":-120887.06921528182},1442360.7840554367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G176","v":160035.56065055964},-7580.1056740421682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G176","v":235267.34807242663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G176","v":-118660.64648828596},1595510.0187037257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L176","v":264975.39543166262},-1059144.2106391336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L176","v":260247.93177473554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L176","v":-131259.98182341366},1512205.3354098001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q176","v":282396.39305031806},-844551.01417668385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q176","v":246659.88075641141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q176","v":-124406.64271129094},1523813.7486456262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V176","v":263873.90868348087},-318260.55842371186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V176","v":248553.36027104629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V176","v":-125361.6477519808},1418603.6753051288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA176","v":279603.1362895678},-398687.10351546784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA176","v":231392.2621470883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA176","v":-116706.18827355423},1534759.2165874199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF176","v":247705.5406753089},-1324132.949191951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF176","v":250338.70499515699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF176","v":-126262.11337503958},1386356.3379234406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK176","v":209775.4395210293},-649738.41023785598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK176","v":226132.31218723484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK176","v":-114053.2529306519},1328551.2080637033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP176","v":261200.98601226622},-513402.33489904285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP176","v":216703.56193457963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP176","v":-109297.72008802289},1324012.6693645706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU176","v":108749.95438722669},-494561.9010267324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU176","v":215963.26867669806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU176","v":-108924.34198311008},-58434.226176407057,269062.15656065813,-665180.86525614897,-439901.38308124535,68805.062778834501,-4397.8933523659653,-952350.81689652475,-327883.91146024375,-144795.50704021991,-278773.01994591771,{"$f":"BI176*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3651336.7129309201},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ176:BI176)+Monte_Carlo!BJ176/(1+Analise_Fundamentalista!$C$10)^10","v":-3192168.1181138009},{"$f":"(BK176+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-83.663314799217702},0.40099382853566179]
["Tent152",1654947.0517285664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B177","v":126655.44395152407},-752530.124008819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B177","v":269942.86614318832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B177","v":-136149.76865208978},1601708.5144318421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G177","v":128920.23709312351},-271465.31068995822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G177","v":261258.98508962945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G177","v":-131769.92185955716},1601966.7291957675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L177","v":171881.74860676395},-140941.27368277157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L177","v":261301.10319448466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L177","v":-131791.16476296866},1562088.2142061566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q177","v":268405.39353618771},-761460.36064884276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q177","v":254796.41132377743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q177","v":-128510.42500494832},1404440.0472217745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V177","v":226639.2189365399},-1036806.6955398365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V177","v":229081.99466402087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V177","v":-115540.96991517305},1471889.1732290478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA177","v":122752.16816153422},-223570.94471904752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA177","v":240083.80307489363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA177","v":-121089.89843955346},1225008.8772540963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF177","v":224903.32820613775},-265832.316226241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF177","v":199814.49378179639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF177","v":-100779.46304124803},1395816.2169439229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK177","v":104466.37499335196},-336080.92595627997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK177","v":227675.33850550259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK177","v":-114831.50159955653},1400888.5733911649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP177","v":197632.95884395207},-358380.04753138026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP177","v":228502.7042124829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP177","v":-115248.79601153886},1406132.4142758041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU177","v":197433.84774352817},-756982.97816409194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU177","v":229358.04120741566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU177","v":-115680.19816579284},-492081.58256619633,-13056.010366762435,160450.41335550835,-366768.98079382593,-696626.45185444877,18175.128077826856,58106.042720445112,-118770.71405698196,-47493.18048648414,-445871.28737894096,{"$f":"BI177*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5839970.4575584074},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ177:BI177)+Monte_Carlo!BJ177/(1+Analise_Fundamentalista!$C$10)^10","v":-3956863.3637550101},{"$f":"(BK177+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.92306407652376},0.29076118686563079]
["Tent153",1591459.8209881291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B178","v":169808.84707563205},-851478.14850300166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B178","v":259587.29312853067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B178","v":-130926.77872703804},1578633.7072584513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G178","v":183107.58373654293},-1224142.0612020437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G178","v":257495.1912101935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G178","v":-129871.59547197433},1586896.8119084204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L178","v":142810.02692444372},-826063.31160995236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L178","v":258843.00844103724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L178","v":-130551.38748421197},1409163.7641870214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q178","v":176325.50740721269},-264664.19098628568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q178","v":229852.49284709935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q178","v":-115929.58233109571},1474543.587257907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V178","v":175921.75532301908},-178065.83796141986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V178","v":240516.77168868252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V178","v":-121308.27271053608},1467588.8338128843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA178","v":265663.93742246088},-52559.063504795922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA178","v":239382.36314291804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA178","v":-120736.11659739447},1455199.0616681546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF178","v":130258.43150610548},-39728.207854752458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF178","v":237361.43407445264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF178","v":-119716.83044597642},1504345.0582457758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK178","v":99223.133135294178},-822470.29616077675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK178","v":245377.76980058334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK178","v":-123759.9906529635},1393476.0256845222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP178","v":151409.54732830732},-519341.63430834067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP178","v":227293.62361303758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP178","v":-114638.97791836913},1432538.3732847029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU178","v":265143.1958214789},-236802.50402480076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU178","v":233665.18822500543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU178","v":-117852.57292928938},-553008.78702587693,-913410.88172728161,-554961.66372868326,25584.226936930645,117064.41633974566,331751.1204631885,208174.82727982925,-601629.38387786271,-255277.44128536485,144153.30709239421,{"$f":"BI178*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1888103.3127918087},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ178:BI178)+Monte_Carlo!BJ178/(1+Analise_Fundamentalista!$C$10)^10","v":-829798.92039687862},{"$f":"(BK178+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.342857681905304},0.7508630060347723]
["Tent154",1603316.6802933253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B179","v":199496.19544158829},-41643.854306579306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B179","v":261521.29734996974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B179","v":-131902.22301672495},1528015.4519187466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G179","v":221080.60685263891},-86354.548796712552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G179","v":249238.7113963555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G179","v":-125707.31496108127},1606517.1311976402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L179","v":150236.0151461974},-774039.82324723701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L179","v":262043.33150759366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L179","v":-132165.51884226192},1382059.8747017717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q179","v":269735.62360707315},-206087.68639308398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q179","v":225431.5045117719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q179","v":-113699.78997663083},1428445.0404365226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V179","v":185254.45844502075},-651016.59756247362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V179","v":232997.51369127232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V179","v":-117515.8211765891},1414847.0471183653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA179","v":93028.650257917383},-99997.6511688225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA179","v":230779.50841656257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA179","v":-116397.13665887837},1510091.2097353784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF179","v":117753.18703103124},-871522.76846827881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF179","v":246315.04002972823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF179","v":-124232.71707350494},1477559.3752109779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK179","v":288676.44556647446},-184407.1559969986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK179","v":241008.68497550444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK179","v":-121556.37661916898},1343283.8560167025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP179","v":114604.23704066302},-674830.22718825215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP179","v":219106.64377949867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP179","v":-110509.75077404299},1450594.822793256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU179","v":118234.31581233017},-262236.97322678153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU179","v":236610.4242841395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU179","v":-119338.04729579549},287471.41546825378,258257.45449120062,-493925.99543570791,175379.65174913022,-350280.44660276966,107413.37084677907,-631687.2584810243,223721.59792581137,-451629.09714213345,-26730.280426107347,{"$f":"BI179*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-350110.11569813779},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ179:BI179)+Monte_Carlo!BJ179/(1+Analise_Fundamentalista!$C$10)^10","v":-579567.73881891358},{"$f":"(BK179+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.694950911178317},0.78097892276862679]
["Tent155",1502664.2134397102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B180","v":173930.49966174253},-528131.70128233603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B180","v":245103.6026820539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B180","v":-123621.71031870939},1569814.2804591435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G180","v":229326.56847343498},-196426.83712496693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G180","v":256056.6307768198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G180","v":-129146.03575263731},1575502.5165096445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L180","v":169763.72098868687},-471726.44101872004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L180","v":256984.45426287479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L180","v":-129613.99756537646},1524737.8667850089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q180","v":112954.8940828639},-435043.04314768245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q180","v":248704.09566704542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q180","v":-125437.67342951092},1410023.1811687481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V180","v":272632.55893387337},-67284.100209514028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V180","v":229992.67466319862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V180","v":-116000.28515093248},1538791.9268432022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA180","v":259031.83072402165},-263292.87636355957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA180","v":250996.49121474262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA180","v":-126593.87780689388},1520502.7491330705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF180","v":291609.92408604635},-505723.57281590957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF180","v":248013.29423250782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF180","v":-125089.25727449042},1475508.3601762631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK180","v":143552.91384026318},-976524.95589070162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK180","v":240674.13839505924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK180","v":-121387.64298978385},1266366.1469456044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP180","v":173152.83852863978},-421918.70314963028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP180","v":206560.38931043085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP180","v":-104181.85751344558},1417116.8821783557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU180","v":257313.17763512477},-1156404.8099106974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU180","v":231149.74732005264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU180","v":-116583.87225139978},-232719.309257249,159810.32637265057,-174592.26333253481,-198821.72682728403,319340.84823662543,120141.56776831082,-91189.611771845826,-713685.54664516309,-146387.33282400522,-784525.75720691984,{"$f":"BI180*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10275627.4623896},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ180:BI180)+Monte_Carlo!BJ180/(1+Analise_Fundamentalista!$C$10)^10","v":-5572163.7691602381},{"$f":"(BK180+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-137.38161428164179},0.11787373854692924]
["Tent156",1590547.9788325781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B181","v":143248.22218027161},-1291895.0004411368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B181","v":259438.56010128211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B181","v":-130851.76297448219},1533374.1335336918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G181","v":139354.25854546105},-760156.28661770932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G181","v":250112.78037178057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G181","v":-126148.1648731029},1498904.7880634721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L181","v":119125.05523959234},-51249.745431066709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L181","v":244490.39269442728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L181","v":-123312.42858386174},1527354.9787105266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q181","v":102427.7944095483},-147757.0599529506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q181","v":249130.97983439922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q181","v":-125652.97891787908},1559502.7895669644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V181","v":104712.88029765908},-238558.3965782467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V181","v":254374.69575494895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V181","v":-128297.72637744494},1280359.5860345168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA181","v":243241.35964884021},-394190.61269091879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA181","v":208842.89680873157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA181","v":-105333.07470351373},1419538.6555771362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF181","v":219818.61704444233},-759693.96632587316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF181","v":231544.76929476374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF181","v":-116783.10756084812},1401311.1805729736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK181","v":233435.43709778943},-1268111.3115912403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK181","v":228571.63680690699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK181","v":-115283.56320845544},1414582.0365194716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP181","v":108623.91888474359},-824816.14077917091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP181","v":230736.28182478191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP181","v":-116375.33467331511},1452090.287087128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU181","v":216913.88648417685},-90846.369414463261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU181","v":236854.3534885699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU181","v":-119461.07668058788},-1020059.9811340653,-496837.41257357056,189053.27391909115,78148.735373117815,-7768.5469030836102,-47439.430936860736,-425113.6875475152,-921387.80089499929,-601831.27474296046,243460.79387769563,{"$f":"BI181*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3188821.2676298306},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ181:BI181)+Monte_Carlo!BJ181/(1+Analise_Fundamentalista!$C$10)^10","v":-670074.316362418},{"$f":"(BK181+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.737752727002448},0.77033509680353507]
["Tent157",1719233.8279840003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B182","v":238082.97299156146},-36055.510174089555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B182","v":280428.85517792625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B182","v":-141438.5358700041},1653850.9273770107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G182","v":119077.31823830583},-1190500.9797193406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G182","v":269764.07435114926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G182","v":-136059.59230673639},1533739.2183455531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L182","v":155179.60669849164},-294637.80915591214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L182","v":250172.33033768204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L182","v":-126178.19979936921},1665746.9514666689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q182","v":115459.6700259986},-202532.73254790966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q182","v":271704.46684595244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q182","v":-137038.25861874616},1597078.6956929013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V182","v":310640.52401627356},-523249.55896500975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V182","v":260503.80289887128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V182","v":-131389.03429608524},1471436.974415594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA182","v":201322.95783280255},-27139.779621798403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA182","v":240010.0437098174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA182","v":-121052.69678783164},1464255.423455979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF182","v":112244.90359310273},-1335271.3561650333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF182","v":238838.64161126266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF182","v":-120461.88241664464},1425899.1672356648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK182","v":223057.5774285107},-398452.56626333063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK182","v":232582.24946396131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK182","v":-117306.37638078594},1480514.6574332695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP182","v":260682.50161672637},-1436220.8538401194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP182","v":241490.72900979195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP182","v":-121799.50282096885},1475085.765547161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU182","v":115032.17657433874},-694642.77288885636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU182","v":240605.20784814091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU182","v":-121352.87682555777},341017.78212539409,-937719.17943662184,-15464.071919107664,47593.145705295232,-83494.266345950164,293140.52513298998,-1104649.6933773125,-60119.115751644553,-1055847.1260345699,-460358.26529193454,{"$f":"BI182*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6029719.2156103691},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ182:BI182)+Monte_Carlo!BJ182/(1+Analise_Fundamentalista!$C$10)^10","v":-4451834.7831973499},{"$f":"(BK182+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-112.09494287098856},0.22795558226807566]
["Tent158",1640916.5263191273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B183","v":152658.6862704246},-493829.53581616818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B183","v":267654.30939536792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B183","v":-134995.50043150401},1480854.4455031322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G183","v":248192.7145395132},-1181706.9169622031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G183","v":241546.15275604665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G183","v":-121827.45662592848},1421718.5767088963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L183","v":105304.51190433442},-411491.83778664173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L183","v":231900.34209551214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L183","v":-116962.4460825603},1610530.7452486639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q183","v":280046.58501150034},-1059233.1980563255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q183","v":262698.00289384392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q183","v":-132495.71226079753},1492960.2001181582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V183","v":267834.23892531719},-521516.65717127087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V183","v":243520.75496110998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V183","v":-122823.37712288531},1520255.7567822905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA183","v":247981.42691975395},-295564.45631921443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA183","v":247973.00664565398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA183","v":-125068.93762052782},1481458.0574092208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF183","v":186797.95569322869},-738436.00322861946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF183","v":241644.6095180304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF183","v":-121877.11478344099},1330384.1760678908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK183","v":173270.47710208668},-1171252.3320195633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK183","v":217002.54227723309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK183","v":-109448.51534727674},1433933.2097968336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP183","v":129140.63559040452},-1799834.7598958535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP183","v":233892.70376122301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP183","v":-117967.32383218729},1227040.1957566885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU183","v":169860.65335225951},-859515.22253097396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU183","v":200145.82760789475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU183","v":-100946.57626937081},-208512.04058187964,-813795.50629257178,-191249.42986935546,-648984.32241177873,-132985.04040772901,75321.039625665682,-431870.55280080141,-890427.82798752026,-1554768.7443764133,-590455.31784019049,{"$f":"BI183*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7733715.3351261895},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ183:BI183)+Monte_Carlo!BJ183/(1+Analise_Fundamentalista!$C$10)^10","v":-6794737.9622917492},{"$f":"(BK183+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-164.97603724508107},4.7863332573305099E-2]
["Tent159",1686417.6795487539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B184","v":219403.57996695145},-675898.56845034775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B184","v":275076.12491677492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B184","v":-138738.80537841842},1641572.9490302973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G184","v":284765.75533622585},-1366177.3947879376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G184","v":267761.38026985282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G184","v":-135049.50324698407},1567050.0644848663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L184","v":180298.32414860642},-361491.18345652829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L184","v":255605.75207229823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L184","v":-128918.62825642216},1457205.9981576432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q184","v":158536.82464641213},-923639.1314953923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q184","v":237688.79088479534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q184","v":-119881.93780603239},1369884.0741596103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V184","v":253435.31839838086},-841093.52101196931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V184","v":223445.4769270792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V184","v":-112698.1069165971},1525874.2573217549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA184","v":263107.87323701422},-599387.29998791602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA184","v":248889.45538488461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA184","v":-125531.16240761134},1397961.3765467431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF184","v":136703.93579640583},-580576.37006904825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF184","v":228025.2412597418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF184","v":-115007.98034752658},1454140.7392934365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK184","v":224710.97869890701},-773810.98433620343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK184","v":237188.80826455951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK184","v":-119629.76400700686},1388252.8842976198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP184","v":244128.91184261537},-791641.47115794907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP184","v":226441.66296887142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP184","v":-114209.27867770691},1304244.6010616336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU184","v":124832.99379163812},-131978.78648431419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU184","v":212738.84587100436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU184","v":-107298.05555700813},-320157.6689450398,-948699.76242884318,-54505.735492045802,-647295.45377021714,-476910.83260310633,-212921.13377362851,-330855.1733604272,-431540.96137974388,-435280.17502416921,98294.997621320159,{"$f":"BI184*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1287456.4890885507},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ184:BI184)+Monte_Carlo!BJ184/(1+Analise_Fundamentalista!$C$10)^10","v":-2077043.4677715278},{"$f":"(BK184+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-58.494109174416799},0.57427420801633122]
["Tent160",1688510.9625719723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B185","v":275902.23099214624},-743767.93331933697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B185","v":275417.56594254443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B185","v":-138911.01632561267},1506536.3973781795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G185","v":253497.99150768144},-142069.38130776316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G185","v":245735.20502213616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G185","v":-123940.26851478597},1600587.9619472842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L185","v":302100.66578135086},-120570.44651334648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L185","v":261076.20875909398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L185","v":-131677.73585192885},1544223.9889893001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q185","v":196976.2785239832},-79223.92602169649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q185","v":251882.52948602993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q185","v":-127040.76461437363},1448172.5167917064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V185","v":238506.73098193639},-336543.66853950912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V185","v":236215.3154351578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V185","v":-119138.76816999441},1464183.7411247431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA185","v":247920.9289128606},-79636.01026599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA185","v":238826.94931335776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA185","v":-120455.98522929716},1408812.425989764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF185","v":206967.75002568687},-1023439.3464574596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF185","v":229795.18512849038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF185","v":-115900.67831617556},1402157.9590447461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK185","v":230277.17490454178},-333272.56844107318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK185","v":228709.75712164448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK185","v":-115353.22627889081},1435144.5297196831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP185","v":243020.93671753994},-598592.50178367144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP185","v":234090.28541282256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP185","v":-118066.97712749203},1391306.8433578715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU185","v":118664.82209206372},-523621.87670260342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU185","v":226939.80244768268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU185","v":-114460.52286046909},-331359.15271025896,233223.54670726846,310928.69217516948,242594.11737394304,19039.609707590658,286655.88273093116,-702577.08961945784,10361.13730622227,-239548.25678080099,-292477.7750233261,{"$f":"BI185*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3830840.0069210478},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ185:BI185)+Monte_Carlo!BJ185/(1+Analise_Fundamentalista!$C$10)^10","v":-1872887.9379904554},{"$f":"(BK185+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-53.886164666219614},0.60544357617913858]
["Tent161",1693024.013636956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B186","v":222198.53152973671},-319038.20317352843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B186","v":276153.70184384705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B186","v":-139282.29760483597},1581571.5571397229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G186","v":131181.60293348879},-127282.9298092239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G186","v":257974.39180843654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G186","v":-130113.28754378528},1694069.8324835857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L186","v":216843.54378955931},-656512.88239051413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L186","v":276324.28816963366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L186","v":-139368.33539913996},1457160.714706148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q186","v":260518.7033703271},-437722.34475253167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q186","v":237681.40457918955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q186","v":-119878.21241104868},1385493.4151997028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V186","v":159580.64433974616},-515450.30443317984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V186","v":225991.55854012416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V186","v":-113982.26169919297},1314081.8586229736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA186","v":190439.18623408038},-680620.96602800768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA186","v":214343.42741838575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA186","v":-108107.35053701885},1495802.9173168498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF186","v":267216.39305307204},-895107.63427056826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF186","v":243984.43821154861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF186","v":-123057.24278556069},1452492.3828145009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK186","v":187041.28650819921},-682214.09758357261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK186","v":236919.94040447613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK186","v":-119494.15643392538},1422032.7080968407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP186","v":246280.75568289426},-222953.51345535112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP186","v":231951.5809113514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP186","v":-116988.28915454881},1299803.2467511713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU186","v":228502.71248961572},-469869.69853152218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU186","v":212014.40462022758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU186","v":-106932.67265171227},40031.732595219364,131759.77738891612,-302713.38583046116,-59400.449214063701,-243860.36325250252,-383945.70291256043,-506964.04579150828,-377747.02710482269,138290.53398434573,-136285.25407339114,{"$f":"BI186*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1785048.466045354},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ186:BI186)+Monte_Carlo!BJ186/(1+Analise_Fundamentalista!$C$10)^10","v":-1826269.2295803253},{"$f":"(BK186+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-52.833945205752073},0.61247497115258565]
["Tent162",1637161.9883079755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B187","v":262425.73638841789},-1014388.0493978783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B187","v":267041.89659900975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B187","v":-134686.6207721337},1541543.3652857025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G187","v":105834.24405283853},-981509.11349513277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G187","v":251445.2857416789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G187","v":-126820.23411661123},1574988.9557221883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L187","v":289093.38024168357},-323792.08496941044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L187","v":256900.68598112834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L187","v":-129571.74776510162},1502761.0056527094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q187","v":117274.68628549123},-814143.43284817331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q187","v":245119.39072032983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q187","v":-123629.67325467968},1416399.8325924433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V187","v":256550.40321848134},-448396.2345579993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V187","v":231032.78743291559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V187","v":-116524.88176277232},1384190.9108696361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA187","v":257426.29890678989},-318131.51579564245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA187","v":225779.10355453723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA187","v":-113875.10681286491},1498869.3610938396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF187","v":176571.52335166626},-133445.51237386584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF187","v":244484.61410609641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF187","v":-123309.51406540963},1453287.6493192252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK187","v":195135.42241894631},-472496.60640316061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK187","v":237049.65846367853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK187","v":-119559.58169965933},1271060.8670820589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP187","v":101099.25419995672},-112155.91511057362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP187","v":207326.15774275077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP187","v":-104568.08440801418},1351501.3343561899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU187","v":224725.37096536622},-512831.19627029361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU187","v":220447.01878008485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU187","v":-111185.78918485269},-619607.0371825844,-751049.81781722652,92630.23348829984,-575379.02909703192,-77337.925669374687,51198.77985281976,164301.11101848716,-159871.10722019512,91701.41242411967,-178844.59570969525,{"$f":"BI187*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2342485.7913107411},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ187:BI187)+Monte_Carlo!BJ187/(1+Analise_Fundamentalista!$C$10)^10","v":-2664119.9591257488},{"$f":"(BK187+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-71.74486900996132},0.48271199359711559]
["Tent163",1559209.4733930805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B188","v":271806.6075942957},-328817.17647837522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B188","v":254326.85216467717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B188","v":-128273.59573883962},1444332.6262317421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G188","v":136196.8822285835},-22032.392025791018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G188","v":235588.98055492685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G188","v":-118822.86669698812},1544493.7180802773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L188","v":101010.13950229427},-947582.71577581204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L188","v":251926.52572374916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L188","v":-127062.95478251039},1541093.9537266321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q188","v":180671.59249783357},-22569.791514310062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q188","v":251371.98101316407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q188","v":-126783.26176771759},1507887.7067981202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V188","v":274851.20937195863},-557194.31007723883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V188","v":245955.6207372396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V188","v":-124051.4385154879},1317569.9488705976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA188","v":102424.00327771599},-26106.032027151592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA188","v":214912.37920317322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA188","v":-108394.30997765811},1454835.6437462189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF188","v":203118.70616104954},-192892.27821821097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF188","v":237302.15599945158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF188","v":-119686.93265199933},1472877.0267405964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK188","v":229276.03250349837},-868507.34598212887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK188","v":240244.93451892294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK188","v":-121171.16752119509},1462945.365362362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP188","v":203397.257440065},-252696.41042079363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP188","v":238624.95451098011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP188","v":-120354.1060946285},1164013.4752238572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU188","v":112202.50882321973},-446070.35432692914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU188","v":189865.36965217479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU188","v":-95761.471760750966},69042.68754175803,230930.60406073125,-721709.00533227902,282690.52022896998,-160438.91848352848,182836.04047607951,127841.65129029083,-520157.54648090265,68971.695435622983,-239763.94761228556,{"$f":"BI188*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3140400.403610881},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ188:BI188)+Monte_Carlo!BJ188/(1+Analise_Fundamentalista!$C$10)^10","v":-1792614.1588760985},{"$f":"(BK188+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-52.074324839892626},0.61752840281861832]
["Tent164",1651692.8308432812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B189","v":205707.90477189992},-71518.058674331522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B189","v":269412.06141930341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B189","v":-135882.0492587644},1595365.0553214974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G189","v":273977.99619051244},-893985.10917387973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G189","v":260224.286407445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G189","v":-131248.05592467703},1434625.3272428042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L189","v":133118.80498105165},-141663.9152057278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L189","v":234005.59689993574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L189","v":-118024.26319471889},1482673.6852533915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q189","v":195441.42417710848},-2370548.390296164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q189","v":241842.89384626684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q189","v":-121977.12248433873},1504336.8457254039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V189","v":258466.49714671768},-1227828.965687077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V189","v":245376.43023429019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V189","v":-123759.31502243652},1318243.6531111607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA189","v":230154.15182672872},-1052067.4498559851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA189","v":215022.2689144123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA189","v":-108449.73451610288},1326358.9522972689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF189","v":167566.10099328356},-314079.85983052448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF189","v":216345.97719838392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF189","v":-109117.36681622818},1429792.3656186166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK189","v":169808.74207346942},-255023.8127929513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK189","v":233217.27952662122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK189","v":-117626.66340060445},1473630.9089452666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP189","v":168667.3516403152},-1194557.3709100545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP189","v":240367.90227360153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP189","v":-121233.18816871343},1414527.4004056586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU189","v":247882.16701668003},-541707.97114192264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU189","v":230727.36998126269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU189","v":-116370.83985020407},267719.85825810744,-491030.88250059937,107436.22348054071,-2055241.1947571274,-847745.35332850565,-715340.76363094687,-39285.148455085189,30375.545406534889,-906755.30516485125,-179469.27399418401,{"$f":"BI189*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2350667.7550975056},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ189:BI189)+Monte_Carlo!BJ189/(1+Analise_Fundamentalista!$C$10)^10","v":-4190536.546134484},{"$f":"(BK189+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.19724429889206},0.26012709146810264]
["Tent165",1550537.7436744531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B190","v":112938.61873157386},-60507.358460663527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B190","v":252912.38299950337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B190","v":-127560.18681510916},1647790.0452028993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G190","v":202915.74791995942},-279922.2846337519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G190","v":268775.46755329013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G190","v":-135560.97351106498},1611175.0241894829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L190","v":141554.69155012729},-847813.85399381234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L190","v":262803.0929652747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L190","v":-132548.71602828862},1470804.7580869235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q190","v":235447.06533146993},-116170.52655656658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q190","v":239906.92120350787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q190","v":-121000.6853915778},1614391.3829721995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V190","v":243971.15210172458},-202475.26072864493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V190","v":263327.72189974395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V190","v":-132813.3205687853},1447409.7785975884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA190","v":241832.31464208258},-643021.04820813972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA190","v":236090.90315621387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA190","v":-119076.01895480785},1511629.9106990362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF190","v":201836.29992852156},-350493.86022760702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF190","v":246566.02168369308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF190","v":-124359.30346792037},1361023.4133398922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK190","v":155400.28751124168},-36862.422819852814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK190","v":222000.19070169868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK190","v":-111969.15494230328},1511568.0221111481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP190","v":198992.03535387854},-914228.49630213296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP190","v":246555.9268696151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP190","v":-124354.21199571021},1261676.9635419766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU190","v":82776.912765294386},-345753.90670947358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU190","v":205795.52398949853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU190","v":-103796.08611676899},177783.45645530458,56207.957328432676,-576004.785506699,238182.7745868334,172010.29270403832,-284173.84936465113,-26450.842083312746,228568.90045078428,-593034.74607434962,-160977.55607144965,{"$f":"BI190*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2108465.3764399816},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ190:BI190)+Monte_Carlo!BJ190/(1+Analise_Fundamentalista!$C$10)^10","v":-1339103.3307040771},{"$f":"(BK190+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.838242906064131},0.68337004754357167]
["Tent166",1557959.0243868723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B191","v":220046.62702257431},-1152267.7649925731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B191","v":254122.88806301652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B191","v":-128170.72335828299},1439831.0332986985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G191","v":167231.93059424279},-250657.92121852463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G191","v":234854.71362035244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G191","v":-118452.52805941079},1616723.1110588156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L191","v":172973.41761922668},-381410.6718956859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L191","v":263708.05634132639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L191","v":-133005.14799868452},1666432.7169579684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q191","v":179132.91083445653},-301319.65289854025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q191","v":271816.3239002492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q191","v":-137094.67541642711},1338708.1488865097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V191","v":202182.30425191877},-290944.00785178976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V191","v":218360.28787882742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V191","v":-110133.31488351419},1432782.9440808122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA191","v":150073.90476168279},-224591.38882613386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA191","v":233705.08082556186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA191","v":-117872.69336593692},1328882.0388331879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF191","v":205847.45268664905},-71161.83597902178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF191","v":216757.52463147062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF191","v":-109324.9369906309},1393110.0936962161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK191","v":273575.45469064021},-32070.400137759658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK191","v":227233.93546190692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK191","v":-114608.8732962918},1380290.0240095879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP191","v":118766.95005356066},-448048.51632127631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP191","v":225142.81940369273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP191","v":-113554.18727469673},1346998.549794737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU191","v":247037.82262235333},-588338.64551531943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU191","v":219712.5574757946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU191","v":-110815.35251396845},-806268.97326526535,32976.194936659813,-77734.345933817356,12534.90641973837,19465.269395442243,41314.903395173867,242118.20434846697,354130.11671849567,-217692.93413871963,-232403.61793113995,{"$f":"BI191*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3043995.6583121573},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ191:BI191)+Monte_Carlo!BJ191/(1+Analise_Fundamentalista!$C$10)^10","v":-1990768.5340857566},{"$f":"(BK191+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.546818756671357},0.58751493125553023]
["Tent167",1647381.9983111192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B192","v":218620.54557852534},-441487.93151483563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B192","v":268708.90992694616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B192","v":-135527.4041652318},1407189.324294629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G192","v":145757.25343412167},-1091960.7137470071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G192","v":229530.43664413918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G192","v":-115767.14841256889},1655291.6126828936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L192","v":270282.47718931694},-427058.33578791859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L192","v":269999.0684074692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L192","v":-136178.11511439452},1615050.5556235679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q192","v":202308.63422921076},-2363261.2432345385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q192","v":263435.24132437311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q192","v":-132867.54961731701},1630902.2192570367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V192","v":196653.99820769575},-795374.34367057972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V192","v":266020.84882757807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V192","v":-134171.63988062381},1526190.7074614484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA192","v":107614.65513297783},-496679.9057640789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA192","v":248941.07241856013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA192","v":-125557.19623948782},1546813.1550302354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF192","v":194063.24835956146},-562921.30224393972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF192","v":252304.85532496276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF192","v":-127253.77104083725},1460265.6734689304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK192","v":158953.77563332094},-474667.47662629839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK192","v":238187.86275669222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK192","v":-120133.652255354},1501317.3400677338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP192","v":255324.1329804126},-236986.39481977586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP192","v":244883.91054266883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP192","v":-123510.9052643684},1417680.7827119743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU192","v":96610.586741422245},-430594.11206688138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU192","v":231241.72665323174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU192","v":-116630.26341969412},-89685.880174595921,-832440.17208131508,-22954.905305526976,-2030384.9172982718,-466871.13651592971,-265681.37445202877,-243806.96960025278,-197659.49049163924,139710.74343893718,-219372.06209192151,{"$f":"BI192*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2873309.8499380951},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ192:BI192)+Monte_Carlo!BJ192/(1+Analise_Fundamentalista!$C$10)^10","v":-4341621.405712584},{"$f":"(BK192+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-109.6073436957157},0.24124522217239242]
["Tent168",1552469.2879857095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B193","v":274149.846690793},-73960.366674777964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B193","v":253227.44238881647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B193","v":-127719.09178481447},1610982.3893215719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G193","v":148221.99190458498},-13406.080223842808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G193","v":262771.67177369719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G193","v":-132532.86827492819},1505404.8797603876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L193","v":274309.48958459991},-245436.76279592523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L193","v":245550.64013921787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L193","v":-123847.18042370341},1385377.3309338011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q193","v":177919.94903593301},-583875.83465015702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q193","v":225972.62372319517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q193","v":-113972.71163779967},1494760.7609835833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V193","v":139920.13208296348},-28936.10931215281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V193","v":243814.44928817041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V193","v":-122971.50630019982},1381655.645226635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA193","v":145868.62836431753},-1672908.5412105767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA193","v":225365.56955452723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA193","v":-113666.53468337856},1420235.8320264397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF193","v":113835.3915978295},-1415253.5556582529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF193","v":231658.48762112105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF193","v":-116840.46311925296},1520006.0751630669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK193","v":106530.26903902319},-661915.32275870198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK193","v":247932.280404989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK193","v":-125048.39672487894},1408369.1682081933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP193","v":215491.29004220848},-296931.29748013848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP193","v":229722.8841591799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP193","v":-115864.21222842304},1351902.2732428894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU193","v":205415.65303529974},-601764.93578673294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU193","v":220512.41700059644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU193","v":-111218.77376681303},325697.83062001702,265054.71517951117,150576.18650418916,-293955.97352882853,231826.96575878124,-1415340.8779751104,-1186600.1395585553,-432501.17003956868,32418.664492826851,-287055.63951764978,{"$f":"BI193*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3759821.5043478678},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ193:BI193)+Monte_Carlo!BJ193/(1+Analise_Fundamentalista!$C$10)^10","v":-3014092.1640489213},{"$f":"(BK193+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.644006013140853},0.42825289570635744]
["Tent169",1627717.2130642522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B194","v":263767.05960543518},-538395.21164533799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B194","v":265501.33389840496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B194","v":-133909.61466607079},1548888.7244715814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G194","v":274074.78972213087},-994789.57952461625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G194","v":252643.40704073574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G194","v":-127424.52472082082},1501391.2098668101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L194","v":166423.08461211526},-633984.2585604093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L194","v":244895.95964433844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L194","v":-123516.98241109289},1410905.0018774681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q194","v":193403.72479770757},-63927.590382475777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q194","v":230136.51081148363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q194","v":-116072.83108849553},1488789.6838992813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V194","v":237884.51743176344},-192295.0085156915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V194","v":242840.49084012531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V194","v":-122480.27562137999},1353920.5683750992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA194","v":255304.2027894544},-114232.41087139603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA194","v":220841.62654971311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA194","v":-111384.81558370077},1578427.980575318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF194","v":157388.03734308344},-138965.74242261582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF194","v":257461.63457741233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF194","v":-129854.67067653456},1367308.9526755901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK194","v":137065.05009152245},-219417.14619209367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK194","v":223025.4419336108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK194","v":-112486.25591270294},1420852.8687804218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP194","v":123295.99252705759},-432901.19504558033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP194","v":231759.13414616341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP194","v":-116891.22571689423},1449688.8718113343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU194","v":246863.15349937652},-155225.62031976943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU194","v":236462.6521820715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU194","v":-119263.5162003928},-143036.43280756864,-595495.9074825705,-346182.19671504846,243539.8141382199,165949.72413481722,250528.60288407071,146029.25882134537,28187.089920336643,-194737.29408925356,208836.6691612858,{"$f":"BI194*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2735318.4941022759},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ194:BI194)+Monte_Carlo!BJ194/(1+Analise_Fundamentalista!$C$10)^10","v":865426.19805559097},{"$f":"(BK194+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.9196536647512668},0.91038419571571716]
["Tent170",1637257.1618231242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B195","v":211002.04030125917},-659446.90592393302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B195","v":267057.42060712428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B195","v":-134694.45054049746},1539316.7159566153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G195","v":289896.13451610086},-428725.2826404238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G195","v":251082.09097894505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G195","v":-126637.05134305487},1709541.9536881477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L195","v":140004.73294306439},-835501.62366363278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L195","v":278847.98748612351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L195","v":-140641.20133183428},1403453.9444130445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q195","v":214884.38872186551},-367718.11430320767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q195","v":228921.14878183848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q195","v":-115459.84486096933},1642463.349354801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V195","v":115958.85718773016},-110389.24663982443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V195","v":267906.61586235126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V195","v":-135122.75501540912},1541855.9832086801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA195","v":103721.30098047775},-529623.22385070776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA195","v":251496.27769217553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA195","v":-126845.95267832922},1500279.2268356346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF195","v":171759.5401501577},-241517.01593180723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF195","v":244714.58110039975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF195","v":-123425.50139828255},1320699.9627904829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK195","v":250359.85303218683},-196836.62614171387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK195","v":215422.92419476036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK195","v":-108651.81106847856},1411994.2233344868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP195","v":118058.64227903889},-582017.36891516135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP195","v":230314.17665382294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP195","v":-116162.43954408274},1378598.7605575919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU195","v":180682.54561807238},-856327.55690332048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU195","v":224866.95287179481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU195","v":-113415.04981559888},-316081.89555604709,-14384.108488432757,-557290.1045662791,-39372.421660473003,138353.47139484787,-301251.59785638365,51531.603920467678,160294.34001675475,-349806.98952638224,-564193.10822905216,{"$f":"BI195*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7389735.9567256551},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ195:BI195)+Monte_Carlo!BJ195/(1+Analise_Fundamentalista!$C$10)^10","v":-4517475.1432645768},{"$f":"(BK195+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-113.57649537663079},0.22024046705095143]
["Tent171",1530912.680437318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B196","v":247633.82535676874},-89461.320424038917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B196","v":249711.28613483917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B196","v":-125945.66518027634},1669295.5584781994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G196","v":213539.02477967387},-138678.97286644287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G196","v":272283.28968291741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G196","v":-137330.1966738957},1369130.9547289731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L196","v":145249.54955328169},-114665.30698812599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L196","v":223322.63359052531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L196","v":-112636.14902124235},1522152.8064211227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q196","v":263097.9975640364},-1229613.9137326241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q196","v":248282.43951614213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q196","v":-125225.00477033709},1395305.9144086235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V196","v":257373.71429838921},-33357.78083664531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V196","v":227592.10168603156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V196","v":-114789.5198503211},1549851.1837817966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA196","v":155607.79608804779},-863902.53311043419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA196","v":252800.39636826396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA196","v":-127503.70466333679},1492645.6834972126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF196","v":144061.10421076682},-746231.23179701227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF196","v":243469.45330887943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF196","v":-122797.50235841217},1357382.3238561964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK196","v":228596.92830440801},-1321869.491030927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK196","v":221406.28279988028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK196","v":-111669.60850646478},1570581.9370567645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP196","v":285913.6499432656},-561663.97738802235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP196","v":256181.84530979177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP196","v":-129209.18959678066},1386868.2064554791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU196","v":121530.52527721465},-4047.6988593411356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU196","v":226215.80444064722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU196","v":-114095.36351186024},281938.12588729267,209813.14492225274,141270.72713443864,-843458.48142278276,336818.51529745432,-582998.04531745915,-481498.17663577816,-983535.88843310357,-148777.67173174565,229603.26734666049,{"$f":"BI196*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3007316.9908422171},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ196:BI196)+Monte_Carlo!BJ196/(1+Analise_Fundamentalista!$C$10)^10","v":394184.5677690506},{"$f":"(BK196+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.7166258650823032},0.87657042959389331]
["Tent172",1826249.2553443941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B197","v":254782.7874950736},-277480.60725444596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B197","v":297884.42945326626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B197","v":-150242.51885067037},1608518.0395965469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G197","v":134367.19234401072},-66672.525853269908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G197","v":262369.70505986334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G197","v":-132330.1302812325},1463736.4816549874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L197","v":174441.61380530027},-225411.58003045685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L197","v":238753.99561792114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L197","v":-120419.18992924747},1506476.4553528824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q197","v":195736.35669745982},-692219.73575707991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q197","v":245725.42771711951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q197","v":-123935.33718307466},1403873.5081110799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V197","v":243149.76398918446},-208440.43240372359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V197","v":228989.58494543598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V197","v":-115494.36167548776},1384580.1904258754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA197","v":157211.89874047789},-1413407.0169291713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA197","v":225842.5999902887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA197","v":-113907.13220090835},1508541.3077283283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF197","v":191797.49591659146},-464049.51158700179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF197","v":246062.23134343993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF197","v":-124105.20918769501},1372796.4614861219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK197","v":173134.21255781062},-117230.66248474656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK197","v":223920.52425950984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK197","v":-112937.70422595856},1378401.6309242994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP197","v":113683.7044554344},-386359.25355221017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP197","v":224834.79852694302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP197","v":-113398.83228529226},1363858.0007096198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU197","v":247286.37257676086},-340357.81597706943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU197","v":222462.5478738622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU197","v":-112202.35177733765},124944.09084322356,197734.24126937162,67364.839463517084,-374693.28852557525,148204.55485540908,-1144259.6503993131,-150294.99351466546,166886.37010661536,-161239.58285512502,17188.752696215975,{"$f":"BI197*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":225136.29109933096},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ197:BI197)+Monte_Carlo!BJ197/(1+Analise_Fundamentalista!$C$10)^10","v":-513586.46384070429},{"$f":"(BK197+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.205703698498237},0.78855638755171276]
["Tent173",1455352.83057382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B198","v":195095.90501779868},-361191.33108754474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B198","v":237386.51573436175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B198","v":-119729.48076062569},1603303.8398183784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G198","v":234954.40813194035},-324493.01633570978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G198","v":261519.20290555462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G198","v":-131901.1666519962},1434657.9278877261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L198","v":270639.58024521376},-1663192.9714703469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L198","v":234010.91447883903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L198","v":-118026.94519609131},1392444.0165672784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q198","v":234870.04358605569},-800689.75649830909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q198","v":227125.28982936533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q198","v":-114554.07622776045},1527987.9078859449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V198","v":181537.43064431264},-1370672.4934893118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V198","v":249234.21861505965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V198","v":-125705.04895886098},1405582.7448850682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA198","v":118421.97125908038},-1048162.6443356801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA198","v":229268.3831542402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA198","v":-115634.97777018824},1451093.2179508395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF198","v":260464.50857390845},-25700.989691033647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF198","v":236691.71885919521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF198","v":-119379.04944467478},1423150.9627115654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK198","v":214748.26798659071},-1187075.0651817622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK198","v":232133.98243015609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK198","v":-117080.28612020996},1316300.3481121277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP198","v":134927.16143322946},-127391.57421089841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP198","v":214705.29120767454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP198","v":-108289.86201398118},1316358.7855995642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU198","v":217122.82165464206},-409124.03472251171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU198","v":214714.82310347285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU198","v":-108294.66956984031},-48438.391096010004,40079.428049788985,-1276569.4219423854,-453248.49931064848,-1065605.8931888004,-816107.26769254776,352076.18829739525,-857273.10088522534,113951.01641602439,-85581.059534237109,{"$f":"BI198*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1120930.8012285738},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ198:BI198)+Monte_Carlo!BJ198/(1+Analise_Fundamentalista!$C$10)^10","v":-3311221.2358371238},{"$f":"(BK198+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-86.350433588433063},0.3830264257099415]
["Tent174",1539095.0168666507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B199","v":196285.73277346825},-383900.78519834281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B199","v":251045.92904391282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B199","v":-126618.81252400775},1634634.9289375499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G199","v":127970.20097613448},-765953.02858017222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G199","v":266629.70114619803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G199","v":-134478.72375917842},1575383.0798113681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L199","v":146119.03721935896},-500193.20847438922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L199","v":256964.97262168166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L199","v":-129604.17170489233},1351556.0188974354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q199","v":179882.20394250395},-289212.214496125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q199","v":220455.93852273287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q199","v":-111190.28799200887},1400836.645344829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V199","v":116879.5153655438},-168593.62141481735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V199","v":228494.23408913575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V199","v":-115244.5239766796},1579215.0853271666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA199","v":146731.50142015336},-244811.575419817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA199","v":257590.02135114447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA199","v":-129919.42448829985},1503369.5819068432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF199","v":281646.63922043849},-92388.248361891325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF199","v":245218.6572304795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF199","v":-123679.73982093082},1442135.9049113104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK199","v":212690.16167627851},-662629.42996000615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK199","v":235230.66743020434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK199","v":-118642.14605141972},1630819.5823613976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP199","v":216927.9569185907},-975240.94766087213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP199","v":266007.36970120075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP199","v":-134164.84147930238},1459991.7317472696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU199","v":114252.23363874052},-434904.68024982902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU199","v":238143.17938544837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU199","v":-120111.11552102808},-63187.93590496949,-505831.8502170181,-226713.37033824093,-64.360022897046292,61535.604063182604,29590.522863180988,310797.30826809589,-333350.74690494302,-626470.46252038307,-202620.38274666818,{"$f":"BI199*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2653898.2949445872},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ199:BI199)+Monte_Carlo!BJ199/(1+Analise_Fundamentalista!$C$10)^10","v":-2204710.1984260115},{"$f":"(BK199+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-61.375643713450167},0.55453072871556985]
["Tent175",1618813.6187753221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B200","v":268386.77474675589},-401732.34207566711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B200","v":264049.04467935133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B200","v":-133177.13062596586},1589598.7228923268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G200","v":163249.15603281624},-291243.67589729285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G200","v":259283.72441095157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G200","v":-130773.66925147042},1479451.1023014714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L200","v":140029.91418899971},-130884.66250008614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L200","v":241317.24967081309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L200","v":-121712.00589169137},1344945.6485931983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q200","v":109778.65743617421},-432836.52460040053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q200","v":219377.70323760412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q200","v":-110646.46371274478},1507966.0105751758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V200","v":192216.70898755474},-590716.95848651603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V200","v":245968.39307698674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V200","v":-124057.88043827907},1400818.0287956516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA200","v":166063.37847805186},-176724.26828341337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA200","v":228491.19749371274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA200","v":-115242.99242383569},1429082.7172512794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF200","v":185494.63010858509},-377080.98124246107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF200","v":233101.52687215852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF200","v":-117568.28179804116},1444007.5697537628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK200","v":274320.36692553741},-804783.24068617192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK200","v":235535.9597182587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK200","v":-118796.12483583338},1578417.4593305306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP200","v":209662.51395948237},-737840.59899188892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP200","v":257459.91842886829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP200","v":-129853.80511105181},1320404.6277766863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU200","v":165472.76186822751},-253404.11788848255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU200","v":215374.75130607886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU200","v":-108627.51434323816},-2473.6532755257504,515.53529500454897,128750.49546803528,-214326.62763936695,-276589.73686025362,102587.31526451554,-76053.106059758633,-413723.03887820925,-400571.97171459004,18815.88094258566,{"$f":"BI200*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":246448.2283297313},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ200:BI200)+Monte_Carlo!BJ200/(1+Analise_Fundamentalista!$C$10)^10","v":-517527.62393126276},{"$f":"(BK200+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.294658658546041},0.7881081305320935]
["Tent176",1528533.730061484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B201","v":289752.19735212281},-518365.17628837522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B201","v":249323.24913861367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B201","v":-125749.95285040676},1463713.6029029293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G201","v":179697.82644782437},-302444.82440823189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G201","v":238750.26380311904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G201","v":-120417.30773199137},1582987.1965469043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L201","v":216115.34428641759},-383508.73372091854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L201","v":258205.30056083479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L201","v":-130229.74986660172},1570091.858418728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q201","v":131282.64528536884},-111612.01733459528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q201","v":256101.90726461448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q201","v":-129168.87163426922},1524983.6888683534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V201","v":291642.74831367045},-387169.1402665418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V201","v":248744.1923684293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V201","v":-125457.89680749874},1449858.196050395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA201","v":192267.18455751374},-784959.62642219069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA201","v":236490.27111426138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA201","v":-119277.44622670466},1614033.7757490473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF201","v":253189.37995831046},-617883.73648597044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF201","v":263269.39162345481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF201","v":-132783.90081142835},1539384.1159589842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK201","v":294860.65638067987},-1090045.0733326443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK201","v":251093.08477466714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK201","v":-126642.59623025842},1407772.7314962673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP201","v":150172.44222321626},-172075.87626487599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP201","v":229625.59776242045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP201","v":-115815.14436231849},1319812.493263718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU201","v":197403.19762745875},-182155.7260541688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU201","v":215278.1666525662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU201","v":-108578.80041195719},-105039.68264804551,-4414.041889279848,-39417.838740267878,146603.66358111883,27759.90360805922,-475479.61697712028,-234208.86571563352,-670733.92840755568,91907.019358442238,121946.83781389896,{"$f":"BI201*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1597245.5513166396},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ201:BI201)+Monte_Carlo!BJ201/(1+Analise_Fundamentalista!$C$10)^10","v":30575.639654289116},{"$f":"(BK201+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.923554010671115},0.84498986351326044]
["Tent177",1462538.0362998596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B202","v":184461.13326474398},-428136.52898828179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B202","v":238558.51397170094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B202","v":-120320.59580342792},1648936.6538625716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G202","v":155251.14089235623},-1029107.5748004772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G202","v":268962.49397665105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G202","v":-135655.30311731179},1543620.7663146674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L202","v":172278.95947045705},-274717.27702573506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L202","v":251784.13621263616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L202","v":-126991.13847829202},1436899.8420090945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q202","v":96320.071122048874},-268917.94360355102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q202","v":234376.59912291085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q202","v":-118211.38377897126},1462447.3915631755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V202","v":278962.74013731198},-60727.716473319517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V202","v":238543.72866482617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V202","v":-120313.13861021066},1457547.981434454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA202","v":176797.08701830238},-919631.04119115649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA202","v":237744.57269716141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA202","v":-119910.07220705268},1299591.2118263843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF202","v":229094.07812889336},-604849.63157911971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF202","v":211979.81903317833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF202","v":-106915.22888761979},1436756.8312921638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK202","v":210495.0257839504},-316195.65946772642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK202","v":234353.27226011053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK202","v":-118199.6185227931},1420454.9643907878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP202","v":218571.08017660867},-870160.76499347354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP202","v":231694.23089063235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP202","v":-116858.4907780104},1368014.8996136179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU202","v":182038.74996891659},-299652.05350632907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU202","v":223140.59083798042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU202","v":-112544.33300477228},-125437.47755526478,-740549.24304878176,22354.680179066127,-56432.657137562535,336465.61371860799,-624999.45368274534,-270690.96330466779,10453.020053541419,-536753.94470424298,-7017.0457042043563,{"$f":"BI202*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-91908.45154615819},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ202:BI202)+Monte_Carlo!BJ202/(1+Analise_Fundamentalista!$C$10)^10","v":-1390052.649201842},{"$f":"(BK202+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.988207507169591},0.67621108410723929]
["Tent178",1601972.6392592185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B203","v":158297.36773361816},-196236.56959561727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B203","v":261302.0672008348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B203","v":-131791.65097415633},1648210.2448538139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G203","v":148216.43307321236},-194449.33959374647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G203","v":268844.00744887273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G203","v":-135595.54264437951},1518838.8697769118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L203","v":116768.56490202287},-440725.41617862857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L203","v":247741.89439415719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L203","v":-124952.37265986219},1501592.6489290297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q203","v":134145.5771164631},-516850.42145065655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q203","v":244928.81691173677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q203","v":-123533.55447102075},1521207.8862687184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V203","v":189399.34936237201},-68877.579256381025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V203","v":248128.31104783248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V203","v":-125147.26774545152},1386626.8649428654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA203","v":124709.52748365725},-363252.30390086788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA203","v":226176.43857720992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA203","v":-114075.50874304805},1561348.4207999506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF203","v":181219.23715700643},-101630.73551909962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF203","v":254675.7416309214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF203","v":-128449.56341967883},1367575.2196431733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK203","v":125213.58723806909},-490011.9842778056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK203","v":223068.87345506862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK203","v":-112508.16125764934},1367147.549006585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP203","v":256573.2442479418},-767430.2672788999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP203","v":222999.11494691251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP203","v":-112472.97749864632},1329522.4201832726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU203","v":190872.67812590805},-582919.14625448559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU203","v":216861.97895639052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU203","v":-109377.62010975069},91571.214364679356,87015.558283959108,-201167.32954231068,-261309.58189347741,243502.81340837193,-126441.84658304877,205814.67984914937,-254237.68484231722,-400330.88558269193,-284562.10928193771,{"$f":"BI203*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3727161.5342538287},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ203:BI203)+Monte_Carlo!BJ203/(1+Analise_Fundamentalista!$C$10)^10","v":-2130295.8051573299},{"$f":"(BK203+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.696054651322122},0.56605849298878574]
["Tent179",1540711.0702135516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B204","v":154455.5969089123},-361759.18501579971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B204","v":251309.52785322041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B204","v":-126751.7625716121},1624020.9456767614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G204","v":277114.37046820862},-325732.69512840424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G204","v":264898.42578024569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G204","v":-133605.5288349516},1653427.8189144172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L204","v":249563.38896049053},-639822.1862748022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L204","v":269695.05999146769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L204","v":-136024.78387027513},1470346.8959421134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q204","v":200556.94936380893},-142311.64256985617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q204","v":239832.23807721725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q204","v":-120963.0178269114},1544733.6346499224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V204","v":132625.83438317478},-655893.31882846262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V204","v":251965.65916090508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V204","v":-127082.69232361109},1524393.2764385778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA204","v":277085.36665102362},-501396.35910560715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA204","v":248647.88860853939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA204","v":-125409.32454916618},1461494.5173469274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF204","v":143678.6471263218},-1256820.622887321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF204","v":238388.30278776304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF204","v":-120234.74721759105},1489389.5784913946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK204","v":112438.39559394696},-1090773.7075802695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK204","v":242938.34126102531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK204","v":-122529.62796159326},1394910.2340519526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP204","v":128962.33022224165},-254778.56822724827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP204","v":227527.56119850071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP204","v":-114756.96787896671},1417804.5587814027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU204","v":269243.88568572502},-147762.22168024222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU204","v":231261.91610092827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU204","v":-116640.44627309703},-82745.822825279101,82674.57228509846,-256588.52119311912,177114.5270442586,-398384.51760799391,-101072.42839521031,-994988.42019082711,-857926.59868689056,-13045.644685472609,236103.13383331406,{"$f":"BI204*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3092451.4889241038},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ204:BI204)+Monte_Carlo!BJ204/(1+Analise_Fundamentalista!$C$10)^10","v":63033.628294660244},{"$f":"(BK204+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.190952691162837},0.84800853011905053]
["Tent180",1536206.4781283955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B205","v":146944.65554174635},-1562626.8623665499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B205","v":250574.77171887588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B205","v":-126381.17719872935},1506869.4657522221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G205","v":207514.60946784407},-1167877.2470477223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G205","v":245789.53270072673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G205","v":-123967.66950143619},1597082.6350037891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L205","v":302249.98549115943},-86583.392472261403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L205","v":260504.44545046869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L205","v":-131389.35837670491},1551797.6432222056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q205","v":165125.29211928576},-198218.4821193878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q205","v":253117.8886044214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q205","v":-127663.8366761559},1478769.2079432455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V205","v":113647.58377918659},-6160.0793359038571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V205","v":241206.02404744702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V205","v":-121655.9075657536},1493453.1571328281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA205","v":280595.52363770775},-48924.918166218325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA205","v":243601.16250604406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA205","v":-122863.9318847024},1413583.3657424334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF205","v":110653.59969065335},-229072.31152684346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF205","v":230573.38594747538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF205","v":-116293.17567305506},1413213.8557934728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK205","v":268648.80964632909},-1246235.9044066209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK205","v":230513.1141855561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK205","v":-116262.77669804671},1426596.855198974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP205","v":266654.17023390479},-20255.750291476521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP205","v":232696.0512247443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP205","v":-117363.77402060571},1384347.1545885103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU205","v":262988.85679541627},-1102315.5401433327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU205","v":225804.58888788713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU205","v":-113887.96072632144},-1291488.6123046568,-838540.77438058774,344781.68009266182,92360.86192816346,227037.62092497613,352407.8360928311,-4138.5015617697791,-863336.75727278239,361730.69714656682,-727410.05518635083,{"$f":"BI205*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9527532.6155031081},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ205:BI205)+Monte_Carlo!BJ205/(1+Analise_Fundamentalista!$C$10)^10","v":-6115274.4196591983},{"$f":"(BK205+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-149.64003188117377},8.0902401954377173E-2]
["Tent181",1435622.6288846096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B206","v":187471.21761358177},-41265.8854153129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B206","v":234168.26945391082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B206","v":-118106.30955847797},1585708.7533047691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G206","v":260000.73877935929},-102723.97312479507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G206","v":258649.22100579526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G206","v":-130453.64785933193},1601471.6284979312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L206","v":307106.10199319187},-97701.788888507726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L206","v":261220.34598762184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L206","v":-131750.43364386758},1634166.623155856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q206","v":251572.42248381043},-311660.21620210359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q206","v":266553.3145301973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q206","v":-134440.1970137037},1567727.4205987169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V206","v":266512.66203542252},-247179.36605741343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V206","v":255716.2374504144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V206","v":-128974.35322846855},1598168.8951220957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA206","v":237610.59404023096},-485150.54242686304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA206","v":260681.62826088333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA206","v":-131478.72320783287},1534750.4616223839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF206","v":259040.07965200089},-124394.38995324561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF206","v":250337.27694925529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF206","v":-126261.39311848336},1419246.3538039601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK206","v":259024.64222613166},-68233.820910567534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK206","v":231497.09116612063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK206","v":-116759.06037531856},1516273.543530301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP206","v":292233.96300518612},-396399.89892627497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP206","v":247323.45712821616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP206","v":-124741.32749401932},1392600.6278455548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU206","v":111387.73417553824},-679137.70313903852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU206","v":227150.83511631825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU206","v":-114566.96037972372},262267.29209370178,285472.33880102757,338874.22544843843,72025.323798200436,146075.18019995489,-118337.04333358162,258721.57352952717,305528.85210636619,18416.19371310799,-455166.09422690584,{"$f":"BI206*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5961712.7606340777},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ206:BI206)+Monte_Carlo!BJ206/(1+Analise_Fundamentalista!$C$10)^10","v":-1750843.8596764118},{"$f":"(BK206+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-51.131537637364474},0.62377255047054558]
["Tent182",1684700.8626583321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B207","v":317030.60325920425},-167107.2729334099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B207","v":274796.09029478539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B207","v":-138597.56568002154},1445573.5979202944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G207","v":274533.99098950601},-1041183.3718924538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G207","v":235791.39878580649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G207","v":-118924.959394228},1504845.5309066819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L207","v":189933.14619238462},-879458.81151450169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L207","v":245459.40324279541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L207","v":-123801.16371462001},1589628.1546460509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q207","v":127816.30501206496},-754725.21310855413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q207","v":259288.52510348588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q207","v":-130776.0905533824},1604080.3982215161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V207","v":242401.16174974007},-582777.38007262221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V207","v":261645.86943597416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V207","v":-131965.05283302031},1434896.5960833617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA207","v":149433.78687155727},-424253.07214867527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA207","v":234049.84429035161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA207","v":-118046.58003551803},1387289.3307593917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF207","v":169413.61797309353},-338673.76448376209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF207","v":226284.49515886806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF207","v":-114130.00871485424},1372430.5117588302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK207","v":247754.81539903503},-1325554.0990801845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK207","v":223860.83321492551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK207","v":-112907.59814452409},1399547.8277203217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP207","v":169567.31665112145},-1385952.2269131551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP207","v":228284.01157891587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP207","v":-115138.49507307926},1430675.9358636066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU207","v":92929.063208583757},-1039739.8916222174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU207","v":233361.40104647429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU207","v":-117699.35326963538},286121.8549405582,-649782.94151136931,-567867.42579394171,-498396.47354638565,-210695.40171992828,-158816.0210222844,-57105.660066654746,-966846.04861074802,-1103239.3937561971,-831148.78063679475,{"$f":"BI207*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10886290.420915382},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ207:BI207)+Monte_Carlo!BJ207/(1+Analise_Fundamentalista!$C$10)^10","v":-7720912.1893544132},{"$f":"(BK207+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-185.88048910001604},2.1190860662970535E-2]
["Tent183",1552222.265297126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B208","v":256252.00007824315},-357453.43266577722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B208","v":253187.14985348191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B208","v":-127698.76963501076},1581812.543924547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G208","v":309773.9534645931},-1119217.9313533432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G208","v":258013.6998112697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G208","v":-130133.11312972638},1581750.466549959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L208","v":139846.9014334114},-1451395.2817978445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L208","v":258003.57420368519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L208","v":-130128.0061263453},1581619.5825002016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q208","v":197162.32677939648},-425776.23403862381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q208","v":257982.22535419359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q208","v":-130117.23851110582},1575271.6050996932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V208","v":140383.7838604252},-117061.30170345622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V208","v":256946.78968154435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V208","v":-129595.00086393446},1522258.1292909184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA208","v":131425.54397841825},-150450.9031838222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA208","v":248299.61901279938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA208","v":-125233.66950939414},1257626.7419562577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF208","v":134031.33518708806},-235220.44052324293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF208","v":205134.88144977376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF208","v":-103462.88105663769},1550037.8736584831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK208","v":266381.67234131589},-535922.46633214387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK208","v":252830.84785632824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK208","v":-127519.06333205916},1356074.1965640332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP208","v":101733.72846140371},-423712.2622382908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP208","v":221192.91063781755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP208","v":-111561.99102830469},1366547.1747909787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU208","v":208776.59760182281},-404269.50282495603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU208","v":222901.18629333415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU208","v":-112423.58570059809},24286.94763093708,-681563.39120720676,-1183672.8122870931,-100748.92041613956,150674.27097457886,104040.59029800129,482.89505698120047,-144229.0094665589,-212347.61416737427,-85015.304630397164,{"$f":"BI208*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1113520.6090539068},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ208:BI208)+Monte_Carlo!BJ208/(1+Analise_Fundamentalista!$C$10)^10","v":-2120892.722750573},{"$f":"(BK208+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.483819979144464},0.56751137241855942]
["Tent184",1579608.2257769986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B209","v":180539.42881506667},-698957.37338470411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B209","v":257654.14754763735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B209","v":-129951.76750570121},1549438.6640710472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G209","v":163574.5167831023},-719716.85172823851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G209","v":252733.10916838411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G209","v":-127469.76734605264},1592711.3483826527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L209","v":160640.07770770107},-394110.10199746356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L209","v":259791.43312901075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L209","v":-131029.73982482552},1425436.7122298733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q209","v":154008.99909170443},-474684.5235224716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q209","v":232506.81718375921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q209","v":-117268.33096900993},1540995.1217456956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V209","v":211600.69657074616},-857460.48340214393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V209","v":251355.86026285202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V209","v":-126775.13102339808},1331816.6625665708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA209","v":224756.6133637726},-573651.12713952339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA209","v":217236.19900405177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA209","v":-109566.36365256773},1298820.4084189599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF209","v":243492.68657083306},-96833.538095791708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF209","v":211854.09121559301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF209","v":-106851.81616061594},1374376.2040090731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK209","v":164872.81402197614},-138806.1496647874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK209","v":224178.20031263088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK209","v":-113067.66704187162},1355910.8918092034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP209","v":163098.56676630807},-284878.6530388692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP209","v":221166.27355989564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP209","v":-111548.55621504789},1365509.13966965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU209","v":131230.52877155534},-82321.462979853008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU209","v":222731.86959192302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU209","v":-112338.18826055672},-390715.5645277013,-430878.99312280474,-104708.33098557725,-205437.03821601789,-521279.05759194383,-241224.67842426672,251661.42353001842,137177.19762794801,-12162.368927713396,159302.74712306861,{"$f":"BI209*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2086528.9228995517},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ209:BI209)+Monte_Carlo!BJ209/(1+Analise_Fundamentalista!$C$10)^10","v":-234701.15987574263},{"$f":"(BK209+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.911051742705908},0.81884539071931595]
["Tent185",1624859.9823232098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B210","v":209879.20774586024},-283817.40050411271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B210","v":265035.28330502566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B210","v":-133674.55499816645},1534402.5310406608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G210","v":175759.7905656005},-349285.04844003823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G210","v":250280.52505598406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G210","v":-126232.7694424817},1533324.7341622401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L210","v":259876.86700372552},-618617.97485478886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L210","v":250104.72270739704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L210","v":-126144.10086816226},1534216.4278154706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q210","v":196152.3323758739},-566907.77543120913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q210","v":250250.16925822373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q210","v":-126217.45903661186},1479814.1006369563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V210","v":102675.59974599433},-287622.04809319531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V210","v":241376.45930593926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V210","v":-121741.8691669821},1492390.7359322968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA210","v":210841.37683470457},-312171.23040496564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA210","v":243427.86812564489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA210","v":-122776.52824208293},1431685.3227337501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF210","v":260351.31679165043},-1353560.2482440146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF210","v":233526.04485455819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF210","v":-117782.39386522841},1466457.5733018015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK210","v":181040.7986785431},-155698.19815031157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK210","v":239197.84019736678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK210","v":-120643.04965805747},1318284.0141650226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP210","v":90735.154796987292},-1771606.8919283033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP210","v":215028.8523144967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP210","v":-108453.05495353931},1456858.8683330738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU210","v":98052.569412507699},-575513.60986685206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU210","v":237632.16960517786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU210","v":-119853.38000700311},57422.535548606742,-49477.502260935362,-234780.48601182859,-246722.73283372333,-65311.858208243822,19321.486313300891,-977465.2804630344,143897.39106754086,-1574295.9397703586,-359682.25085616962,{"$f":"BI210*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4711076.4441822488},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ210:BI210)+Monte_Carlo!BJ210/(1+Analise_Fundamentalista!$C$10)^10","v":-3932031.9046527972},{"$f":"(BK210+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.36259928909787},0.29411316270642018]
["Tent186",1565716.9612376757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B211","v":104456.36041227471},-988620.75444609742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B211","v":255388.30601501468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B211","v":-128808.95604757126},1558516.6635471117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G211","v":107463.37764937205},-254965.47718973426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G211","v":254213.84608673787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G211","v":-128216.59941370039},1542171.4484901207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L211","v":121016.64726731433},-927431.14522192173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L211","v":251547.73408297173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L211","v":-126871.90548753907},1449581.8835735428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q211","v":263803.43836048862},-554975.5822844581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q211","v":236445.2010427599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q211","v":-119254.7144542532},1531939.0734165118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V211","v":275072.62485643168},-431861.0969740763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V211","v":249878.70385512419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V211","v":-126030.10484045604},1455050.3363833446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA211","v":191236.39432502651},-427684.67621219426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA211","v":237337.17509311083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA211","v":-119704.59506170933},1476846.165118136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF211","v":150215.46543412001},-54652.270247961664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF211","v":240892.35135841207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF211","v":-121497.70199931372},1490903.8088556328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK211","v":254541.61609051764},-394393.82430918381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK211","v":243185.33144968213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK211","v":-122654.20120009153},1430960.198680667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP211","v":250127.9200543504},-233170.46936624209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP211","v":233407.76791935705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP211","v":-117722.73910348349},1437870.1834051637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU211","v":185891.22224997543},-1307231.4831554894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU211","v":234534.87411866899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU211","v":-118291.21216771058},-757585.04406637931,-21504.852867324706,-681738.66935917479,-173981.65733546278,-32939.873102976475,-118815.70185576625,214957.8445452567,-19321.077969075573,132642.47950398189,-1005096.5989545556,{"$f":"BI211*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13164638.789351812},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ211:BI211)+Monte_Carlo!BJ211/(1+Analise_Fundamentalista!$C$10)^10","v":-7703798.9645319879},{"$f":"(BK211+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-185.49423068995679},2.153503122486039E-2]
["Tent187",1852379.8522497052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B212","v":142283.17975559804},-231104.66843449097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B212","v":302146.66141729458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B212","v":-152392.24002735887},1556965.5187169209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G212","v":213861.59473941836},-444734.95602758758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G212","v":253960.83468022334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G212","v":-128088.9892828773},1472809.4206829634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L212","v":105633.93332438282},-1110556.1921576713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L212","v":240233.90711297237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L212","v":-121165.6056821643},1580652.8360470214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q212","v":255254.77708288233},-984850.96123817738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q212","v":257824.53673924203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q212","v":-130037.705872398},1420106.0522897446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V212","v":102486.77962052761},-1071857.6171606053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V212","v":231637.31889910411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V212","v":-116829.7863540306},1378328.7772080237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA212","v":190005.17801250902},-664232.45905504527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA212","v":224822.91516127274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA212","v":-113392.83873002653},1452163.391896005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF212","v":147661.48017023172},-310151.30313216575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF212","v":236866.27781062995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF212","v":-119467.09089282842},1382803.6669233553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK212","v":238522.24712491233},-1035825.41056971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK212","v":225552.82646216277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK212","v":-113760.98053785638},1303272.5281707139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP212","v":157480.80225094646},-957872.32330742909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP212","v":212580.28844646268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP212","v":-107218.08472103882},1391548.3641788268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU212","v":195325.98549459912},-58157.875491110382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU212","v":226979.19755858599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU212","v":-114480.39238068328},60932.932711042784,-105001.51589082318,-885853.95740248042,-601809.35328845098,-854563.30499500409,-362797.20461129001,-45090.636044132494,-685511.3175204912,-695029.31733105867,249666.91518139147,{"$f":"BI212*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3270108.3253425304},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ212:BI212)+Monte_Carlo!BJ212/(1+Analise_Fundamentalista!$C$10)^10","v":-1107487.022540492},{"$f":"(BK212+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.610487888329381},0.71502557815108769]
["Tent188",1609381.615170856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B213","v":180750.72844288789},-852794.82499564427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B213","v":262510.56519518711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B213","v":-132401.17522163285},1541130.6178449045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G213","v":160249.67506467024},-1145630.7217231363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G213","v":251377.9613961381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G213","v":-126786.27806435102},1424868.4617923698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L213","v":215926.40992507321},-360156.71786007256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L213","v":232414.12832605431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L213","v":-117221.5819412862},1535910.8510311069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q213","v":175551.97753901093},-1525478.8301008865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q213","v":250526.55118767015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q213","v":-126356.85644426104},1538319.5900275048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V213","v":223730.54704093534},-69514.293978155722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V213","v":250919.44708594037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V213","v":-126555.01943488984},1382017.2229764701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA213","v":258829.03579761399},-635453.958393718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA213","v":225424.54747410608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA213","v":-113696.28108942724},1370985.207146212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF213","v":171089.17302081702},-460363.49231333018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF213","v":223625.08569105601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF213","v":-112788.69531410771},1461963.8728356811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK213","v":131663.21492641215},-394446.17321701645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK213","v":238464.86062430643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK213","v":-120273.36032073696},1348212.5426549767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP213","v":90065.456121530617},-464561.36455490463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP213","v":219910.57511740323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP213","v":-110915.22570743061},1266812.1824608424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU213","v":87254.568992664499},-686001.79632565042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU213","v":206633.1433633531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU213","v":-104218.55212077266},-541934.70657920209,-860789.36332667898,-29037.76155023124,-1225757.1578184667,278580.68071383011,-264896.65621142514,-178437.9289155649,-144591.45798703481,-265500.55902340141,-496332.63609040552,{"$f":"BI213*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6500907.3558634324},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ213:BI213)+Monte_Carlo!BJ213/(1+Analise_Fundamentalista!$C$10)^10","v":-5598354.6729481369},{"$f":"(BK213+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-137.97276276242789},0.11585386594317608]
["Tent189",1558338.7357340388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B214","v":301795.77217798308},-535034.01230249123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B214","v":254184.82380244345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B214","v":-128201.96158552253},1658233.4574540677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G214","v":236072.36578793518},-72264.174835127575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G214","v":270478.92062295222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G214","v":-136420.13583921915},1450596.3849352817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L214","v":119982.36905455183},-450154.08870395907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L214","v":236610.67908932816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L214","v":-119338.17581064747},1514812.3715891636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q214","v":177105.75474713033},-286904.84539558279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q214","v":247085.12144170181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q214","v":-124621.11928461528},1387624.6529053398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V214","v":221445.53775860177},-385106.42485905992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V214","v":226339.19045625778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V214","v":-114157.59511560772},1404755.7875791413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA214","v":220669.81732694784},-1158189.6697275289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA214","v":229133.49592319145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA214","v":-115566.94535442637},1536984.8352564578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF214","v":288941.00984932913},-120557.35620497576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF214","v":250701.73164415726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF214","v":-126445.21135789093},1503591.3577909099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK214","v":239951.77466445262},-64720.770042474658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK214","v":245254.83169160431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK214","v":-123697.98495770227},1309348.9708925574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP214","v":127679.81773322796},-648535.96657407226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP214","v":213571.43336712712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP214","v":-107717.98365734772},1510412.1398528779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU214","v":106070.75610228829},-67910.452142862006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU214","v":246367.38780463679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU214","v":-124259.1194657781},-107255.37790758723,297866.97573654068,-212899.21637072659,12664.911508634061,-51479.291759808082,-823953.30183181609,292640.17393061973,296787.85135587998,-415002.69913106493,160268.57229828497,{"$f":"BI214*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2099179.1891312865},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ214:BI214)+Monte_Carlo!BJ214/(1+Analise_Fundamentalista!$C$10)^10","v":593413.21397477039},{"$f":"(BK214+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.7801151594868792},0.89182141044882579]
["Tent190",1599934.4899420245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B215","v":153986.36468056397},-729190.14513768535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B215","v":260969.61918218885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B215","v":-131623.97578616493},1518579.1142329995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G215","v":276912.36741378135},-604939.94629548525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G215","v":247699.52496853296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G215","v":-124931.00299901846},1625786.871800696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L215","v":195971.86223529428},-530403.45481187629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L215","v":265186.47074143897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L215","v":-133750.80866911865},1537591.163762857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q215","v":147483.76917695929},-192000.38479878812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q215","v":250800.63151812649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q215","v":-126495.09300563742},1574738.1403906536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V215","v":178109.85795065801},-463247.41361910326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V215","v":256859.77481759811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V215","v":-129551.11360080786},1504350.5263547236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA215","v":163864.67760090661},-69770.418132135484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA215","v":245378.66171854545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA215","v":-123760.44050528201},1473586.2156523338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF215","v":190344.28327063672},-185891.11552319469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF215","v":240360.61223034663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF215","v":-121229.51132510279},1294379.933852823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK215","v":154188.50772914829},-1041874.2805595697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK215","v":211129.79346228004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK215","v":-106486.50563043701},1365554.6698832421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP215","v":119811.55824537962},-1142377.1745098794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP215","v":222739.29614755834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP215","v":-112341.9339562518},1495720.7703576775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU215","v":134210.61462548657},-387425.39275018766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU215","v":243971.03900002653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU215","v":-123050.48469050556},-445858.13706109737,-205259.05691218941,-202995.93050426166,79788.922890660251,-157828.89445165498,215712.48068203457,123584.26865268586,-783042.48499857844,-912168.2540731933,-132294.22381518013,{"$f":"BI215*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1732774.4141767367},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ215:BI215)+Monte_Carlo!BJ215/(1+Analise_Fundamentalista!$C$10)^10","v":-2294135.2841614066},{"$f":"(BK215+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-63.394035442301977},0.54061723270302542]
["Tent191",1509995.6987020171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B216","v":153455.30662920876},-613659.59889515874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B216","v":246299.46096810995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B216","v":-124224.85953807365},1491259.1637969618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G216","v":223311.75272063774},-594465.36757453729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G216","v":243243.29435022347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G216","v":-122683.43566593187},1585573.1685591876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L216","v":131822.6515865369},-1518748.2736518141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L216","v":258627.10541316084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L216","v":-130442.49352558791},1639879.1507638216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q216","v":261607.77496478308},-1078249.6255141606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q216","v":267485.10027754534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q216","v":-134910.15725287318},1561946.164231925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V216","v":153546.39216156077},-466918.17605198774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V216","v":254773.24117030361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V216","v":-128498.73878748991},1452461.6385593223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA216","v":145665.967479218},-186466.01799289408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA216","v":236914.92562629838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA216","v":-119491.62715468011},1350421.049040894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF216","v":136794.45557963903},-151157.23403369621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF216","v":220270.81053586412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF216","v":-111096.91589092938},1476059.4259615859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK216","v":252774.97986146115},-334414.83803505549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK216","v":240764.02421791269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK216","v":-121432.9782644716},1312356.4509148514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP216","v":112819.57131380758},-1279045.0668583091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP216","v":214061.99152500802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP216","v":-107965.40408619675},1250101.1353048901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU216","v":211296.38203375557},-523077.8454494914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU216","v":203907.35950167605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU216","v":-102843.76179026591},-338129.6908359137,-250593.75616960798,-1258741.0101777045,-684066.90752470528,-187097.28150761328,76623.247957942192,94811.116190877568,37691.187779846747,-1060128.9081056903,-210717.86570432573,{"$f":"BI216*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2759958.1884427578},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ216:BI216)+Monte_Carlo!BJ216/(1+Analise_Fundamentalista!$C$10)^10","v":-3881027.0923325857},{"$f":"(BK216+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-99.211382150504676},0.30105367333071531]
["Tent192",1604585.7708899197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B217","v":254473.0656112369},-1143379.7527065934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B217","v":261728.30213159235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B217","v":-132006.62901022451},1477634.0997781779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G217","v":235880.50571760308},-596629.17818012764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G217","v":241020.87350070241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G217","v":-121562.52408625941},1649195.8634992617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L217","v":240345.81574529273},-586242.83996572334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L217","v":269004.77435787953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L217","v":-135676.62786726732},1560013.9713672991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q217","v":289575.71624978626},-1004857.7931427327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q217","v":254458.07599370548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q217","v":-128339.78046236689},1520594.5388784758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V217","v":222257.70018942497},-4336.150972528957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V217","v":248028.26630483568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V217","v":-125096.80866568962},1558669.2340114552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA217","v":302803.73853045556},-287980.81562989816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA217","v":254238.73226565862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA217","v":-128229.15113455564},1466522.8675183533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF217","v":108779.66523224964},-1432633.6899404016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF217","v":239208.49051269871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF217","v":-120648.42130572956},1489018.1710337857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK217","v":130569.66023430669},-182973.43550408506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK217","v":242877.75999136525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK217","v":-122499.07288167314},1411782.6689750457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP217","v":158792.73969647608},-1547451.9473666693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP217","v":230279.66945308019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP217","v":-116145.03531530987},1285015.7571803723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU217","v":142730.09730616584},-163442.39578725662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU217","v":209602.37741148114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU217","v":-105716.13023610653},-759185.01397398859,-241290.32304808154,-212568.87772981843,-589163.78136160783,340853.00685604208,140832.50403166038,-1205293.9555011829,67974.911839913722,-1274524.5735324228,83173.948694283827,{"$f":"BI217*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1089402.7423664914},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ217:BI217)+Monte_Carlo!BJ217/(1+Analise_Fundamentalista!$C$10)^10","v":-1935753.5077976105},{"$f":"(BK217+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-55.305088059860772},{"$f":"_xlfn.NORM.DIST(BL217,$H$7,$H$8,$C$6)","v":0.59590744262264639}]
["Tent193",1533567.5663386148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B218","v":205716.40271069278},-878410.67818131682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B218","v":250144.33171701091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B218","v":-126164.07827142732},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1572982.3783065288},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G218","v":254334.83433350723},-753349.72589921451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G218","v":256573.38774028397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G218","v":-129406.66994545827},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1631422.5410380596},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L218","v":315822.63883009757},-877550.66312187433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L218","v":266105.71991317527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L218","v":-134214.44589670567},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1650080.5442260602},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q218","v":287398.26274181303},-862665.57195207325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q218","v":269149.07701140805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q218","v":-135749.40909380792},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1497546.2438160137},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V218","v":227340.39776090276},-310239.05909039086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V218","v":244268.79688714255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V218","v":-123200.66338581392},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1502286.405272776},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA218","v":280279.3735684572},-1234148.553541803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA218","v":245041.97737547505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA218","v":-123590.6286629735},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1418439.2137144729},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF218","v":103952.58534972403},-512284.9617022358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF218","v":231365.43637456239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF218","v":-116692.65828931905},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1286738.5180491386},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK218","v":196647.29903999806},-245076.24038695215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK218","v":209883.38157177038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK218","v":-105857.85893581352},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1417485.6378876315},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP218","v":197932.25565804067},-944195.42867270764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP218","v":231209.89605590774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP218","v":-116614.2091763513},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1275812.6262060753},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU218","v":147279.61655393321},-6352.1151919536687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU218","v":208101.22995779189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU218","v":-104959.00380616022},-548714.02202504035,-371848.17377088161,-429836.75027530722,-441867.64129266003,38169.472171840534,-832417.83126084425,-293659.59826726839,55596.581289002774,-631667.48613511061,244069.7275136112,{"$f":"BI218*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3196797.0098339668},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ218:BI218)+Monte_Carlo!BJ218/(1+Analise_Fundamentalista!$C$10)^10","v":-868568.42473318614},{"$f":"(BK218+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-31.217914677831835},0.74600753454906898]
["Tent194",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1680261.8495577839},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B219","v":192512.05225008723},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B219)","v":-1248871.5015254261},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B219","v":274072.03092505661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B219","v":-138232.3753822099},1457548.3041197278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G219","v":224479.32538052424},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G219)","v":-1555184.3061637124},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G219","v":237744.62533122461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G219","v":-119910.09875383877},1668516.1961424432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L219","v":287829.26210585493},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L219)","v":-273250.16189022112},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L219","v":272156.16579550464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L219","v":-137266.07981795244},1458510.0066758238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q219","v":169091.11787521053},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q219)","v":-1220129.7928619441},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q219","v":237901.49122255243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q219","v":-119989.21643943955},1443750.8756729416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V219","v":119746.45997719443},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V219)","v":-4705.2989086960206},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V219","v":235494.08965611595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V219","v":-118775.00703651669},1418816.7230104504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA219","v":263876.46966579359},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA219)","v":-152139.59283559848},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA219","v":231427.01293149538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA219","v":-116723.7153574335},1441547.9072993849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF219","v":155438.89678745708},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF219)","v":-664191.13138969347},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF219","v":235134.75755775088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF219","v":-118593.77245617508},1470214.2818695845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK219","v":198467.54145037881},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK219)","v":-54383.315911545222},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK219","v":239810.60703905686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK219","v":-120952.10788554745},1457040.298496163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP219","v":200606.26560283144},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP219)","v":-299763.61802018777},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP219","v":237661.76316720629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP219","v":-119868.3059677493},1416897.3898708345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU219","v":146553.03316054953},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU219)","v":-1165425.2360058562},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU219","v":231113.945339242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU219","v":-116565.81498071025},{"$f":"SUM(C219:F219)","v":-920519.79373249202},{"$f":"SUM(H219:K219)","v":-1212870.4542058024},{"$f":"SUM(M219:P219)","v":149469.186193186},{"$f":"SUM(R219:U219)","v":-933126.40020362067},{"$f":"SUM(W219:Z219)","v":231760.24368809769},{"$f":"SUM(AB219:AE219)","v":226440.17440425704},{"$f":"SUM(AG219:AJ219)","v":-392211.24950066057},{"$f":"SUM(AL219:AO219)","v":262942.72469234304},{"$f":"SUM(AQ219:AT219)","v":18636.10478210065},{"$f":"SUM(AV219:AY219)","v":-904324.07248677488},{"$f":"BI219*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11844731.914511506},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ219:BI219)+Monte_Carlo!BJ219/(1+Analise_Fundamentalista!$C$10)^10","v":-7988319.2225431874},{"$f":"(BK219+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-191.91606781471882},1.6388883873015972E-2]
["Tent195",1473977.0315023267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B220","v":247194.51899322876},-261304.97862556708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B220","v":240424.35925510558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B220","v":-121261.66310150345},1592031.0145716125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G220","v":248389.55494606248},-213697.35058863301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G220","v":259680.46205069468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G220","v":-130973.76988253488},1533775.751440875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L220","v":169139.228824224},-704383.13282101578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L220","v":250178.28934915012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L220","v":-126181.20531696026},1716226.8166353335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q220","v":216310.16516248157},-109824.47524727891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q220","v":279938.37346666161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q220","v":-141191.15399816257},1519672.7475104276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V220","v":209733.24453108836},-809318.99947181076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V220","v":247877.91043476897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V220","v":-125020.97440780555},1468151.237829139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA220","v":179474.52270074585},-679982.41569722153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA220","v":239474.09837512361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA220","v":-120782.38464966968},1401534.9028692716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF220","v":115379.36030412176},-95470.144491673185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF220","v":228608.12875256757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF220","v":-115301.96847335588},1309763.9845740772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK220","v":235369.69264548286},-554597.10774177546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK220","v":213639.1273652892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK220","v":-107752.12614950018},1379387.9046202425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP220","v":159404.66622341151},-533461.26281256531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP220","v":224995.67228299851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP220","v":-113479.9713981056},1337325.2311366054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU220","v":104108.62835886481},-1945071.9413809523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU220","v":218134.71644398331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU220","v":-110019.54451755735},105052.23652126381,163398.89652558928,-411246.81996460189,245232.90938370171,-476728.81891375891,-381816.17927102174,133215.37609166029,-213340.41388050362,-262540.89570426091,-1732848.1410956613,{"$f":"BI220*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-22696644.161419112},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ220:BI220)+Monte_Carlo!BJ220/(1+Analise_Fundamentalista!$C$10)^10","v":-11672502.120461438},{"$f":"(BK220+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-275.07085852678642},1.7047906907869707E-4]
["Tent196",1637616.5731637436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B221","v":147197.52117081764},-450676.46609702724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B221","v":267116.04515786737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B221","v":-134724.01871962752},1573089.8626586071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G221","v":282834.31733139517},-695292.21069260093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G221","v":256590.91980213168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G221","v":-129415.51250610327},1689612.2848255439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L221","v":300880.63933275413},-389459.44875214784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L221","v":275597.20557836595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L221","v":-139001.62029380523},1522914.192560273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q221","v":250410.16140076309},-597543.0966079036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q221","v":248406.63125776267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q221","v":-125287.64275418797},1490133.6642483864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V221","v":117986.05525772998},-212704.31264490064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V221","v":243059.71109076633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V221","v":-122590.84267149346},1684150.0896172407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA221","v":108947.54028558006},-57682.205025963667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA221","v":274706.25222223112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA221","v":-138552.25448891963},1560389.6288173492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF221","v":282688.24649367086},-635558.04255469597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF221","v":254519.35049106699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF221","v":-128370.68518216645},1408792.7546462249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK221","v":124434.01394275478},-1065497.2454690849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK221","v":229791.97648272113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK221","v":-115899.05998713648},1446099.8941389946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP221","v":272654.1580175503},-1538305.3976695759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP221","v":235877.24437800708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP221","v":-118968.25691745913},1386740.5793574518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU221","v":121931.76340270248},-732937.65011447726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU221","v":226194.98684131491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU221","v":-114084.86384067619},-171086.91848796979,-285282.48606517736,48016.775865167001,-224013.94670356583,25750.611032102213,187419.33299292787,-226721.13075212459,-827170.31503074546,-1148742.2521914777,-498895.76371113601,{"$f":"BI221*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6534478.9044419723},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ221:BI221)+Monte_Carlo!BJ221/(1+Analise_Fundamentalista!$C$10)^10","v":-4701906.3519969173},{"$f":"(BK221+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-117.73924706074973},0.19938236576084994]
["Tent197",1660532.3688565998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B222","v":314072.03825191612},-269691.98992204969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B222","v":270853.90224690241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B222","v":-136609.26349455983},1481675.7526142576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G222","v":235386.99376318444},-292600.68669751356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G222","v":241680.11836861982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G222","v":-121895.02420946854},1479094.212597636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L222","v":172842.68846782611},-510764.42893053137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L222","v":241259.03643103017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L222","v":-121682.64516346701},1471363.8350552972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q222","v":139675.8461510067},-1237590.5152286002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q222","v":239998.11375198234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q222","v":-121046.67973310268},1351679.0561929848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V222","v":201003.32398451128},-880616.65970771224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V222","v":220476.00746703442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V222","v":-111200.41006770135},1570904.9108593371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA222","v":283741.30799297948},-1003844.1347726786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA222","v":256234.52643567102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA222","v":-129235.76011965933},1446739.7414982461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF222","v":150484.64304975455},-565109.68296319479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF222","v":235981.61160224551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF222","v":-119020.89610603242},1282565.7466455223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK222","v":126702.05943802108},-124123.8428858978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK222","v":209202.74960153544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK222","v":-105514.57190397342},1375624.4559797533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP222","v":124723.8190710576},-349209.12704944378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP222","v":224381.80604991555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP222","v":-113170.35867593334},1313350.3283273482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU222","v":234897.28217989564},-874975.79405910079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU222","v":214224.10554372793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU222","v":-108047.16874424949},178624.68708220901,62571.401224822155,-218345.3491951421,-978963.23505871394,-570337.7383238679,-593104.06046368752,-297664.32441722718,106266.3942496853,-113273.86060440396,-533901.57507972664,{"$f":"BI222*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6992980.9655125393},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ222:BI222)+Monte_Carlo!BJ222/(1+Analise_Fundamentalista!$C$10)^10","v":-4989477.5456078583},{"$f":"(BK222+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-124.22994610640497},0.16933590944810439]
["Tent198",1549523.9214764626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B223","v":128802.79597538072},-534860.12397519778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B223","v":252747.01573316136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B223","v":-127476.78133239805},1554396.4014153758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G223","v":129819.72382678179},-502865.964012557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G223","v":253541.7790451124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G223","v":-127877.63223318795},1473618.9240034921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L223","v":207051.75367695096},-165404.1615336978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L223","v":240365.94737750391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L223","v":-121232.20218728992},1526786.464781591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q223","v":221369.92763859424},-634382.39328593924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q223","v":249038.24799789791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q223","v":-125606.20821314915},1498465.0304023009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V223","v":122267.67254506136},-993025.72634459427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V223","v":244418.66263917205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V223","v":-123276.25044525065},1576984.1084380008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA223","v":210531.62881369711},-37184.95263996251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA223","v":257226.1207084432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA223","v":-129735.88569350226},1373588.3884379789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF223","v":241976.93114247281},-29888.599544830129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF223","v":224049.6975952592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF223","v":-113002.85475217755},1501176.8394109053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK223","v":229449.77079630198},-840329.46648036793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK223","v":244860.99310252492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK223","v":-123499.34650670137},1466453.6189670849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP223","v":160260.43223613591},-815345.08086885989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP223","v":239197.19519519227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP223","v":-120642.72434145217},1385921.9032775152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU223","v":118636.57977591541},-831068.32170724834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU223","v":226061.4503833176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU223","v":-114017.51270773937},-280787.0935990538,-247382.09337385074,160781.33733346712,-289580.42586259625,-749615.64160561154,300836.91118867556,323135.17444072437,-489518.04908824241,-536530.17777898384,-600387.80425575469,{"$f":"BI223*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7863809.8912883066},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ223:BI223)+Monte_Carlo!BJ223/(1+Analise_Fundamentalista!$C$10)^10","v":-5033452.1225317791},{"$f":"(BK223+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-125.22248552208559},0.16501166006920609]
["Tent199",1577362.7036280264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B224","v":162955.96808609046},-651660.14251992828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B224","v":257287.8743884759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B224","v":-129767.03209633185},1516860.3927325769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G224","v":206142.55280117688},-1054043.7685444448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G224","v":247419.17968048196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G224","v":-124789.60661149326},1501331.1727855974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L224","v":280051.06234513235},-1152791.7035629202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L224","v":244886.16683449564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L224","v":-123512.04325928792},1527142.5793962791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q224","v":192325.47110397127},-127210.39891417914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q224","v":249096.33481080469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q224","v":-125635.50517606574},1569238.1916011572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V224","v":210682.1631183245},-488517.25862548524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V224","v":255962.66337326114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V224","v":-129098.64187096844},1536853.7782338627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA224","v":209050.16447491891},-300480.46624612564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA224","v":250680.35458060072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA224","v":-126434.42951246095},1444576.7140168494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF224","v":248382.53444706587},-530721.11054120911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF224","v":235628.79437025925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF224","v":-118842.94739711592},1344135.4231321933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK224","v":153925.09277099371},-479239.44179500581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK224","v":219245.5451827966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK224","v":-110579.80779831135},1586421.1326666723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP224","v":232835.09522719838},-484909.19504782732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP224","v":258765.41912012926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP224","v":-130512.25413632089},1430586.1827027253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU224","v":249891.19479360126},-25234.011132262138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU224","v":233346.76116692743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU224","v":-117691.9694248912},-361183.3321416938,-725271.64267427917,-751366.51764258021,188575.90182453109,-150971.07400486805,32815.623296933045,-165552.72912099987,-216648.61163952685,-123820.93483682057,340311.97540337534,{"$f":"BI224*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4457366.8207972683},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ224:BI224)+Monte_Carlo!BJ224/(1+Analise_Fundamentalista!$C$10)^10","v":409669.67699761246},{"$f":"(BK224+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.3671152537111517},0.87780721061862022]
["Tent200",1626095.7703417884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B225","v":296200.41211940476},-1287475.054283405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B225","v":265236.85601354949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B225","v":-133776.22124341386},1456033.9909936285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G225","v":154635.774569389},-296661.21179155883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G225","v":237497.62164305794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G225","v":-119785.51870665848},1570312.0958759009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L225","v":142014.03993654303},-965270.16847999534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L225","v":256137.83078878961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L225","v":-129186.99020719354},1484340.8391473773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q225","v":278361.04469488002},-310455.66530577332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q225","v":242114.82780329237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q225","v":-122114.27648980165},1599114.2338456344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V225","v":209455.24680136936},-155934.75235481176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V225","v":260835.82500345685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V225","v":-131556.4946678764},1452559.9998347755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA225","v":121040.00906213632},-130823.15198005289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA225","v":236930.96959857264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA225","v":-119499.71917483465},1382895.2381267203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF225","v":197431.33491729927},-535393.34280054551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF225","v":225567.76288751044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF225","v":-113768.51394996181},1403880.0318431545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK225","v":118742.43809814274},-327408.26900528849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK225","v":228990.6490489264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK225","v":-115494.89837218254},1458411.5330287949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP225","v":211382.898024578},-126380.35169874722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP225","v":237885.42892104812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP225","v":-119981.11517466053},1313432.9353045118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU225","v":202163.15218513817},-1058703.9330069276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU225","v":214237.5797900222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU225","v":-108053.96468422722},-859814.00739386457,-24313.334285770368,-696305.28796185635,87905.930702597427,182799.82478213805,107648.1075058214,-226162.7589456976,-95170.080230401887,202906.86007221841,-750357.16571599443,{"$f":"BI225*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9828091.2102653496},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ225:BI225)+Monte_Carlo!BJ225/(1+Analise_Fundamentalista!$C$10)^10","v":-5971574.9263874739},{"$f":"(BK225+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-146.39662578013781},8.9704105076571936E-2]
["Tent201",1617127.0610645975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B226","v":270684.42559978581},-1450985.9065736244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B226","v":263773.94571357273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B226","v":-133038.38030045319},1432128.3952260546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G226","v":260993.10938576655},-822576.57663269993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G226","v":233598.31560083793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G226","v":-117818.84470953813},1675230.4980574534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L226","v":131266.30007447064},-724011.76037427853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L226","v":273251.35364528833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L226","v":-137818.45437968487},1558910.1152704961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q226","v":184667.19294320693},-119598.92532800064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q226","v":254278.02305589736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q226","v":-128248.96803906432},1460389.0930684526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V226","v":117760.72878205102},-677790.18218039488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V226","v":238207.99405962331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V226","v":-120143.80578256474},1393462.9869490049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA226","v":184384.43363574438},-666247.21339053765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA226","v":227291.49682980741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA226","v":-114637.90524306973},1317774.3464515342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF226","v":186722.08774816527},-626991.34621007799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF226","v":214945.71904251919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF226","v":-108411.12543004887},1423377.8810758023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK226","v":177086.49225891181},-251767.94752026608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK226","v":232170.995695057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK226","v":-117098.9543203566},1426048.7230325623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP226","v":195058.23021349713},-637241.5004770722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP226","v":232606.64391236418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP226","v":-117318.68008991482},1473552.7026912912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU226","v":248742.47702644186},-270372.23093774234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU226","v":240355.14584110636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU226","v":-121226.75426898547},-1049565.9155607191,-445803.9963556336,-457312.56103420438,191097.32263203932,-441965.26512128528,-369209.18816805561,-333734.66484944243,40390.586113346129,-326895.30644112569,97498.637660820415,{"$f":"BI226*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1277025.8586026989},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ226:BI226)+Monte_Carlo!BJ226/(1+Analise_Fundamentalista!$C$10)^10","v":-1806167.4142433358},{"$f":"(BK226+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-52.380232050462062},0.61549568448517133]
["Tent202",1694324.4318756827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B227","v":268821.85511712718},-89728.997397164814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B227","v":276365.816561463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B227","v":-139389.28087186476},1708076.1892584527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G227","v":154485.48152198034},-227717.26814079852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G227","v":278608.90270644473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G227","v":-140520.61530595933},1479065.7870019968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L227","v":138385.62141852654},-191877.43467613708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L227","v":241254.39985564808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L227","v":-121680.30663652378},1537319.3592337898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q227","v":157516.82641273781},-76509.322171752268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q227","v":250756.29675011657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q227","v":-126472.73209462674},1575595.91343358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V227","v":127922.52449777214},-482411.19078749139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V227","v":256999.68848641674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V227","v":-129621.6811765067},1583039.3976092341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA227","v":134387.29053761146},-708612.92008093256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA227","v":258213.81521655523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA227","v":-130234.0443620372},1395774.4572740502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF227","v":147115.84444520526},-140241.85101676965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF227","v":227668.52697339776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF227","v":-114828.06610028409},1354193.6747749904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK227","v":106437.31031193677},-133252.08488335428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK227","v":220886.17366937577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK227","v":-111407.28359748027},1457732.8669320084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP227","v":103348.00520186774},-344455.23592642718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP227","v":237774.72986809086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP227","v":-119925.28243247523},1315753.8465535585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU227","v":97102.70295581661},-279374.64658591308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU227","v":214616.14986812664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU227","v":-108244.90223071228},316069.39340956061,64856.500781667215,66082.279961513763,205291.06889647536,-227110.6589798092,-446245.85868880304,119714.45430154928,82664.115500477987,-123257.78328894383,-75900.695992682115,{"$f":"BI227*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-994138.52125594614},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ227:BI227)+Monte_Carlo!BJ227/(1+Analise_Fundamentalista!$C$10)^10","v":-312465.47655512253},{"$f":"(BK227+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.666251106449405},0.81068582581551185]
["Tent203",1580279.5926622709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B228","v":209979.85508915925},-617501.34658563859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B228","v":257763.65600656645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B228","v":-130006.99975377526},1658666.2859854726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G228","v":274312.31948260299},-773436.26259967475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G228","v":270549.52044920885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G228","v":-136455.74392973495},1446212.7549350949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L228","v":213763.49724523714},-123177.79772556978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L228","v":235895.65340610419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L228","v":-118977.54178930014},1533211.0886584872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q228","v":206433.16666611255},-769314.61184593185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q228","v":250086.18568352348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q228","v":-126134.75143971491},1592912.2840006691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V228","v":198832.39041914593},-395513.81047036732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V228","v":259824.20827827064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V228","v":-131046.27046722785},1405152.0017402878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA228","v":180368.64994915944},-108447.51540631719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA228","v":229198.12348100648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA228","v":-115599.54124099592},1546449.9993234216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF228","v":248072.69619947384},-942123.8441157362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF228","v":252245.62002057573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF228","v":-127223.89481886644},1509379.7943063842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK228","v":198714.71246717899},-121308.96762832886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK228","v":246198.99914508444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK228","v":-124174.19009768906},1517945.9380596194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP228","v":243807.78343249235},-1254319.5501204287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP228","v":247596.24589937043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP228","v":-124878.91263792101},1557894.38204036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU228","v":286789.10169327509},-636185.19019493239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU228","v":254112.34407596054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU228","v":-128165.4053388856},-279764.8352436882,-365030.16659759788,207503.8111364714,-438930.0109360108,-67903.482240178593,185519.71678285283,-569029.42271455307,199430.55388624553,-887794.43342648703,-223449.14976458234,{"$f":"BI228*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2926711.0718494286},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ228:BI228)+Monte_Carlo!BJ228/(1+Analise_Fundamentalista!$C$10)^10","v":-2735029.9315215629},{"$f":"(BK228+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-73.345360646059035},0.47161811160888173]
["Tent204",1585194.607515885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B229","v":166826.21165431922},-58806.845774330934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B229","v":258565.35730289199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B229","v":-130411.34993195299},1474425.104791421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G229","v":171760.72421030421},-517146.75951280829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G229","v":240497.44569480402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G229","v":-121298.52535312995},1625575.8022459836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L229","v":139835.82275780875},-604806.19027325453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L229","v":265152.04261849984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L229","v":-133733.44432443246},1596964.334049979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q229","v":267374.02349361178},-547940.48664143414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q229","v":260485.14906361108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q229","v":-131379.62595204773},1528810.4106899665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V229","v":107156.8997903876},-384995.74558177841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V229","v":249368.37926031806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V229","v":-125772.71491008658},1491807.7085998121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA229","v":118727.65007086433},-216925.4096274144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA229","v":243332.76896884324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA229","v":-122728.56354354304},1501431.7101682562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF229","v":226886.94302510621},-652599.04406171443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF229","v":244902.56575747093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF229","v":-123520.31430419875},1370684.8181368646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK229","v":122688.89039569734},-468570.52083459176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK229","v":223576.08843156276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK229","v":-112763.98280497604},1323920.0615069701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP229","v":101815.32377062821},-56505.900318683831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP229","v":215948.16315988897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP229","v":-108916.7232871678},1393085.4765691089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU229","v":198989.69991212501},-190161.72566721533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU229","v":227229.92009607356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU229","v":-114606.84808578309},236173.37325092731,-226187.11496083002,-333551.76922137843,-151460.94003625901,-154243.18144115934,22406.445868750132,-304329.84958333604,-235069.52481230773,152340.86332466552,121451.04625520016,{"$f":"BI229*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1590751.7309297549},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ229:BI229)+Monte_Carlo!BJ229/(1+Analise_Fundamentalista!$C$10)^10","v":111605.31573714875},{"$f":"(BK229+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.0946530188272661},0.85245240001316747]
["Tent205",1528466.3070773589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B230","v":300657.5937220265},-630216.44114236289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B230","v":249312.25159427553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B230","v":-125744.40607253197},1577867.8150288439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G230","v":294471.6984470227},-1175523.6777352702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G230","v":257370.26446803517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G230","v":-129808.58677948199},1554775.1398975621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L230","v":241569.82056452439},-91584.16664741117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L230","v":253603.55609791496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L230","v":-127908.79042442763},1541091.3046752554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q230","v":285949.44429395872},-288068.74402628624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q230","v":251371.54891926693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q230","v":-126783.04383462317},1565993.4716305351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V230","v":261872.91047630156},-960628.79563171661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V230","v":255433.40836912859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V230","v":-128831.70410224672},1394839.75581395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA230","v":199121.47936295788},-666454.75830733404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA230","v":227516.06530348261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA230","v":-114751.16975038667},1416857.3402601541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF230","v":264862.42901282053},-501912.62367637566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF230","v":231107.41273949284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF230","v":-116562.52016519148},1469911.3033005826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK230","v":181101.05026715403},-375778.10957472568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK230","v":239761.18738952131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK230","v":-120927.18233760736},1498197.3571948665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP230","v":178200.00372485994},-28695.62654804155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP230","v":244375.00174214874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP230","v":-123254.22941126743},1252308.0444905255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU230","v":167515.91316550685},-686444.02844082646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU230","v":204267.3343965018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU230","v":-103025.32057472768},-205991.00189859283,-753490.3015996943,275680.41959060053,122469.20535231625,-572154.18088853313,-354568.38339128019,-122505.30208925378,-75843.054255657698,270625.14950769965,-417686.10145354545,{"$f":"BI230*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5470804.1582151428},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ230:BI230)+Monte_Carlo!BJ230/(1+Analise_Fundamentalista!$C$10)^10","v":-3770801.9036149653},{"$f":"(BK230+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-96.723516386785121},0.31629880762744117]
["Tent206",1717902.777413581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B231","v":181976.31330102339},-222449.2233855463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B231","v":280211.74393827352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B231","v":-141329.0325314909},1432591.4783771576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G231","v":133848.72002794189},-931811.32267089013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G231","v":233673.85033951179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G231","v":-117856.94179779451},1464971.7893784821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L231","v":279229.854930564},-87770.046402886321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L231","v":238955.48998422167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L231","v":-120520.81666140925},1477321.1450191415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q231","v":243368.66112965069},-708991.34866909706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q231","v":240969.82660797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q231","v":-121536.77781359355},1514038.1889342545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V231","v":212780.8120398687},-802758.54810388945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V231","v":246958.8424259676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V231","v":-124557.42855248568},1341362.764506951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA231","v":183621.67465665625},-356743.17728085973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA231","v":218793.28937476166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA231","v":-110351.70573910428},1437955.895102334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF231","v":202902.39984723995},-717563.82221185055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF231","v":234548.85478419662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF231","v":-118298.26352789054},1416254.1486443738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK231","v":193558.81890584013},-140324.68498005415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK231","v":231009.02453219204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK231","v":-116512.89658427052},1428742.9264211725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP231","v":228526.51989998869},-159931.15174973093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP231","v":233046.10267567294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP231","v":-117540.32776600079},1310703.6442531042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU231","v":164371.07317246392},-597545.63109874085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU231","v":213792.39778363329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU231","v":-107829.43040390372},98409.801322259707,-682145.69410123106,309894.48185049009,-346189.63874506997,-467576.32219053886,-64679.918988546095,-398410.83110830456,167730.26187370752,184101.14305992992,-327211.59054654738,{"$f":"BI231*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4285779.4979259949},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ231:BI231)+Monte_Carlo!BJ231/(1+Analise_Fundamentalista!$C$10)^10","v":-2987707.0609063236},{"$f":"(BK231+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.048474306238148},0.43232445245925555]
["Tent207",1472311.0866327682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B232","v":135728.98953955661},-835804.89228206396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B232","v":240152.62250530717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B232","v":-121124.6085604892},1643474.3358380129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G232","v":123066.30926335168},-257341.68203243334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G232","v":268071.52058762638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G232","v":-135205.92720853511},1511981.6020422492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L232","v":232512.65238142415},-96475.682015324084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L232","v":246623.38700488899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L232","v":-124388.23653557675},1741236.7281668726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q232","v":206869.19672832839},-82123.439703528769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q232","v":284017.80742423731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q232","v":-143248.67823464598},1490076.3011252524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V232","v":270021.37484942412},-906379.41464082466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V232","v":243050.35443741988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V232","v":-122586.12350181627},1533430.8737569316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA232","v":295716.25903838436},-641239.04541068303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA232","v":250122.03542224938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA232","v":-126152.83279783155},1454262.3896978209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF232","v":168700.24162180445},-868235.00597600522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF232","v":237208.65098931178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF232","v":-119639.77198544705},1507560.9124974522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK232","v":200728.82196864256},-225803.73815527957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK232","v":245902.31643963719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK232","v":-124024.55368652235},1419128.6817483432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP232","v":198263.21851864902},-116079.42140731296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP232","v":231477.89736053933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP232","v":-116749.37968908009},1477175.5703628792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU232","v":142721.24594782971},-458963.92271724291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU232","v":240946.08153412715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU232","v":-121524.80162634875},-581047.88879768946,-1409.7793899904063,258272.12083541229,265514.88621439098,-515893.80885579693,-221553.58374788082,-581965.88535033609,96802.84656647782,196912.31478279529,-196821.39686163477,{"$f":"BI232*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2577943.8497694461},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ232:BI232)+Monte_Carlo!BJ232/(1+Analise_Fundamentalista!$C$10)^10","v":-2065688.9393197189},{"$f":"(BK232+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-58.237828891052487},0.57602193575426397]
["Tent208",1611205.6463795989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B233","v":111152.70704921221},-155615.0072805995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B233","v":262808.08783309173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B233","v":-132551.2352654422},1599364.1051776959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G233","v":173857.617324183},-618.58209730623344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G233","v":260876.58218869322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G233","v":-131577.05117088804},1553674.208574906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L233","v":187533.2118860232},-55912.748587856076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L233","v":253423.98022788687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L233","v":-127818.21861747773},1404624.4431425428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q233","v":174139.62364416799},-274428.56376873335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q233","v":229112.07197876356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q233","v":-115556.13986391961},1552031.0795090233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V233","v":169441.84769664542},-25928.159645029406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V233","v":253155.96502521058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V233","v":-127683.04109505985},1411243.9927037451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA233","v":201844.58074697907},-80607.300445067478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA233","v":230191.80451719218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA233","v":-116100.71930553824},1511956.5007259541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF233","v":139282.30510012701},-364075.4680734849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF233","v":246619.2926616545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF233","v":-124386.17149162089},1493214.3755376879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK233","v":203345.3326646135},-2020027.3036830798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK233","v":243562.21419763318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK233","v":-122844.28771608518},1280624.0459080241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP233","v":212840.71596336519},-297881.50403778814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP233","v":208886.03357021278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP233","v":-105354.83138180635},1441350.6263873109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU233","v":220254.76300210805},-545576.3602870031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU233","v":235102.57853741004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU233","v":-118577.54248041223},85794.552336262248,302538.56624468195,257226.22490857629,13266.991990278591,268986.61198176676,235328.36551356554,-102560.04180332427,-1695964.0445369182,18490.414113983483,-208796.56122789721,{"$f":"BI233*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2734793.1650381866},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ233:BI233)+Monte_Carlo!BJ233/(1+Analise_Fundamentalista!$C$10)^10","v":-1401878.2248924163},{"$f":"(BK233+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.255119682500258},0.67453996360786794]
["Tent209",1597842.5785015633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B234","v":204144.63188353306},-195754.56519929643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B234","v":260628.401878973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B234","v":-131451.87767682545},1445017.3057951934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G234","v":129545.69852546713},-360569.42660204333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G234","v":235700.66048061071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G234","v":-118879.19415717322},1539622.3759885037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L234","v":274205.0524481801},-548818.64713484573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L234","v":251131.94800910636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L234","v":-126662.1974905309},1428692.438616548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q234","v":178691.79877184704},-449379.88214627776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q234","v":233037.86747402622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q234","v":-117536.17421745541},1511940.2559578966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V234","v":114028.36414932147},-351528.15697138559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V234","v":246616.64293383108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V234","v":-124384.83506130397},1478900.466975745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA234","v":230546.92179871918},-438490.56358106137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA234","v":241227.43406138255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA234","v":-121666.70603020577},1499473.3504501467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF234","v":287594.17574307619},-665382.38631825417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF234","v":244583.13243500076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF234","v":-123359.20327513006},1411408.7613863715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK234","v":203152.16067544682},-710967.30082281283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK234","v":230218.68038031561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK234","v":-116114.27455372413},1495151.2475549693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP234","v":170481.71317893549},-667487.40026870766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP234","v":243878.14260340988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP234","v":-123003.63098739172},1299095.239916295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU234","v":91071.582759830329},-147646.74639481067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU234","v":211898.91972054102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU234","v":-106874.42609532135},137566.59088638419,-114202.26175313871,-150143.84416809017,-155186.3901178599,-115267.98494953701,-88382.913751165412,-256564.28141530725,-393710.73432077444,-376131.17547375406,48449.329990239305,{"$f":"BI234*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":634583.71023345657},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ234:BI234)+Monte_Carlo!BJ234/(1+Analise_Fundamentalista!$C$10)^10","v":-565063.64107439737},{"$f":"(BK234+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.36758246997141},0.7826578746001307]
["Tent210",1622964.4596563044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B235","v":239327.15907785631},-548327.45999567222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B235","v":264726.0995030367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B235","v":-133518.61346982306},1453280.9584014104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G235","v":173579.06981058812},-50061.230394526094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G235","v":237048.56709007223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G235","v":-119559.03124886903},1405188.2529811403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L235","v":94835.575889894695},-1188117.1451821253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L235","v":229204.03651843371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L235","v":-115602.52357088392},1529163.361590534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q235","v":251422.04730063604},-319203.40321736532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q235","v":249425.95003130284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q235","v":-125801.75159945233},1457596.0552241066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V235","v":149768.28792850432},-135069.88773864647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V235","v":237752.41414233131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V235","v":-119914.02715856161},1591562.5951163063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA235","v":263590.40377352154},-201384.99940965007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA235","v":259604.05689308528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA235","v":-130935.23378531929},1428964.5931214553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF235","v":218352.32189902139},-1088354.7396984959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF235","v":233082.25932753703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF235","v":-117558.56392040213},1393571.8822685329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK235","v":225854.12880009002},-885472.21456510643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK235","v":227309.25903835194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK235","v":-114646.8638816833},1386120.6323161311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP235","v":169387.32777254339},-761052.18450766068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP235","v":226093.86561147479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP235","v":-114033.86181848812},1380402.6471523736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU235","v":213089.81871032738},-646056.08212635736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU235","v":225161.18966751831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU235","v":-113563.45259519089},-177792.81488460224,241007.37525726523,-979680.05634468072,55842.842515121229,132536.78717362753,190874.22747163745,-754478.72239233961,-546955.69060834777,-479604.85294213059,-321368.52634370257,{"$f":"BI235*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4209247.7200516555},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ235:BI235)+Monte_Carlo!BJ235/(1+Analise_Fundamentalista!$C$10)^10","v":-3487037.846318197},{"$f":"(BK235+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-90.318747283314991},0.35695647647426365]
["Tent211",1460043.5069891922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B236","v":224196.49827657794},-451127.9561566902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B236","v":238151.62458445653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B236","v":-120115.37498491986},1650883.0525746809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G236","v":225773.61786478554},-867126.26945811941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G236","v":269279.97630725213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G236","v":-135815.4301341137},1521498.822833281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L236","v":186250.4129463413},-739450.78371383692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L236","v":248175.76649362568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L236","v":-125171.20261751661},1455495.3608024069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q236","v":260506.10500730498},-543461.29329960421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q236","v":237409.76422341558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q236","v":-119741.20648781906},1501775.4642171941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V236","v":245039.08431648166},-1390781.9434781065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V236","v":244958.63640524284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V236","v":-123548.5943837259},1422984.5752945244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA236","v":275709.42785205739},-929366.5298609673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA236","v":232106.84253090719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA236","v":-117066.59770140944},1538008.0086160265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF236","v":280786.59760245407},-198601.12933385462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF236","v":250868.62420362304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF236","v":-126529.38614526601},1426068.9356964969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK236","v":114300.70707398238},-1045275.0942298971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK236","v":232609.94085435951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK236","v":-117320.3429524914},1515715.8248558275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP236","v":195400.51168684376},-1137341.3905183575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP236","v":247232.48613471416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP236","v":-124695.44489709685},1524519.0673328792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU236","v":279490.3885806115},-334772.36857638881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU236","v":248668.40669974172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU236","v":-125419.67315889348},-108895.20828057559,-507888.10542019538,-430195.80689138651,-165286.6305567027,-1024332.817140108,-538616.85717941215,206524.70632695651,-815684.78925404663,-819403.83759389631,67966.75354507094,{"$f":"BI236*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":890220.66240840126},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ236:BI236)+Monte_Carlo!BJ236/(1+Analise_Fundamentalista!$C$10)^10","v":-2297789.2008666559},{"$f":"(BK236+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-63.476507102185096},0.54004754854150328]
["Tent212",1526809.386188077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B237","v":144479.6215477798},-74316.738385851902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B237","v":249041.98677017851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B237","v":-125608.09391951479},1535814.2307385223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G237","v":160927.11343179026},-103670.63750278097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G237","v":250510.79119179558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G237","v":-126348.90765190012},1551570.7929222416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L237","v":135869.7089074071},-1753740.7566430971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L237","v":253080.88644166716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L237","v":-127645.17407554491},1488592.0919835481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q237","v":247746.6598141469},-537658.34160681465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q237","v":242808.26109114088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q237","v":-122464.02005985825},1513566.1815854723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V237","v":124611.64425882227},-381343.60310233693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V237","v":246881.8520374003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V237","v":-124518.5972851822},1381235.1122370253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA237","v":120115.92984020954},-423265.49201250484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA237","v":225296.97528717321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA237","v":-113631.93812683849},1453768.4760267199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF237","v":158855.55930889858},-372671.72442425962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF237","v":237128.0874015734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF237","v":-119599.13852108076},1338749.7302164789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK237","v":211062.94806357293},-791439.0726345859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK237","v":218367.0703214308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK237","v":-110136.73571105646},1341316.3242692698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP237","v":218831.92978819416},-167235.01747154913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP237","v":218785.71438264882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP237","v":-110347.88517722598},1355941.016746728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU237","v":194035.60424828166},-1322023.2667464502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU237","v":221171.18731950459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU237","v":-111551.03454404963},193596.77601259161,181418.35946890473,-1492435.3353695679,-169567.44076138508,-134368.70409129659,-191484.52501196059,-96287.216234868407,-472145.78996063868,160034.74152206787,-1018367.5097227137,{"$f":"BI237*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13338459.640850307},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ237:BI237)+Monte_Carlo!BJ237/(1+Analise_Fundamentalista!$C$10)^10","v":-7890584.049984199},{"$f":"(BK237+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-189.71011114955357},1.8023243436814895E-2]
["Tent213",1590260.327378836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B238","v":188822.93264072959},-385696.21509891155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B238","v":259391.64049875326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B238","v":-130828.09836307452},1659411.0870489317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G238","v":307018.25425572495},-65737.842067686346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G238","v":270671.00695451227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G238","v":-136517.01748672026},1631759.1954983608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L238","v":301235.7280866598},-252824.38510965466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L238","v":266160.63252794358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L238","v":-134242.14190476699},1599117.4222790278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q238","v":224881.32529329401},-56755.367998525529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q238","v":260836.34507740592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q238","v":-131556.75697504109},1689186.9793892035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V238","v":230501.94792786596},-218988.66385139432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V238","v":275527.83286438568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V238","v":-138966.63111593167},1429738.8681867169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA238","v":164657.46887525497},-400812.13772766839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA238","v":233208.55341657245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA238","v":-117622.26225497927},1303034.0621600917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF238","v":249844.92593377945},-422764.98106631811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF238","v":212541.39161389158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF238","v":-107198.46651504021},1427586.8092726066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK238","v":148804.63417773208},-342905.98604368721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK238","v":232857.52529710653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK238","v":-117445.21591203086},1518812.2442071296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP238","v":124907.48760036154},-468034.08082709135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP238","v":247737.55142583553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP238","v":-124950.18221808202},1418240.9050864838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU238","v":216014.51156699489},-1303409.2213207702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU238","v":231333.08972071361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU238","v":-116676.34376506026},-68309.740322503218,375434.40165583068,180329.83360018177,297405.54539713333,148074.48582492565,-120568.37769082024,-67577.130033687296,-78689.042480879463,-220339.22401897633,-972737.9637981219,{"$f":"BI238*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12740809.135571308},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ238:BI238)+Monte_Carlo!BJ238/(1+Analise_Fundamentalista!$C$10)^10","v":-5745540.9293996142},{"$f":"(BK238+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-141.29486774202354},0.10495936693708487]
["Tent214",1750613.1504823584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B239","v":286230.89378543018},-197326.41517514267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B239","v":285547.22089481779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B239","v":-144020.06105786338},1557988.2847327702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G239","v":282575.77132989111},-1658688.476410297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G239","v":254127.66079675913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G239","v":-128173.13055875538},1612078.2164922936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L239","v":255546.99081734376},-80042.243421295367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L239","v":262950.41509177088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L239","v":-132623.02017170371},1474884.0990402556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q239","v":125155.56312301049},-404590.71288148075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q239","v":240572.31348162793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q239","v":-121336.28605413015},1525385.6408423046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V239","v":280476.68735373887},-397163.3266807624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V239","v":248809.75583632814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V239","v":-125490.96473447897},1729643.6648743269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA239","v":191548.98197999215},-1107640.6733504073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA239","v":282126.83168014896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA239","v":-142294.93600851222},1642395.4321944036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF239","v":153051.1146639135},-30044.532711204123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF239","v":267895.53771159175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF239","v":-135117.16758246618},1372371.4427275935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK239","v":249037.60267211028},-1243907.8378204287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK239","v":223851.19830631881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK239","v":-112902.73863259652},1420860.3887051404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP239","v":105777.2750694241},-93512.369781482761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP239","v":231760.3607413162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP239","v":-116891.84436871736},1342195.830500704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU239","v":160490.06719373781},-259457.38518594552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU239","v":218929.17301031679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU239","v":-110420.2407065541},230431.63844724189,-1250158.1748424021,305832.14231611555,-160199.12233097246,6632.1517748256447,-776259.79569877847,255784.95208183493,-883921.77547459607,127133.42166054017,9541.6143115549785,{"$f":"BI239*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":124974.95863540421},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ239:BI239)+Monte_Carlo!BJ239/(1+Analise_Fundamentalista!$C$10)^10","v":-1405419.4700368866},{"$f":"(BK239+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.335048260154466},0.67403885031453659]
["Tent215",1609743.2692748613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B240","v":300394.32404243329},-567940.78312353743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B240","v":262569.55556910014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B240","v":-132430.92790921338},1539676.3485383645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G240","v":175235.4476252009},-652718.69550818985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G240","v":251140.75161692407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G240","v":-126666.63772332836},1517436.3192653575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L240","v":169657.27671636155},-148685.98778395739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L240","v":247513.12060673957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L240","v":-124836.98713893477},1657655.6064917471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q240","v":164279.17736533706},-95968.925069063858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q240","v":270384.66579781479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q240","v":-136372.59699212844},1403562.6706066984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V240","v":176269.02668185363},-1011234.2060596861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V240","v":228938.88340380666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V240","v":-115468.78958587575},1449046.3833871533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA240","v":118819.6018958881},-13328.816128158023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA240","v":236357.85416662676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA240","v":-119210.65973575696},1532738.8408333366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF240","v":300996.03041367239},-466660.78835769324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF240","v":250009.15607020873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF240","v":-126095.9003888166},1533116.4257493035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK240","v":221663.35629870684},-440173.3602966257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK240","v":250070.74496172168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK240","v":-126126.96367806305},1373810.9587769525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP240","v":234262.50737353155},-147092.79801846019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP240","v":224086.00164206131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP240","v":-113021.16524744591},1404761.6236101061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU240","v":154584.22895074773},-394100.02093119634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU240","v":229134.44785390361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU240","v":-115567.42547508332},-137407.83142121739,-353009.13398939325,143647.42240020895,202322.32110195953,-721495.08555990155,222637.98019859989,-41751.502262628725,-94566.222714260235,198234.54574968677,-125948.76960162833,{"$f":"BI240*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1649662.3901556933},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ240:BI240)+Monte_Carlo!BJ240/(1+Analise_Fundamentalista!$C$10)^10","v":-1293940.6312459551},{"$f":"(BK240+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.818886667383858},0.68965910932040697]
["Tent216",1638385.3407409096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B241","v":231193.61943188665},-112035.7428666409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B241","v":267241.44090570195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B241","v":-134787.26396222849},1660731.3134503714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G241","v":184619.36378083896},-693423.92838669696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G241","v":270886.35263484099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G241","v":-136625.63033867624},1488012.3829020918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L241","v":132209.33559109675},-404809.23434514913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L241","v":242713.70318319203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L241","v":-122416.32834836611},1559002.6488057552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q241","v":161414.60117696421},-159308.16280361207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q241","v":254293.11644978941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q241","v":-128256.58062062996},1411466.0670295879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V241","v":192879.42597479923},-926535.78192327137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V241","v":230228.02765795804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V241","v":-116118.98899462316},1532412.3656165083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA241","v":209958.41081390154},-303037.66359868064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA241","v":249955.90381922989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA241","v":-126069.04181035308},1298791.4231018655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF241","v":255040.7583227921},-159721.60219423179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF241","v":211849.36334253848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF241","v":-106849.43158631033},1496596.9001801454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK241","v":138441.28740219102},-565173.91545257706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK241","v":244113.94689254399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK241","v":-123122.56244822816},1322774.664632323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP241","v":211686.08262867626},-1103467.9830444166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP241","v":215761.33439404369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP241","v":-108822.4933724795},1299232.0560230117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU241","v":111646.50612915668},-238134.31151892262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU241","v":211921.23616380309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU241","v":-106885.68173111821},251612.0535087192,-374543.84230969322,-152302.52391922643,128142.97420251158,-619547.31728513725,30807.609224097716,200319.08788478846,-305741.24360607017,-784843.05939417623,-21452.250957081065,{"$f":"BI241*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-280979.09729497338},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ241:BI241)+Monte_Carlo!BJ241/(1+Analise_Fundamentalista!$C$10)^10","v":-1079031.5045699128},{"$f":"(BK241+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.96822535495081},0.71880820567874293]
["Tent217",1561136.7231797727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B242","v":267392.52537240437},-340708.06977637211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B242","v":254641.21106253445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B242","v":-128432.14740508106},1474824.3904653436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G242","v":116132.62477568429},-136989.86613347041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G242","v":240562.57425533171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G242","v":-121331.37392799759},1591974.1437674314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L242","v":128325.08492019316},-1632054.2501477536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L242","v":259671.18570081721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L242","v":-130969.09121512722},1553599.7429722452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q242","v":185130.53882316212},-1012855.5105944717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q242","v":253411.83394309162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q242","v":-127812.09245497349},1512062.8693419765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V242","v":292612.05431586999},-50843.805563475806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V242","v":246636.6427327923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V242","v":-124394.92226249792},1501407.3360276932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA242","v":201794.42049034309},-607126.74503942661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA242","v":244898.59002582653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA242","v":-123518.30908379289},1496253.8575190282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF242","v":105833.82658803166},-36939.302469623217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF242","v":244057.99228115348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF242","v":-123094.34089340553},1366096.7485684028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK242","v":164343.64721718442},-672817.56968847627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK242","v":222827.7160603251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK242","v":-112386.52987700877},1454525.1486003431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP242","v":209689.54561200034},-6823.2804373502249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP242","v":237251.51030083923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP242","v":-119661.38872765782},1319478.9881960591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU242","v":200387.0507671744},-139541.04697175272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU242","v":215223.76774370502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU242","v":-108551.36349924229},52893.519253485647,98373.95896954801,-1375027.0707418704,-702125.23028319154,364009.96922268858,-283952.04360704985,189858.17550615635,-398032.73628797551,320456.38674783148,167518.40803988441,{"$f":"BI242*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2194136.6976131191},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ242:BI242)+Monte_Carlo!BJ242/(1+Analise_Fundamentalista!$C$10)^10","v":-271209.08338380989},{"$f":"(BK242+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.735063151140839},0.81504253308567431]
["Tent218",1622823.9074948258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B243","v":202146.12670832087},-149140.22784378711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B243","v":264703.17366183078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B243","v":-133507.05047495328},1577305.5104711947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G243","v":106380.65796680146},-160194.84377818223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G243","v":257278.54545879032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G243","v":-129762.32690950247},1474170.964533448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L243","v":149615.46964763693},-650342.85891920037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L243","v":240455.99219357694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L243","v":-121277.61765261345},1425813.5344050785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q243","v":207513.42313416582},-308183.79594321112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q243","v":232568.28166257439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q243","v":-117299.33150882996},1486751.756953513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V243","v":277804.06702683342},-607859.43967048067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V243","v":242508.07909308089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V243","v":-122312.6187275196},1405176.5819261663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA243","v":130992.76655205515},-127464.02992676059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA243","v":229202.13282125664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA243","v":-115601.56341241059},1583577.3361322293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF243","v":211964.77649236791},-451936.10407139367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF243","v":258301.5598163323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF243","v":-130278.29967847063},1401082.4016450241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK243","v":183226.92815561173},-579081.66118044872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK243","v":228534.32006045314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK243","v":-115264.74194279604},1426842.3265921602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP243","v":98521.4918493523},-1003524.946727199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP243","v":232736.09072411293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP243","v":-117383.96854789169},1405024.6012259931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU243","v":110302.60347323633},-87347.615322431302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU243","v":229177.34284035646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU243","v":-115589.06021048244},184202.02205141124,73702.03273790708,-381549.01473059994,14598.577344699122,-209859.91227808595,117129.30603414061,-111948.06744116409,-282585.15490717988,-789651.33270162554,136543.27078067907,{"$f":"BI243*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1788427.938980191},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ243:BI243)+Monte_Carlo!BJ243/(1+Analise_Fundamentalista!$C$10)^10","v":144326.37253585563},{"$f":"(BK243+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.3561140522869266},0.85539652249613074]
["Tent219",1389432.5599488749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B244","v":119064.72319532704},-270940.04765595397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B244","v":226634.08303819419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B244","v":-114306.32865089798},1578223.4630723703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G244","v":133112.25176620961},-100242.28066879039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G244","v":257428.27517726447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G244","v":-129837.84535835743},1548587.1245735346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L244","v":170678.23559756836},-628099.95491995872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L244","v":252594.21226992889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L244","v":-127399.71259386987},1481944.8259461622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q244","v":106555.89619510829},-535220.40332923306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q244","v":241724.00764371245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q244","v":-121917.16042938626},1595369.2035366318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V244","v":194773.69539953175},-675912.92187354318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V244","v":260224.96303397609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V244","v":-131248.39719150504},1420609.1588717487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA244","v":218875.76550142313},-131340.28640443683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA244","v":231719.38196727287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA244","v":-116871.1761040384},1478828.8336880479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF244","v":290630.33139579382},-252614.53828148087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF244","v":241215.74976310122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF244","v":-121660.81287758946},1449757.082704864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK244","v":200214.66731504787},-943212.33846151037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK244","v":236473.77824443244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK244","v":-119269.12779827681},1351289.2532939287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP244","v":123896.90069080517},-416746.74169826071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP244","v":220412.42566742806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP244","v":-111168.34162510617},1416400.6868557662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU244","v":186553.02209899298},-240273.27085436266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU244","v":231032.92677410453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU244","v":-116524.95204160913},-39547.570073330717,160460.40091632627,-332227.21964633139,-308857.65991979855,-352162.66063154035,202383.68496022079,157570.72999982469,-625793.02070030686,-183605.75696513365,60787.725977125723,{"$f":"BI244*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":796190.59118032129},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ244:BI244)+Monte_Carlo!BJ244/(1+Analise_Fundamentalista!$C$10)^10","v":-440976.78167759679},{"$f":"(BK244+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.566848329142211},0.79671498534519292]
["Tent220",1588868.5513825107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B245","v":286242.56078086968},-137321.31697794684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B245","v":259164.62417150283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B245","v":-130713.599243772},1774646.9898031296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G245","v":230235.96109002162},-794262.69237095385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G245","v":289467.44508803141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G245","v":-145997.28544091946},1555113.3745353473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L245","v":128064.69097332511},-149469.53225020476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L245","v":253658.72645968411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L245","v":-127936.61643108838},1430280.921621318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q245","v":171040.15222239084},-906753.38378752966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q245","v":233296.96921065246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q245","v":-117666.85609841427},1527983.8941586891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V245","v":162045.40000265956},-655037.72459751577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V245","v":249233.56392520826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V245","v":-125704.71875612927},1533899.7216196333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA245","v":301624.06625160319},-621060.20149110898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA245","v":250198.51045854168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA245","v":-126191.40413941808},1462020.683862186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF245","v":136210.26710502701},-933354.52857548662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF245","v":238474.12722368632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF245","v":-120278.03407033363},1310503.7901685671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK245","v":104272.84381928676},-134046.15664210336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK245","v":213759.79904620902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK245","v":-107812.98873747973},1428417.6630282656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP245","v":99187.118860433053},-552111.53533338988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP245","v":232993.04808855423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP245","v":-117513.5688822957},1350629.7920270041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU245","v":108168.7473417919},-187375.80431234746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU245","v":220304.85916593901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU245","v":-111114.08883264793},277372.26873065368,-420556.57163382025,104317.26875171608,-620083.11845290055,-369463.47942577722,-195429.0289203822,-678948.1683171069,76173.497485912696,-337444.93726669828,29983.713362735507,{"$f":"BI245*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":392723.20331642189},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ245:BI245)+Monte_Carlo!BJ245/(1+Analise_Fundamentalista!$C$10)^10","v":-1164558.1260378396},{"$f":"(BK245+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.898625800730599},0.70736674165734648]
["Tent221",1609464.1468615306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B246","v":128651.2327272512},-322964.70539130177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B246","v":262524.02716129966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B246","v":-132407.96496791512},1595107.8485261349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G246","v":231564.23091208772},-534553.74154370336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G246","v":260182.33271505396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G246","v":-131226.89594517933},1583912.763190971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L246","v":242446.18428049455},-92364.563348864729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L246","v":258356.27222633004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L246","v":-130305.89471022687},1552856.215007772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q246","v":291025.48169784457},-105000.53676979481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q246","v":253290.55509638903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q246","v":-127750.92363374525},1643725.3981411248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V246","v":276778.20410902082},-823886.08411256014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V246","v":268112.47203535505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V246","v":-135226.58169077383},1428082.3354663765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA246","v":232865.34274371734},-295133.59192229115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA246","v":232938.35190775583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA246","v":-117485.98203598169},1511732.8666997741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF246","v":211661.03931626945},-393545.85057241499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF246","v":246582.81511397037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF246","v":-124367.77348855768},1520594.8891205818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK246","v":266772.97766767652},-747920.11269242479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK246","v":248028.32343376789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK246","v":-125096.83747953091},1457489.4478221496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP246","v":255168.04664367042},-373313.84372867609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP246","v":237735.02512217729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP246","v":-119905.25674315897},1404738.3600866874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU246","v":111080.77683541861},-908785.01881596725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU246","v":229130.65327800967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU246","v":-115565.511623321},-64197.410470666044,-174034.07386174102,278131.998447733,311564.57639069355,-414221.98965895816,53184.120693200326,-59669.769630732844,-358215.64907051128,-316.02870598735171,-684139.10032585997,{"$f":"BI246*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8960774.6626842208},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ246:BI246)+Monte_Carlo!BJ246/(1+Analise_Fundamentalista!$C$10)^10","v":-4590360.6315693269},{"$f":"(BK246+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-115.22157589892326},0.21185188102027769]
["Tent222",1714464.3646769645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B247","v":252079.60917488838},-490080.40930109331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B247","v":279650.89518596081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B247","v":-141046.1599778755},1628515.3098185749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G247","v":107775.3070704377},-88088.721225084475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G247","v":265631.51360723394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G247","v":-133975.27277177849},1599080.9749285181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L247","v":184045.47764303119},-198623.54171026018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L247","v":260830.40005200487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L247","v":-131553.75851153454},1624389.1014437682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q247","v":248913.27078520576},-729310.02260851068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q247","v":264958.47665790317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q247","v":-133635.81640364061},1447947.9710342947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V247","v":141162.08526977286},-847706.49253785284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V247","v":236178.68917253948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V247","v":-119120.29516030417},1636722.6007233586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA247","v":273688.34559539426},-625322.22068640334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA247","v":266970.22690793691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA247","v":-134650.47307911131},1432748.860268851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF247","v":272144.42259849946},-621136.54999734357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF247","v":233699.52132329243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF247","v":-117869.88934685459},1456140.57758256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK247","v":237222.52075141988},-1028164.9188153751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK247","v":237515.00726834338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK247","v":-119794.28740980779},1432773.5514210889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP247","v":97586.613819244754},-928846.60335210641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP247","v":233703.548763564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP247","v":-117871.92064728891},1443990.7011763286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU247","v":111731.47413776488},-588525.35194875684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU247","v":235533.20823920952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU247","v":-118794.7370857463},-99396.064918119635,151342.82668080871,114698.57747324134,-349074.09156904236,-589486.01325584459,-219314.12126218347,-233162.49542240627,-673221.67820541956,-715428.36141658656,-360055.40665752871,{"$f":"BI247*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4715963.9956296952},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ247:BI247)+Monte_Carlo!BJ247/(1+Analise_Fundamentalista!$C$10)^10","v":-3793337.3540530866},{"$f":"(BK247+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-97.232158524460488},0.31315530031171357]
["Tent223",1713742.3150578169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B248","v":129847.27516025941},-699659.69751506706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B248","v":279533.1197299505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B248","v":-140986.75814474761},1616864.9629176876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G248","v":309573.45237914892},-1325456.2711921688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G248","v":263731.19417967094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G248","v":-133016.81791751855},1559758.2094546475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L248","v":278220.30167015584},-398051.13151962182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L248","v":254416.35798002081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L248","v":-128318.73935099047},1426342.0737685424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q248","v":127618.00747835585},-80845.069900199072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q248","v":232654.49314015242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q248","v":-117342.81357188689},1379351.3928502479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V248","v":233004.44241611016},-377905.92367586074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V248","v":224989.71674996195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V248","v":-113476.96763491411},1336488.0231581342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA248","v":199937.1628371327},-34559.498810863603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA248","v":217998.15719815705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA248","v":-109950.6687958456},1321804.8867849463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF248","v":184949.52459978155},-368726.89381913753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF248","v":215603.15132022899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF248","v":-108742.71134596309},1464364.6663898001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK248","v":234232.18287503187},-48732.283474509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK248","v":238856.46052010977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK248","v":-120470.86965291368},1512957.8337866594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP248","v":202062.0850519907},-351926.71509642719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP248","v":246782.62279121266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP248","v":-124468.54951357411},1348537.5388714194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU248","v":148158.98650566759},-373811.29022293637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU248","v":219963.58612465003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU248","v":-110941.96261096795},-431266.06076960475,-885168.44255086756,6266.7887795643619,162084.6171464223,-33388.732144702735,273425.15242858056,-76916.929245090083,303885.49026771903,-27550.556766797934,-116630.6802035867,{"$f":"BI248*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1527615.1349369411},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ248:BI248)+Monte_Carlo!BJ248/(1+Analise_Fundamentalista!$C$10)^10","v":-1522979.2176917936},{"$f":"(BK248+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-45.988460558965969},0.65722949136692344]
["Tent224",1514363.0766832605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B249","v":169284.38765373698},-200946.17897493855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B249","v":247011.83574079897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B249","v":-124584.15653258562},1577772.9709101212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G249","v":299140.8016536216},-182320.127886501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G249","v":257354.79418865789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G249","v":-129800.78411001977},1582820.7411723351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L249","v":292161.7688539864},-983471.22754992114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L249","v":258178.14957685061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L249","v":-130216.05585704726},1462165.8967255773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q249","v":217313.70218423128},-257185.80414794476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q249","v":238497.81328452055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q249","v":-120289.98049347471},1621803.9475221657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V249","v":156737.72968156906},-345729.46538998128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V249","v":264536.80524654908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V249","v":-133423.14004762753},1536144.1204028919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA249","v":157066.38817083021},-345380.37075926119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA249","v":250564.60038249925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA249","v":-126376.04713134011},1509758.8541762631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF249","v":194961.32535991547},-860399.37562663225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF249","v":246260.82862029824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF249","v":-124205.37472896496},1524474.0301900215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK249","v":133431.91739957663},-341248.63306864892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK249","v":248661.0605702005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK249","v":-125415.96802731574},1482382.642841364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP249","v":224154.46502083243},-402185.05323868146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP249","v":241795.42113540889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP249","v":-121953.17890437701},1503098.7622264666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU249","v":183614.81226248259},-337675.19709077739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU249","v":245174.48310378916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU249","v":-123657.4599318001},90765.887887011777,244374.6838457587,-563347.36497613136,78335.730827332372,-57878.070509490673,-64125.429337271838,-543382.59637538344,-84571.623126187536,-58188.345986817149,-32543.361656305744,{"$f":"BI249*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-426249.18007097708},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ249:BI249)+Monte_Carlo!BJ249/(1+Analise_Fundamentalista!$C$10)^10","v":-765576.22484097315},{"$f":"(BK249+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.893302935062042},0.75879631936507952]
["Tent225",1639008.3706135424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B250","v":222338.16194682213},-212436.34051675012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B250","v":267343.06498445157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B250","v":-134838.51960387197},1639021.480952099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G250","v":204834.25926136572},-1136851.3471134161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G250","v":267345.20344704611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G250","v":-134839.59816983549},1456874.9634369984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L250","v":124824.67227791873},-269682.8828825574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L250","v":237634.79492088189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L250","v":-119854.70412469828},1458212.8911574965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q250","v":142934.56194754157},-1257172.0772969199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q250","v":237853.0279109866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q250","v":-119964.77323502346},1397310.9512625271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V250","v":112594.52751947484},-407024.14619456464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V250","v":227919.14864170313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V250","v":-114954.47093048574},1473152.6495476998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA250","v":273099.76141808141},-938937.51213656971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA250","v":240289.8920965362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA250","v":-121193.84255565204},1283622.7310023743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF250","v":204971.05149543745},-1362796.2296523356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF250","v":209375.15716373455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF250","v":-105601.52826641654},1424706.9778201163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK250","v":123747.67676413401},-692453.17721193144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK250","v":232387.78824087713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK250","v":-117208.29692081358},1527611.2363604796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP250","v":261806.45407148713},-643265.64073098777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP250","v":249172.77870912888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP250","v":-125674.06081274695},1351829.1704209584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU250","v":189658.16854646208},-109707.25953704931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU250","v":220500.49300263252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU250","v":-111212.75971803526},142406.36681065161,-799511.48257483973,-27078.119808455071,-996349.26067341527,-181464.94096387242,-546741.70117760415,-1054051.5492595802,-453526.00912773394,-257960.46876311873,189238.64229401,{"$f":"BI250*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2478625.8090807009},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ250:BI250)+Monte_Carlo!BJ250/(1+Analise_Fundamentalista!$C$10)^10","v":-1523842.7984254756},{"$f":"(BK250+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.007952228397706},0.65710480098621715]
["Tent226",1701061.2764408602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B251","v":173845.29606045308},-462444.80806500866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B251","v":277464.68140356516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B251","v":-139943.5099803042},1490602.4323593692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G251","v":170996.72416749003},-786827.68160994514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G251","v":243136.17311854122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G251","v":-122629.40745203741},1544792.564157455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L251","v":139490.41467605447},-371092.76256073813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L251","v":251975.27131142505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L251","v":-127087.5403571533},1604313.0659640145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q251","v":307235.68927190738},-309750.40789041662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q251","v":261683.82049743171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q251","v":-131984.1940250487},1495766.3902228035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V251","v":156181.76712329237},-955612.1558618769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V251","v":243978.48017896476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V251","v":-123054.23776168471},1427645.1844758599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA251","v":263126.81735444156},-122453.61235487138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA251","v":232867.04703356416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA251","v":-117450.01834387281},1454404.5181134332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF251","v":238982.29983387789},-584189.28436130332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF251","v":237231.83393757025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF251","v":-119651.46465614869},1394467.9320289367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK251","v":115014.15869641482},-55607.085293764285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK251","v":227455.41612553952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK251","v":-114720.58041989659},1436833.4298543525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP251","v":251065.89897248079},-856810.02132759674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP251","v":234365.76645767296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP251","v":-118205.92016036523},1369148.1679199564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU251","v":93924.734239669284},-270214.72867585334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU251","v":223325.44128041767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU251","v":-112637.56512211863},-151078.34058129459,-495324.1917759513,-106714.61693041191,127184.90785387377,-678506.14632130438,256090.23368926154,-227626.61524600387,172141.90910829348,-489584.27605780825,-65602.11827788502,{"$f":"BI251*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-859248.94367664505},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ251:BI251)+Monte_Carlo!BJ251/(1+Analise_Fundamentalista!$C$10)^10","v":-1547654.715944937},{"$f":"(BK251+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.545405192229303},0.65365995463651572]
["Tent227",1563274.4253840868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B252","v":132589.11680720985},-635197.74706602271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B252","v":254989.89742043964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B252","v":-128608.01264515653},1702793.0431786925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G252","v":123776.29425476557},-127942.22484961826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G252","v":277747.15453538747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G252","v":-140085.97957802878},1512225.617521147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L252","v":153039.26107312713},-157589.4197024898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L252","v":246663.18902616101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L252","v":-124408.31128719177},1531115.5906253096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q252","v":175310.89509689598},-866313.70290385641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q252","v":249744.38336152019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q252","v":-125962.35826729889},1509389.7054573763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V252","v":239659.9993710797},-463011.14708982443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V252","v":246200.61577958814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V252","v":-124175.00547175994},1421033.935332471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA252","v":170388.47425855533},-222882.10721155448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA252","v":231788.66839861686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA252","v":-116906.12176395893},1442072.4496906619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF252","v":275613.22934966127},-501707.03933050175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF252","v":235220.31707844191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF252","v":-118636.92569491222},1578082.3468737409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK252","v":310358.82959814923},-251414.58837999587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK252","v":257405.25733444135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK252","v":-129826.23596108011},1411414.2170042046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP252","v":255986.01451309086},-758804.92560036178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP252","v":230219.57026081838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP252","v":-116114.72337841919},1442912.7195407576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU252","v":271598.56558217073},-66115.936566841527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU252","v":235357.37575438662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU252","v":-118706.05331176036},-376226.74548352975,133495.24436250597,117704.71910960657,-567220.78271273908,-101325.53741091653,62388.913681658785,-109510.4185973108,186523.26259151456,-388714.06420487177,322133.95145795547,{"$f":"BI252*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4219273.1695058858},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ252:BI252)+Monte_Carlo!BJ252/(1+Analise_Fundamentalista!$C$10)^10","v":1315173.6702900294},{"$f":"(BK252+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.070793812562147},0.9357186248928393]
["Tent228",1674395.1182828993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B253","v":131515.32684738349},-402514.7751137279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B253","v":273115.09260272165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B253","v":-137749.72906129877},1629359.0919750975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G253","v":240543.65907326693},-896558.07930233667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G253","v":265769.1451849296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G253","v":-134044.68934029245},1630847.9364961253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L253","v":299210.36510343582},-416549.53756633628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L253","v":266011.9946204013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L253","v":-134167.17412727411},1532885.0361975625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q253","v":239960.65550359219},-176283.3742392647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q253","v":250033.00238939747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q253","v":-126107.92764068341},1495115.100064602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V253","v":248838.71091310083},-71437.413078980942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V253","v":243872.24648900342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V253","v":-123000.65719288529},1465787.449393952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA253","v":115650.02867107597},-164619.10636938582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA253","v":239088.53448382931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA253","v":-120587.91966768912},1522907.3428864479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF253","v":128213.0213506148},-356124.30051759462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF253","v":248405.51398903641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF253","v":-125287.07924280212},1485894.0568781905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK253","v":231391.17058511698},-1403625.9165275001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK253","v":242368.17732620443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK253","v":-122242.05715474537},1439013.3954029258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP253","v":148989.38835653669},-232573.23825461033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP253","v":234721.34650336727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP253","v":-118385.2623361755},1353434.8193101394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU253","v":203535.77663001229},-662850.34736406768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU253","v":220762.39471284882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU253","v":-111344.8538080366},-135634.0847249215,-524289.96438443265,14505.64803022673,187602.35601304151,298272.887130238,69531.537117830347,-104792.84442074555,-1052108.6257709239,32752.234269118126,-349897.02982924314,{"$f":"BI253*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4582910.7530163964},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ253:BI253)+Monte_Carlo!BJ253/(1+Analise_Fundamentalista!$C$10)^10","v":-3011667.9927499006},{"$f":"(BK253+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.589290635917266},0.42862666453019743]
["Tent229",1637670.3973357147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B254","v":216348.16350576832},-785338.59291815863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B254","v":267124.82456336822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B254","v":-134728.44674562031},1479691.380286393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G254","v":106492.60060544393},-353747.57843800972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G254","v":241356.44205938713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G254","v":-121731.77316583171},1596428.8451989982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L254","v":107670.15551220917},-134195.50194003581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L254","v":260397.804036427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L254","v":-131335.57216609691},1640971.8531889538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q254","v":214502.81637993874},-679651.40500969929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q254","v":267663.33390995895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q254","v":-135000.05208197478},1449307.9472735336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V254","v":136397.59831326004},-130789.5908961708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V254","v":236400.51855585619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V254","v":-119232.17816595762},1522987.5916924861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA254","v":189917.50253986596},-62399.130857056836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA254","v":248418.60358769388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA254","v":-125293.68117992469},1379518.6799492952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF254","v":211213.344403522},-1099267.8493000208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF254","v":225017.00339876348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF254","v":-113490.73006907172},1479724.8932946906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK254","v":204070.24619599289},-197896.03490219245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK254","v":241361.90845633531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK254","v":-121734.53022583661},1407046.3071886266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP254","v":163084.51843303678},-364750.90012596303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP254","v":229507.10873920019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP254","v":-115755.38263077232},1424908.8262928887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU254","v":93218.250135519527},-1027384.4290893679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU254","v":232420.71228833223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU254","v":-117224.90266227342},-436594.05159464246,-127630.30893901036,102536.88544250344,-332485.3068017764,122776.34780698782,250643.29409057833,-776528.23156680714,125801.58952429914,-87914.655584498381,-818970.36932778952,{"$f":"BI254*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10726779.000741469},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ254:BI254)+Monte_Carlo!BJ254/(1+Analise_Fundamentalista!$C$10)^10","v":-6074917.1143058846},{"$f":"(BK254+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-148.7291370170089},8.3305735597374447E-2]
["Tent230",1565401.5216455709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B255","v":287966.49857466307},-284823.9491395728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B255","v":255336.85381447515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B255","v":-128783.00535178077},1741588.8034604969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G255","v":269868.85904307093},-197416.03444945443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G255","v":284075.23537261778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G255","v":-143277.64288927044},1705980.5561826986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L255","v":162433.27619729142},-137931.01808533815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L255","v":278267.07835728338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L255","v":-140348.21102381291},1623880.9254447685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q255","v":117930.12531628909},-1250877.4833659125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q255","v":264875.5867034893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q255","v":-133594.00960104467},1489271.5485818316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V255","v":131905.24396426164},-49264.0470371966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V255","v":242919.08908492411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V255","v":-122519.91783529994},1584577.5466001676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA255","v":129987.06836972272},-1141445.544207884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA255","v":258464.70683676397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA255","v":-130360.58534656555},1500090.754969405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF255","v":234797.91896806291},-1246754.7377709772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF255","v":244683.83894722682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF255","v":-123409.99612821497},1464488.9150362841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK255","v":246068.64193378863},-160522.74357305351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK255","v":238876.72705112133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK255","v":-120481.09138445274},1324046.6352220839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP255","v":181349.32754091351},-309804.73553381697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP255","v":215968.80893910016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP255","v":-108927.13629827421},1385295.1699038937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU255","v":254463.00547258885},-241731.8494148257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU255","v":225959.22221655765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU255","v":-113965.95238516833},129696.39789778466,213250.41707696381,162421.12544542374,-1001665.7809471788,203040.36817668917,-883354.35434796289,-890682.97598390258,203941.53402740372,-21413.735352077521,124724.42588915247,{"$f":"BI255*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1633626.0780783033},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ255:BI255)+Monte_Carlo!BJ255/(1+Analise_Fundamentalista!$C$10)^10","v":-329951.77275026927},{"$f":"(BK255+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.060930019176094},0.80882035255084705]
["Tent231",1582927.7789727254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B256","v":222374.04773592684},-1366770.0608217409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B256","v":258195.60880045104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B256","v":-130224.86168062025},1557334.8833684761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G256","v":268961.90742686356},-190104.70335305081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G256","v":254021.08274229197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G256","v":-128119.37630450737},1529584.2600059428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L256","v":166737.37225018081},-123849.10965962165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L256","v":249494.6039042421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L256","v":-125836.37821897112},1559399.7993993799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q256","v":196028.34977114439},-66232.633774827424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q256","v":254357.89675162535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q256","v":-128289.25354595743},1504659.0537660501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V256","v":249877.89115083095},-668332.01563208946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V256","v":245428.98645468141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V256","v":-123785.82254734254},1617056.9976713865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA256","v":110259.56091325953},-41967.90463947034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA256","v":263762.51748500473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA256","v":-133032.61630047101},1292725.7596417035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF256","v":220445.37577067805},-763576.17814894847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF256","v":210859.97665624789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF256","v":-106350.41944210914},1393729.2744830011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK256","v":124953.33040899719},-257094.40630558657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK256","v":227334.93170590815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK256","v":-114659.81227998105},1464291.5503195424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP256","v":110357.95561020776},-581581.32205916778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP256","v":238844.53436117564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP256","v":-120464.85451421788},1372645.3432145789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU256","v":202921.64604174445},-103927.39863713642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU256","v":223895.87495166383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU256","v":-112925.2719746136},-1016425.2659659832,204758.91051159735,166546.48827583011,255864.35920198489,-296810.96057391964,199021.5574583229,-438621.24516413169,-19465.956470662277,-352843.68660200224,209964.85038165824,{"$f":"BI256*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2750095.2810007506},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ256:BI256)+Monte_Carlo!BJ256/(1+Analise_Fundamentalista!$C$10)^10","v":380627.33887689083},{"$f":"(BK256+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.0226227611104948},0.87548044936988445]
["Tent232",1600356.665637614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B257","v":237192.42286764469},-425881.6296184372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B257","v":261038.48139573482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B257","v":-131658.70748542083},1649699.4242512574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G257","v":109758.82605031639},-67661.420878646619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G257","v":269086.91150693758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G257","v":-135718.05498109243},1530320.6391253462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L257","v":144997.27757212421},-922335.2512968299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L257","v":249614.71668359183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L257","v":-125896.95891648787},1559388.804010906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q257","v":235232.98526682387},-541906.34821950458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q257","v":254356.10326422896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q257","v":-128288.3489734544},1396802.2248539566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V257","v":123474.06977424904},-184347.3326925023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V257","v":227836.16890850331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V257","v":-114912.61884660079},1490658.4877681476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA257","v":208718.74915438742},-250379.74211188452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA257","v":243145.31646708076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA257","v":-122634.01903820805},1482356.9926914112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF257","v":228631.97383672965},-361607.65608827281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF257","v":241791.23727043989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF257","v":-121951.06870877992},1435182.0212228876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK257","v":217139.06530177806},-812803.1309502495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK257","v":234096.40075277889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK257","v":-118070.06149172131},1532187.9196040721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP257","v":230236.80006447106},-464142.25489002204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP257","v":249919.2938262829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP257","v":-126050.57700651773},1398781.7017918671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU257","v":224530.9229332252},-1024099.827544261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU257","v":228159.04671750983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU257","v":-115075.46715456761},-59309.432840478519,175466.26169751494,-653620.21595760167,-180605.6086619061,52050.287143649271,78850.30447137561,-13135.513689883184,-479637.72638741392,-110036.73800578582,-686485.32504809357,{"$f":"BI257*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8991505.2422314808},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ257:BI257)+Monte_Carlo!BJ257/(1+Analise_Fundamentalista!$C$10)^10","v":-5156985.3894278565},{"$f":"(BK257+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-128.01072466203863},0.15325013143895158]
["Tent233",1639221.7681250416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B258","v":222956.6673243547},-50860.882559304519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B258","v":267377.87282668537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B258","v":-134856.07546572943},1548220.3290268234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G258","v":260696.82706821116},-372556.63156713865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G258","v":252534.38326146343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G258","v":-127369.53692826463},1617949.5417489568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L258","v":132271.18112194072},-73558.291025107348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L258","v":263908.1027508335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L258","v":-133106.04443193061},1499996.8541623703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q258","v":272864.4068019042},-665621.76470966858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q258","v":244668.52253395689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q258","v":-123402.27106345193},1529244.825226696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V258","v":188121.0979063843},-202547.38545994903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V258","v":249439.23778417025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V258","v":-125808.45347864866},1510760.863667568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA258","v":200087.63672631621},-533818.5050845067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA258","v":246424.26908427139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA258","v":-124287.8083997497},1420479.6011238676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF258","v":97192.942822783356},-76139.158979111089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF258","v":231698.24945444864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF258","v":-116860.51760147019},1509205.7060066599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK258","v":219581.66823236176},-1019747.8301778744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK258","v":246170.60313414229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK258","v":-124159.86813995165},1387072.5004300899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP258","v":218928.9704162023},-945912.28215228266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP258","v":226249.12738048664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP258","v":-114112.17044072918},1374317.3914447352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU258","v":202490.2724969527},-540484.23175498925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU258","v":224168.60723703005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU258","v":-113062.82862905347},304617.58212600613,13305.041834271309,189514.94841573623,-271491.10643725941,109204.49675195686,-211594.40767366881,135891.51569665072,-678155.42695132189,-614846.35479632288,-226888.18065006001,{"$f":"BI258*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2971755.0998959164},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ258:BI258)+Monte_Carlo!BJ258/(1+Analise_Fundamentalista!$C$10)^10","v":-1841280.8792456933},{"$f":"(BK258+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-53.172769477172459},0.61021469995895872]
["Tent234",1579967.8692639552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B259","v":187720.11688177372},-1091677.299691875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B259","v":257712.80996439408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B259","v":-129981.35478312815},1536327.2031991032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G259","v":252690.50246489988},-2537316.0907788337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G259","v":250594.46350996257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G259","v":-126391.10905149176},1466575.4260070345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L259","v":151136.92347080112},-202828.3573912397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L259","v":239217.06346919297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L259","v":-120652.74520604237},1482425.6633790692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q259","v":285352.20365026302},-154084.00969677034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q259","v":241802.43833105816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q259","v":-121956.71813316969},1460870.4756271159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V259","v":182625.21681906795},-356680.10781193711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V259","v":238286.51366389779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V259","v":-120183.40833294648},1562476.432413545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA259","v":228062.65981080598},-276918.27401618974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA259","v":254859.73464006235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA259","v":-128542.36307756959},1648180.1075084456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF259","v":215369.41005636146},-907715.31015129446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF259","v":268839.09166538698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF259","v":-135593.06329460492},1409190.4916079184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK259","v":273012.97108421777},-288143.25130891718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK259","v":229856.8524286304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK259","v":-115931.78115199937},1413425.8593624716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP259","v":120219.58875181574},-515839.70039703121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP259","v":230547.69465807837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP259","v":-116280.21788255015},1494046.0492746632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU259","v":156148.35770533231},-1578370.2558805249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU259","v":243697.87073843949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU259","v":-122912.7081448626},-776225.72762883536,-2160422.2338554631,66872.88434271203,251113.91415138112,-55951.785661917849,77461.757357109003,-559099.87172415096,98794.791051931621,-281352.63486968726,-1301436.7355816157,{"$f":"BI259*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17046067.561014384},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ259:BI259)+Monte_Carlo!BJ259/(1+Analise_Fundamentalista!$C$10)^10","v":-11012139.640098251},{"$f":"(BK259+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-260.16597856555245},4.4589902577969249E-4]
["Tent235",1554768.3896536389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B260","v":287539.22894885583},-248897.83564988602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B260","v":253602.45504746752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B260","v":-127908.23509297607},1536996.0713931532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G260","v":250479.64347006992},-155800.47653731852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G260","v":250703.56440064381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G260","v":-126446.1357363537},1665512.9540047545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L260","v":147364.33155069634},-127734.41413535406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L260","v":271666.29889038345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L260","v":-137019.00803289114},1502002.2734545495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q260","v":162733.44769841246},-1028463.0832068138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q260","v":244995.63187016451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q260","v":-123567.2536061837},1520167.7316062925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V260","v":235101.5548515463},-152449.54357258673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V260","v":247958.6486223705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V260","v":-125061.69593425444},1460885.7275710397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA260","v":111759.01006979337},-1708455.0131179772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA260","v":238289.00144950562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA260","v":-120184.66308525685},1329294.6878149186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF260","v":101497.3500859443},-685393.23190561344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF260","v":216824.83291708803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF260","v":-109358.8849428258},1407836.9957531672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK260","v":116271.40802491673},-452499.45848856226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK260","v":229636.08007826254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK260","v":-115820.43127690611},1193430.8447588191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP260","v":207130.03591632217},-340435.87433312758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP260","v":194663.71594269006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP260","v":-98181.590309169042},1482261.3061402941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU260","v":184977.7013743697},-421611.60720443953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU260","v":241775.62957964826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU260","v":-121943.19673379189},164335.61325346126,218936.59559704154,154277.2082728346,-744301.25724442047,205548.96396707563,-1478591.6646839352,-476429.93384540686,-222412.40166228911,-36823.712783284383,-116801.47298421345,{"$f":"BI260*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1529852.1589872849},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ260:BI260)+Monte_Carlo!BJ260/(1+Analise_Fundamentalista!$C$10)^10","v":-2014800.4524417231},{"$f":"(BK260+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-57.089237305552047},0.58383603773943737]
["Tent236",1558381.3668111323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B261","v":183840.9162764778},-785283.01693266851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B261","v":254191.77747212452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B261","v":-128205.46877403204},1431951.2649554762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G261","v":237168.82127723837},-473694.02745966776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G261","v":233569.42340584553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G261","v":-117804.27249386793},1593418.9224932389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L261","v":264210.42822877708},-274733.9760045908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L261","v":259906.84744587415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L261","v":-131087.95078170169},1505407.0264558012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q261","v":109270.2313067066},-193203.47152319748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q261","v":245550.99029248234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q261","v":-123847.3570288},1505311.630872637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V261","v":109921.48983918752},-124343.69583108462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V261","v":245535.43006225635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V261","v":-123839.50899126632},1519103.5172345228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA261","v":197041.58340001377},-204770.30085106337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA261","v":247785.06175298625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA261","v":-124974.14477039011},1409936.888261361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF261","v":237276.69062798488},-772965.88997561089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF261","v":229978.59919490883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF261","v":-115993.1859755451},1431977.6976090188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK261","v":273725.02736436605},-115061.10704319827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK261","v":233573.73490708033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK261","v":-117806.44706474675},1380585.9134882765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP261","v":132943.52282728435},-343534.68371037644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP261","v":225191.08273263453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP261","v":-113578.52961485072},1446063.1052710067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU261","v":95018.327074429282},-66913.36657060821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU261","v":235871.24364677133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU261","v":-118965.23035787206},-475455.79195809813,-120760.05527045179,118295.34888835874,37770.393047191435,107273.71507909293,115082.19953154655,-421703.78612826217,274431.20816350135,-98978.607765308276,145010.97379272032,{"$f":"BI261*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1899336.9318520986},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ261:BI261)+Monte_Carlo!BJ261/(1+Analise_Fundamentalista!$C$10)^10","v":501117.00935728836},{"$f":"(BK261+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.3030798911229991},0.8849336489635401]
["Tent237",1434227.3344082434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B262","v":167207.65634288811},-75712.9809376591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B262","v":233940.67921791467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B262","v":-117991.52097961657},1608621.7962826516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G262","v":124647.44221820572},-155059.39505921357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G262","v":262386.629092085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G262","v":-132338.66617293641},1514806.7336995148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L262","v":193422.33586836144},-55060.855970932709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L262","v":247084.2018303528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L262","v":-124620.6554647181},1628308.2208480879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q262","v":159568.65902093877},-831013.19855010288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q262","v":265597.73476809735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q262","v":-133958.23590320148},1473569.2699604395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V262","v":151533.50883797233},-1154521.7233823119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V262","v":240357.84817295038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V262","v":-121228.11723093607},1486454.8707173257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA262","v":207934.90782114663},-449225.61035878403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA262","v":242459.65318034176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA262","v":-122288.19438576759},1626603.9667721561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF262","v":169673.30054165085},-827571.42227874231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF262","v":265319.74930057878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF262","v":-133818.0297268648},1352598.5532023576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK262","v":137141.47731943522},-73552.674651075664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK262","v":220625.98909808474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK262","v":-111276.05557247544},1414215.4537402431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP262","v":118047.82954156726},-934947.18855865335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP262","v":230676.48752139299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP262","v":-116345.1765117403},1383515.3412615967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU262","v":244459.64107411524},-184818.97693647316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU262","v":225668.90957819042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU262","v":-113819.52881370966},207443.83364352712,99636.010078140738,260825.02626306342,-539805.04066426819,-883858.48360232532,-121119.24374306324,-526396.4021633775,172938.73619396886,-702568.04800743342,171490.04490212281,{"$f":"BI262*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2246156.7370284623},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ262:BI262)+Monte_Carlo!BJ262/(1+Analise_Fundamentalista!$C$10)^10","v":-41568.984975007828},{"$f":"(BK262+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.551912680225684},0.83813938911037289]
["Tent238",1668791.302852592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B263","v":228130.1449506591},-346895.24853589793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B263","v":272201.03919115505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B263","v":-137288.71239396284},1600469.9106903521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G263","v":254638.05639660603},-414097.18172076961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G263","v":261056.95310096597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G263","v":-131668.02396942265},1518081.6399371864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L263","v":146193.23527830938},-67050.240342455465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L263","v":247618.38059771815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L263","v":-124890.07660792058},1394742.5952112915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q263","v":178071.65566264297},-713294.48775894847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q263","v":227500.21717617821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q263","v":-114743.17650760573},1505098.6070033328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V263","v":274680.80173700559},-661290.8555930336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V263","v":245500.68316580617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V263","v":-123821.98386833695},1463595.0543981656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA263","v":201123.70221079653},-229190.85861285441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA263","v":238730.92703755939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA263","v":-120407.55494172488},1378905.5247308388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF263","v":101098.10204165173},-158554.87172730014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF263","v":224916.99000142372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF263","v":-113440.28679896622},1479237.4251693531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK263","v":195501.23505910015},-193539.89952595864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK263","v":241282.39621890776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK263","v":-121694.42702590604},1288370.6385309598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP263","v":119801.2523793767},-545494.72733976261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP263","v":210149.60113468245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP263","v":-105992.13080014911},1279129.2429620966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU263","v":251452.53199574054},-96668.639705331851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU263","v":208642.21224002491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU263","v":-105231.85640502028},16147.223211953387,-30070.196192620264,201871.29892565147,-422465.79142773291,-264931.35455855879,90256.215693776627,54019.933516809091,121549.30472614322,-321536.00462585257,258194.24812541332,{"$f":"BI263*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3381798.3441540091},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ263:BI263)+Monte_Carlo!BJ263/(1+Analise_Fundamentalista!$C$10)^10","v":1301899.0531241545},{"$f":"(BK263+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.77117567665611},0.93506053745229034]
["Tent239",1501939.2473935585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B264","v":190511.89770714118},-504802.19467657676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B264","v":244985.35151978844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B264","v":-123562.06855593451},1572671.6806916299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G264","v":186640.52623431731},-301106.43016785622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G264","v":256522.70901640452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G264","v":-129381.10936432362},1629553.7157462633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L264","v":310826.57918046764},-74996.955388874165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L264","v":265800.89079186803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L264","v":-134060.70071744843},1527585.0474017796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q264","v":164902.35955808873},-421116.34706130449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q264","v":249168.50695761549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q264","v":-125671.90629024152},1475230.0327504389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V264","v":122560.95764340203},-843700.44149532763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V264","v":240628.73965980983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V264","v":-121364.7454507986},1566845.4685640191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA264","v":303800.47615398612},-364847.03091350867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA264","v":255572.37988119578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA264","v":-128901.79648693357},1332691.8730281249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF264","v":253311.17671592254},-426414.46567369095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF264","v":217378.95693713709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF264","v":-109638.3657759819},1462605.1052996905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK264","v":248881.45656840462},-998910.12964348891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK264","v":238569.45377670845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK264","v":-120326.11345959775},1397724.5364026353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP264","v":141084.3250450918},-349056.9876180804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP264","v":227986.60962663215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP264","v":-114988.49589888871},1475127.6419411998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU264","v":191112.84320763659},-1201040.5286248082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU264","v":240612.0384194385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU264","v":-121356.32192753514},-192867.01400558167,12675.695718541989,367569.81386601308,-132717.38683584178,-601875.48964291438,65624.028634739661,-65362.697796613225,-631785.33275797358,-94974.548845245154,-890671.96892526816,{"$f":"BI264*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11665918.243975759},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ264:BI264)+Monte_Carlo!BJ264/(1+Analise_Fundamentalista!$C$10)^10","v":-6431646.7937877653},{"$f":"(BK264+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-156.78079532497736},6.3841288378506153E-2]
["Tent240",1684112.2659983016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B265","v":282634.63567097345},-1187134.6504255999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B265","v":274700.08270998381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B265","v":-138549.14280207577},1554900.4394684092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G265","v":145767.51963074927},-671888.5868142317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G265","v":253623.9940480268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G265","v":-127919.09861378343},1545422.1828304627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L265","v":240051.54283696445},-223517.86646459912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L265","v":252077.97010713059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L265","v":-127139.33804855344},1535346.696145308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q265","v":286365.2350372849},-363031.82697281375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q265","v":250434.53036642264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q265","v":-126310.44435083169},1540238.7376528217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V265","v":179799.91674332003},-625703.69698000071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V265","v":251232.48441845734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V265","v":-126712.90454965722},1352261.2705983692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA265","v":166758.0877720273},-658895.34960691072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA265","v":220570.97402510958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA265","v":-111248.30788806739},1414844.0696875991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF265","v":174951.59275871812},-722125.60934389243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF265","v":230779.02275981969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF265","v":-116396.89171055233},1551554.0042090351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK265","v":304417.40181789297},-238419.78261132835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK265","v":253078.14798948701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK265","v":-127643.79289575631},1433526.4224842645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP265","v":125071.90327093568},-1004619.7826490401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP265","v":233826.351588233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP265","v":-117933.85810986158},1403836.9358747136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU265","v":253434.54164021974},-559206.30974568054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU265","v":228983.61954956688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU265","v":-115491.35293782744},-768349.07484671846,-400416.17174923909,141472.30843094247,47457.494080062097,-321384.20036788052,-382814.5956978412,-432791.88553590688,191431.97430029535,-763655.38589973305,-192279.50149372136,{"$f":"BI265*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2518454.6305244472},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ265:BI265)+Monte_Carlo!BJ265/(1+Analise_Fundamentalista!$C$10)^10","v":-3104595.6459543295},{"$f":"(BK265+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-81.686737958074985},0.41434756875109235]
["Tent241",1624197.3597960502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B266","v":317635.00815881917},-199250.90673623668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B266","v":264927.20116187452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B266","v":-133620.04213403453},1533933.0788141512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G266","v":238327.33179658317},-633032.51504812611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G266","v":250203.95144028505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G266","v":-126194.14838087992},1542542.7211214039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L266","v":275276.30970733886},-630311.15478072374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L266","v":251608.29336074705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L266","v":-126902.44947551939},1510732.5882504107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q266","v":177478.20190657018},-536957.26536921528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q266","v":246419.65700490554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q266","v":-124285.48222774288},1584387.3440413966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V266","v":218324.80981467891},-795194.63137346972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V266","v":258433.68238567427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V266","v":-130344.93769527263},1493993.819534444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA266","v":195973.54294337798},-358442.28921316721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA266","v":243689.35140499135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA266","v":-122908.41129014439},1435597.8198854104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF266","v":115227.66628819179},-15776.02288183091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF266","v":234164.22279130432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF266","v":-118104.26856296822},1531765.230797593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK266","v":165475.03457255685},-1334626.9228949668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK266","v":249850.34791783922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK266","v":-126015.80309447393},1190352.8764429793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP266","v":208146.23938710222},-688388.27450425667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP266","v":194161.66024960435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP266","v":-97928.370924487012},1310124.1122454749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU266","v":190197.40693136014},-733514.0062201164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU266","v":213697.86875867279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU266","v":-107781.75325998374},249691.26045042244,-270695.38019213785,-230329.00118815721,-237344.88868548244,-448781.07686838909,-41687.806154942271,215511.59763469698,-1045317.3434990447,-384008.74579203711,-437400.4837900672,{"$f":"BI266*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5729020.8536904212},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ266:BI266)+Monte_Carlo!BJ266/(1+Analise_Fundamentalista!$C$10)^10","v":-4087052.2674456742},{"$f":"(BK266+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-103.86152596601025},0.27348621672363083]
["Tent242",1498216.2836264125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B267","v":248872.06519698701},-443801.27762793493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B267","v":244378.08888331862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B267","v":-123255.7864576235},1453265.5097306783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G267","v":108983.27318205418},-1320652.686250879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G267","v":237046.04721582541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G267","v":-119557.76031216807},1527209.8522811113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L267","v":200075.32063237709},-491420.54321270611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L267","v":249107.30787204331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L267","v":-125641.03960551888},1564265.0209920784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q267","v":293763.78463193617},-363924.6310461011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q267","v":255151.47613519718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q267","v":-128689.50731455696},1430821.8542719907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V267","v":240177.65084246971},-314706.8339858001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V267","v":233385.20219065054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V267","v":-117711.35773680115},1452936.1299435564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA267","v":190108.90760195011},-955329.2219854017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA267","v":236992.3211925714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA267","v":-119530.66277948962},1490003.186957109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF267","v":286029.74036744935},-364825.43226200191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF267","v":243038.42858874475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF267","v":-122580.1085196043},1394701.0539169165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK267","v":148251.82913427736},-45190.989235264351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK267","v":227493.44126388835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK267","v":-114739.75897372588},1533953.8005418137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP267","v":132254.86201647847},-228430.2469282189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP267","v":250207.33141703464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP267","v":-126195.85312329109},1372681.7917669269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU267","v":138357.12078660598},-375741.09788586129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU267","v":223901.82017309996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU267","v":-112928.2705369934},-73806.910005252808,-1094181.1261651674,-167878.95431380463,56301.12240647529,41144.661310519004,-647758.65597036981,41662.628174587895,215814.52218917548,27836.09338200312,-126410.42746314875,{"$f":"BI267*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1655709.131332116},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ267:BI267)+Monte_Carlo!BJ267/(1+Analise_Fundamentalista!$C$10)^10","v":-2121096.1213693256},{"$f":"(BK267+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.488410839599041},0.56747995468332257]
["Tent243",1676863.631250594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B268","v":274963.00197599991},-1062730.9730072671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B268","v":273517.73839426838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B268","v":-137952.80955811302},1468473.6139296254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G268","v":109328.13952303001},-941579.21989595925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G268","v":239526.68200820748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G268","v":-120808.90600058199},1621675.8708754655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L268","v":180387.50618166264},-345675.60386039771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L268","v":264515.91432012327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L268","v":-133412.60339281446},1636814.0737862966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q268","v":293812.36649149115},-616226.70760426694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q268","v":266985.14732533554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q268","v":-134657.99841736542},1586372.4105431449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V268","v":137319.3626819354},-466706.91246620275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V268","v":258757.47192347673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V268","v":-130508.24584745173},1528001.3936158014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA268","v":223783.59092050622},-196726.62740351903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA268","v":249236.41830873908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA268","v":-125706.15840764856},1575085.121175006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF268","v":232297.87228244435},-533277.05583243468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF268","v":256916.37178686482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF268","v":-129579.65913854392},1418228.8650915462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK268","v":206392.76625707911},-684976.48718022613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK268","v":231331.12584474645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK268","v":-116675.35325450367},1378797.7446328872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP268","v":189343.58847569436},-179090.97309198466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP268","v":224899.40969967094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP268","v":-113431.41990779524},1366794.7672071215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU268","v":155880.78943470854},-108234.09215547268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU268","v":222941.57175846375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU268","v":-112443.95472094991},-652203.04219511186,-713533.30436530383,-34184.786751426262,-190087.19220480567,-201138.32370824233,150587.22341807769,-173642.47090166941,-363927.94833290426,121720.6051755854,158144.31431674969,{"$f":"BI268*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2071355.904233698},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ268:BI268)+Monte_Carlo!BJ268/(1+Analise_Fundamentalista!$C$10)^10","v":-643365.21355350525},{"$f":"(BK268+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.134908102910302},0.77350594284428231]
["Tent244",1550885.7201391922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B269","v":130290.43488806394},-33246.009588662288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B269","v":252969.14237687676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B269","v":-127588.814265831},1628987.7214588926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G269","v":236074.68120207536},-1211810.412245048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G269","v":265708.56994088134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G269","v":-134014.13729948082},1543915.6117421619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L269","v":104623.16936993883},-970628.8868822949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L269","v":251832.22924357874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L269","v":-127015.39492607358},1392199.4101487205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q269","v":90374.476371290861},-544994.32536530052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q269","v":227085.39141833546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q269","v":-114533.95286051273},1498711.7403480194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V269","v":155487.19891472871},-288626.34001097362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V269","v":244458.90416217651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V269","v":-123296.54686621389},1494378.7524896271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA269","v":245976.93885010379},-352337.55611668061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA269","v":243752.13885495029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA269","v":-122940.07909047673},1497434.7202415166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF269","v":256733.66512157157},-365205.43755018845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF269","v":244250.60597685887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF269","v":-123191.48852499214},1529176.0984617085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK269","v":177806.59846824969},-977550.66123197414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK269","v":249428.02757662791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK269","v":-125802.79944086935},1442028.4281146724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP269","v":202676.25318798545},-466057.65754896821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP269","v":235213.13660074485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP269","v":-118633.30411234836},1380879.6981735141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU269","v":161279.94387043858},-632541.62006868946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU269","v":225239.00274305369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU269","v":-113602.6987971136},222424.75341044742,-844041.29840157216,-741188.88319485099,-342068.41043618694,-11976.783800282297,14451.442497896729,12587.345023249858,-676118.83462796593,-146801.57187258627,-359625.37225231074,{"$f":"BI269*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4710331.4548196103},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ269:BI269)+Monte_Carlo!BJ269/(1+Analise_Fundamentalista!$C$10)^10","v":-4060846.1190700289},{"$f":"(BK269+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-103.27003340336427},0.27692235688995454]
["Tent245",1677205.0510536556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B270","v":307704.49283261527},-981271.12448185193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B270","v":273573.42829691526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B270","v":-137980.89760307586},1621429.7156548284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G270","v":197837.23691575561},-598897.81448389811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G270","v":264475.76327981928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G270","v":-133392.35260817019},1515669.3499960981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L270","v":123601.38857872724},-176183.66296487127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L270","v":247224.90549530587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L270","v":-124691.62148691966},1594734.1108001682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q270","v":302792.86979094375},-290042.16299927374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q270","v":260121.37134905264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q270","v":-131196.14915791882},1468895.0823241016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V270","v":158384.42517797617},-559007.25426266796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V270","v":239595.42885196593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V270","v":-120843.57951134004},1418972.2166845154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA270","v":136397.71622624935},-53928.092918220696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA270","v":231452.3759230185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA270","v":-116736.50756593872},1489970.9617308865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF270","v":269721.57786916068},-553407.81675835408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF270","v":243033.17224539554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF270","v":-122577.45740331005},1403314.7762589776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK270","v":231750.5942507468},-308258.9175548107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK270","v":228898.44868980505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK270","v":-115448.3957261102},1458189.2598552399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP270","v":224527.57351756236},-1094330.9024930336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP270","v":237849.17334569691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP270","v":-119962.82912670179},1362539.0153073636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU270","v":161742.21320890068},-771279.31812031579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU270","v":222247.40461624911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU270","v":-112093.84102034087},-537974.10095539724,-269977.16689649341,69951.009622242171,141675.92898280383,-281870.9797440659,197185.49166510839,-163230.5240471079,36941.729659630946,-751916.98475647613,-499383.54131550685,{"$f":"BI270*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6540867.7589836717},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ270:BI270)+Monte_Carlo!BJ270/(1+Analise_Fundamentalista!$C$10)^10","v":-4259787.5189724462},{"$f":"(BK270+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-107.76029106190747},0.25137893956490415]
["Tent246",1560259.4323525538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B271","v":255944.71575779124},-172564.01887607857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B271","v":254498.11379540846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B271","v":-128359.97413340952},1566796.1767984577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G271","v":125258.56526921017},-613696.67201977316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G271","v":255564.33976869856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G271","v":-128897.74133455234},1611400.6922248583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L271","v":304855.76680038741},-756861.05862802523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L271","v":262839.90228567109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L271","v":-132567.28136593883},1488195.5557133006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q271","v":244993.13318130671},-564032.58558669663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q271","v":242743.58099324376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q271","v":-122431.39767390337},1528104.4359141686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V271","v":99143.318179334441},-1001081.9240408518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V271","v":249253.22581525487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V271","v":-125714.63552784972},1610490.1305560735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA271","v":204502.38883521518},-650616.59679160337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA271","v":262691.37812206411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA271","v":-132492.37095692058},1412410.8704994135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF271","v":203964.78793221471},-1176733.5330177001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF271","v":230382.13709385833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF271","v":-116196.71642022513},1411289.0384221408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK271","v":129756.98936067216},-791457.91617391177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK271","v":230199.15204551248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK271","v":-116104.42514261135},1353409.746263013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP271","v":132018.80956218365},-91793.540588756237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP271","v":220758.3049806745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP271","v":-111342.79108973869},1380206.282515107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU271","v":215103.80911141526},-349775.43408092845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU271","v":225129.16010322646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU271","v":-113547.29799984756},209518.83654371166,-361771.50831641682,-321732.67090790556,-198727.26908604952,-778400.0155741123,-315915.20079124463,-858583.32441185217,-547606.1999103385,149640.78286436322,-23089.76286613429,{"$f":"BI271*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-302427.03853601456},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ271:BI271)+Monte_Carlo!BJ271/(1+Analise_Fundamentalista!$C$10)^10","v":-2089150.587904586},{"$f":"(BK271+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-58.767376020468106},0.57240903079733907]
["Tent247",1556378.5013295191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B272","v":184057.76620601784},-1782938.0585901232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B272","v":253865.08469482919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B272","v":-128040.69632909003},1559651.7932000796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G272","v":115101.98693025835},-1061187.8841898248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G272","v":254399.0001384317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G272","v":-128309.98466096874},1616612.9108131411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L272","v":163379.58299947422},-51269.862240609677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L272","v":263690.08128276729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L272","v":-132996.08200594576},1513054.4165290727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q272","v":107046.31043968734},-660175.26562017377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q272","v":246798.37666217779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q272","v":-124476.49521674427},1547347.0937739392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V272","v":158533.8379880116},-270351.19369078841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V272","v":252391.94750997843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V272","v":-127297.69730201505},1501854.5834791036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA272","v":176516.97266211291},-125681.78176505528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA272","v":244971.54176091851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA272","v":-123555.1033951131},1515238.692226788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF272","v":192556.66014372336},-1909841.1977333457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF272","v":247154.65974789482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF272","v":-124656.19198142669},1458156.8566811257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK272","v":158350.99866963911},-141536.06468619945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK272","v":237843.88797678836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK272","v":-119960.16337092753},1500806.318484646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP272","v":136433.41969100473},-830284.45858418604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP272","v":244800.55643737849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP272","v":-123468.86436025551},1402290.2792237669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU272","v":232230.57893737324},-127076.92376821356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU272","v":228731.34022204403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU272","v":-115364.11204211984},-1473055.904018366,-819996.88178210356,242803.72003568607,-430807.07373505289,13276.894505186574,172251.62926286308,-1594786.069823154,134698.6585893005,-572519.34681605839,218520.88334908389,{"$f":"BI272*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2862161.2093932088},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ272:BI272)+Monte_Carlo!BJ272/(1+Analise_Fundamentalista!$C$10)^10","v":-1797650.1736952122},{"$f":"(BK272+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-52.18799149812039},0.61677347559583784]
["Tent248",1632954.6887456805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B273","v":184068.54413327901},-1452610.3876006494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B273","v":266355.63264791679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B273","v":-134340.49316553856},1583092.317806334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G273","v":288538.75973463588},-299358.75908689504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G273","v":258222.44717228282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G273","v":-130238.39801950596},1573896.8650725707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L273","v":234637.61195937044},-823246.71454689826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L273","v":256722.55213706486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L273","v":-129481.90326576418},1441370.55210261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q273","v":245559.51785541358},-169097.08033615985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q273","v":235105.82867444141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q273","v":-118579.1817361971},1597047.4995310924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V273","v":110147.67656555156},-1989926.0506292181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V273","v":260498.71440898723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V273","v":-131386.46783922569},1495508.3297092221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA273","v":102565.76713410032},-1427967.8962755064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA273","v":243936.38723429816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA273","v":-123033.007548195},1475419.7763473219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF273","v":193826.67479377231},-259594.1978578073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF273","v":240659.68924839117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF273","v":-121380.35534405279},1408478.7281796627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK273","v":221909.11326648353},-104556.39902713856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK273","v":229740.7547808908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK273","v":-115873.22554685731},1403946.8710422621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP273","v":212560.46975207177},-208202.94616848184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP273","v":229001.55137051968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP273","v":-115500.39712302529},1369288.4466897137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU273","v":143117.39085003379},-797151.52604251425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU273","v":223348.3225279644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU273","v":-112649.10562550169},-1136526.7039849921,117164.04980051771,-461368.45371622714,192989.08445749804,-1750666.1274939049,-1204498.7494553032,53511.810840303384,231220.24347337845,117858.67783108432,-543334.91829001775,{"$f":"BI273*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7116537.8018093072},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ273:BI273)+Monte_Carlo!BJ273/(1+Analise_Fundamentalista!$C$10)^10","v":-6348699.0046007652},{"$f":"(BK273+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-154.90860107159997},6.8017394382444765E-2]
["Tent249",1471131.1136115587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B274","v":289257.01630820025},-63847.056628393955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B274","v":239960.15393117108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B274","v":-121027.53412316169},1560352.8122554789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G274","v":211855.72441465582},-380300.86243714142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G274","v":254513.34524260758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G274","v":-128367.65634424926},1599637.8286038283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L274","v":259567.31179652136},-68425.562741706904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L274","v":260921.22995316616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L274","v":-131599.56994640033},1655301.2297415885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q274","v":107759.60495603972},-256029.36309926992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q274","v":270000.63707178703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q274","v":-136178.90629397641},1494121.012439576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V274","v":234697.55716886069},-843566.21288253588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V274","v":243710.09818195231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V274","v":-122918.87524099395},1381450.9397711386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA274","v":221121.4838418267},-21596.527408479807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA274","v":225332.17949693344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA274","v":-113649.69390265476},1609061.9490264959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF274","v":139018.22598268971},-799871.40422283707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF274","v":262458.42359033797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF274","v":-132374.87681434842},1462294.9122742948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK274","v":251984.1807684869},-42887.351694375029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK274","v":238518.85735778045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK274","v":-120300.59439021059},1275187.3679869894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP274","v":122116.39268879996},-531830.86226027703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP274","v":207999.24240745709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP274","v":-104907.56484212361},1458817.366781055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU274","v":135996.31498148033},-705706.62070913462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU274","v":237951.62555625063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU274","v":-120014.50244914989},344342.57948781573,-42299.449124127277,320463.40906158031,-14448.027365419577,-488077.43277271686,311207.44202762557,-530769.63146415784,327315.09204168175,-306622.7920061436,-451773.18262055353,{"$f":"BI274*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5917272.7975615859},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ274:BI274)+Monte_Carlo!BJ274/(1+Analise_Fundamentalista!$C$10)^10","v":-2770393.069589362},{"$f":"(BK274+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-74.143533382437411},0.46609322038450429]
["Tent250",1713105.1633225686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B275","v":272038.08718436031},-405868.97354957671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B275","v":279429.1921961956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B275","v":-140934.34072072204},1695847.3519317419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G275","v":314690.7112824393},-55167.289537878947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G275","v":276614.22414913186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G275","v":-139514.56899699935},1622916.2922268971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L275","v":140870.0477715157},-1015908.7851717484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L275","v":264718.24278403452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L275","v":-133514.65081472573},1525814.071550156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q275","v":189957.20242963723},-501541.06899911055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q275","v":248879.63832175289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q275","v":-125526.21102329316},1497230.4807960289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V275","v":149206.40538342838},-772725.1692895923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V275","v":244217.2919314114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V275","v":-123174.68608214434},1556382.5422250524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA275","v":132712.0164216499},-498546.70940764499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA275","v":253865.74381617142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA275","v":-128041.02876691119},1346707.2364587192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF275","v":189370.01208667757},-372936.49413602421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF275","v":219665.04057379568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF275","v":-110791.38664553619},1462689.772922439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK275","v":168593.17539945786},-153415.87216740852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK275","v":238583.26414044813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK275","v":-120333.07892549437},1279749.9225070491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP275","v":219243.20655140377},-469191.52808595536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP275","v":208743.45295050318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP275","v":-105282.9186890759},1243701.8381751836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU275","v":114423.07858603392},-295563.16400409589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU275","v":202863.55292992468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU275","v":-102317.30215348449},4663.9651102571515,396623.07689669292,-743835.14543092391,-188230.43927101354,-502476.15805689682,-240009.97793673485,-74692.82812108715,133427.4884470031,-146487.78727312433,-80593.834641621768,{"$f":"BI275*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1055608.7074707842},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ275:BI275)+Monte_Carlo!BJ275/(1+Analise_Fundamentalista!$C$10)^10","v":-1424621.024225974},{"$f":"(BK275+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.768441841358644},0.67131622653311396]
["Tent251",1795225.3126702968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B276","v":135858.43420565935},-382484.38661378459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B276","v":292824.03069563798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B276","v":-147690.23017572923},1682362.6730360196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G276","v":109430.08812755703},-533381.2810101168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G276","v":274414.70189473109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G276","v":-138405.20667022115},1529458.9721770971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L276","v":226995.2822407363},-122342.05334621193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L276","v":249474.16786939971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L276","v":-125826.07099561044},1500231.3323499837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q276","v":176552.38259087183},-370523.63396357477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q276","v":244706.76890198802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q276","v":-123421.56119781858},1522189.2363655174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V276","v":254256.47128897341},-427109.90248557378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V276","v":248288.38170238494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V276","v":-125228.00180187123},1475112.1048681671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA276","v":101353.67429104094},-314381.89737705019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA276","v":240609.50412565458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA276","v":-121355.04371812251},1450182.8861145608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF276","v":229570.08114387927},-59723.592095214728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF276","v":236543.23218418661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF276","v":-119304.15794359834},1557619.0456493481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK276","v":106809.68337107432},-500456.18946470582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK276","v":254067.43321644654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK276","v":-128142.75386740883},1345470.3190376717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP276","v":91536.387540003052},-640540.83512109087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP276","v":219463.2836453965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP276","v":-110689.62748620751},1542016.7274458446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU276","v":138692.92267805128},-1364456.6090870686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU276","v":251522.49711717214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU276","v":-126859.17684201425},-101492.1518882165,-287941.69765804987,228301.3257683136,-72686.043668533501,-49793.051296086662,-93773.7626784772,287085.56328925281,-267721.8267445938,-440230.79142189887,-1101100.3661338594,{"$f":"BI276*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14422085.007603023},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ276:BI276)+Monte_Carlo!BJ276/(1+Analise_Fundamentalista!$C$10)^10","v":-7512256.7695396757},{"$f":"(BK276+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-181.17097867493993},2.5720137243656307E-2]
["Tent252",1688244.8539040256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B277","v":230272.42135885553},-1202453.9827343971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B277","v":275374.16024176625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B277","v":-138889.12400371669},1404688.1604894116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G277","v":274769.66481215722},-845063.40533953579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G277","v":229122.46508663901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G277","v":-115561.38178511959},1597292.8637035426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L277","v":283194.13599512668},-1282530.8935564617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L277","v":260538.73641929319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L277","v":-131406.65354563831},1429400.0042274143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q277","v":227139.03901782795},-932897.19938745175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q277","v":233153.28040447744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q277","v":-117594.38447507362},1451823.9289784124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V277","v":141600.39956762665},-136071.55967686954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V277","v":236810.9071008368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V277","v":-119439.1638376106},1542558.5084310111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA277","v":135153.05526634605},-828651.67413970188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA277","v":251610.86847129191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA277","v":-126903.74827148294},1381619.0720933974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF277","v":222047.74869341648},-609946.79199849151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF277","v":225359.60401236702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF277","v":-113663.52587193411},1253671.3577337214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK277","v":231527.04434430829},-85043.35213635859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK277","v":204489.70808751194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK277","v":-103137.47811020145},1454796.5174206784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP277","v":100518.02728587466},-396870.79340903531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP277","v":237295.77399922564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP277","v":-119683.71379362863},1424451.1439259541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU277","v":264171.38044568035},-74598.238832897143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU277","v":232346.05848609458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU277","v":-117187.24988763679},-835696.52513749199,-456732.65722585918,-870204.67468768009,-590199.26444021997,122900.58315398332,-568791.49867354683,-276202.96516464208,247835.92218526019,-178740.70591756364,304731.95021124097,{"$f":"BI277*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3991343.7736019166},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ277:BI277)+Monte_Carlo!BJ277/(1+Analise_Fundamentalista!$C$10)^10","v":-720398.59820621251},{"$f":"(BK277+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.873609778730366},0.76429369195184849]
["Tent253",1593177.5804918169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B278","v":179983.87795677161},-15634.654292811072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B278","v":259867.48150270604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B278","v":-131068.09597267603},1626402.9173538988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G278","v":109935.95542510459},-146722.46127275773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G278","v":265286.95558905543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G278","v":-133801.48972230408},1493317.7885517457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L278","v":98154.453935070269},-909845.03673143941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L278","v":243579.08217258265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L278","v":-122852.79533445573},1593383.7695935008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q278","v":292642.07829691609},-430974.73004620319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q278","v":259901.11356182111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q278","v":-131085.05881052848},1455141.7709005645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V278","v":247707.33550778852},-569031.93398902938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V278","v":237352.08922321364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V278","v":-119712.11722887069},1617849.8433732938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA278","v":109239.41419281569},-989047.70732748997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA278","v":263891.84068054659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA278","v":-133097.8424107437},1335835.0214703621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF278","v":142840.0352984436},-458354.86941882403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF278","v":217891.64433600268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF278","v":-109896.94742232689},1579603.926156091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK278","v":232912.68293185893},-480718.13716120564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK278","v":257653.44622490325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK278","v":-129951.41378296958},1415967.6472819815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP278","v":205692.12793911379},-891767.68914265384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP278","v":230962.29252415753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP278","v":-116489.32658898429},1463534.0095277659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU278","v":231295.3734389641},-845624.72253484523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU278","v":238720.96984451092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU278","v":-120402.5328807631},293148.60919399047,94698.960019098216,-690964.29595824215,-9516.5969979944639,-203684.62648689791,-749014.29486487142,-207520.13720670468,-120103.42178741304,-571602.59526836686,-496010.91213213332,{"$f":"BI278*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6496693.4527371675},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ278:BI278)+Monte_Carlo!BJ278/(1+Analise_Fundamentalista!$C$10)^10","v":-4424495.44730883},{"$f":"(BK278+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-111.47787341026734},0.23121325041510007]
["Tent254",1521195.3796294192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B279","v":227878.37167893487},-351225.26449795789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B279","v":248126.27105624805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B279","v":-125146.23884483175},1554237.9731529166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G279","v":284200.03119017871},-1157925.6697452585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G279","v":253515.93738498093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G279","v":-127864.59860092809},1589095.6751918644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L279","v":125768.49696064986},-547387.40903530084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L279","v":259201.67094710949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L279","v":-130732.28434555008},1427441.6296366097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q279","v":261059.66796630435},-68862.109024582547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q279","v":232833.84465608199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q279","v":-117433.2722224528},1293468.3830978493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V279","v":97454.277380362109},-47128.072452211774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V279","v":210981.10796616369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V279","v":-106411.5138509268},1633705.7151380987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA279","v":153737.45277278166},-1250389.4566508918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA279","v":266478.13458337553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA279","v":-134402.27887008575},1410918.9101313802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF279","v":193089.13986045719},-607285.73053556134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF279","v":230138.77942419858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF279","v":-116073.97529764139},1400492.7024250724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK279","v":233873.51514807789},-551318.65801336267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK279","v":228438.13263413648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK279","v":-115216.22835906122},1500356.3280841424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP279","v":177005.14298152147},-577363.16369706218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP279","v":244727.15729248014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP279","v":-123431.84439103036},1442361.1537665548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU279","v":214438.47165951881},-270637.77816243825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU279","v":235267.40837700179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU279","v":-118660.67690381082},-366.86060760672262,-748074.29977102694,-293149.52547309158,307598.13137535099,154895.79904338723,-964576.14816482028,-300131.78654854698,-204223.23859020957,-279062.70781409094,60407.424970271531,{"$f":"BI279*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":791209.45265923825},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ279:BI279)+Monte_Carlo!BJ279/(1+Analise_Fundamentalista!$C$10)^10","v":-1172463.5047867494},{"$f":"(BK279+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.077056170117707},0.70629835934124086]
["Tent255",1609927.1646222095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B280","v":105655.01132639138},-349741.74896264839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B280","v":262599.55123396544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B280","v":-132446.05667660901},1517714.2970673696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G280","v":171816.08475833258},-629610.99322725716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G280","v":247558.46231390836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G280","v":-124859.85591494475},1594433.2602332758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L280","v":235152.02829454406},-1725885.6435597041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L280","v":260072.2988036664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L280","v":-131171.398677208},1425912.8553913655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q280","v":119393.12110068597},-246971.37338980951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q280","v":232584.48217586483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q280","v":-117307.50248281438},1423039.8904409981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V280","v":237328.48487952445},-346624.50581750169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V280","v":232115.86513327059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V280","v":-117071.14838741929},1657906.1765683251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA280","v":118551.91090985987},-260353.74903454471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA280","v":270425.53695714916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA280","v":-136393.21097970079},1551165.2204374901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF280","v":101326.3249553271},-113531.09365885827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF280","v":253014.73242251092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF280","v":-127611.80829510324},1368516.0399749675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK280","v":230116.29537019128},-458743.07392397092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK280","v":223222.33319060822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK280","v":-112585.56099704474},1481093.4131288833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP280","v":137926.4799853164},-226075.31434893014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP280","v":241585.13140841099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP280","v":-121847.1160989777},1366938.287901771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU280","v":167828.87297303785},-676440.27293596475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU280","v":222964.98180510185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU280","v":-112455.7619321552},-113933.24307890059,-335096.30206996098,-1361832.7151387017,-12301.27259607309,5748.6958078740572,-7769.5121472364699,113198.15542387649,-117990.00636021617,31589.180945819549,-398102.18008998025,{"$f":"BI280*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5214296.2254467197},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ280:BI280)+Monte_Carlo!BJ280/(1+Analise_Fundamentalista!$C$10)^10","v":-3992754.1059879572},{"$f":"(BK280+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-101.73314523741504},0.28594814767095778]
["Tent256",1490108.4742020397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B281","v":108247.11030088385},-274125.7082899356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B281","v":243055.60227453441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B281","v":-122588.77032786237},1441183.6042178641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G281","v":271647.96825490112},-495887.89892915968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G281","v":235075.33510198846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G281","v":-118563.80184157657},1549168.556820381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L281","v":281374.6000268854},-716899.40486436128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L281","v":252689.05124802058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L281","v":-127447.54606734101},1506518.3208527004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q281","v":190944.34828807667},-1118944.4557508663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q281","v":245732.25651143145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q281","v":-123938.78138880244},1552349.3865278941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V281","v":201990.48545029637},-311613.7367137121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V281","v":253207.88493944451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V281","v":-127709.22768932841},1507667.5242263321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA281","v":285472.14594684949},-140694.7643842618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA281","v":245919.70616556724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA281","v":-124033.32445789382},1464132.5042487567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF281","v":206489.50951971006},-520654.91496369487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF281","v":238818.59192866588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF281","v":-120451.77005588438},1540914.1104477339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK281","v":211448.34448022291},-558667.3368977129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK281","v":251342.64629208544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK281","v":-126768.46635732059},1311196.4299497725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP281","v":138194.61205169084},-201927.47735414736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP281","v":213872.7773844272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP281","v":-107869.97107167094},1358688.8516785197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU281","v":193728.69285441565},-523968.88542791561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU281","v":221619.39406811417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU281","v":-111777.09439887508},-45411.766042379706,-107728.39741384667,-310283.29965679633,-806206.63234016066,15875.405986700367,266663.76327026112,-195798.58357120329,-222644.81248272513,42269.94101029975,-220397.89290426089,{"$f":"BI281*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2886746.0630518221},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ281:BI281)+Monte_Carlo!BJ281/(1+Analise_Fundamentalista!$C$10)^10","v":-2402692.6863154205},{"$f":"(BK281+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-65.844258003582397},{"$f":"_xlfn.NORM.DIST(BL281,$H$7,$H$8,$C$6)","v":0.52366151012602624}]
["Tent257",1507994.5129176215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B282","v":246257.53195591777},-226248.92975235701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B282","v":245973.04217074692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B282","v":-124060.22527905568},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1513592.7554979525},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G282","v":116411.10105778539},-629128.04519636033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G282","v":246886.18657976046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G282","v":-124520.7834772012},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1642214.7431348416},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L282","v":206466.81248358326},-1372644.7912196831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L282","v":267866.06503295351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L282","v":-135102.30259108677},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1572742.0841859779},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q282","v":198982.22228530559},-31746.623582273871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q282","v":256534.19271978401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q282","v":-129386.90134386628},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1538091.7103282416},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V282","v":210374.99271732714},-657557.56399248599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V282","v":250882.27701509689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V282","v":-126536.27214729367},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1542708.6348857996},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA282","v":185500.7291376669},-290320.8368202296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA282","v":251635.35600123866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA282","v":-126916.09892769677},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1497421.1055373538},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF282","v":293162.43354527553},-472329.97628163808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF282","v":244248.38524583331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF282","v":-123190.36846570075},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1458998.5036003115},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK282","v":187009.2462547583},-734520.45549533865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK282","v":237981.17127017729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK282","v":-120029.40427698202},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1355056.9166061673},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP282","v":117520.8586352782},-143227.29355453813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP282","v":221026.97936695936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP282","v":-111478.30108138271},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1394530.8306530097},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU282","v":193500.96602552306},-52783.400457420074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU282","v":227465.67568933705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU282","v":-114725.75498612042},141921.41909525203,-390351.54103601567,-1033414.216294233,294382.89007894951,-322836.5664073556,19899.14939097919,-58109.525956229991,-429559.44224738504,83842.243366316732,253457.48627131965,{"$f":"BI282*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3319756.7862528241},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ282:BI282)+Monte_Carlo!BJ282/(1+Analise_Fundamentalista!$C$10)^10","v":388348.26189774787},{"$f":"(BK282+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.84835569682709},0.87610202171413021]
["Tent258",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1638181.5566504858},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B283","v":188015.07498988099},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B283)","v":-1168376.6343419119},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B283","v":267208.20113444404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B283","v":-134770.49898069198},1657747.0413886872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G283","v":267168.01753052941},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G283)","v":-308224.41171075299},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G283","v":270399.57998985477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G283","v":-136380.11919052876},1510555.4379028715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L283","v":206773.53943722855},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L283)","v":-1498505.6733987702},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L283","v":246390.76153510605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L283","v":-124270.90836037419},1669689.8526951291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q283","v":226285.79151427458},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q283)","v":-527790.02375465119},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q283","v":272347.60407346574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q283","v":-137362.63460981622},1554830.9116899071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V283","v":243920.23077800861},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V283)","v":-1356438.3683226861},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V283","v":253612.65318501502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V283","v":-127913.37867794133},1394563.4957358537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA283","v":189834.43409231078},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA283)","v":-1049056.5953426999},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA283","v":227471.00377888317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA283","v":-114728.44228869457},1429223.1324640408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF283","v":225504.22969837653},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF283)","v":-255358.68266226951},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF283","v":233124.43037529071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF283","v":-117579.83352636549},1472550.0651919707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK283","v":243149.83605714131},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK283)","v":-7404.6076296523224},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK283","v":240191.60294105616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK283","v":-121144.26893301547},1426917.3739785871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP283","v":259461.07935596985},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP283)","v":-20237.924353526683},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP283","v":232748.33190522352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP283","v":-117390.14257278832},1458289.182020467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU283","v":263267.46067764016},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU283)","v":-868378.37741951889},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU283","v":237865.47191890172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU283","v":-119971.04955868762},{"$f":"SUM(C283:F283)","v":-847923.85719827877},{"$f":"SUM(H283:K283)","v":92963.066619102436},{"$f":"SUM(M283:P283)","v":-1169612.2807868097},{"$f":"SUM(R283:U283)","v":-166519.26277672712},{"$f":"SUM(W283:Z283)","v":-986818.86303760367},{"$f":"SUM(AB283:AE283)","v":-746479.5997602006},{"$f":"SUM(AG283:AJ283)","v":85690.143885032245},{"$f":"SUM(AL283:AO283)","v":354792.56243552972},{"$f":"SUM(AQ283:AT283)","v":354581.34433487838},{"$f":"SUM(AV283:AY283)","v":-487216.49438166461},{"$f":"BI283*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6381505.188078817},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ283:BI283)+Monte_Carlo!BJ283/(1+Analise_Fundamentalista!$C$10)^10","v":-5567323.4059743658},{"$f":"(BK283+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-137.27236362855422},0.11824974445282174]
["Tent259",1562035.3961439112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B284","v":304748.93692374037},-254723.0070527684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B284","v":254787.79602754075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B284","v":-128506.07974994584},1595582.8072048931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G284","v":307864.82981346705},-5673.9848033257822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G284","v":260259.80450299405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G284","v":-131265.97001353983},1580788.1276586917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L284","v":246604.04363569035},-609179.72572435986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L284","v":257846.60451801555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L284","v":-130048.83609049788},1577526.05923496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q284","v":176614.43128522811},-1460254.434793581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q284","v":257314.51976102131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q284","v":-129780.47109310748},1555012.3299504018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V284","v":200377.16930360073},-50202.831407415943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V284","v":253642.24480557925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V284","v":-127928.30365948066},1501178.3674238084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA284","v":256319.95178600881},-440929.91345195693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA284","v":244861.24234082061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA284","v":-123499.47221380666},1451893.5932823443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF284","v":149388.64351110326},-794989.04008302267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF284","v":236822.27023287877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF284","v":-119444.89500517497},1442798.1997528942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK284","v":142107.41596085372},-297362.98395071371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK284","v":235338.69612367961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK284","v":-118696.63195739896},1417515.9426535966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP284","v":121989.85974120071},-235891.72646635203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP284","v":231214.83914781746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP284","v":-116616.70229954271},1386947.0124020875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU284","v":112562.63991841191},-1102481.3682507633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU284","v":226228.65869062117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU284","v":-114101.84674731355},176307.64614856691,431184.67949959548,-234777.91366115183,-1156105.9548404391,275888.27904228342,-63248.191538934174,-528223.02134421561,-38613.503823579347,696.27012312342413,-877791.91638904379,{"$f":"BI284*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11497216.80830914},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ284:BI284)+Monte_Carlo!BJ284/(1+Analise_Fundamentalista!$C$10)^10","v":-6265412.0290349498},{"$f":"(BK284+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-153.02875112546135},7.2419694914549068E-2]
["Tent260",1717632.402296477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B285","v":144502.40412291759},-456406.00762864581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B285","v":280167.64232549461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B285","v":-141306.78921584855},1698874.0972788711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G285","v":249878.64508243528},-1699528.5653526315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G285","v":277107.92472597881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G285","v":-139763.57435239729},1451541.9790087445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L285","v":257913.0812793627},-428729.37103792222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L285","v":236764.91748271478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L285","v":-119415.96827790876},1572887.6941276151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q285","v":101928.22288699925},-479948.60355184774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q285","v":256557.94354911926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q285","v":-129398.88043398075},1539097.4006660797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V285","v":109018.45660347624},-90808.467086908087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V285","v":251046.31787185118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V285","v":-126619.00863526124},1585253.0513538991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA285","v":168986.19413303494},-10650.714163321636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA285","v":258574.89023455011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA285","v":-130416.15801026368},1436290.0967143518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF285","v":167641.56154281762},-1085045.9340733059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF285","v":234277.14192740223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF285","v":-118161.22103767436},1426752.3680703905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK285","v":144222.91330529426},-444860.09922046791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK285","v":232721.41734759908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK285","v":-117376.56780844543},1432713.1899334781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP285","v":202324.58414497602},-242892.70749795949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP285","v":233693.70303892085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP285","v":-117866.9548071038},1333561.5829010541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU285","v":128138.64996686095},-491858.64116849715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU285","v":217520.81765441279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU285","v":-109709.91537502802},-173042.75039608212,-1312305.5698966146,-53467.3405537535,-250861.31754970999,142637.2987531581,286494.21219399973,-801288.45164076041,-185292.33637601996,75258.62487883358,-255909.08892225142,{"$f":"BI285*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3351867.5936996941},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ285:BI285)+Monte_Carlo!BJ285/(1+Analise_Fundamentalista!$C$10)^10","v":-3381738.2786323936},{"$f":"(BK285+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-87.942056506662212},0.37249884854444126]
["Tent261",1520171.1954075613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B286","v":196564.62745384593},-783433.41892309871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B286","v":247959.2136123146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B286","v":-125061.98089548078},1470790.1040608631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G286","v":207515.55515245855},-271974.43809094565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G286","v":239904.5309458914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G286","v":-120999.47982898542},1524443.5642858173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L286","v":239438.70163326076},-679926.55807355605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L286","v":248656.09119459905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L286","v":-125413.46164754678},1520581.1785603696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q286","v":152165.13112026401},-1542022.8728906463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q286","v":248026.08706740424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q286","v":-125095.70953432021},1516670.7380571514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V286","v":217487.55608192654},-458498.38231557526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V286","v":247388.24459611878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V286","v":-124774.00403366094},1509917.0652882424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA286","v":107814.65244013107},-418982.66783960728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA286","v":246286.6348604307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA286","v":-124218.39049661244},1351804.8743579057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF286","v":165022.25977199967},-95088.159544507624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF286","v":220496.53000642089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF286","v":-111210.7609209376},1419469.3423251929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK286","v":104951.50909631472},-327279.72392182017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK286","v":231533.46342375613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK286","v":-116777.40527375274},1439887.639940477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP286","v":183711.74232122235},-109799.34847449341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP286","v":234863.94688198972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP286","v":-118457.18499461259},1398506.799361544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU286","v":265882.18740277732},-3226.7511578627573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU286","v":228114.20664249131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU286","v":-115052.85138432209},-463971.55875241896,54446.16817841887,-317245.22689324303,-1266927.3642372983,-118396.58567119089,-189099.77103565796,179219.86931297538,-107572.15667550206,190319.15573410608,375716.79150308372,{"$f":"BI286*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4921094.9996020617},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ286:BI286)+Monte_Carlo!BJ286/(1+Analise_Fundamentalista!$C$10)^10","v":781562.83542252961},{"$f":"(BK286+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.0267942271530712},0.90493278652926668]
["Tent262",1772742.6179225822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B287","v":346739.02507074678},-1580543.1361524267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B287","v":289156.81786699704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B287","v":-145840.61590234222},1550277.5552708423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G287","v":136065.61579644901},-163018.88353761274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G287","v":252869.94296896912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G287","v":-127538.78154361086},1583935.7556001509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L287","v":111438.36801519011},-101398.16641837578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L287","v":258360.02258005107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L287","v":-130307.78625786722},1448072.167081686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q287","v":150357.31385216161},-712354.27624428773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q287","v":236198.94712397148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q287","v":-119130.5125646025},1570621.0232376445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V287","v":283964.95953569998},-589082.98032327392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V287","v":256188.22076191413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V287","v":-129212.40515251626},1492290.6564523827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA287","v":183296.91761542985},-45771.064318768971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA287","v":243411.54389241827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA287","v":-122768.29486807686},1457241.4524384104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF287","v":244369.85562072525},-333534.83750668314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF287","v":237694.57392791889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF287","v":-119884.85457132656},1549644.6309347406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK287","v":241545.17457972071},-795.05908623390587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK287","v":252766.70497766262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK287","v":-127486.71190075159},1353107.895619662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP287","v":177615.97035483411},-1431061.7861357792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP287","v":220709.06931012648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP287","v":-111317.9583343845},1360243.4527140458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU287","v":141597.07464673804},-945002.17552599928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU287","v":221872.96922557961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU287","v":-111904.98886601957},-1090487.9091170249,98377.893684194525,138092.43791899818,-444928.5278327571,-178142.20517817608,258169.10232100228,28644.737470634442,366030.10857039783,-1144054.7048052032,-693437.12051970116,{"$f":"BI287*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9082559.0537918396},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ287:BI287)+Monte_Carlo!BJ287/(1+Analise_Fundamentalista!$C$10)^10","v":-5865409.2988339625},{"$f":"(BK287+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-144.00038737812582},9.6650535898395701E-2]
["Tent263",1644191.6464683113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B288","v":139395.49522448517},-169916.90766701303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B288","v":268188.52305441559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B288","v":-135264.93917285433},1676821.1543931295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G288","v":205229.69958441108},-172206.86462811273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G288","v":273510.8098797659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G288","v":-137949.31505699843},1386109.2160276365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L288","v":154904.36311652794},-238247.51700973007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L288","v":226092.00346994359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L288","v":-114032.9226192335},1626960.5023460486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q288","v":229684.04923473898},-391245.38767350209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q288","v":265377.90477727394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q288","v":-133847.36132140193},1465264.6125544724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V288","v":115549.43355207155},-372549.21153348061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V288","v":239003.25316028064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V288","v":-120544.90674188972},1478989.5812908874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA288","v":208958.14560381451},-502463.85057369893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA288","v":241241.96973708214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA288","v":-121674.03731816301},1447163.6001833433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF288","v":212777.66301152893},-1080897.8087560097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF288","v":236050.74833273809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF288","v":-119055.76626206363},1328841.922542566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK288","v":122433.0521768678},-158047.99492812535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK288","v":216750.98115537679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK288","v":-109321.63668946318},1264322.7831449863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP288","v":192122.88109756878},-211406.55609724618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP288","v":206227.09074336433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP288","v":-104013.75333848987},1430885.5087816443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU288","v":247784.53088805644},-353688.40999682236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU288","v":233395.58504897877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU288","v":-117716.59448848692},102402.17143903341,168584.32977906583,28715.926957507952,-30030.794982891093,-138541.43156301812,-173937.77255096531,-751125.16367380635,71814.40171465608,82929.662405197058,9775.1114517259266,{"$f":"BI288*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":128033.27712130346},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ288:BI288)+Monte_Carlo!BJ288/(1+Analise_Fundamentalista!$C$10)^10","v":-251854.83274198006},{"$f":"(BK288+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.298223095664859},0.81706471285235527]
["Tent264",1733841.0133177179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B289","v":183595.30075916109},-824434.85141731484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B289","v":282811.47247746465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B289","v":-142640.24495294219},1594535.4443763846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G289","v":288673.01129396108},-692845.80355026526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G289","v":260088.96633416918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G289","v":-131179.80519838922},1509472.9726537243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L289","v":272805.45453223103},-685609.85781342164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L289","v":246214.19771600983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L289","v":-124181.85572688274},1493430.2995710059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q289","v":293174.8655552303},-162517.05976891291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q289","v":243597.43414763833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q289","v":-122862.0514307321},1344389.9863123132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V289","v":104634.10316666347},-265886.53166799992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V289","v":219287.06766799293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V289","v":-110600.75029193643},1555566.9306517981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA289","v":247561.68023008623},-541648.95328105916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA289","v":253732.70721810393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA289","v":-127973.92974589263},1525716.0918995645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF289","v":124912.82280204601},-411337.49735894223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF289","v":248863.65659733655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF289","v":-125518.15039878755},1589448.4223219557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK289","v":250015.11596576386},-510464.56821963226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK289","v":259259.20848054369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK289","v":-130761.30427105432},1284911.9306504747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP289","v":216928.75185387474},-179166.62507879836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP289","v":209585.44198685052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP289","v":-105707.58859846879},1336818.8850688559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU289","v":180627.94662194431},-98298.816864123088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU289","v":218052.124974579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU289","v":-109977.88826039192},-500668.32313363126,-275263.63112052425,-290772.0612920635,251393.18850322362,-52566.11112527996,-168328.49557876168,-163079.1683583472,-131951.54804437904,141639.98016345809,190403.36647200832,{"$f":"BI289*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2493881.2314038104},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ289:BI289)+Monte_Carlo!BJ289/(1+Analise_Fundamentalista!$C$10)^10","v":235718.97144068126},{"$f":"(BK289+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.2933140651155624},0.86340890034096673]
["Tent265",1519823.2910147542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B290","v":256760.46949417092},-548085.46342079155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B290","v":247902.46599078795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B290","v":-125033.35937399812},1594483.60058946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G290","v":115301.30911544227},-789242.22254696104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G290","v":260080.50995460132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G290","v":-131175.54009541299},1491549.6563459288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L290","v":264405.81536186073},-389131.70960631454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L290","v":243290.67737143824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L290","v":-122707.33400956509},1517860.4703706345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q290","v":268472.28448238224},-773336.27911918622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q290","v":247582.30503467441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q290","v":-124871.88135189262},1521223.0154161092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V290","v":159938.94862359416},-996574.25578840019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V290","v":248130.77880376749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V290","v":-125148.51239549335},1463897.7731763381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA290","v":230998.63129665665},-119799.19213890641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA290","v":238780.30431191382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA290","v":-120432.45911710124},1387814.2548131172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF290","v":188416.98509801246},-226350.77515297834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF290","v":226370.11693354789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF290","v":-114173.19335233253},1395753.6088137727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK290","v":187923.01211752318},-91233.391074930769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK290","v":227665.12632495037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK290","v":-114826.35093178938},1398842.2510887876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP290","v":211012.71453404843},-445401.41300893156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP290","v":228168.92307623476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP290","v":-115080.44844551534},1423490.933020866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU290","v":205164.26363906407},-211749.28668746969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU290","v":232189.43590197584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU290","v":-117108.25491770805},-168455.88730983081,-545035.94357233041,-4142.550882580661,-382153.57095402217,-713653.04075653187,229547.28435256283,74263.133526249483,209528.39643575338,-121300.22384416372,108496.15793586217,{"$f":"BI290*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1421070.104847376},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ290:BI290)+Monte_Carlo!BJ290/(1+Analise_Fundamentalista!$C$10)^10","v":-453709.54161413643},{"$f":"(BK290+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.854236338111097},0.79529804291166339]
["Tent266",1595538.3509729141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B291","v":249954.30293133354},-69603.395421382069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B291","v":260252.55312738914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B291","v":-131262.31267254348},1472591.0866132763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G291","v":105135.84272168948},-857481.59248228313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G291","v":240198.29405545097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G291","v":-121147.64369779402},1526991.4747300032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L291","v":162326.18139697774},-746500.99159282458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L291","v":249071.68772215038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L291","v":-125623.0740440037},1496185.5478163282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q291","v":179659.79321248835},-1263975.7159094329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q291","v":244046.85010176292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q291","v":-123088.72116665379},1528904.4224595686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V291","v":204749.28198356475},-141036.75829583613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V291","v":249383.71377299089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V291","v":-125780.44910355732},1507164.3340936045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA291","v":143315.28559131693},-1234100.5609017464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA291","v":245837.62946921517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA291","v":-123991.92783430558},1462248.0897340428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF291","v":123309.23438547368},-1013519.5996422231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF291","v":238511.2200072667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF291","v":-120296.74237692935},1512178.8491721035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK291","v":212416.73342001048},-37200.388907076434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK291","v":246655.56051492109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK291","v":-124404.463732132},1355831.1825091473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP291","v":228154.7427295784},-268058.14387334819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP291","v":221153.27196151039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP291","v":-111541.99866219403},1435929.0446443548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU291","v":138152.38581740658},-67813.714309389848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU291","v":234218.24975287612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU291","v":-118131.5178784403},309341.1479647971,-633295.09940293676,-460726.19651770021,-963357.79376183543,187315.78835716221,-968939.5736755199,-771995.88762641209,297467.44129572314,69707.87215554656,186425.40338245258,{"$f":"BI291*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2441778.331796105},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ291:BI291)+Monte_Carlo!BJ291/(1+Analise_Fundamentalista!$C$10)^10","v":-857784.50403704541},{"$f":"(BK291+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.974513442499621},0.74736307300563887]
["Tent267",1638917.3080157707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B292","v":256325.38083128532},-1115832.4080307921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B292","v":267328.21151913056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B292","v":-134831.02803391113},1507965.7925173773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G292","v":214171.48813197389},-673052.26035728608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G292","v":245968.35750899257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G292","v":-124057.86249902307},1685144.8857042848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L292","v":222173.02297110093},-127383.54817104632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L292","v":274868.51608842809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L292","v":-138634.09472481455},1572045.294852898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q292","v":174149.64772146582},-856414.80159803166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q292","v":256420.53753699546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q292","v":-129329.57763287566},1577157.7885346375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V292","v":121359.35323474534},-419984.11268016155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V292","v":257254.45013628149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V292","v":-129750.17406904386},1457295.0333797219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA292","v":206038.91588893469},-1223506.1626627878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA292","v":237703.3136594125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA292","v":-119889.26258713355},1366270.4113297616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF292","v":149055.54141909751},-568868.97249640001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF292","v":222856.04266055956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF292","v":-112400.8168264056},1290816.2506340125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK292","v":181848.71638183412},-205155.89235479492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK292","v":210548.51150458399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK292","v":-106193.3272805414},1347641.0198281924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP292","v":117097.66165241666},-13719.274541073524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP292","v":219817.35249147858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP292","v":-110868.20746562959},1361340.3516625413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU292","v":143062.3811846585},-137016.41703007324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU292","v":222051.88736420951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU292","v":-111995.22893618762},-727009.84371428739,-336970.27721534268,231023.89616366816,-555174.19397244602,-171120.48337817859,-899653.19570157421,-309358.20524314855,81048.008251081788,212327.53213719212,116102.62258260716,{"$f":"BI292*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1520698.6974050752},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ292:BI292)+Monte_Carlo!BJ292/(1+Analise_Fundamentalista!$C$10)^10","v":-1145543.8082081345},{"$f":"(BK292+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.469458285579471},0.70992903350491632]
["Tent268",1611839.90569225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B293","v":189012.41076408845},-115274.83904277626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B293","v":262911.54357601487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B293","v":-132603.41473462383},1578148.4227752965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G293","v":285267.98100502597},-1035003.2935889375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G293","v":257416.03515251735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G293","v":-129831.67191669022},1639239.9706155055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L293","v":255393.42014243043},-6623.9623820020515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L293","v":267380.84188387764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L293","v":-134857.57295464483},1628330.9297751174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q293","v":289743.62098950578},-345652.57650870882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q293","v":265601.43888228218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q293","v":-133960.10412923215},1511402.314126729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V293","v":288066.35902873456},-1795974.4414762757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V293","v":246528.89779444912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V293","v":-124340.57947271263},1503328.2077755204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA293","v":102465.90305307315},-415214.76273222128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA293","v":245211.9085846048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA293","v":-123676.33603927998},1532038.3555366131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF293","v":232002.82590408533},-104288.46692957783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF293","v":249894.89802884651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF293","v":-126038.27261698338},1471502.3844746884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK293","v":98874.92434662742},-309234.23133404774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK293","v":240020.71292053815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK293","v":-121058.07796567894},1408862.8812308502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP293","v":132710.92239879331},-610067.90691627201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP293","v":229803.41501861074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP293","v":-115904.82918577225},1320556.750205057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU293","v":96765.525918203275},-19048.961603992087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU293","v":215399.56440464666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU293","v":-108640.02920491173},204045.70056270322,-622150.94934808428,381292.72668966115,75732.379233846994,-1385719.7641258049,-191213.28713382332,251570.98438637063,-91396.672032561095,-363458.39868464024,184476.09951394616,{"$f":"BI293*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2416246.5755984765},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ293:BI293)+Monte_Carlo!BJ293/(1+Analise_Fundamentalista!$C$10)^10","v":56366.859113955172},{"$f":"(BK293+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.3414267070594},0.84739171377553635]
["Tent269",1530567.8192958678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B294","v":171171.53058688203},-1117496.4277700784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B294","v":249655.03490622903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B294","v":-125917.29402207131},1650783.1031376561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G294","v":253359.70073076908},-1616920.155798092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G294","v":269263.6732856711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G294","v":-135807.207458522},1452903.5857379753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L294","v":120990.96971807026},-191397.80754026311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L294","v":236987.01281964083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L294","v":-119527.98542128883},1527814.0580539335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q294","v":207070.49564016444},-728987.03650098515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q294","v":249205.86150122774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q294","v":-125690.7466194696},1533853.4752377819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V294","v":298752.3724752441},-837879.62442070688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V294","v":250190.96708677479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V294","v":-126187.59952573967},1449920.7200579345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA294","v":112868.6795319152},-465483.17588439008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA294","v":236500.46957334824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA294","v":-119282.58997384316},1432561.6689610777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF294","v":154992.81454448117},-223305.41410549165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF294","v":233668.98804545455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF294","v":-117854.48942622244},1393779.3674946413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK294","v":187374.35386735154},-921121.68478082318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK294","v":227343.10251180903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK294","v":-114663.93334955774},1230280.893528606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP294","v":107200.20895521317},-634318.48318271071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP294","v":200674.42654037513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP294","v":-101213.18313842868},1380519.3084389432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU294","v":207621.58504649129},-424753.17193096591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU294","v":225180.21860384088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU294","v":-113573.05012712433},-822587.15629903867,-1230103.9892401739,47052.189576159159,-398401.42597906257,-415123.88438442769,-235396.61675296983,47501.899058221621,-621068.16175122035,-427657.03082555108,-105524.41840775806,{"$f":"BI294*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1382146.6048532245},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ294:BI294)+Monte_Carlo!BJ294/(1+Analise_Fundamentalista!$C$10)^10","v":-3670717.2959655011},{"$f":"(BK294+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-94.464531197072304},0.33041817529781892]
["Tent270",1552354.3816635627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B295","v":207967.58657227998},-486458.933817413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B295","v":253208.69970946255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B295","v":-127709.63863091411},1531928.5676740713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G295","v":218600.18234441819},-1167860.6108832723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G295","v":249876.99023520967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G295","v":-126029.24055032585},1403075.7701971438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L295","v":106563.55057203182},-434638.14952581335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L295","v":228859.46376802787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L295","v":-115428.73309098775},1605108.0438608089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q295","v":143048.89310053541},-15869.55685210993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q295","v":261813.49148101817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q295","v":-132049.59554748354},1613750.6746570845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V295","v":273127.92728186108},-449113.99071053305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V295","v":263223.21424267825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V295","v":-132760.61055079094},1437050.396801153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA295","v":189851.00240431371},-554437.07211750618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA295","v":234401.15652010214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA295","v":-118223.76967378693},1497181.7867310648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF295","v":204300.69860206533},-90520.9776680871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF295","v":244209.34931146662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF295","v":-123170.68010160698},1419364.7789151634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK295","v":170331.4269410017},-12160.926731779193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK295","v":231516.40780462464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK295","v":-116768.80301420001},1486550.8033750535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP295","v":124668.27086567448},-172812.67653727968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP295","v":242475.30101424479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP295","v":-122296.08660754119},1393365.6939286098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU295","v":191653.84363309835},-1060342.8796656777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU295","v":227275.62710348974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU295","v":-114629.90110649966},-152992.28616658458,-825412.67885397014,-214643.86827674141,256943.23218196013,-45523.459736784658,-248408.68286687724,234818.39014383784,272918.10499964718,72034.808735098399,-756043.31003558938,{"$f":"BI295*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9902567.6696916912},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ295:BI295)+Monte_Carlo!BJ295/(1+Analise_Fundamentalista!$C$10)^10","v":-5515050.6960608624},{"$f":"(BK295+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-136.09252908362265},0.12236445172274826]
["Tent271",1545687.4902380265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B296","v":128391.20861457182},-116924.35271685808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B296","v":252121.24511217198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B296","v":-127161.16445207721},1608722.4605380101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G296","v":244720.12702735802},-279593.48650132777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G296","v":262403.04870960762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G296","v":-132346.94765545533},1513016.3008878632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L296","v":193633.69808815391},-524082.25160108239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L296","v":246792.15951739225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L296","v":-124473.35950570912},1480395.7636477461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q296","v":163632.82263016407},-813773.27313579025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q296","v":241471.3359245586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q296","v":-121789.72162502285},1590331.3718045538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V296","v":309354.10332328931},-812276.01403342758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V296","v":259403.22874617286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V296","v":-130833.94307098551},1633533.7832586369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA296","v":184261.90809432627},-712676.4999537305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA296","v":266450.09031194414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA296","v":-134388.13431749225},1468625.694122572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF296","v":121000.10711277276},-913346.42341985763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF296","v":239551.48821764163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF296","v":-120821.41738761678},1420581.5995561851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK296","v":238806.42246607027},-20621.017271586064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK296","v":231714.88669316462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK296","v":-116868.90884453044},1376163.0605621857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP296","v":100171.72637212377},-313722.7668606278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP296","v":224469.65929243944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP296","v":-113214.66878797984},1341705.6068089157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU296","v":188409.88827959527},-233908.80092466623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU296","v":218849.21130503176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU296","v":-110379.91081070938},136426.93655780851,95182.741580182541,-208129.75350124534,-530458.8362060904,-374352.62503495091,-396352.63586495235,-673616.24547706009,333031.3830431184,-102296.04998404445,62970.38784925142,{"$f":"BI296*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":824778.84346941742},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ296:BI296)+Monte_Carlo!BJ296/(1+Analise_Fundamentalista!$C$10)^10","v":-699415.22070690687},{"$f":"(BK296+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.399999099582757},0.76682333032557271]
["Tent272",1694975.8731007606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B297","v":192293.12217526379},-372529.38853539014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B297","v":276472.07489234896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B297","v":-139442.87386868731},1611813.8006753973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G297","v":255197.25516948028},-892230.02740151784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G297","v":262907.28551648202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G297","v":-132601.26711787595},1682847.4789047448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L297","v":303839.29912016267},-1089126.4350642748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L297","v":274493.77988431999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L297","v":-138445.09085068433},1694178.1340300147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q297","v":319331.47024583502},-944236.7761515039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q297","v":276341.95352625049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q297","v":-139377.24518901849},1598857.294317604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V297","v":307355.07778626092},-177029.91991542015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V297","v":260793.91490575945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V297","v":-131535.356676022},1419991.5117221398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA297","v":104533.87996638523},-332446.67931912275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA297","v":231618.63587895758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA297","v":-116820.36329015408},1498730.7561621002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF297","v":285613.83670657256},-1423604.4845379991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF297","v":244462.00588277215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF297","v":-123298.11126592392},1563426.517535358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK297","v":282626.701898286},-367873.63755253272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK297","v":255014.70558042827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK297","v":-128620.52501598299},1389063.051919939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP297","v":130384.10364744696},-421729.71861327917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP297","v":226573.81158945529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP297","v":-114275.92983384691},1201601.6606780915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU297","v":113768.47261499499},-644733.84611304279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU297","v":195996.47971037254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU297","v":-98853.789879509248},-43207.065336464701,-506726.7538334314,-649238.44691047654,-487940.59756843688,259583.71610057825,-113114.52676393403,-1016826.7532145783,41147.244910198569,-179047.73321022384,-433822.68366718455,{"$f":"BI297*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5682159.2422520379},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ297:BI297)+Monte_Carlo!BJ297/(1+Analise_Fundamentalista!$C$10)^10","v":-4647742.9440762307},{"$f":"(BK297+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-116.51673803372994},0.20538111601121206]
["Tent273",1654542.4357700059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B298","v":299482.89675958949},-601840.8449101774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B298","v":269876.86814559251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B298","v":-136116.48156348267},1580651.9058349675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G298","v":186180.4078817908},-289885.59955434722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G298","v":257824.38500985125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G298","v":-130037.62934538415},1644275.5630170112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L298","v":128646.97998434985},-73604.433237160862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L298","v":268202.21090844646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L298","v":-135271.84284912582},1647339.8726237514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q298","v":225664.18263154873},-1423613.3869183487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q298","v":268702.03869274299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q298","v":-135523.93855430279},1324174.1581147804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V298","v":243588.6779760787},-411879.94569983002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V298","v":215989.60954122059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V298","v":-108937.62739665729},1458110.3842201284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA298","v":105340.9659384667},-646413.41193688544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA298","v":237836.30772864373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA298","v":-119956.34015809008},1374996.2468994295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF298","v":210690.44588732792},-37145.859664046817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF298","v":224279.33717666511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF298","v":-113118.67694940203},1360956.8122375072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK298","v":168592.92440625178},-281146.59985528397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK298","v":221989.3272167024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK298","v":-111963.67577928583},1387359.3450801515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP298","v":93588.120891173734},-179905.55333298713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP298","v":226295.91538309652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP298","v":-114135.76867772666},1497260.1888647757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU298","v":165707.77427628855},-236232.6922189983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU298","v":244222.13769443246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU298","v":-123177.13011603821},-168597.56156847806,24081.563991910676,187972.91480650965,-1064771.1041483597,-61239.285579188014,-423192.47842786508,284705.24645054416,-2528.0240116156201,25842.714263556481,50520.08963568449,{"$f":"BI298*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":661706.28012395976},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ298:BI298)+Monte_Carlo!BJ298/(1+Analise_Fundamentalista!$C$10)^10","v":-569504.38671041548},{"$f":"(BK298+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.467813453123004},0.78214461788420153]
["Tent274",1737536.174308822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B299","v":221971.93671777099},-27002.152800642707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B299","v":283414.20012833254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B299","v":-142944.23976265261},1541494.684405291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G299","v":278437.57128294138},-1146398.1298964787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G299","v":251437.34527230199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G299","v":-126816.2292207453},1478354.3802262924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L299","v":97829.177329454018},-270548.4025336511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L299","v":241138.3603824657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L299","v":-121621.78037259981},1582703.7565479006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q299","v":148176.63981239454},-101918.79905215137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q299","v":258159.067900019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q299","v":-130206.43172464015},1583868.7555608281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V299","v":289677.620300468},-37962.419562995361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V299","v":258349.09402337755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V299","v":-130302.27427496483},1419992.4432908278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA299","v":261483.78327579948},-365869.82291090844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA299","v":231618.78782963261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA299","v":-116820.43992877599},1305717.8994005211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF299","v":255668.59983810232},-464676.28867978114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF299","v":212979.15952688109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF299","v":-107419.26138518585},1410472.7096630181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK299","v":181818.66065205124},-530785.82285821612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK299","v":230065.99846532845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK299","v":-116037.26711989244},1299337.8903003258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP299","v":143945.1376527648},-147811.65375309889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP299","v":211938.49907751658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP299","v":-106894.38854282963},1461978.1140169159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU299","v":249023.25690415705},-601405.61913583451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU299","v":238467.18354169268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU299","v":-120274.5319192654},335439.74428280821,-743339.44256198069,-53202.645194331184,174210.47693562205,379762.02048588532,10412.308265747663,-103447.79069998357,-234938.4308607289,101177.59443435285,-234189.71060925018,{"$f":"BI299*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3067389.6932497788},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ299:BI299)+Monte_Carlo!BJ299/(1+Analise_Fundamentalista!$C$10)^10","v":-1604102.4054455953},{"$f":"(BK299+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.819472179853427},0.64544322146182709]
["Tent275",1567393.5664013815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B300","v":208936.72017313194},-515997.20176467032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B300","v":255661.78159407232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B300","v":-128946.8875934301},1480615.4095047927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G300","v":167491.0139532609},-79.907365800931416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G300","v":241507.16295124547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G300","v":-121807.79152797899},1524940.1809750688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L300","v":132142.15632356654},-171041.20338419217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L300","v":248737.09567890028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L300","v":-125454.3174847651},1587826.6939325207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q300","v":142080.16958922084},-25547.040542551924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q300","v":258994.68399978001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q300","v":-130627.8873470461},1517561.070325722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V300","v":179630.24904331626},-172486.6282502143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V300","v":247533.46908783086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V300","v":-124847.25020323643},1513846.9945332832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA300","v":226518.47465595679},-478199.46557058173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA300","v":246927.65619282812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA300","v":-124541.69930396826},1529501.736684703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF300","v":177019.90334091667},-308222.60341706278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF300","v":249481.14330329065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF300","v":-125829.58916122848},1465189.8155588992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK300","v":110240.06770641686},-298129.54322647688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK300","v":238991.05282109586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK300","v":-120538.7533162363},1429721.2709708638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP300","v":243063.26574181675},-336932.70558720612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP300","v":233205.68308735039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP300","v":-117620.81456100935},1277239.2801073261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU300","v":141215.5114104829},-454694.71345186123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU300","v":208333.93531395163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU300","v":-105076.37227326557},-180345.58759089618,287110.47801072651,84383.731133509558,244899.92569940281,129829.83967769639,-129295.03402576508,-7551.1459340839356,-69437.176015200457,21715.428680951678,-210221.63900069229,{"$f":"BI300*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2753458.6685779407},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ300:BI300)+Monte_Carlo!BJ300/(1+Analise_Fundamentalista!$C$10)^10","v":-1039797.6837247264},{"$f":"(BK300+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.08268838471524},0.72398350467156369]
["Tent276",1715986.7173256497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B301","v":208639.80326130652},-15609.984539669416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B301","v":279899.21022228629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B301","v":-141171.40142333982},1608688.9559258632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G301","v":201581.34340623824},-562777.18083068961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G301","v":262397.58368217823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G301","v":-132344.19128618791},1561181.2123058755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L301","v":114404.82074189295},-865085.44007879414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L301","v":254648.4678035884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L301","v":-128435.80745222283},1391343.8823826737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q301","v":194930.55240279061},-970210.32816817297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q301","v":226945.84398266944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q301","v":-114463.57000004535},1481179.7095742659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V301","v":104782.94156784943},-256194.784470746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V301","v":241599.20745379274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V301","v":-121854.21556543015},1467091.871913841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA301","v":218282.06465586647},-1150755.4424820754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA301","v":239301.3023505189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA301","v":-120695.23236033507},1291177.276349782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF301","v":216016.20282162345},-103467.63755036159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF301","v":210607.39938040118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF301","v":-106223.02827165657},1542594.6426888504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK301","v":140481.18315639481},-208307.97187041468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK301","v":251616.7624273051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK301","v":-126906.72097737108},1421465.0078418425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP301","v":255507.13975279435},-65905.662881853685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP301","v":231858.98179539517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP301","v":-116941.58538943378},1338727.13326157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU301","v":108230.39346167956},-115743.37932053403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU301","v":218363.38447131985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU301","v":-110134.87669678777},331757.62752058357,-231142.44502846105,-624467.95898553566,-662797.50178275828,-31666.851014533982,-813867.30783602514,216932.93638000646,56883.252735914153,304518.87327690201,100715.52191567759,{"$f":"BI301*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1319160.2358221589},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ301:BI301)+Monte_Carlo!BJ301/(1+Analise_Fundamentalista!$C$10)^10","v":-446650.52206128184},{"$f":"(BK301+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.694908935043866},0.7960843176546013]
["Tent277",1550051.682539786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B302","v":165581.76071706455},-802398.77904784982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B302","v":252833.1002601095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B302","v":-127520.19936598408},1722025.5585172188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G302","v":205310.64893824107},-1908807.1942480076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G302","v":280884.22185618302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G302","v":-141668.20694367358},1574589.9941645134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L302","v":280628.30260356702},-16094.147364686003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L302","v":256835.61028807386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L302","v":-129538.92585474397},1491197.2786057219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q302","v":210366.84782221838},-517117.30043236102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q302","v":243233.20009018193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q302","v":-122678.34447315836},1612311.9063847961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V302","v":182807.37063954174},-160385.91996457975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V302","v":262988.5328788656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V302","v":-132642.24545432974},1608376.0453443525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA302","v":156478.96095771997},-106459.2633687233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA302","v":262346.54399536084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA302","v":-132318.44864793433},1542559.0866443629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF302","v":279915.18978192745},-732582.90151852346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF302","v":251610.96278522737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF302","v":-126903.79584014321},1472079.1566665538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK302","v":191885.6240500308},-186362.33820487178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK302","v":240114.79178452428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK302","v":-121105.52806410077},1394786.6981898206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP302","v":259358.69192316334},-521700.04080566677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP302","v":227507.41093166254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP302","v":-114746.8047870225},1362032.0240346415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU302","v":230710.79035032232},-990052.53161899222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU302","v":222164.70790572581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU302","v":-112052.13168322483},-511504.11743665976,-1564280.5303972573,391830.83967221092,-186195.59699311908,152767.73809949789,180047.79293642318,-327960.54479151184,124532.54956558254,-149580.74273786342,-649229.16504616896,{"$f":"BI302*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8503528.3755165935},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ302:BI302)+Monte_Carlo!BJ302/(1+Analise_Fundamentalista!$C$10)^10","v":-5751080.4387646355},{"$f":"(BK302+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-141.41989865244773},0.10456433823313291]
["Tent278",1715594.8192177443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B303","v":221242.18619436456},-681868.41954202973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B303","v":279835.28666752751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B303","v":-141139.16061136292},1622774.4852200828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G303","v":285028.31189803249},-1011030.4296484363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G303","v":264695.11226162978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G303","v":-133502.9845857966},1687816.1986910529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L303","v":208821.49935795637},-394701.43108738738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L303","v":275304.24113670713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L303","v":-138853.85924523586},1558581.198244832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q303","v":294420.65820768382},-188404.70755268776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q303","v":254224.37251490977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q303","v":-128221.90857700894},1576405.109582016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V303","v":256519.49441999791},-79676.32924068463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V303","v":257131.67864728183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V303","v":-129688.2524110901},1582057.299388939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA303","v":134277.64737760686},-96052.685286278167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA303","v":258053.62253356658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA303","v":-130153.24875872943},1482345.5580109416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF303","v":192411.02739212592},-742402.16440188664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF303","v":241789.37212894417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF303","v":-121950.12799644782},1382648.658660653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK303","v":160681.83953054165},-666925.79224395182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK303","v":225527.54264739295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK303","v":-113748.22826334462},1337026.798377644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP303","v":109821.19405015469},-4797.1814709798527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP303","v":218086.03827375369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP303","v":-109994.99294592347},1468417.6389135958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU303","v":173339.47873269737},-588900.59408343385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU303","v":239517.55177274547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU303","v":-120804.30102819043},-321930.10729150055,-594809.99007457052,-49429.549837959727,232018.41459289688,304286.59141550504,166125.33586616581,-430151.89287726441,-394464.6383293618,213115.05790700507,-296847.86460618145,{"$f":"BI303*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3888078.9339010413},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ303:BI303)+Monte_Carlo!BJ303/(1+Analise_Fundamentalista!$C$10)^10","v":-2609905.614985304},{"$f":"(BK303+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-70.52121031398886},0.4912033366350782]
["Tent279",1757938.457128285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B304","v":213784.56341845912},-33828.956306725544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B304","v":286742.07137013291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B304","v":-144622.7019726327},1679615.6945298449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G304","v":191117.91722367701},-1181318.5965383113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G304","v":273966.6348400081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G304","v":-138179.21727212088},1476836.3186711753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L304","v":250514.60360063758},-210962.64603476861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L304","v":240890.74527795703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L304","v":-121496.89194833695},1552864.9167814374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q304","v":244157.3143205792},-399255.31769273884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q304","v":253291.97446610319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q304","v":-127751.63951433499},1479520.9552849056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V304","v":249459.8505525559},-586771.01549545152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V304","v":241328.6435788763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V304","v":-121717.7525816077},1509667.1858308152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA304","v":125114.27424082214},-963389.23926789255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA304","v":246245.87634984404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA304","v":-124197.83332514035},1523205.0584370831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF304","v":283662.42546570633},-1799372.4220584962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF304","v":248454.07517348634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF304","v":-125311.57181088808},1507498.6996703353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK304","v":246156.13805179048},-1200021.6421720225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK304","v":245892.16873802626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK304","v":-124019.43553968478},1463762.5112489569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP304","v":152255.84843469679},-414120.1474984783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP304","v":238758.24137502458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP304","v":-120421.33134107896},1455914.6430229265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU304","v":258132.90935190703},-1048681.5729824901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU304","v":237478.15447445819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU304","v":-119775.70014564578},322074.97650923382,-854413.26174674707,158945.81089548906,-29557.668420391448,-217700.27394562704,-716226.92200236674,-1392567.4932301918,-831992.77092189062,-143527.38902983587,-672846.20930177066,{"$f":"BI304*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8812861.6845940724},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ304:BI304)+Monte_Carlo!BJ304/(1+Analise_Fundamentalista!$C$10)^10","v":-6515437.5828027651},{"$f":"(BK304+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-158.67201672120021},5.9828015297652637E-2]
["Tent280",1620101.435407924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B305","v":118388.3597591787},-393020.34042622952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B305","v":264259.1039150884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B305","v":-133283.07717961053},1727097.4673970912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G305","v":286359.33123645146},-308364.66000147077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G305","v":281711.51455924555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G305","v":-142085.46453502544},1603589.4060614866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L305","v":189277.60509607269},-87848.574325477006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L305","v":261565.78238376681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L305","v":-131924.65971655885},1667669.3381698292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q305","v":320254.48282542039},-910236.12134959653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q305","v":272018.03251317097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q305","v":-137196.41020711375},1385190.547976875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V305","v":116323.80450802506},-369605.05132327304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V305","v":225942.1570525626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V305","v":-113957.34531151927},1409111.1075074235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA305","v":241931.59030585087},-622553.48978051706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA305","v":229843.9038744205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA305","v":-115925.25035277788},1576804.0611495755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF305","v":149018.13018749328},-196832.08852717016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF305","v":257196.75271082172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF305","v":-129721.07349957743},1507974.3944620201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK305","v":135648.01573366855},-139141.25469372488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK305","v":245969.76059532628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK305","v":-124058.57016684354},1447907.733681828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP305","v":125702.93118728718},-235771.44856835471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP305","v":236172.12594972245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP305","v":-119116.98489957783},1381503.1955121933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU305","v":176619.47289029663},-103490.4309638228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU305","v":225340.70307144782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU305","v":-113653.99289641889},-143655.95393157293,117620.7212592008,231070.15343780364,-455160.01621811884,-141296.43507420464,-266703.24595302361,79661.720871567421,118417.95146842641,6986.6236690770893,184815.75210150273,{"$f":"BI305*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2420695.3058336619},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ305:BI305)+Monte_Carlo!BJ305/(1+Analise_Fundamentalista!$C$10)^10","v":847242.00690853945},{"$f":"(BK305+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.5092227358319406},0.9092223519716216]
["Tent281",1725968.8276335692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B306","v":313992.32706567011},-706642.74954151339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B306","v":281527.41909087991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B306","v":-141992.61320027453},1546579.7090229189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G306","v":235617.8494502703},-222087.96892028066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G306","v":252266.77731863689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G306","v":-127234.56582224388},1472845.6449812462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L306","v":205923.71537098748},-2159450.5070658224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L306","v":240239.81575572459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L306","v":-121168.58579553144},1426470.0615639652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q306","v":113232.29892651681},-464348.20108487952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q306","v":232675.36957380731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q306","v":-117353.34291705168},1514468.2472918408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V306","v":135162.77303350175},-1060962.8928320152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V306","v":247028.99040171973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V306","v":-124592.80874536322},1508264.9671815454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA306","v":188097.849031608},-169265.73667541213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA306","v":246017.15669337651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA306","v":-124082.47510597658},1319437.0285393754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF306","v":94502.803195838045},-855403.32944815827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF306","v":215216.92359121339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF306","v":-108547.91154738422},1476347.5361614027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK306","v":255301.64203547582},-426487.27673929202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK306","v":240811.01864774799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK306","v":-121456.68061616339},1398214.1163233672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP306","v":175046.55245214538},-194107.71053072828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP306","v":228066.46632468814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP306","v":-115028.77283274877},1411044.6654515192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU306","v":198351.72333101361},-110367.45280179199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU306","v":230159.29171280359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU306","v":-116084.32098074091},-253115.61658523791,138562.09202638263,-1834455.5617346417,-235793.87550160702,-803363.93814215693,140766.79394359584,-654231.51420849108,-51831.296672231605,93976.535413356469,202059.2412612843,{"$f":"BI306*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2646548.5287902858},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ306:BI306)+Monte_Carlo!BJ306/(1+Analise_Fundamentalista!$C$10)^10","v":-1254703.0949937436},{"$f":"(BK306+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-39.93326583760544},0.69507849677782385]
["Tent282",1689269.3227025138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B307","v":287690.33017028507},-520338.32407452527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B307","v":275541.26410375949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B307","v":-138973.40536471838},1516870.1990887041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G307","v":155018.46423667201},-21286.261209962417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G307","v":247420.77922161328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G307","v":-124790.41336426316},1589942.3419695592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L307","v":172335.30928444245},-22072.090196102403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L307","v":259339.77304312546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L307","v":-130801.93822709763},1496066.4326962971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q307","v":117936.76584917157},-306389.9710869976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q307","v":244027.42091406256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q307","v":-123078.92176188235},1390276.2845725727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V307","v":194302.83535574042},-1240595.6768131298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V307","v":226771.70523155603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V307","v":-114375.7404862812},1481445.764773607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA307","v":252656.24209518495},-1384430.3315124204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA307","v":241642.60443316281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA307","v":-121876.10348855201},1636992.3379215435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF307","v":296131.70765486371},-61808.191787327662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF307","v":267014.22446804465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF307","v":-134672.6639142147},1519703.1535395558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK307","v":261555.30267990465},-175762.52818283584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK307","v":247882.87004398566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK307","v":-125023.47586175063},1353927.1092733738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP307","v":183752.10661162157},-839716.9479247696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP307","v":220842.6934532286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP307","v":-111385.35369263055},1453164.5891969968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU307","v":270030.41617936891},-264783.65531200264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU307","v":237029.58579605597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU307","v":-119549.45774605357},-96080.135165199084,256362.5688840597,278801.0539043679,-67504.706085645827,-933896.87671211455,-1012007.5884726247,366665.07642136596,208652.16867930387,-546507.50155255001,122726.88891736868,{"$f":"BI307*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1607462.5702828718},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ307:BI307)+Monte_Carlo!BJ307/(1+Analise_Fundamentalista!$C$10)^10","v":-120328.28541014739},{"$f":"(BK307+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.32956957885944},0.83043901561161926]
["Tent283",1524232.8947508186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B308","v":164325.62678724446},-152721.83704006928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B308","v":248621.72831995168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B308","v":-125396.13021182371},1539415.7493854959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G308","v":181904.16353105352},-2243539.0210031234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G308","v":251098.24458797328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G308","v":-126645.19866016501},1575122.2940248328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L308","v":276788.58059912635},-113994.6104694711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L308","v":256922.43515041139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L308","v":-129582.71728768457},1481385.8947665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q308","v":276097.58756522322},-384846.08104815654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q308","v":241632.83887522694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q308","v":-121871.1780816586},1503836.0230602191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V308","v":218203.5967606804},-290262.67099563754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V308","v":245294.73970193858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V308","v":-123718.11316650439},1646203.8958332236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA308","v":302268.50308652141},-1607996.0920273159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA308","v":268516.74646216258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA308","v":-135430.48361442241},1359693.2341281206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF308","v":139886.34174029235},-758294.79943500576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF308","v":221783.22159169929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF308","v":-111859.72328903114},1481329.8496654343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK308","v":177815.61391104013},-146359.28144382252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK308","v":241623.69720800614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK308","v":-121866.56734348652},1411774.7685229485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP308","v":248624.12779369816},-751834.79842058953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP308","v":230278.38078908293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP308","v":-116144.38535812596},1346514.4833520686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU308","v":130275.09916057417},-314643.93224351085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU308","v":219633.60009597923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU308","v":-110775.52916486934},134829.38785530315,-1937181.8115442616,290133.6879923821,11013.167310635021,49517.552300477051,-1172641.3260930544,-508484.95939204522,151213.46233173722,-389076.67519593443,-75510.762151826784,{"$f":"BI308*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-989031.21299130318},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ308:BI308)+Monte_Carlo!BJ308/(1+Analise_Fundamentalista!$C$10)^10","v":-2869362.5038384758},{"$f":"(BK308+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-76.37734826620094},0.4506689789595712]
["Tent284",1492844.9746638113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B309","v":195395.51683440432},-844073.05546207447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B309","v":243501.96022724427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B309","v":-122813.89771450436},1467430.3406222684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G309","v":209722.89017560321},-239201.60089256466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G309","v":239356.51089218026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G309","v":-120723.07762360208},1581082.8465219699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L309","v":286966.05863735778},-665576.32637396746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L309","v":257894.67690472826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L309","v":-130073.08212604978},1538136.9946300855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q309","v":244533.26742204608},-905690.04048253444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q309","v":250889.66345940536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q309","v":-126539.99761223418},1606208.378897574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V309","v":113593.59213913255},-556615.89042967104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V309","v":261992.97008925033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V309","v":-132140.11829897511},1568419.33878849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA309","v":167617.62896487393},-289818.51733566151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA309","v":255829.09808791266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA309","v":-129031.27619852091},1304032.4495855351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF309","v":237022.00447168408},-53774.149062563847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF309","v":212704.24127295712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF309","v":-107280.60220443118},1305393.9357359672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK309","v":236284.91978399726},-22507.117637217616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK309","v":212926.31694195091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK309","v":-107392.60942799205},1304043.7899785603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP309","v":91735.493864358432},-185764.82723587632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP309","v":212706.09103497412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP309","v":-107281.53515989051},1389076.9637789452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU309","v":164049.25012239374},-313399.58433763293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU309","v":226576.08079020679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU309","v":-114277.0743395779},-527989.47611493024,89154.722551616738,-250788.67295793118,-536807.10721331718,-313169.44650026329,4596.9335186041717,288671.49447764619,319311.50966073852,11395.222503565717,-37051.327764610294,{"$f":"BI309*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-485293.99780511076},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ309:BI309)+Monte_Carlo!BJ309/(1+Analise_Fundamentalista!$C$10)^10","v":-1103402.7677299124},{"$f":"(BK309+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.518303172369592},0.71556999191445148]
["Tent285",1624463.1205808949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B310","v":295892.04647089209},-1051411.0379534278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B310","v":264970.55011850398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B310","v":-133641.90583616059},1625651.1063118314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G310","v":136656.18693658739},-737489.39425478119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G310","v":265164.32566728134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G310","v":-133739.63946592237},1552614.3205965573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L310","v":300953.99331395933},-769010.65027914545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L310","v":253251.0990481734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L310","v":-127731.02337887563},1714940.8176605706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q310","v":212141.84809015581},-937671.23411911319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q310","v":279728.61071398499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q310","v":-141085.35698023508},1539436.4146425489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V310","v":237832.22164281341},-164606.46288827498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V310","v":251101.61535364983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V310","v":-126646.89875683213},1568727.470251661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA310","v":101208.10005565641},-389266.74475672375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA310","v":255879.35823987969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA310","v":-129056.62566657872},1471426.2818960676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF310","v":135574.8100975024},-340977.41617702559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF310","v":240008.29962418988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF310","v":-121051.81713185816},1304257.8106193913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK310","v":237570.43801242317},-711203.76650500123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK310","v":212741.00051750973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK310","v":-107299.14228557194},1345260.8353223179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP310","v":238823.54139420154},-799516.43851376255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP310","v":219429.1141929818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP310","v":-110672.39360591388},1451029.008175717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU310","v":229323.80781977717},-446367.79541593732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU310","v":236681.24543002242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU310","v":-119373.76701221327},-624190.34720019228,-469408.52111683477,-342536.58129588835,-586886.13229520735,197680.47535135614,-161235.91212776641,-86446.123587191469,-368191.47026064026,-451936.17653249309,-99736.509178351,{"$f":"BI310*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1306337.24042999},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ310:BI310)+Monte_Carlo!BJ310/(1+Analise_Fundamentalista!$C$10)^10","v":-2742523.375358901},{"$f":"(BK310+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-73.51449333335276},0.47044689565199055]
["Tent286",1597215.631561483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B311","v":213581.51491139363},-309857.57288782013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B311","v":260526.13887681341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B311","v":-131400.29978449355},1569329.268928533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G311","v":137258.91201084229},-87377.40445438803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G311","v":255977.51924116749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G311","v":-129106.13465270953},1508532.7869669555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L311","v":227317.27075599422},-1114818.397863837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L311","v":246060.84149912783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L311","v":-124104.50819868849},1525205.690298008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q311","v":243146.75807530675},-1407254.7793354501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q311","v":248780.40361890179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q311","v":-125476.16049953429},1364348.5985549602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V311","v":220190.04262911677},-465019.68411092192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V311","v":222542.57060833974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V311","v":-112242.71245417897},1429380.5626237767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA311","v":183707.63833316154},-717319.88668595173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA311","v":233150.10923220165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA311","v":-117592.78504635794},1636009.057309289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF311","v":296815.62841323699},-928461.64148783148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF311","v":266853.83892192232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF311","v":-134591.77103746755},1299305.2185361197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK311","v":174671.97837453603},-181151.02601975412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK311","v":211933.16989815549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK311","v":-106891.70069059082},1446403.3165280642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP311","v":224472.89323432179},-622307.87645662401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP311","v":235926.73642022797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP311","v":-118993.21897774532},1434986.0482409245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU311","v":270402.81919269054},-382463.98314195382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU311","v":234064.43507243734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU311","v":-118053.93911721486},32849.781115893362,176752.89214491221,-765544.79380740342,-1040803.7781407761,-134529.7833276444,-418054.92416694656,-499383.94519013981,98562.421562346586,-280901.46577981958,3949.3320059591933,{"$f":"BI311*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":51727.892992332905},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ311:BI311)+Monte_Carlo!BJ311/(1+Analise_Fundamentalista!$C$10)^10","v":-1876154.5148700115},{"$f":"(BK311+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-53.95989377367458},0.60494956595269345]
["Tent287",1429281.9975971084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B312","v":230910.69635952887},-681196.10496148258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B312","v":233134.03202551848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B312","v":-117584.67626392646},1462274.0037528968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G312","v":124542.95738176076},-462309.49728632736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G312","v":238515.44691260211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G312","v":-120298.87428058642},1653341.6217428606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L312","v":286038.18681207707},-896978.67971562187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L312","v":269681.00013890676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L312","v":-136017.69257091687},1637666.9907172627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q312","v":251924.52803159674},-467172.23312692612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q312","v":267124.26890066726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q312","v":-134728.16648873012},1623581.6586965902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V312","v":138069.38240196626},-1071853.1004604939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V312","v":264826.77249903471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V312","v":-133569.38941849128},1438430.6249190448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA312","v":198020.99606635934},-96088.706375953669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA312","v":234626.28924183242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA312","v":-118337.31876814726},1473866.3583470937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF312","v":266169.70728864038},-1028668.3161731095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF312","v":240406.30705899603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF312","v":-121252.55820327408},1469067.210126512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK312","v":183732.82089153325},-678021.77140901797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK312","v":239623.50508091663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK312","v":-120857.74018219189},1436171.8493171509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP312","v":272752.71479102661},-566477.34315594425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP312","v":234257.85427630728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP312","v":-118151.49301903123},1471301.1808441856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU312","v":196851.49551846363},-266177.96058221132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU312","v":239987.89405504052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU312","v":-121041.52527433072},-334736.05284036172,-219549.96727255092,-477277.18533555488,-82851.602683392237,-802526.33497798431,218221.26016409084,-643344.86002874712,-375523.18561875995,-177618.26710764162,49619.903716962115,{"$f":"BI312*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":649915.74926795333},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ312:BI312)+Monte_Carlo!BJ312/(1+Analise_Fundamentalista!$C$10)^10","v":-1675558.6997912168},{"$f":"(BK312+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-49.432294715001596},0.63494435075936795]
["Tent288",1581177.3373975023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B313","v":114779.03878343415},-4612.7194082299293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B313","v":257910.08956565839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B313","v":-130080.85573477643},1641047.7961233621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G313","v":318519.40831143886},-378266.13508156542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G313","v":267675.72116631019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G313","v":-135006.29978212909},1568229.7478325907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L313","v":116233.34018751248},-523702.09134279774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L313","v":255798.17339701281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L313","v":-129015.67886278908},1638395.2659659251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q313","v":114749.08296084755},-853016.14595293347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q313","v":267243.05983585742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q313","v":-134788.0804941461},1400373.3358847692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V313","v":234438.53261008227},-423427.08503642533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V313","v":228418.66243659912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V313","v":-115206.40827035802},1448183.9959038505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA313","v":166071.52608384562},-1336291.0384053504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA313","v":236217.18782402348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA313","v":-119139.71253764721},1469132.941997949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF313","v":183187.34544890141},-450700.38214664062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF313","v":239634.22678331437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF313","v":-120863.14783501068},1460893.743619225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK313","v":207396.08409057633},-88038.688802780234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK313","v":238290.30896869182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK313","v":-120185.32255234059},1314101.6732666413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP313","v":207883.36806526463},-312254.36048215104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP313","v":214346.65943822451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP313","v":-108108.98065512351},1353326.3466932734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU313","v":139351.08714156461},-124373.46091617117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU313","v":220744.70145247274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU313","v":-111335.92994447493},237995.55320608622,72922.694614054548,-280686.25662106153,-605812.08365037455,-75776.298260101961,-1053142.0370351286,-148741.9577494355,237462.38170414732,1866.6863662145915,124386.39773339125,{"$f":"BI313*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1629198.6244625454},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ313:BI313)+Monte_Carlo!BJ313/(1+Analise_Fundamentalista!$C$10)^10","v":-251035.43517295422},{"$f":"(BK313+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.27972867363146},0.81715001999375769]
["Tent289",1564497.6290400838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B314","v":132751.8196504736},-275730.61034747591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B314","v":255189.41745972534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B314","v":-128708.64359561772},1615776.6357079896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G314","v":195067.52965580689},-131352.72894042064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G314","v":263553.67420041806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G314","v":-132927.28303018582},1637180.9396951848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L314","v":203789.79230710809},-719589.04136789544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L314","v":267044.98781076499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L314","v":-134688.17987155111},1535847.9508294053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q314","v":295556.10328452539},-185136.69465203412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q314","v":250516.29136654141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q314","v":-126351.68174824833},1435538.4921019268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V314","v":249520.41999944951},-313484.29375709791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V314","v":234154.54567692248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V314","v":-118099.3877639194},1378343.084594286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA314","v":262067.8893308604},-1015323.3268672465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA314","v":224825.24887753915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA314","v":-113394.01577513356},1498350.9840058321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF314","v":107555.1287127492},-32638.685692242314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF314","v":244400.06022460904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF314","v":-123266.86803601972},1377730.9795901924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK314","v":117224.77008345647},-544096.02859169419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK314","v":224725.40678348966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK314","v":-113343.65890443424},1446248.7714945201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP314","v":276236.46823875251},-621010.63717924769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP314","v":235901.52816401244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP314","v":-118980.50481233357},1476354.3324986596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU314","v":135337.01335682732},-867938.95004614652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU314","v":240812.12721660311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU314","v":-121457.2397396376},-16498.016832894689,194341.19188561852,-383442.4411215735,234584.01825078431,52091.28415535469,-641824.2044339804,196049.63520909619,-315489.51062918233,-227853.14558881632,-613247.04921235365,{"$f":"BI314*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8032238.7916880315},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ314:BI314)+Monte_Carlo!BJ314/(1+Analise_Fundamentalista!$C$10)^10","v":-4417802.8881547274},{"$f":"(BK314+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-111.32681729519173},0.23201465365152771]
["Tent290",1601470.4089276798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B315","v":174160.59937333639},-354124.34213457542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B315","v":261220.14706023695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B315","v":-131750.33331183135},1531224.5752307652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G315","v":266277.99130280723},-391471.46602827945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G315","v":249762.16013373257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G315","v":-125971.32425131869},1511351.4472628746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L315","v":245805.67391136044},-174768.28581247857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L315","v":246520.60076343158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L315","v":-124336.39473958862},1402028.3695903125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q315","v":165549.72190083185},-902703.22623590915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q315","v":228688.61943707915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q315","v":-115342.56516787675},1499539.3681895488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V315","v":283897.33095614729},-368011.76651622204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V315","v":244593.90076609142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V315","v":-123364.63444583557},1610938.2199344328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA315","v":239887.16693309319},-372467.36425314227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA315","v":262764.46718612587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA315","v":-132529.23453218443},1453147.7456360648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF315","v":95780.177934505933},-258410.46566005019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF315","v":237026.83839751576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF315","v":-119548.07205403293},1311419.5325678326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK315","v":226223.75895813282},-525777.26131600211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK315","v":213909.16825270318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK315","v":-107888.32535666322},1477046.463326395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP315","v":231063.90483953085},-122101.98953763777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP315","v":240925.0225380515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP315","v":-121514.18020306496},1442778.0750035329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU315","v":98710.518297576491},-1077168.2057964769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU315","v":235335.41352166687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU315","v":-118694.97632740956},-50493.929012833425,-1402.638843058332,193221.59412272484,-623807.45006587484,37114.830760181096,-2344.9646661076404,-45151.521382061415,-193532.65946182935,228372.75763687966,-861817.25030464306,{"$f":"BI315*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11287982.48297127},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ315:BI315)+Monte_Carlo!BJ315/(1+Analise_Fundamentalista!$C$10)^10","v":-5833793.0512376195},{"$f":"(BK315+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-143.28678478975803},9.8793630671169419E-2]
["Tent291",1667581.6122844717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B316","v":129588.27835757961},-1329432.4951725609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B316","v":272003.72330798907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B316","v":-137189.19314298852},1672774.1751044823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G316","v":328395.07034397381},-1059969.7243493926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G316","v":272850.6961998397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G316","v":-137616.37673530795},1600537.4333220562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L316","v":114607.37247698705},-1078635.2923773343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L316","v":261067.96689908882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L316","v":-131673.57894513966},1637130.8744655361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q316","v":288067.21478140069},-460307.65041279182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q316","v":267036.82153645949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q316","v":-134684.06108755313},1546472.904524392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V316","v":136179.11475784652},-421292.28673382319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V316","v":252249.35614953106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V316","v":-127225.779192031},1378949.7664885928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA316","v":140047.51371050414},-41423.194971436351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA316","v":224924.20639356077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA316","v":-113443.92649552127},1457271.1846129103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF316","v":118475.19630527287},-187340.71650844379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF316","v":237699.42362289419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF316","v":-119887.30058836105},1304259.4954234466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK316","v":86197.658404930902},-958844.03440048127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK316","v":212741.27533043208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK316","v":-107299.28089162712},1346688.8147782267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP316","v":145717.82584768112},-413836.08719752874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP316","v":219662.03576392811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP316","v":-110789.87112421807},1383578.1028979514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU316","v":116684.32130224384},-1080875.9525866981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU316","v":225679.14679755265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU316","v":-113824.69211017947},-1065029.6866499807,-596340.33454088704,-834633.53194639808,-39887.67518248476,-160089.5950184766,210104.59863710729,48946.602831362223,-767204.38155674527,-159246.09671013762,-852337.17659708112,{"$f":"BI316*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11163813.57603606},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ316:BI316)+Monte_Carlo!BJ316/(1+Analise_Fundamentalista!$C$10)^10","v":-8043227.8204120509},{"$f":"(BK316+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-193.15539634171958},1.5527625423142658E-2]
["Tent292",1592435.6757311688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B317","v":137024.15648987761},-93357.520611608925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B317","v":259746.46742114649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B317","v":-131007.06068975347},1416415.1272402764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G317","v":220446.70179353707},-62482.572579384068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G317","v":231035.28218407297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G317","v":-116526.14002826299},1527228.6644579072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L317","v":248881.24988616302},-568297.6990255781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L317","v":249110.37637681354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L317","v":-125642.58725232481},1534695.755841749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q317","v":106214.00350277394},-525532.43974771269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q317","v":250328.35374219331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q317","v":-126256.89256399759},1468536.4590694383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V317","v":136980.15393573057},-1714196.1985060789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V317","v":239536.93284804345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V317","v":-120814.07616674381},1509919.8569578195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA317","v":266779.34503285395},-897015.0875856136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA317","v":246287.09021716623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA317","v":-124218.62016267136},1461818.982483377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF317","v":265193.5900666315},-857973.50401683175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF317","v":238441.2271691233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF317","v":-120261.44043005192},1322911.9810652419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK317","v":175438.87296119018},-82410.222118464211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK317","v":215783.73244685872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK317","v":-108833.7901692891},1372154.5953570248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP317","v":207758.5162407475},-941831.02139165998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP317","v":223815.82774829053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP317","v":-112884.89895651449},1426678.8824028014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU317","v":130286.24311792168},-183853.70268140075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU317","v":232709.43090264985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU317","v":-117370.52226358581},172406.04260966173,272473.27136996295,-195948.66001492634,-295246.97506674303,-1458493.1878890486,-508167.27249826473,-474600.12721112883,199978.59312029555,-623141.5763591365,61771.449075584955,{"$f":"BI317*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":809075.28233680129},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ317:BI317)+Monte_Carlo!BJ317/(1+Analise_Fundamentalista!$C$10)^10","v":-1351227.9720631856},{"$f":"(BK317+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.111905219421388},0.68167248275406589]
["Tent293",1550189.6734270025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B318","v":252917.47013503296},-722004.11461436155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B318","v":252855.60832497958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B318","v":-127531.5516490381},1595720.8531482085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G318","v":135241.1637739343},-153624.70558596903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G318","v":260282.32154821255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G318","v":-131277.32682596843},1575165.976043381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L318","v":179834.11826692155},-788776.91655912669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L318","v":256929.56024198065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L318","v":-129586.31093541691},1591515.9870185875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q318","v":148189.93043438852},-428766.55382722896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q318","v":259596.45452087006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q318","v":-130931.39941387212},1492951.5392406059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V318","v":100996.48893960165},-497897.86593190074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V318","v":243519.34226207083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V318","v":-122822.66460675142},1603431.2877070187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA318","v":219564.62982512751},-680322.98641596583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA318","v":261539.99127356161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA318","v":-131911.6515799191},1581487.569279681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF318","v":116789.28059680776},-1331296.8906645388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF318","v":257960.6923226208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF318","v":-130106.37800084712},1502968.3465573101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK318","v":145869.74874387489},-97339.444271389453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK318","v":245153.21065311751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK318","v":-123646.73084946135},1323860.90448654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP318","v":173161.53410727976},-284475.91190023889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP318","v":215938.51389912819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP318","v":-108911.85653651418},1444159.3371760643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU318","v":238937.66591126184},-887414.80801597214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU318","v":235560.71491083145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU318","v":-118808.61049174225},-343762.58780338708,110621.45291020939,-481599.54898564145,-151911.56828584248,-276204.69933697971,-331130.01689719578,-1086653.2957459574,170036.78427614161,-4287.720430345129,-531725.03768562118,{"$f":"BI318*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6964472.9309268892},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ318:BI318)+Monte_Carlo!BJ318/(1+Analise_Fundamentalista!$C$10)^10","v":-5027603.0055603869},{"$f":"(BK318+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-125.09046653413542},0.16558267556488213]
["Tent294",1537253.2806442343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B319","v":142510.88961635111},-301134.84252355847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B319","v":250745.5184935937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B319","v":-126467.29591787931},1494201.6919076401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G319","v":188352.88717382264},-45260.408774261639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G319","v":243723.25802705152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G319","v":-122925.5126079722},1510278.0757017757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L319","v":254576.25643005344},-793479.68634494697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L319","v":246345.52024025895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L319","v":-124248.09022883784},1746563.0705880313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q319","v":158229.95256537464},-225659.34467036629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q319","v":284886.60146675719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q319","v":-143686.86765444957},1555635.0017565701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V319","v":136047.58375486705},-1046745.0550720772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V319","v":253743.81047914448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V319","v":-127979.52984358573},1529608.8504001941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA319","v":108959.02784137031},-952173.11912984645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA319","v":249498.61490960742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA319","v":-125838.40123021179},1569249.8273517387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF319","v":273704.09887441481},-574428.80570356525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF319","v":255964.56131184378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF319","v":-129099.59912500755},1519542.0401173613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK319","v":231013.09710305929},-292483.09017682215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK319","v":247856.59040022554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK319","v":-125010.22132582114},1455818.307704994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP319","v":186230.90154097599},-491912.85189947532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP319","v":237462.44096156582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP319","v":-119767.77479768022},1464631.2378316596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU319","v":178478.51187369783},-233187.4475100264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU319","v":238899.94170518595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU319","v":-120492.80004645739},-34345.730331492974,263890.22381864034,-416805.99990347249,73770.341707315965,-784933.19068165135,-719553.87760908052,-173859.74464231421,61376.37600064154,-187987.28419461369,63698.206022400002,{"$f":"BI319*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":834311.72156669979},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ319:BI319)+Monte_Carlo!BJ319/(1+Analise_Fundamentalista!$C$10)^10","v":-809157.5203494993},{"$f":"(BK319+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-29.876965692147206},0.75342783911503741]
["Tent295",1572370.7877083144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B320","v":273590.52680607623},-292653.58264714159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B320","v":256473.62955236141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B320","v":-129356.35539408353},1579110.6221624727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G320","v":265497.15230288648},-285781.03012610396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G320","v":257572.98208329937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G320","v":-129910.8304757658},1585592.9701243991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L320","v":130408.51784651306},-571008.17992973479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L320","v":258630.33529973743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L320","v":-130444.12256774952},1419304.3090021668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q320","v":174317.37316974133},-679109.8575789968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q320","v":231506.54439442509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q320","v":-116763.82825403695},1731540.750976732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V320","v":322869.47588103957},-484582.32946057396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V320","v":282436.27049830859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V320","v":-142451.00615811956},1315963.5941017889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA320","v":131110.72935082123},-198212.37423137657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA320","v":214650.36235503171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA320","v":-108262.15781610222},1551993.7066817607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF320","v":239447.97373896121},-599412.58149896341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF320","v":253149.86904280641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF320","v":-127679.96649410487},1386370.5413397823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK320","v":115975.71883324358},-791817.92910080263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK320","v":226134.62894468778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK320","v":-114054.42142232477},1371484.3822416745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP320","v":184187.2547493274},-1026681.6896788551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP320","v":223706.50748387756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP320","v":-112829.76162719194},1320632.6199123601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU320","v":163565.26875465747},-118894.73064125155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU320","v":215411.93971672776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU320","v":-108646.27088079267},108054.21831721252,107378.27378431609,-312413.44935123378,-390049.76826886728,-21727.589239345369,39286.559658374157,-234494.70521130064,-563762.00274519599,-731617.68907284201,151436.20694934102,{"$f":"BI320*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1983493.8912252174},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ320:BI320)+Monte_Carlo!BJ320/(1+Analise_Fundamentalista!$C$10)^10","v":-155127.92057307018},{"$f":"(BK320+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-15.11502362905447},0.82696296206275544]
["Tent296",1670644.8748527588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B321","v":167323.67782058966},-441907.42957779835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B321","v":272503.38030702656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B321","v":-137441.20271003616},1593435.5915966874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G321","v":241068.43723342338},-1567609.1666468745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G321","v":259909.56638818487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G321","v":-131089.32212139247},1626025.2204289194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L321","v":134401.39661424368},-291607.80465712241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L321","v":265225.34842745116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L321","v":-133770.41721826061},1478593.9621049236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q321","v":153125.38648775293},-135063.58725531207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q321","v":241177.4392272699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q321","v":-121641.49037922194},1528253.5855773252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V321","v":298288.10221566609},-76198.281314452019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V321","v":249277.5540180906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V321","v":-125726.90582502456},1406671.1977566739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA321","v":222892.82253054826},-185295.68600633042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA321","v":229445.92363054494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA321","v":-115724.52299551919},1368593.659094675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF321","v":130146.6535213016},-120195.00776673324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF321","v":223234.99385405329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF321","v":-112591.94659420334},1458489.2677140096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK321","v":280853.59740826162},-301653.46777441155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK321","v":237898.108434694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK321","v":-119987.51027920311},1351876.4285674184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP321","v":175447.10588117284},-558263.86121133564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP321","v":220508.20140604681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP321","v":-111216.6475679219},1414636.6065245948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU321","v":133474.71262643544},-591924.34980154876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU321","v":230745.18288513488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU321","v":-116379.82405777313},-139521.57416021833,-1197720.4851466587,-25751.476833688183,137597.74808048882,345640.46909428015,151318.53715924363,120594.69301441831,97110.727789340963,-273525.20149203792,-344084.27834775159,{"$f":"BI321*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4506776.0076539107},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ321:BI321)+Monte_Carlo!BJ321/(1+Analise_Fundamentalista!$C$10)^10","v":-2950039.8468412412},{"$f":"(BK321+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-78.198296834305793},0.43814935278740641]
["Tent297",1533465.3957685966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B322","v":115047.01226832977},-107850.58932260261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B322","v":250127.66640045145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B322","v":-126155.6728668819},1507856.0616733872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G322","v":106682.60494742752},-501136.21614308498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G322","v":245950.4590158051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G322","v":-124048.83512318791},1587022.9321746952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L322","v":188092.21073136618},-1272817.1371044875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L322","v":258863.58025698832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L322","v":-130561.76319082911},1544368.6166748104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q322","v":251743.10122025805},-880261.65500764071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q322","v":251906.12009692562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q322","v":-127052.66289589409},1490020.5287050027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V322","v":224040.46150344249},-140750.59824273444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V322","v":243041.25724790062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V322","v":-122581.53519664588},1504769.2233922607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA322","v":267284.66496127017},-1413010.4309535548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA322","v":245446.95651881737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA322","v":-123794.88602106841},1513260.497291239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF322","v":289499.11907904828},-1079869.6192122952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF322","v":246831.99104974265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF322","v":-124493.449141683},1360985.781918338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK322","v":172940.02205434573},-1208619.0028823356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK322","v":221994.0525392839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK322","v":-111966.05906722179},1488704.0846165167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP322","v":226868.79044686633},-1106337.7048481454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP322","v":242826.52851081383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP322","v":-122473.23350934805},1283907.2411597464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU322","v":201852.11986725344},-506060.29037784727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU322","v":209421.56438096103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU322","v":-105624.93444854479},131168.41647929669,-272551.98730304028,-956423.10930696211,-503665.09658635111,203749.58531196276,-1024073.6954945358,-668031.95822518715,-925650.98735592782,-759115.61939981324,-200411.54057817755,{"$f":"BI322*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2624967.1361672976},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ322:BI322)+Monte_Carlo!BJ322/(1+Analise_Fundamentalista!$C$10)^10","v":-4252365.9597916882},{"$f":"(BK322+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-107.59278086560806},0.25230897268562646]
["Tent298",1540808.5297172875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B323","v":229435.11345380906},-636557.69801662816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B323","v":251325.42473508371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B323","v":-126759.78040449246},1555562.4846659349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G323","v":264176.81660612131},-22483.052450929576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G323","v":253731.9820213881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G323","v":-127973.56398195711},1581658.8975403609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L323","v":218849.23481555228},-366952.76302793104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L323","v":257988.63813616874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L323","v":-130120.47289471746},1562841.9547828569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q323","v":276294.3851941246},-67123.977049346984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q323","v":254919.35597713682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q323","v":-128572.43400096681},1525446.2016561686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V323","v":147144.5570120115},-169786.75180437858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V323","v":248819.63407361275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V323","v":-125495.94697290669},1453542.4969994358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA323","v":217811.6424107028},-1006446.0603769398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA323","v":237091.22735445006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA323","v":-119580.54759863837},1353497.263599846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF323","v":118312.33790384169},-957771.80186564138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF323","v":220772.58016894548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF323","v":-111349.99099692027},1315589.0674381652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK323","v":155263.17334511041},-700112.41808205296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK323","v":214589.27230328653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK323","v":-108231.34612423983},1485510.3434667995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP323","v":160266.35204756394},-8600.4548173164112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP323","v":242305.58879931454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP323","v":-122210.48968427251},1399557.5144859855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU323","v":246564.95880263939},-240826.53049820094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU323","v":228285.59161332497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU323","v":-115139.29198733869},-282556.94023222785,367452.18219462276,-20235.362970927483,335517.33012094756,100681.49230833897,-671123.73821042536,-730036.87478977442,-438491.31855789589,271760.99634528958,118884.72793042473,{"$f":"BI323*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1557138.3908793521},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ323:BI323)+Monte_Carlo!BJ323/(1+Analise_Fundamentalista!$C$10)^10","v":171164.11272521713},{"$f":"(BK323+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.750365985356745},0.85778154735767909]
["Tent299",1621555.8546955765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B324","v":227567.46899522343},-147025.98296030625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B324","v":264496.33815812523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B324","v":-133402.72985933232},1407429.9800024016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G324","v":186240.81235927434},-976446.56212833698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G324","v":229569.69064410371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G324","v":-115786.94676134616},1514121.9449756027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L324","v":245053.87885580095},-187562.62202135232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L324","v":246972.5040992125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L324","v":-124564.31902408165},1578363.5216210086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q324","v":199901.0158422094},-369674.05756943725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q324","v":257451.120503952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q324","v":-129849.36774451168},1455425.0580703407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V324","v":266195.8376657397},-615030.96732874634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V324","v":237398.29695564296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V324","v":-119735.4227978234},1447622.4277357308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA324","v":180505.2345432993},-639328.55681339046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA324","v":236125.58892925602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA324","v":-119093.51324922162},1545325.6639325419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF324","v":156133.89021826448},-271179.48619681026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF324","v":252062.22665001242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF324","v":-127131.39759776456},1376709.8376408257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK324","v":166511.59509268356},-646487.28796767618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK324","v":224558.8455728073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK324","v":-113259.65123783123},1298631.1426496408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP324","v":173353.80721179489},-127307.93451263699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP324","v":211823.21956675118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP324","v":-106836.24557744856},1429277.3288628801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU324","v":277456.31059772626},-436781.90961613524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU324","v":233133.27049571756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU324","v":-117584.29217484976},211635.09433371009,-676423.00588630512,179899.4419095795,-42171.288967787536,-231172.25550518709,-341791.24659005675,9885.233073702082,-368676.49854001653,151032.8466884605,-43776.620697541177,{"$f":"BI324*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-573381.10535945499},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ324:BI324)+Monte_Carlo!BJ324/(1+Analise_Fundamentalista!$C$10)^10","v":-1032830.0731437411},{"$f":"(BK324+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.925424151185354},0.72489768142408695]
["Tent300",1724044.2741151715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B325","v":168636.72060356039},-1043808.7426821339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B325","v":281213.49998859828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B325","v":-141834.28335158559},1418485.7621084861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G325","v":219451.84725770459},-764194.08900560148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G325","v":231373.02900834553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G325","v":-116696.48774904068},1543437.4488575927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L325","v":152539.75072952811},-8296.8816079426633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L325","v":251754.23480900811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L325","v":-126976.05725297757},1489420.2673396023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q325","v":205521.79823994151},-881842.29136072879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q325","v":242943.34700162298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q325","v":-122532.15268259827},1562824.5986765381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V325","v":302963.25891337666},-16159.662681434109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V325","v":254916.5249759396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V325","v":-128571.00614268123},1577979.7830284014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA325","v":277094.68541820167},-372667.2383916587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA325","v":257388.52786968616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA325","v":-129817.79820242163},1422897.6522355287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF325","v":197472.86112594508},-654863.23656579305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF325","v":232092.66427689311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF325","v":-117059.4466844869},1491209.5686584462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK325","v":195140.6892713641},-168369.57834263681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK325","v":243235.20475374744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK325","v":-122679.35555555727},1465887.5569338531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP325","v":256291.87495470332},-145772.42414950713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP325","v":239104.86329399588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP325","v":-120596.15535014411},1523152.6008792291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU325","v":295210.46072802087},-401075.65223499353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU325","v":248445.51868009087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU325","v":-125307.25621398821},-735792.80544156081,-430065.70048859203,269021.04667761602,-555909.29880176252,413149.11506520095,31998.176693807502,-342357.15784744173,147326.96012691749,229028.15874904793,17273.070959130011,{"$f":"BI325*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":226240.68193675246},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ325:BI325)+Monte_Carlo!BJ325/(1+Analise_Fundamentalista!$C$10)^10","v":-837716.62896330678},{"$f":"(BK325+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.521566344586656},0.74987542489667369]
["Tent301",1673845.9891253896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B326","v":246197.72813319202},-1093740.6071747337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B326","v":273025.52266844123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B326","v":-137704.55310979206},1790688.6833599342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G326","v":156904.43958804131},-414571.6476130957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G326","v":292084.04888329579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G326","v":-147317.00915308623},1673377.0651643833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L326","v":210284.76884724814},-663447.65383565612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L326","v":272949.03521954967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L326","v":-137665.97550772331},1374683.5834266886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q326","v":101602.84917543129},-785517.99466746347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q326","v":224228.33779642402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q326","v":-113092.95464038002},1317125.0784132711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V326","v":121711.31514251594},-727381.24253843108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V326","v":214839.81518598142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V326","v":-108357.71121772686},1465950.4203823959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA326","v":235055.08192479232},-374514.99115539633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA326","v":239115.11712021803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA326","v":-120601.32702253497},1476607.2369211109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF326","v":176693.50245985889},-330525.96478264488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF326","v":240853.37913737333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF326","v":-121478.04577000086},1361091.3599630764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK326","v":250704.88304520346},-431217.86994417908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK326","v":222011.27365821259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK326","v":-111974.74479910116},1322499.1880085059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP326","v":212052.43920792872},-348289.05633902398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP326","v":215716.40066077956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP326","v":-108799.83036428079},1361135.0481318652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU326","v":168302.67940070506},-949696.74500471714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU326","v":222018.39975296412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU326","v":-111978.33895280368},-712221.90948289237,-112900.16829484483,-317879.82527658157,-572779.76233598811,-499187.82342766057,-20946.119132920954,-34457.128955413515,-70476.458039864185,-29320.046834596491,-671354.0048038516,{"$f":"BI326*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8793316.9629868325},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ326:BI326)+Monte_Carlo!BJ326/(1+Analise_Fundamentalista!$C$10)^10","v":-6119061.133759968},{"$f":"(BK326+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-149.72550087857724},8.0679611929644179E-2]
["Tent302",1548860.3362572596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B327","v":252710.82918814095},-1857231.5494042288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B327","v":252638.77656272092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B327","v":-127422.189269177},1645978.1498086189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G327","v":145823.79009408949},-1038770.408892418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G327","v":268479.92442073318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G327","v":-135411.91186072674},1359996.1813407433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L327","v":100000.12617568363},-882490.06428516528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L327","v":221832.63612661147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L327","v":-111884.64625733354},1695881.1657776262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q327","v":295027.93074929743},-616307.31933450303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q327","v":276619.73961650813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q327","v":-139517.35080641709},1545939.0957406345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V327","v":163523.00721155282},-427420.5050443795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V327","v":252162.28516263189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V327","v":-127181.86362244397},1581763.3043075956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA327","v":129163.88170007044},-859449.25141795783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA327","v":258005.66820487252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA327","v":-130129.06226752541},1520401.2150400123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF327","v":185101.23898590711},-645539.52236787812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF327","v":247996.73273341771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF327","v":-125080.90423185637},1389964.7595497428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK327","v":106383.3673897485},-187683.98929011112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK327","v":226720.89154694285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK327","v":-114350.11183565861},1394076.8685340127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP327","v":91554.546139056663},-115061.07516906057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP327","v":227391.62870674962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP327","v":-114688.40827015527},1307025.3129346408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU327","v":149302.29605706708},-465887.08707325842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU327","v":213192.41526594901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU327","v":-107526.8201436471},-1479304.1329225437,-759878.6062383221,-672541.94824020378,-184176.99977511456,-138917.07629263878,-602408.76378054032,-337522.45488040964,31070.157810921606,89196.691406590442,-210919.19589388947,{"$f":"BI327*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2762595.1879368909},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ327:BI327)+Monte_Carlo!BJ327/(1+Analise_Fundamentalista!$C$10)^10","v":-4623433.1989516988},{"$f":"(BK327+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-115.96804872483695},0.20810797532296066]
["Tent303",1696981.9375992054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B328","v":230953.54353229469},-360810.05300309893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B328","v":276799.28946988645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B328","v":-139607.90949147608},1603615.4641876938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G328","v":303459.70852553024},-807667.42345489573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G328","v":261570.03279484031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G328","v":-131926.80347569054},1385166.5633482074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L328","v":124011.85157995009},-321441.51399529161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L328","v":225938.24485525143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L328","v":-113955.37213561562},1490538.0564125807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q328","v":168823.56988971593},-1133989.7765165847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q328","v":243125.6725846609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q328","v":-122624.11134890659},1417225.0127897582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V328","v":196069.0052555638},-473907.925382905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V328","v":231167.38479499743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V328","v":-116592.76797873515},1477000.9571242847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA328","v":123571.34368321695},-620.09922822244437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA328","v":240917.59989899356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA328","v":-121510.43648275494},1467940.5920416473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF328","v":187748.08281000625},-662714.11066674045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF328","v":239439.73937399598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF328","v":-120765.05516761492},1525916.9126857868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK328","v":256720.99796406823},-222168.41178454808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK328","v":248896.41301607355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK328","v":-125534.67159416727},1460309.0373068333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP328","v":196226.40159408073},-761698.98956916807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP328","v":238194.93594896037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP328","v":-120137.21972688862},1227692.5050957196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU328","v":208802.50477054282},-357452.0994692152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU328","v":200252.22753918325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU328","v":-101000.24068449873},7334.8705076061306,-374564.48561021569,-85446.789695705724,-844664.64539111452,-163264.3033110789,242358.40787123312,-356291.34365035314,157914.32760142643,-447414.87175301561,-49397.607843987862,{"$f":"BI328*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-647004.14368186973},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ328:BI328)+Monte_Carlo!BJ328/(1+Analise_Fundamentalista!$C$10)^10","v":-1608497.3638357001},{"$f":"(BK328+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.918669710281101},0.64480056643801154]
["Tent304",1447475.143839428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B329","v":237179.41935292279},-466985.50371242035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B329","v":236101.56505667156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B329","v":-119081.3964456134},1603816.9374580092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G329","v":269662.41257489874},-953894.90101840033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G329","v":261602.8956420132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G329","v":-131943.37834986212},1444765.2335460251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L329","v":151244.14070220612},-480083.81317546853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L329","v":235659.54429786358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L329","v":-118858.45658833558},1441837.7592611779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q329","v":214554.68595585111},-327549.79878463497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q329","v":235182.03609106824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q329","v":-118617.61809975639},1533327.220080304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V329","v":250927.82574915362},-102508.79083528189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V329","v":250105.12819218065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V329","v":-126144.30538054768},1409899.6142470562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA329","v":165428.65280707346},-444023.67266131548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA329","v":229972.51933015208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA329","v":-115990.11950376943},1537794.1350935483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF329","v":267363.40155069134},-691584.57261651463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF329","v":250833.73871795775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF329","v":-126511.79112276919},1434156.7625072417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK329","v":166543.73672222201},-834879.87653381983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK329","v":233929.16804527282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK329","v":-117985.71514553584},1515789.0571226338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP329","v":225141.84416119615},-124694.43904993849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP329","v":247244.43124677995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP329","v":-124701.46959509134},1413847.3953414399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU329","v":260801.73789056757},-202523.9057014873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU329","v":230616.45252572515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU329","v":-116314.89695337306},-112785.91574843939,-554572.97115135053,-212038.58476373443,3569.3051625279768,272379.85772550467,-164612.62002785935,-299899.22347063472,-552392.68691186083,222990.36676294624,172579.38776143239,{"$f":"BI329*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2260424.8235740606},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ329:BI329)+Monte_Carlo!BJ329/(1+Analise_Fundamentalista!$C$10)^10","v":83167.249706312781},{"$f":"(BK329+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.7365216487441835},0.84986124881569691]
["Tent305",1660995.645212736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B330","v":200392.2614140168},-235799.54630861938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B330","v":270929.46849976905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B330","v":-136647.37647747612},1423547.2593180069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G330","v":153332.84211384298},-18099.595987914327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G330","v":232198.62343584502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G330","v":-117112.88878941818},1495808.1883746583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L330","v":153503.23094895351},-753489.13119690516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L330","v":243985.29798796921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L330","v":-123057.67642680646},1441200.343418838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q330","v":94654.742526715374},-338385.47791558615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q330","v":235078.06547809512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q330","v":-118565.17894807531},1382175.7633749465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V330","v":254517.6913917007},-131174.2109991879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V330","v":225450.40742504498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V330","v":-113709.32394693258},1520741.493037472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA330","v":134107.50517646532},-946519.20553982316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA330","v":248052.23639308091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA330","v":-125108.89834235262},1408628.0357395876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF330","v":143539.24963065717},-590118.40028184839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF330","v":229765.10873869318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF330","v":-115885.50883393925},1642652.5337956278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK330","v":147195.84788298848},-313602.5405257672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK330","v":267937.47424548387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK330","v":-135138.31890781535},1470259.4252852702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP330","v":101401.0112661389},-417143.72102897515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP330","v":239817.97050304501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP330","v":-120955.82176001572},1408811.3155317286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU330","v":125145.90750568407},-1134438.0557097073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU330","v":229795.00399869258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU330","v":-115900.58696062163},98874.80712769035,250318.98077235548,-479058.27868678886,-127217.84885885095,235084.56387062522,-689468.36231262947,-332699.55074643734,-33607.537305110192,-196880.56101980695,-895397.73116595228,{"$f":"BI330*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11727815.730215067},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ330:BI330)+Monte_Carlo!BJ330/(1+Analise_Fundamentalista!$C$10)^10","v":-6445200.2421028093},{"$f":"(BK330+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-157.08670689052454},6.3178294127691839E-2]
["Tent306",1545868.3325725894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B331","v":232064.01707877629},-442247.15800130862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B331","v":252150.74279190798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B331","v":-127176.04205313855},1625575.9505656892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G331","v":171598.08806909077},-57563.281597839741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G331","v":265152.06681132608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G331","v":-133733.45652645041},1538875.6883430169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L331","v":190225.56081593971},-388935.1598533811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L331","v":251010.15377833269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L331","v":-126600.7687275489},1467014.0114174322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q331","v":211881.87174166358},-525918.0584170043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q331","v":239288.60231547069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q331","v":-120688.82690551273},1227175.7406315636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V331","v":134522.12407524654},-762236.02667299449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V331","v":200167.93669711097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V331","v":-100957.72732301748},1428548.8755496782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA331","v":189097.32280735913},-174072.99035878576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA331","v":233014.45051594128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA331","v":-117524.36352035735},1409878.7863693754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF331","v":223935.78087821705},-1881017.3969020972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF331","v":229969.12203898741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF331","v":-115988.40602857106},1439608.5069743581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK331","v":238881.21017647846},-310951.04045952641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK331","v":234818.41675289554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK331","v":-118434.22118515382},1430634.7201308114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP331","v":194607.0845608087},-754074.21385669895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP331","v":233354.67823740962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP331","v":-117695.96251917056},1314921.8412861971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU331","v":175588.82664434923},-1362411.270015954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU331","v":214480.43925050707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU331","v":-108176.45452747594},-85208.440183762898,245453.41675612668,-74300.213986657604,-195436.41126538278,-528503.69322365441,130514.41944415731,-1543100.9000134638,44314.365284693777,-443808.41357765114,-1080518.4586485738,{"$f":"BI331*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14152505.568252148},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ331:BI331)+Monte_Carlo!BJ331/(1+Analise_Fundamentalista!$C$10)^10","v":-8307488.5936314855},{"$f":"(BK331+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-199.11996159250774},1.1905329603397179E-2]
["Tent307",1543488.2864437986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B332","v":259125.1694951778},-9237.2681507122215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B332","v":251762.52706446961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B332","v":-126980.23957747764},1582732.8274238713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G332","v":224798.30126302235},-385253.15213307674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G332","v":258163.80972881202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G332","v":-130208.82333773361},1571987.0557065252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L332","v":117593.12428844863},-345597.32696943911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L332","v":256411.03799314165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L332","v":-129324.78639420922},1461243.7676640684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q332","v":280425.46955923358},-567849.81936941098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q332","v":238347.40233236493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q332","v":-120214.11845410573},1549787.5449123611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V332","v":143310.25772532032},-668326.42564072553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V332","v":252790.01606105379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V332","v":-127498.46919834599},1467410.7821588959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA332","v":288691.32009507279},-794623.18264814757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA332","v":239353.32065859868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA332","v":-120721.46858102844},1403867.8595485941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF332","v":139368.49728826011},-497706.87949863204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF332","v":228988.66359321182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF332","v":-115493.89697755386},1507332.0973938312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK332","v":246218.18159960999},-315631.3357966867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK332","v":245864.99379247226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK332","v":-124005.72944475005},1436925.5628729749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP332","v":107287.27478059521},-517247.37161801336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP332","v":234380.79452221881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP332","v":-118213.49979208672},1382167.5288537852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU332","v":97223.960895639859},-593921.53925474442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU332","v":225449.06427014389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU332","v":-113708.64650643688},374670.18883145758,-32499.864478975986,-100917.95108205805,-169291.06593191822,-399724.62105269742,-387300.01047550456,-244843.61559471395,52446.110150645502,-293792.80210728606,-384957.16059539758,{"$f":"BI332*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5042124.2832620926},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ332:BI332)+Monte_Carlo!BJ332/(1+Analise_Fundamentalista!$C$10)^10","v":-3102734.1897285036},{"$f":"(BK332+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-81.644723485078629},0.41463255456811415]
["Tent308",1633666.3331950342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B333","v":235865.73716746119},-193771.23615016747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B333","v":266471.71088868752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B333","v":-134399.03898248228},1704501.6153761493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G333","v":226033.27385954148},-1140527.7211880886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G333","v":278025.84434332565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G333","v":-140226.54099911242},1691030.6315718717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L333","v":304745.25607266685},-69528.720499748728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L333","v":275828.55593213631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L333","v":-139118.30534495492},1581633.0608947608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q333","v":116714.73207104229},-167355.80601119576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q333","v":257984.42385139293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q333","v":-130118.34735643058},1461034.9644717032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V333","v":112779.44173970159},-658455.79500975332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V333","v":238313.34388188575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V333","v":-120196.94055931771},1523614.2684609841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA333","v":276620.03042236227},-999499.85545622883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA333","v":248520.82252143984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA333","v":-125345.23684568543},1351292.3770977948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF333","v":161468.61615139653},-378209.9465753535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF333","v":220412.93519948106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF333","v":-111168.59861530609},1360222.7565031946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK333","v":117869.66186733918},-126317.96540370653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK333","v":221869.59341094576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK333","v":-111903.28622283445},1441592.0571783979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP333","v":265846.12693630136},-366829.94485687534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP333","v":235141.95896329929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP333","v":-118597.40459401741},1240779.250851935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU333","v":192438.11975186801},-71686.159062839215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU333","v":202386.84184858378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU333","v":-102076.86570718838},174167.17292349896,-776695.14398433384,371926.78616009955,77225.002554808889,-427559.94994748372,-599704.2393581121,-107496.99383978201,101518.00365174397,15560.736448707888,221061.93683042418,{"$f":"BI333*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2895443.6334518166},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ333:BI333)+Monte_Carlo!BJ333/(1+Analise_Fundamentalista!$C$10)^10","v":595935.14512765384},{"$f":"(BK333+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.8370370504513052},0.89200535561645511]
["Tent309",1426303.3645776201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B334","v":160266.70084094914},-422713.82769256755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B334","v":232648.17917987634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B334","v":-117339.6290304943},1634671.4969897841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G334","v":236913.81151957679},-475709.6978992364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G334","v":266635.66585958208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G334","v":-134481.73215261707},1478265.9246337994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L334","v":206235.57492965611},-160979.04444860027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L334","v":241123.9321527897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L334","v":-121614.50327667016},1665226.8972391761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q334","v":205574.91639484072},-42843.338484916305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q334","v":271619.63940173137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q334","v":-136995.47461385265},1527640.6356278777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V334","v":115530.49876239391},-93192.301844220827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V334","v":249177.57410273113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V334","v":-125676.47944206238},1489489.393125725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA334","v":220356.87709117585},-452380.52360903338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA334","v":242954.62229457623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA334","v":-122537.83954718929},1331254.326400714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF334","v":154162.71355306063},-921779.4662739319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF334","v":217144.47483910713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF334","v":-109520.10118223302},1458521.7859571902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK334","v":231054.9772989706},-988564.87703546346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK334","v":237903.41257282757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK334","v":-119990.18550151997},1307341.9629902916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP334","v":88923.255370480096},-205414.12054473886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP334","v":213244.06490845419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP334","v":-107552.87042228018},1452582.4505254731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU334","v":144429.69814606762},-136209.77077050984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU334","v":236934.63159113459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU334","v":-119501.56615618755},-147138.57670223637,-106641.95267269461,164765.95935717534,297355.74269780307,145839.2915788418,-111606.86377047059,-659992.37906399718,-639596.6726651853,-10799.670688084749,125652.99281050482,{"$f":"BI334*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1645788.3400181595},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ334:BI334)+Monte_Carlo!BJ334/(1+Analise_Fundamentalista!$C$10)^10","v":226073.26370383112},{"$f":"(BK334+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.5110249742511463},0.86257788463714613]
["Tent310",1712388.5803894673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B335","v":286029.19782194804},-298592.88089413411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B335","v":279312.30842605408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B335","v":-140875.38862285289},1444708.2141235904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G335","v":163127.48311240069},-100130.39594112431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G335","v":235650.24370646293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G335","v":-118853.76569434894},1500201.79683663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L335","v":129678.53088091567},-261923.75944476842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L335","v":244701.95128494134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L335","v":-123419.13135977274},1491352.0669362706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q335","v":209258.37524452945},-565523.63959499472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q335","v":243258.44803122643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q335","v":-122691.07865421401},1360624.8819719474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V335","v":253747.00951758114},-29392.610075788722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V335","v":221935.18517804847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V335","v":-111936.36842294631},1446176.0033393994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA335","v":131077.94887702834},-751631.09701683675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA335","v":235889.65875445234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA335","v":-118974.51829604317},1292963.187563858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF335","v":240183.95874227118},-719657.86096282594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF335","v":210898.70416341609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF335","v":-106369.95224627899},1416538.6193739744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK335","v":221922.2071720644},-515230.83609165112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK335","v":231055.42531824863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK335","v":-116536.29952274094},1345602.5275304662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP335","v":158527.53497134912},-94484.033410551987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP335","v":219484.84852835524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP335","v":-110700.50406119462},1330280.947038684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU335","v":99794.226155758239},-4315.4290830170839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU335","v":216985.70431254766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU335","v":-109440.02286503691},125873.23673101512,179793.56518339034,-10962.408638684152,-235697.89497345284,334353.21619689459,-503638.00768139923,-374945.1503034177,-178789.50312407903,172827.84602795774,203024.47852025193,{"$f":"BI335*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2659191.0945631182},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ335:BI335)+Monte_Carlo!BJ335/(1+Analise_Fundamentalista!$C$10)^10","v":1069872.8778474226},{"$f":"(BK335+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.534169648600264},0.92269498472123324]
["Tent311",1592202.9065588389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B336","v":274949.27194239706},-60820.698121640089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B336","v":259708.49981519626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B336","v":-130987.91115325988},1448518.2238086928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G336","v":268547.1718445064},-57594.789092515617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G336","v":236271.70463680243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G336","v":-119167.20891698686},1739245.9907137582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L336","v":273504.58709289337},-359426.07464859961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L336","v":283693.09288230014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L336","v":-143084.90354263666},1471073.9263855291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q336","v":264573.32897853974},-1221393.1910701275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q336","v":239950.82596887459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q336","v":-121022.82942424963},1457206.788586502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V336","v":281572.48190155328},-129693.10354080058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V336","v":237688.91981377307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V336","v":-119882.00283331296},1517198.5403862628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA336","v":216326.67509363859},-7348.767742507478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA336","v":247474.33585404063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA336","v":-124817.4254621154},1526474.2565775712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF336","v":151884.14217734136},-1475750.6129494645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF336","v":248987.32287776278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF336","v":-125580.52335833509},1472799.3782057355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK336","v":184393.51184937646},-1041302.013616604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK336","v":240232.26905749305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK336","v":-121164.77950410025},1422294.7331970641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP336","v":112431.72027797371},-239665.49906999484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP336","v":231994.32053041167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP336","v":-117009.84552805284},1441882.6686463801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU336","v":100752.97552291153},-527503.93543168693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU336","v":235189.36138171458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU336","v":-118621.31272092219},342849.16248269338,328056.87847180641,54686.701783957251,-837891.86554696283,269686.29534121283,331634.8177430564,-1200459.6712526954,-737841.01221383468,-12249.303789662299,-310182.91124798299,{"$f":"BI336*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4062739.8296408881},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ336:BI336)+Monte_Carlo!BJ336/(1+Analise_Fundamentalista!$C$10)^10","v":-2644649.4368330422},{"$f":"(BK336+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-71.305404615503733},0.48576087055470762]
["Tent312",1609460.7960015549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B337","v":277008.52531499416},-771896.68164069741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B337","v":262523.4805935137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B337","v":-132407.68929818296},1493519.8681186521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G337","v":150518.54922994337},-915617.24789588014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G337","v":243612.0439144237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G337","v":-122869.42008764943},1563072.4665779513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L337","v":228091.94055029072},-241412.99039168897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L337","v":254956.95537621283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L337","v":-128591.3978267526},1502874.2203372067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q337","v":111722.59303350891},-597243.05710842903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q337","v":245137.85747211552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q337","v":-123638.98724033636},1553390.1523464341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V337","v":220036.0447669767},-91750.050745196946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V337","v":253377.64705222458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V337","v":-127794.84977933258},1446654.2975910245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA337","v":102033.92068419636},-551654.37447196606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA337","v":235967.67461665691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA337","v":-119013.86677649055},1480852.3671180592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF337","v":238962.72777909628},-179927.87243234174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF337","v":241545.81374506562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF337","v":-121827.28564061111},1374053.2609497372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK337","v":127017.48888992817},-123778.29597334958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK337","v":224125.52420136367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK337","v":-113041.09904818841},1505662.0767955785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP337","v":201266.31402952506},-222301.94339976175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP337","v":245592.59223960104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP337","v":-123868.33960024787},1364753.6150269171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU337","v":178729.63395954092},-1128511.1328725389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU337","v":222608.63393475313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU337","v":-112276.03249236365},-364772.36503037252,-644356.07483916241,113044.50770806198,-364021.59384314093,253868.79129467177,-332666.64594760339,178753.38345120903,114323.61806975385,100688.62326911649,-839448.89747060859,{"$f":"BI337*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10995004.389443612},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ337:BI337)+Monte_Carlo!BJ337/(1+Analise_Fundamentalista!$C$10)^10","v":-6234548.6642703768},{"$f":"(BK337+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-152.33214167126778},7.4105365699133952E-2]
["Tent313",1508736.3511883633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B338","v":240520.67044842124},-726696.10057741485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B338","v":246094.04540695896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B338","v":-124121.25509196315},1707661.0692255788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G338","v":333191.15011952282},-1011631.7823277025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G338","v":278541.19136102707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G338","v":-140486.46406445609},1476518.9691254476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L338","v":237946.59380243119},-965058.00012757338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L338","v":240838.98153974346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L338","v":-121470.78412380713},1665698.0466145691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q338","v":159263.86508070296},-649596.09507362149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q338","v":271696.48984395084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q338","v":-137034.23529709826},1500580.0690964917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V338","v":185655.47510947759},-767125.5533626097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V338","v":244763.65229096622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V338","v":-123450.25119566954},1477021.6513772029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA338","v":256352.85921459264},-160705.97020318639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA338","v":240920.97539426372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA338","v":-121512.13896486415},1368106.7164231604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF338","v":100280.46306157364},-432935.3040229975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF338","v":223155.56732481249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF338","v":-112551.88662249349},1511989.3436734744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK338","v":216604.80894423314},-618548.27175499056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK338","v":246624.64976318652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK338","v":-124388.87342682907},1437366.8193009021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP338","v":245436.09852326981},-449269.35924456274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP338","v":234452.76904535198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP338","v":-118249.80123177072},1449427.7869431488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU338","v":250493.54935961569},-815356.34350925405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU338","v":236420.06592678858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU338","v":-119242.0371782302},-364202.63981399778,-540385.90491160867,-607743.20890920574,-355669.975446066,-460156.67715783534,215055.72544080584,-222051.16025910486,-279707.68647439999,-87630.292907711671,-447684.76540107996,{"$f":"BI338*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5863723.1825588904},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ338:BI338)+Monte_Carlo!BJ338/(1+Analise_Fundamentalista!$C$10)^10","v":-4881792.9131710511},{"$f":"(BK338+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-121.79942261685497},0.18022911509225084]
["Tent314",1466080.9783218976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B339","v":264988.62819648819},-246648.73004446094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B339","v":239136.41277698847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B339","v":-120612.06780922074},1579668.9505156206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G339","v":159775.42908035399},-293989.20365615917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G339","v":257664.05252313026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G339","v":-129956.76322994883},1499551.6960394206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L339","v":102268.83251474363},-920341.44648188842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L339","v":244595.91159485135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L339","v":-123365.64863774356},1415931.0573525999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q339","v":122438.64959628538},-96303.667011804922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q339","v":230956.32424233307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q339","v":-116486.31639574874},1456384.5309923533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V339","v":224659.10806983069},-357303.97635348886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V339","v":237554.79916535679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V339","v":-119814.3570550998},1460818.0565656894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA339","v":146315.18601452655},-358422.23951838788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA339","v":238277.96344975816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA339","v":-120179.09590308431},1319428.4810496236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF339","v":169500.15359234007},-1018768.930303455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF339","v":215215.52938716346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF339","v":-108547.20835947797},1406879.9595178498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK339","v":264752.7568458927},-328464.92724141903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK339","v":229479.97532307135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK339","v":-115741.69748183151},1399319.0092996068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP339","v":227155.95887010731},-222143.39374244813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP339","v":228246.68839069083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP339","v":-115119.67055841511},1441410.1389243617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU339","v":198023.43206846318},-598199.81851562986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU339","v":235112.28578744331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU339","v":-118582.43847883279},136864.24311979499,-6506.4852826237475,-696842.351010037,140604.9904310648,-14904.426173401182,-94008.185957187481,-742600.45568342938,50026.107445713511,118139.58295993491,-283646.53913855617,{"$f":"BI339*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3715169.502605855},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ339:BI339)+Monte_Carlo!BJ339/(1+Analise_Fundamentalista!$C$10)^10","v":-2543133.861988009},{"$f":"(BK339+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.014121415360819},0.50166656140433874]
["Tent315",1598243.4117688583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B340","v":284332.98903727438},-710089.63075647654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B340","v":260693.78287161936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B340","v":-131484.85356965131},1695454.9975419499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G340","v":132334.66766732332},-497938.68195034371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G340","v":276550.2261690069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G340","v":-139482.290647463},1525715.6802040329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L340","v":160388.96128883495},-815093.01051169215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L340","v":248863.58944457074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L340","v":-125518.11652927414},1588985.1229990849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q340","v":221989.89106418943},-937430.51337155851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q340","v":259183.63848151121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q340","v":-130723.18939870258},1544420.1130224927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V340","v":218013.38095779726},-1229153.3922992076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V340","v":251914.5198047439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V340","v":-127056.899415616},1510703.077120089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA340","v":241091.60622316235},-327551.95712548593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA340","v":246414.84336504084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA340","v":-124283.05439564893},1479667.3214520474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF340","v":232285.9714060858},-271995.77950842131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF340","v":241352.51775818819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF340","v":-121729.79388514912},1408382.8392443405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK340","v":143539.74882304878},-538708.15641190892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK340","v":229725.11407866699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK340","v":-115865.33692205402},1394504.9992571892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP340","v":118465.32187632997},-132159.69810388295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP340","v":227461.46226086695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP340","v":-114723.62987972426},1314308.0752693417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU340","v":238447.85152719246},-802611.5676110154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU340","v":214380.32622419717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU340","v":-108125.96100799198},-296547.71241723408,-228536.0787614765,-531358.57630756067,-586980.17322456045,-886282.39095228235,35671.438067068331,79912.915770703548,-281308.63043224718,99043.456153589679,-457909.35086761782,{"$f":"BI340*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5997643.6182442093},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ340:BI340)+Monte_Carlo!BJ340/(1+Analise_Fundamentalista!$C$10)^10","v":-4860743.5548135135},{"$f":"(BK340+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-121.32432269990097},0.18240873155864862]
["Tent316",1599438.7703915897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B341","v":131437.80529763302},-289625.86253959377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B341","v":260888.76103261372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B341","v":-131583.1937550797},1598315.173186695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G341","v":223906.66670160581},-1121388.6631443286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G341","v":260705.48806955249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G341","v":-131490.7572633232},1537272.3935988967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L341","v":157337.26171152288},-708518.8181295594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L341","v":250748.63605905094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L341","v":-126468.86830918503},1586641.698586016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q341","v":178047.99312167533},-264421.34001144918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q341","v":258801.39622065276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q341","v":-130530.39973128709},1523157.5807579949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V341","v":251107.91985721988},-694143.99301383342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V341","v":248446.33096151441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V341","v":-125307.66590041363},1528413.4930973588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA341","v":235701.60658966686},-850864.14683607849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA341","v":249303.63696390486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA341","v":-125740.06115336908},1483998.29478765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF341","v":98209.722644091089},-553585.58659816463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF341","v":242058.95447118222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF341","v":-122086.09592941377},1383340.1191382224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK341","v":139974.83012359159},-166427.77885346746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK341","v":225640.32862622224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK341","v":-113805.1135781677},1426156.2117764934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP341","v":133476.28847821953},-163432.63149979364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP341","v":232624.17669057878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP341","v":-117327.52301187032},1497961.8926836278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU341","v":172553.68456081123},-353493.3222241475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU341","v":244336.59449221744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU341","v":-123234.85813368036},-28882.489964426728,-768267.26563649357,-426901.78866817069,41897.649599591823,-319897.40809551271,-491598.96443587594,-335403.00541230506,85382.266318178663,85340.310657134352,-59837.90130479919,{"$f":"BI341*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-783749.89768140868},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ341:BI341)+Monte_Carlo!BJ341/(1+Analise_Fundamentalista!$C$10)^10","v":-1994953.5147111423},{"$f":"(BK341+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.641276930350706},0.58687482214778319]
["Tent317",1658204.5411759913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B342","v":202188.86514431884},-907874.50749487476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B342","v":270474.20401103765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B342","v":-136417.75694463984},1627602.6765648045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G342","v":181567.4138529418},-372173.81389773713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G342","v":265482.65154182643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G342","v":-133900.19193687488},1556088.2741836808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L342","v":163430.43088275476},-53029.885187988177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L342","v":253817.74496423278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L342","v":-128016.81981973514},1493172.8254866523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q342","v":277367.48312940379},-140060.22085275262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q342","v":243555.43685702083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q342","v":-122840.86946180926},1530063.7726394229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V342","v":148356.34208521462},-209346.75129757921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V342","v":249572.81849998902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V342","v":-125875.82693368732},1516670.3972452527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA342","v":220443.40034626366},-941765.78408169176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA342","v":247388.18900537305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA342","v":-124773.97599562726},1484392.0479106226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF342","v":208092.43459154843},-208828.69886372608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF342","v":242123.18060243942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF342","v":-122118.4893504255},1491919.4176807732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK342","v":243512.84056009632},-616982.9278765684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK342","v":243350.99013758541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK342","v":-122737.75366567614},1443117.691327007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP342","v":185614.67271999709},-699654.48536641162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP342","v":235390.80925390607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP342","v":-118722.91600307664},1417239.4622742329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU342","v":160223.12559153221},-349087.13046397211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU342","v":231169.74168928555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU342","v":-116593.95671402811},-571629.19528415799,-59023.940439843776,236201.47083926422,258021.82967186274,62706.582353937119,-598708.17072568228,119268.42697983627,-252856.85084456281,-397371.91939558508,-74288.219897182455,{"$f":"BI342*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-973018.49619984976},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ342:BI342)+Monte_Carlo!BJ342/(1+Analise_Fundamentalista!$C$10)^10","v":-1267325.2279063452},{"$f":"(BK342+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.218156911086169},0.69333974676370458]
["Tent318",1600319.777578576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B343","v":228817.20116975449},-263506.2916483049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B343","v":261032.46448518004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B343","v":-131655.67276554939},1664258.7026610258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G343","v":233250.80352384661},-469102.44616754737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G343","v":271461.71457921987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G343","v":-136915.82284028822},1443774.7763991782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L343","v":193811.15440325945},-213779.02646107148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L343","v":235497.98816787585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L343","v":-118776.97330990552},1477385.5582176466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q343","v":128607.04745986935},-226127.9252890794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q343","v":240980.33321807798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q343","v":-121542.07698136175},1398750.6065406667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V343","v":156219.68742625014},-624593.93425056734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V343","v":228153.97468742661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V343","v":-115072.90899945762},1341693.9110506994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA343","v":135087.46314918477},-46368.932913677119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA343","v":218847.30357844237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA343","v":-110378.94861994097},1524172.4870669339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF343","v":242857.81028798793},-53179.835356354823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF343","v":248611.87506010997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF343","v":-125391.16057114721},1395608.7024704844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK343","v":105450.20472736385},-365186.17972769547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK343","v":227641.49026143481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK343","v":-114814.42972555241},1313067.9722210257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP343","v":142708.10563949076},-928735.97500222595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP343","v":214178.0496795635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP343","v":-108023.93977235389},1366602.4732967843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU343","v":140882.30080453429},-464216.39691118972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU343","v":222910.20618139344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU343","v":-112428.13501760759},94687.701241080242,-101305.75090476911,96753.142800158312,21917.378407506185,-355293.18113634823,197186.88519400905,312898.68942059588,-146908.91446444925,-679873.75945552555,-212852.02494286958,{"$f":"BI343*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2787911.158857354},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ343:BI343)+Monte_Carlo!BJ343/(1+Analise_Fundamentalista!$C$10)^10","v":-1610385.1267004593},{"$f":"(BK343+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.961277943987895},0.64452440073460182]
["Tent319",1626243.3182898171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B344","v":269265.7203766114},-170318.16634244806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B344","v":265260.92295632139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B344","v":-133788.35977012274},1482333.0464362435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G344","v":222746.43209424324},-306223.94651816651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G344","v":241787.33133233353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G344","v":-121949.09868980091},1539303.2416197483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L344","v":163690.88980612013},-279043.86332650395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L344","v":251079.89314360678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L344","v":-126635.94283154976},1327054.3109474753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q344","v":227553.4032732709},-174789.4144212488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q344","v":216459.39901863982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q344","v":-109174.57282729479},1569350.5438439383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V344","v":125741.71012303932},-654081.84179898375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V344","v":255980.98944985814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V344","v":-129107.88490496534},1561310.097760472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA344","v":240434.83454370921},-1175267.880258702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA344","v":254669.4906568462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA344","v":-128446.4106463296},1197172.5927734314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF344","v":127259.97888716527},-363215.6589634897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF344","v":195274.042528302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF344","v":-98489.41775658603},1424597.7187837053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK344","v":171904.45165273672},-223725.91909404704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK344","v":232369.96670549322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK344","v":-117199.30835981098},1366152.9156765535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP344","v":262356.22469536675},-260354.19701731193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP344","v":222836.87762844979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP344","v":-112391.15065250281},1361467.9224311851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU344","v":165620.58544685878},-417310.97858907876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU344","v":222072.69577550452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU344","v":-112005.72397324604},230420.11722036201,36360.718218609341,9090.9767916731944,160048.81504336713,-401467.02713105164,-808609.96570447623,-139171.05530460848,63349.190904371921,112447.75465400179,-141623.42133996153,{"$f":"BI344*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1854967.1623523924},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ344:BI344)+Monte_Carlo!BJ344/(1+Analise_Fundamentalista!$C$10)^10","v":-1298072.679642366},{"$f":"(BK344+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.912150120674902},0.68908596950350876]
["Tent320",1594882.3833857127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B345","v":153075.95350966929},-349121.82904090808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B345","v":260145.55648939929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B345","v":-131208.34729936282},1563137.3126068455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G345","v":160691.72285016804},-752016.77337127645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G345","v":254967.53258645011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G345","v":-128596.73260276415},1534322.8283704428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L345","v":216242.4176379462},-1103155.0372094221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L345","v":250267.52453900958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L345","v":-126226.21243505371},1464209.5748834305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q345","v":223160.7989984843},-87423.498203484152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q345","v":238831.16312724145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q345","v":-120458.11053008247},1563158.1890398255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V345","v":110035.42771161007},-469281.97255643742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V345","v":254970.93779760026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V345","v":-128598.45007252702},1450333.1513801639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA345","v":216933.2138998686},-158892.14883454805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA345","v":236567.7423559388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA345","v":-119316.52001954931},1410462.1273582485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF345","v":165353.78805206166},-1257210.6091657837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF345","v":230064.27235712641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF345","v":-116036.39653110551},1406737.5575844122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK345","v":190234.60494659905},-248424.05047618749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK345","v":229456.74776058449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK345","v":-115729.98230926879},1437904.1751925091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP345","v":131393.87491742198},-560068.59486723074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP345","v":234540.41861055576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP345","v":-118294.0086160793},1443746.2320104942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU345","v":132124.74683885844},-527359.99503236171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU345","v":235493.33221584067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU345","v":-118774.62501005412},-67108.666341202334,-464954.25053742249,-762871.30746752,254110.3533921591,-232874.05711975414,175292.28740171005,-977828.94528770121,55537.319921727263,-312428.30995533231,-278516.5409877167,{"$f":"BI345*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3647977.3812554399},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ345:BI345)+Monte_Carlo!BJ345/(1+Analise_Fundamentalista!$C$10)^10","v":-3381364.9329402586},{"$f":"(BK345+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-87.933629812398394},{"$f":"_xlfn.NORM.DIST(BL345,$H$7,$H$8,$C$6)","v":0.37255434352200123}]
["Tent321",1634769.2577612465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B346","v":163204.01477473127},-697020.14280585432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B346","v":266651.61188203481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B346","v":-134489.77477029717},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1550253.8598170839},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G346","v":234857.01615012268},-248962.00879003835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G346","v":252866.0779397554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G346","v":-127536.83215765079},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1631942.3322792156},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L346","v":221396.77042794932},-658052.68308359012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L346","v":266190.50446098734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L346","v":-134257.20826614634},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1410139.6827679554},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q346","v":276946.04773149872},-654106.88585826859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q346","v":230011.67755248587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q346","v":-116009.86954564959},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1619472.8289003356},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V346","v":278221.09508741007},-380724.74461570272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V346","v":264156.57021640759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V346","v":-133231.36275739264},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1490324.2817750489},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA346","v":138815.51752194364},-1480190.1217761626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA346","v":243090.80322838528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA346","v":-122606.52446151146},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1396292.9444813523},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF346","v":108318.31595700647},-804669.34431520558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF346","v":227753.09881673954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF346","v":-114870.72118900703},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1471104.8919057827},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK346","v":190335.55476894381},-1077062.9930438942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK346","v":239955.87683819403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK346","v":-121025.37690660825},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1392702.6925392628},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP346","v":228774.45328413133},-423317.78184449475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP346","v":227167.48316310789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP346","v":-114575.35707399946},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1411033.6782784883},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU346","v":231157.66208801573},-117504.40628541353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU346","v":230157.49956545018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU346","v":-116083.41708410886},-401654.29091938544,111224.25314218894,-304722.61646079982,-263159.0301199336,28421.557930722309,-1220890.3254873452,-583468.6507304667,-767796.93834336451,-81951.20247125499,227727.33828394354,{"$f":"BI346*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2982746.2893486456},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ346:BI346)+Monte_Carlo!BJ346/(1+Analise_Fundamentalista!$C$10)^10","v":-777274.27922651567},{"$f":"(BK346+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-29.157336858219832},0.75736158395961062]
["Tent322",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1687945.7437630426},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B347","v":175139.3213111911},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B347)","v":-51168.121179135174},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B347","v":275325.37158193265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B347","v":-138864.51670497935},1557609.401982574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G347","v":230446.51776394065},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G347)","v":-1395521.1965172009},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G347","v":254065.86021201333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G347","v":-128141.96049882409},1694226.8729352648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L347","v":226334.45343219308},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L347)","v":-576421.99462556257},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L347","v":276349.90346021496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L347","v":-139381.25485849232},1527632.3170527015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q347","v":157684.33028391196},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q347)","v":-61126.778195757877},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q347","v":249176.21723755353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q347","v":-125675.79508658129},1615039.2581212497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V347","v":209217.72128845795},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V347)","v":-427783.6369716021},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V347","v":263433.39855837473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V347","v":-132866.62019040552},1461221.9147057349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA347","v":213233.7668747025},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA347)","v":-738633.69213757408},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA347","v":238343.83783753708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA347","v":-120212.32064721013},1429068.9422364156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF347","v":121403.25170072334},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF347)","v":-592244.93692465115},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF347","v":233099.27999242322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF347","v":-117567.1485502524},1557861.6834308794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK347","v":168433.85718172294},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK347)","v":-266725.75215054478},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK347","v":254107.01051779452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK347","v":-128162.71527813024},1274542.4329015946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP347","v":90789.844968209276},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP347)","v":-503581.96833269292},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP347","v":207894.04531051917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP347","v":-104854.50709469875},1356959.2115244619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU347","v":247632.83689598794},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU347)","v":-809042.96581891726},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU347","v":221337.26780909274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU347","v":-111634.79975169567},{"$f":"SUM(C347:F347)","v":260432.0550090092},{"$f":"SUM(H347:K347)","v":-1039150.7790400711},{"$f":"SUM(M347:P347)","v":-213118.89259164684},{"$f":"SUM(R347:U347)","v":220057.97423912628},{"$f":"SUM(W347:Z347)","v":-87999.137315174943},{"$f":"SUM(AB347:AE347)","v":-407268.40807254461},{"$f":"SUM(AG347:AJ347)","v":-355309.55378175701},{"$f":"SUM(AL347:AO347)","v":27652.400270842438},{"$f":"SUM(AQ347:AT347)","v":-309752.58514866326},{"$f":"SUM(AV347:AY347)","v":-451707.66086553218},{"$f":"BI347*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5916414.6012065317},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ347:BI347)+Monte_Carlo!BJ347/(1+Analise_Fundamentalista!$C$10)^10","v":-4184521.0530544696},{"$f":"(BK347+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.06147007650448},0.26089434162504987]
["Tent323",1497856.2028706721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B348","v":273876.24966540129},-1669624.396389992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B348","v":244319.35514247415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B348","v":-123226.1632068138},1506892.911910217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G348","v":228385.11377470559},-1105301.1709298564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G348","v":245793.35706663775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G348","v":-123969.59837824434},1598180.5633351489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L348","v":215164.03108988082},-459617.16059687186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L348","v":260683.53149450707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L348","v":-131479.68313250606},1479050.9856193266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q348","v":225191.6488188839},-871151.54902352754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q348","v":241251.98556229851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q348","v":-121679.08895114576},1540999.3627228516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V348","v":170244.76427704995},-801569.091486288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V348","v":251356.55202004602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V348","v":-126775.47992160486},1479339.9698268105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA348","v":256195.21047432206},-440169.63735378848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA348","v":241299.1225538759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA348","v":-121702.86320600906},1457307.770058102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF348","v":223038.23348655284},-306493.18315574125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF348","v":237705.39117329035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF348","v":-119890.31041268968},1448625.1881643692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK348","v":187377.48705302278},-704624.99999715399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK348","v":236289.15188063798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK348","v":-119176.00869838418},1474074.6799875528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP348","v":157818.67431755492},-15742.004451402219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP348","v":240440.28696224818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP348","v":-121269.6964815798},1356641.2839730645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU348","v":119982.70438693986},-467153.95383929525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU348","v":221285.40979081931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU348","v":-111608.64437559123},-1274654.9547889302,-755092.29846675741,-115249.28114499003,-526387.00359349092,-506743.25511079689,-64378.167531599582,34360.131091412259,-400134.3697618774,261247.26034682104,-237494.48403712729,{"$f":"BI348*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3110675.2326734546},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ348:BI348)+Monte_Carlo!BJ348/(1+Analise_Fundamentalista!$C$10)^10","v":-4253724.6929846127},{"$f":"(BK348+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-107.6234485000393},0.25213856740788065]
["Tent324",1484006.8484570847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B349","v":206265.0989209105},-250186.67786699667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B349","v":242060.34968321686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B349","v":-122086.79962571237},1543427.9375098224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G349","v":280025.40957679856},-501150.29442136857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G349","v":251752.68338748359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G349","v":-126975.27477005938},1694790.6952228374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L349","v":196996.78693307578},-1667705.0222578035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L349","v":276441.87003047095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L349","v":-139427.6395896133},1561164.3250109823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q349","v":211329.36845533835},-659822.45773417491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q349","v":254645.71327148413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q349","v":-128434.41816228122},1474458.7515477915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V349","v":252055.95177181004},-799459.80950225214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V349","v":240502.93390776022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V349","v":-121301.29341636857},1496371.3350852288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA349","v":227492.32731062657},-63667.272540025362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA349","v":244077.15436304279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA349","v":-123104.00557931999},1489646.4801673815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF349","v":108132.98745256089},-41123.283405335562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF349","v":242980.24518457407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF349","v":-122550.76283942237},1520412.1768214868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK349","v":121550.7294759231},-22690.68962441543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK349","v":247998.52073908603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK349","v":-125081.8060395669},1392632.4379493501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP349","v":228430.38470966541},-536189.04444697383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP349","v":227156.02374793147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP349","v":-114569.57734457949},1434205.0082937332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU349","v":137215.98522655966},-76829.165820211405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU349","v":233937.03754530987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU349","v":-117989.68424694147},76051.971111418316,-96347.476227145802,-1333694.00488387,-322281.79416963365,-428202.21723905043,284798.20355432399,187439.18639237701,221776.75455102682,-195172.21333395643,176334.17270471668,{"$f":"BI349*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2309604.561682268},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ349:BI349)+Monte_Carlo!BJ349/(1+Analise_Fundamentalista!$C$10)^10","v":-155500.48714438663},{"$f":"(BK349+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-15.123432737972934},0.82692550333787329]
["Tent325",1529776.5085030191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B350","v":232117.79055775405},-279140.04413689667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B350","v":249525.96207383327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B350","v":-125852.19418623926},1694665.5243120156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G350","v":123533.4039968627},-7253.6712419909018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G350","v":276421.45306644199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G350","v":-139417.34198490591},1530118.0677249413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L350","v":278707.68107275979},-438679.69505211432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L350","v":249581.67471746559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L350","v":-125880.29370096218},1606095.5828407551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q350","v":226370.77227566161},-61664.573117417778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q350","v":261974.57162095155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q350","v":-132130.83875312819},1492807.4390788414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V350","v":177439.32338236624},-231879.90276531255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V350","v":243495.83769699259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V350","v":-122810.80972374084},1490931.2756063289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA350","v":266636.65459568368},-575853.7497352151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA350","v":243189.81162528583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA350","v":-122656.46084444027},1422101.3238776198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF350","v":116464.54560848647},-326113.13129897427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF350","v":231962.77301596093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF350","v":-116993.93406184007},1456198.220018609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK350","v":284193.79835000233},-369670.51466191642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK350","v":237524.40948117085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK350","v":-119799.02955809853},1383366.8572475619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP350","v":133807.69683655587},-47540.03170297679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP350","v":225644.68995117387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP350","v":-113807.31327839193},1424056.4205164721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU350","v":236073.15779743562},-669004.52275763138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU350","v":232281.6740887943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU350","v":-117154.77664275176},76651.514308451398,253283.84383640785,-36270.632962851116,294549.93202606717,66244.448590305445,-188683.74435868586,-94679.746736366957,32248.663611158234,198105.04180636103,-317804.46751415322,{"$f":"BI350*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4162566.0904811043},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ350:BI350)+Monte_Carlo!BJ350/(1+Analise_Fundamentalista!$C$10)^10","v":-1565094.3302429183},{"$f":"(BK350+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.939030459277596},0.65112887474946746]
["Tent326",1644821.0835257142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B351","v":291637.40072714025},-321055.54399005551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B351","v":268291.19222631119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B351","v":-135316.72192303778},1626636.5780258232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G351","v":255877.67666252106},-294204.58750286495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G351","v":265325.06860990304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G351","v":-133820.71260100123},1404895.8679978028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L351","v":139133.87871561482},-724869.29159779812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L351","v":229156.34481715731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L351","v":-115578.4695397914},1480735.6797424392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q351","v":157889.9549314187},-19394.357884170655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q351","v":241526.78055328786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q351","v":-121817.68596237447},1420095.3539528663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V351","v":189008.29681573261},-487932.26157695707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V351","v":231635.57386459265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V351","v":-116828.90621947317},1352844.2601783355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA351","v":160947.98579028892},-295520.11395644362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA351","v":220666.06702399638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA351","v":-111296.26948076974},1436165.871135426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF351","v":260814.09196869703},-409723.47362937633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF351","v":234256.87915900219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF351","v":-118151.00120386532},1605697.5929385596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK351","v":142030.59964719502},-43031.185002251143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK351","v":261909.65441723651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK351","v":-132098.09677926672},1386934.79960272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP351","v":249151.21174983084},-558504.78466438793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP351","v":226226.66662805853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP351","v":-114100.8420204211},1442166.6401900167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU351","v":253118.27172230821},-17178.49889564254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU351","v":235235.68074420554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU351","v":-118644.67459218539},103556.32704035816,93177.445168557926,-472157.53760481742,258204.6916381614,-184117.29711610498,-25202.330622928057,-32803.503705542433,228810.97228291363,-197227.74830691965,352530.77897868585,{"$f":"BI351*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4617407.2941948669},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ351:BI351)+Monte_Carlo!BJ351/(1+Analise_Fundamentalista!$C$10)^10","v":2103607.3499616799},{"$f":"(BK351+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":35.866337475849683},0.96633806223298113]
["Tent327",1483793.5918500887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B352","v":177882.84292967161},-255306.97618170775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B352","v":242025.56482429561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B352","v":-122069.25535583636},1485307.7778892189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G352","v":111330.68749984741},-329377.3797107985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G352","v":242272.54778296483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G352","v":-122193.82494778099},1581422.2603816695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L352","v":194239.76661125224},-1426202.9550700071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L352","v":257950.03961255649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L352","v":-130101.00514535552},1549279.5951949169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q352","v":185236.5400464499},-643028.760277141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q352","v":252707.16301603324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q352","v":-127456.681011561},1585922.7044907406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V352","v":231243.69697511138},-7617.9620295133027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V352","v":258684.1191593619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V352","v":-130471.24927107646},1499772.1797469051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA352","v":210887.16500068919},-567453.30540951865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA352","v":244631.87528557732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA352","v":-123383.7874692755},1557772.2432067904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF352","v":296630.55359579431},-249969.02243263647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF352","v":254092.42168220982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF352","v":-128155.35717818065},1319852.1199478577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK352","v":85172.389673171056},-1023510.9962878877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK352","v":215284.63026762946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK352","v":-108582.06043400589},1500607.5605355543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP352","v":252544.50668116723},-115165.19860258425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP352","v":244768.13649355579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP352","v":-123452.51287108954},1298376.8380390885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU352","v":152392.15407840023},-40743.969156387262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU352","v":211781.7392575327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU352","v":-106815.32435591602},42532.176216423104,-97967.96937576725,-1104114.1539915539,-332541.73822621891,351838.60483388352,-235318.05259252762,172598.59566718701,-831636.03678109311,258694.93170104924,216614.59982362966,{"$f":"BI352*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2837192.9286639737},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ352:BI352)+Monte_Carlo!BJ352/(1+Analise_Fundamentalista!$C$10)^10","v":99201.136495579733},{"$f":"(BK352+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.3746247133298581},0.85132589251565194]
["Tent328",1643363.1154222381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B353","v":206771.51586129278},-916706.03985358879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B353","v":268053.37912637752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B353","v":-135196.77728808217},1633545.965019787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G353","v":243900.12884820468},-362724.37443152035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G353","v":266452.07731177961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G353","v":-134389.13649092166},1683047.9132000352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L353","v":310844.812465936},-357996.45495689393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L353","v":274526.47326148127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L353","v":-138461.58025009153},1440188.6725635377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q353","v":255082.47644293125},-478364.61333315587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q353","v":234913.04912304736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q353","v":-118481.95045278459},1426999.8101954327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V353","v":209258.42714889412},-303875.84089290065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V353","v":232761.77829834292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V353","v":-117396.9244645959},1480281.0338429618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA353","v":109059.95565479557},-1329469.1130667201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA353","v":241452.6220374266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA353","v":-121780.28299291522},1420298.7717849121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF353","v":176128.87614666487},-294317.55429461726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF353","v":231668.75389446112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF353","v":-116845.64106953608},1395724.4222715232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK353","v":125486.70065129455},-989609.29685021576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK353","v":227660.36562951939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK353","v":-114823.94980302162},1292744.5663743683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP353","v":215732.67599939217},-522644.92999542889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP353","v":210863.04427301121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP353","v":-106351.96664103538},1345346.8805326973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU353","v":240893.63733185912},-178579.11602392176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU353","v":219443.14925874624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU353","v":-110679.47240367635},-577077.92215400073,13238.69523754227,88913.250520431815,-106851.03821996185,20747.440089740485,-1100736.8183674132,-3365.5653230273601,-751286.18037242338,-202401.1763640609,171078.19816300727,{"$f":"BI353*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2240762.4161615251},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ353:BI353)+Monte_Carlo!BJ353/(1+Analise_Fundamentalista!$C$10)^10","v":-607917.24191877735},{"$f":"(BK353+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.334820608850578},0.77767581998367574]
["Tent329",1487137.6762746109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B354","v":180032.77143216631},-1000065.6477712153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B354","v":242571.02743183792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B354","v":-122344.36767455145},1678017.519007531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G354","v":147823.15490316981},-1328514.7360285062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G354","v":273705.95213076816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G354","v":-138047.7380037049},1514247.8165387316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L354","v":283330.30164775619},-442290.31407918921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L354","v":246993.03534852437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L354","v":-124574.67427030054},1451639.7409824601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q354","v":204977.47068851473},-399950.05105420877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q354","v":236780.86370127028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q354","v":-119424.01099449625},1461126.5458686324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V354","v":169181.47178781361},-849122.87641611672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V354","v":238328.28196993316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V354","v":-120204.47481003088},1421317.4978961167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA354","v":105252.35773953823},-237808.59295241619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA354","v":231834.92105128118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA354","v":-116929.44998911177},1397435.8036442676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF354","v":240385.32723132311},-653623.54185361287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF354","v":227939.51364959666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF354","v":-114964.74233033015},1484892.5765551326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK354","v":142003.03067088008},-1171032.6372413009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK354","v":242204.82317628775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK354","v":-122159.6670177609},1432450.4286504127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP354","v":263217.48015820421},-470419.25909954676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP354","v":233650.84333909661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP354","v":-117845.33786904966},1452177.9128117659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU354","v":212824.04848655232},-4628.1554184533625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU354","v":236868.64635626736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU354","v":-119468.28550465567},-699806.21658176254,-1045033.3669982732,-36541.651353209192,-77615.727658920005,-561817.59746840084,-17650.764150708565,-300263.44330302323,-908984.45041189389,-91396.273471295601,325596.25391971064,{"$f":"BI354*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4264622.0059619043},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ354:BI354)+Monte_Carlo!BJ354/(1+Analise_Fundamentalista!$C$10)^10","v":-635814.11678899312},{"$f":"(BK354+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.96447414550434},0.77439789000478376]
["Tent330",1609859.181135627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B355","v":207528.48704128945},-965019.71341997467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B355","v":262588.46226456348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B355","v":-132440.46378712004},1605014.2461203849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G355","v":252516.73992706015},-567933.63892622467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G355","v":261798.19187922042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G355","v":-132041.87896184082},1566450.9124246128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L355","v":202733.75912620572},-1836524.019471315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L355","v":255508.0227677676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L355","v":-128869.33700308223},1495490.80748065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q355","v":293050.05814224121},-614173.45276054158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q355","v":243933.52913645326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q355","v":-123031.56602330522},1487559.8633226459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V355","v":219852.53111516396},-852325.12552650948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V355","v":242639.89149711182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V355","v":-122379.10030775433},1536334.6971633811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA355","v":165822.79675519321},-7776.4598485086344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA355","v":250595.685870638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA355","v":-126391.72556759218},1606491.2580422629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF355","v":186036.73205910745},-258272.12975679472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF355","v":262039.11126760987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF355","v":-132163.39030037579},1516760.3252723911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK355","v":193871.04388178038},-612920.71468033514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK355","v":247402.85740782556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK355","v":-124781.37422633043},1434220.0635289766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP355","v":140312.06420740948},-728691.8306191311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP355","v":233939.49324523562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP355","v":-117990.92281635266},1384728.5494932372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU355","v":190709.75070638381},-114782.50389411816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU355","v":225866.79923691726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU355","v":-113919.33745706906},-627343.22790124174,-185660.58608178492,-1507151.574580424,-200221.43150515232,-512211.80322198803,282250.29720973037,57640.323269546818,-296428.18761705968,-472431.19598283863,187874.70859211381,{"$f":"BI355*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2460761.1634966214},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ355:BI355)+Monte_Carlo!BJ355/(1+Analise_Fundamentalista!$C$10)^10","v":-1398384.6817900569},{"$f":"(BK355+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.176267775966409},0.67503401772331861]
["Tent331",1645362.92964852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B356","v":281623.81618903286},-1265982.1633368446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B356","v":268379.57420520653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B356","v":-135361.29871127277},1486283.8262986587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G356","v":238638.6204192666},-173392.08555227131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G356","v":242431.75366502826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G356","v":-122274.12284311224},1621762.0434125047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L356","v":213671.5663090692},-586800.57040655881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L356","v":264529.97015448177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L356","v":-133419.69266553156},1462474.6606687666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q356","v":254568.64271844242},-115385.94418567604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q356","v":238548.17660200503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q356","v":-120315.38199462209},1415176.2008065649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V356","v":241789.30286221844},-179943.71631606339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V356","v":230833.19756021307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V356","v":-116424.21559077081},1484239.633353804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA356","v":136913.00094231844},-1067816.7435260282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA356","v":242098.31985401452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA356","v":-122105.95045582559},1479762.2439298383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF356","v":142074.21869264205},-846343.82390563318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF356","v":241368.0008189239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF356","v":-121737.60300108284},1393479.5424227084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK356","v":94232.41971666734},-709963.47198660939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK356","v":227294.19723766469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK356","v":-114639.26723462848},1257743.2036687017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP356","v":205706.34128263098},-91053.779846297955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP356","v":205153.87783302375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP356","v":-103472.46216993647},1291527.3699162728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU356","v":97862.929111478879},-546387.06489379297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU356","v":210664.50408393724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU356","v":-106251.82989285317},-851340.07165387797,185404.16568891131,-242018.72660853944,257415.49314014931,176254.56851559726,-810911.37318552076,-584639.20739515009,-503076.12226690579,216333.97709942033,-344111.46159123007,{"$f":"BI356*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4507132.0506271822},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ356:BI356)+Monte_Carlo!BJ356/(1+Analise_Fundamentalista!$C$10)^10","v":-3704998.9612131454},{"$f":"(BK356+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-95.238294275050819},0.3255533625377704]
["Tent332",1628340.1418880916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B357","v":118135.59930759289},-231943.93138892282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B357","v":265602.941494814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B357","v":-133960.86199459643},1589613.1271896691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G357","v":305313.96546170651},-108649.46308014076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G357","v":259286.07393464498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G357","v":-130774.85426929241},1474378.0659750882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L357","v":177126.9965140819},-195857.01168340401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L357","v":240489.77306691688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L357","v":-121294.6555471717},1530200.3876671223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q357","v":160291.77447584405},-439510.26453990734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q357","v":249595.10214471159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q357","v":-125887.06602704457},1404029.8918698984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V357","v":191560.51739487183},-209736.26229677946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V357","v":229015.09312107801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V357","v":-115507.2271097999},1348669.5765369069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA357","v":142152.35772738649},-167059.72848552454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA357","v":219985.12314350711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA357","v":-110952.82513227382},1501762.1600273987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF357","v":257729.18862122003},-159762.18081740587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF357","v":244956.46632305119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF357","v":-123547.49986994019},1396589.9609890915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK357","v":179598.0911242594},-646880.25752156705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK357","v":227801.54597842199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK357","v":-114895.15624798508},1426050.5364018104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP357","v":209163.13853753527},-382158.98115203832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP357","v":232606.93969590098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP357","v":-117318.82927281669},1319746.8601133388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU357","v":194530.37988637752},-301518.11539209035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU357","v":215267.46105282582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU357","v":-108573.40088075725},17833.747418887622,325175.72204691835,100465.10235042307,-155510.45394639624,95332.121109370477,84124.927253095244,219375.9742569252,-354375.77666687075,-57707.732191418763,-293.67533364426345,{"$f":"BI357*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3846.5254909731402},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ357:BI357)+Monte_Carlo!BJ357/(1+Analise_Fundamentalista!$C$10)^10","v":284178.79006009659},{"$f":"(BK357+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.1995393566125694},0.86753185357928719]
["Tent333",1641585.5858845906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B358","v":232142.50471300303},-665078.86937112152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B358","v":267763.44150115526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B358","v":-135050.54286017697},1651918.769575478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G358","v":115328.73158429121},-912786.3361785037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G358","v":269448.91489378666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G358","v":-135900.63686619632},1568868.7844685691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L358","v":148185.4010324949},-820816.80524632358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L358","v":255902.40838199697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L358","v":-129068.25135449374},1379253.9207998314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q358","v":239467.89260376015},-100950.91457042459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q358","v":224973.81782157582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q358","v":-113468.948769839},1492209.7162906954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V358","v":173422.82583145762},-640510.15241746907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V358","v":243398.34152488079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V358","v":-122761.63605426352},1518774.2800551311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA358","v":249375.76546706914},-109844.45347117216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA358","v":247731.35899086276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA358","v":-124947.05896981478},1421163.7885801995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF358","v":152602.90180360895},-635404.32215209072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF358","v":231809.84911121623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF358","v":-116916.80457681297},1450115.0068774091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK358","v":175578.42500239881},-290973.59150084201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK358","v":236532.16021918977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK358","v":-119298.57363053839},1484406.2566097684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP358","v":173454.65786402911},-292254.00661975512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP358","v":242125.49822158474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP358","v":-122119.65827670597},1349003.9505125203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU358","v":208507.37726735408},-621524.14477048698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU358","v":220039.66378228253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU358","v":-110980.33352861526},-300223.46601714019,-663909.32656662213,-545797.24718632549,250021.84708507237,-346450.62111539417,262315.61201694491,-367908.37581407849,1838.4200902081793,1206.491189152759,-303957.43724946567,{"$f":"BI358*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3981199.2925738757},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ358:BI358)+Monte_Carlo!BJ358/(1+Analise_Fundamentalista!$C$10)^10","v":-3307927.3352315733},{"$f":"(BK358+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-86.276087763844473},0.38352036348710888]
["Tent334",1502605.3993671378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B359","v":140475.08602016902},-426692.39206557191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B359","v":245094.00936044086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B359","v":-123616.87178181126},1667562.1718203411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G359","v":305914.47100003576},-443801.27602069464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G359","v":272000.55232158134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G359","v":-137187.59380801819},1369389.7424250939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L359","v":176984.50770866487},-1402035.2354789625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L359","v":223364.84514789234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L359","v":-112657.43905884208},1550943.7941262089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q359","v":235751.70520315881},-481831.38801068475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q359","v":252978.61498114362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q359","v":-127593.59191710918},1616733.2961574087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V359","v":184292.31035219642},-920712.18751421582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V359","v":263709.71766016033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V359","v":-133005.98590997342},1371490.8174030492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA359","v":192672.60723590912},-389664.67160104366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA359","v":223707.5571403628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA359","v":-112830.29103732111},1385438.9130222558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF359","v":151814.88617564397},-728823.18327654013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF359","v":225982.66854332591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF359","v":-113977.77789480618},1571354.2794885065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK359","v":129656.43195396218},-156091.73909850407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK359","v":256307.82416177419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK359","v":-129272.72893678071},1295654.4655934859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP359","v":231030.4755160996},-79127.149662919153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP359","v":211337.68576355075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP359","v":-106591.35925789883},1429102.9647933212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU359","v":167410.04312846207},-918894.04190831585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU359","v":233104.82950321576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU359","v":-117569.94752998219},-164740.16846677329,-3073.8465070957318,-1114343.3216812476,-120694.6597434915,-605716.14541183249,-86114.798262092852,-465003.4064523764,100599.7880804516,256649.65235883236,-635949.11680662027,{"$f":"BI359*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8329587.8424766138},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ359:BI359)+Monte_Carlo!BJ359/(1+Analise_Fundamentalista!$C$10)^10","v":-5721132.3982404554},{"$f":"(BK359+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-140.74394875771478},0.10671283564414032]
["Tent335",1835965.196611763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B360","v":201169.84793236761},-438011.50383466354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B360","v":299469.22277354379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B360","v":-151041.83333895437},1641464.9494557567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G360","v":248501.82971581316},-763628.76840582525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G360","v":267743.76416868309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G360","v":-135040.61829983554},1619707.7596152739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L360","v":178256.98787313068},-867824.74736687669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L360","v":264194.8903973882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L360","v":-133250.6901204371},1507017.7719258636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q360","v":139289.46855640048},-198992.69039094067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q360","v":245813.72331971824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q360","v":-123979.87040611762},1425766.4998072574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V360","v":211232.94214744982},-375331.7543697877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V360","v":232560.60972278003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V360","v":-117295.46204992171},1577411.893632507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA360","v":274907.70798611577},-485617.1099670101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA360","v":257295.89790244948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA360","v":-129771.07887699654},1365571.6386201298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF360","v":163832.85687387208},-773394.49978950329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF360","v":222742.06396388545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF360","v":-112343.32994629219},1379248.9743697413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK360","v":116978.90365985077},-759193.28944070602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK360","v":224973.01099605576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK360","v":-113468.54183518105},1316467.1084785857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP360","v":133726.59251569581},-663313.38748471811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP360","v":214732.49193970626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP360","v":-108303.58111471607},1228640.7220688083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU360","v":240817.82199949614},-482170.9833486001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU360","v":200406.89376078462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU360","v":-101078.24893339296},-88414.266467706504,-382423.79282116453,-558623.55921679491,62130.631079060418,-48833.664549479552,-83184.582955441394,-499162.90889803797,-530709.91661998059,-423157.88414403208,-142024.5165217123,{"$f":"BI360*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1860220.6605667835},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ360:BI360)+Monte_Carlo!BJ360/(1+Analise_Fundamentalista!$C$10)^10","v":-2566753.3843409372},{"$f":"(BK360+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.547231874965448},0.49796510979772901]
["Tent336",1555218.7276982428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B361","v":265622.91995970585},-514784.79680201993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B361","v":253675.91089753035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B361","v":-127945.28366230885},1597238.2810942593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G361","v":295065.39291591384},-716836.62723066343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G361","v":260529.83330304176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G361","v":-131402.1631242568},1396676.1154981561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L361","v":200526.28661479641},-80288.072420742188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L361","v":227815.59887218903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L361","v":-114902.24403757039},1691884.110732266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q361","v":181869.5162279245},-129413.81361286978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q361","v":275967.76921422267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q361","v":-139188.5196700088},1485556.812684078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V361","v":238624.56552632371},-644227.49591666518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V361","v":242313.16851836749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V361","v":-122214.31263025456},1465952.9699020523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA361","v":195420.2228847013},-1195464.2420963468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA361","v":239115.53297922853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA361","v":-120601.53676731867},1438145.5453890911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF361","v":254266.2235563492},-245230.43473146547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF361","v":234579.7891527123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF361","v":-118313.86574467435},1486699.5735737002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK361","v":172043.94758018231},-787043.95643254381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK361","v":242499.56732160333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK361","v":-122308.32568679568},1399575.8607217995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP361","v":164705.40576783873},-309561.0226295531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP361","v":228288.58411720805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP361","v":-115140.80130194733},1363368.7407753628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU361","v":198379.41388583629},-702990.74024524214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU361","v":222382.74336966104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU361","v":-112162.10116823796},-123431.24960709258,-292643.56413596461,233151.56902867288,189234.95215926861,-285504.07450222853,-881530.02299973555,125301.71223292168,-494808.76721755386,-31707.834046453645,-394390.68415798282,{"$f":"BI361*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5165683.4817923112},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ361:BI361)+Monte_Carlo!BJ361/(1+Analise_Fundamentalista!$C$10)^10","v":-3500132.1105213864},{"$f":"(BK361+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-90.614294716630511},0.35503962807005346]
["Tent337",1582849.6986013399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B362","v":310046.9262213374},-458708.25645263074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B362","v":258182.87290100381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B362","v":-130218.43813704568},1650804.00655137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G362","v":291934.55043916753},-753025.28275901626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G362","v":269267.08289772132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G362","v":-135808.92714794542},1628034.9860299176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L362","v":253614.0805390809},-67613.746592390016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L362","v":265553.16670178372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L362","v":-133935.75732466162},1423713.1251142938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q362","v":167243.59397688869},-448622.79900448566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q362","v":232225.67825212932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q362","v":-117126.53429533824},1507944.3038263062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V362","v":144117.25217312874},-222094.75717134841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V362","v":245964.85243077794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V362","v":-124056.09465979529},1447216.3030398376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA362","v":152817.97007324718},-1553839.7608816356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA362","v":236059.34483745476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA362","v":-119060.10203927869},1368271.5498583494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF362","v":266487.18691895175},-365567.88232682453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF362","v":223182.45374990065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF362","v":-112565.44719776607},1460910.5488658014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK362","v":121376.82840189191},-305140.00265084399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK362","v":238293.0501176744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK362","v":-120186.70509230229},1253744.8531622246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP362","v":227949.80753200478},-96310.772263161169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP362","v":204501.69612459015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP362","v":-103143.52445807539},1296115.5784486977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU362","v":115537.90287062959},-914668.80484918307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU362","v":211412.8991219608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU362","v":-106629.29425315686},-20696.895467335213,-327632.57657007279,317617.74332381296,-166280.06107080588,43931.252772762993,-1284022.5480102124,11536.311144261796,-65656.82922357996,232997.20693535835,-694347.29710974952,{"$f":"BI362*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9094480.4413032234},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ362:BI362)+Monte_Carlo!BJ362/(1+Analise_Fundamentalista!$C$10)^10","v":-5275283.3269146197},{"$f":"(BK362+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-130.68079846291846},0.14252068594496783]
["Tent338",1609157.0087506396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B363","v":272133.99852789793},-1034034.7581504533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B363","v":262473.92903769552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B363","v":-132382.69722131357},1524787.9882592743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G363","v":141340.13466906763},-1150253.7209300643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G363","v":248712.27111556166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G363","v":-125441.79684066091},1712056.0263687081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L363","v":264868.74674214795},-856068.12707816053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L363","v":279258.06464501139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L363","v":-140848.02995120027},1521529.7838439764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q363","v":100600.34608095027},-163537.83298703426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q363","v":248180.81662737895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q363","v":-125173.7497288813},1514472.4292191041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V363","v":227283.149208446},-208517.95884876195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V363","v":247029.67252712685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V363","v":-124593.15278563256},1395649.5692551611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA363","v":208522.4014252304},-865921.33437519614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA363","v":227648.15615263305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA363","v":-114817.79176863015},1371309.5899787205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF363","v":108927.26352219217},-298232.40562043031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF363","v":223677.99664759904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF363","v":-112815.38175555889},1556691.8409091264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK363","v":281232.15374277614},-383180.00525883684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK363","v":253916.19435668029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK363","v":-128066.47426031056},1354312.594782067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP363","v":254197.60221317192},-119163.3732824265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP363","v":220905.57103167716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP363","v":-111417.06695063025},1358472.3007130041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU363","v":141985.41785311681},-977413.55415338615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU363","v":221584.07185751153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU363","v":-111759.27910754866},-631809.52780617354,-885643.11198609602,-452789.34564220149,60069.579992413681,141201.71010117835,-544568.56856596284,-78442.527206197992,23901.868580309034,244522.73301179233,-725603.3435503064,{"$f":"BI363*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9503868.5158436503},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ363:BI363)+Monte_Carlo!BJ363/(1+Analise_Fundamentalista!$C$10)^10","v":-6431249.7155219438},{"$f":"(BK363+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-156.77183296859994},6.3860793543299807E-2]
["Tent339",1602691.3120486024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B364","v":154720.83016317611},-415517.9444146438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B364","v":261419.29185305722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B364","v":-131850.77500106036},1634115.0475590313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G364","v":219237.26657748924},-187119.55676618274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G364","v":266544.90189583815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G364","v":-134435.95397428534},1664360.5376611918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L364","v":275683.78227822267},-1477113.1227559585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L364","v":271478.32516007789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L364","v":-136924.20063805452},1461365.2038169326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q364","v":128292.83896268644},-312554.5859160868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q364","v":238367.21010997528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q364","v":-120224.10880642619},1407808.60300921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V364","v":218345.09073232661},-443389.33194366575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V364","v":229631.44886140671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V364","v":-115818.09545261666},1427686.966448416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA364","v":155397.52062505033},-228082.14923312832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA364","v":232873.86220351967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA364","v":-117453.4556779503},1478636.3996050551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF364","v":222333.28234574106},-406219.5218916327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF364","v":241184.36132209189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF364","v":-121644.98164247358},1308499.8480708199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK364","v":114769.00219807067},-661926.602184652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK364","v":213432.93065915949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK364","v":-107648.12772110129},1475577.8335424436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP364","v":119263.53959367852},-203294.15409593174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP364","v":240685.47038273085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP364","v":-121393.35844921385},1460805.0228732794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU364","v":157180.95366366638},-1636679.0393156612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU364","v":238275.83748912279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU364","v":-120178.02364267304},-131228.59739947083,164226.65773285931,-1066875.2159557124,-66118.645649851285,-111230.88780254908,42735.777917491374,-64346.859866273327,-441372.79704852315,35261.497431263793,-1361400.2718055448,{"$f":"BI364*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17831463.010308839},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ364:BI364)+Monte_Carlo!BJ364/(1+Analise_Fundamentalista!$C$10)^10","v":-9845689.8216849342},{"$f":"(BK364+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-233.83832513089368},2.0889647526876887E-3]
["Tent340",1603730.0390861377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B365","v":176751.8861282717},-1153276.4203982383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B365","v":261588.72141478237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B365","v":-131936.22936390864},1663168.8417755428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G365","v":170463.37393207158},-62118.68608064975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G365","v":271283.94443798339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G365","v":-136826.16177997427},1559936.1125734623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L365","v":257499.52329606094},-1421670.7961074873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L365","v":254445.37623636835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L365","v":-128333.37514761237},1525497.164406897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q365","v":244787.64271940483},-260311.82624244888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q365","v":248827.94674499627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q365","v":-125500.13959448591},1578886.4355857163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V365","v":249118.5012860868},-1627720.6722816403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V365","v":257536.41440760411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V365","v":-129892.38701527659},1497472.6937380757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA365","v":105262.49578155357},-136160.30450689557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA365","v":244256.79993604802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA365","v":-123194.61254202097},1451166.7510076032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF365","v":110893.49346274431},-502478.03866028809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF365","v":236703.71303392021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF365","v":-119385.09888816375},1408708.9370837836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK365","v":136866.73771731002},-405419.79163551587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK365","v":229778.3047746052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK365","v":-115892.1644543015},1416321.0913649292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP365","v":120784.94216643821},-785030.8910436572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP365","v":231019.94373944722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP365","v":-116518.4038516523},1444143.0995638876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU365","v":152611.65354364671},-1026111.4104450186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU365","v":235558.06635022297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU365","v":-118807.27465012786},-846872.04221909295,242802.47050943095,-1038059.2717226704,107803.62362746631,-1250958.1436032259,90164.378668685036,-274265.93105178734,-154666.91359790214,-549744.40898942412,-756748.96520127682,{"$f":"BI365*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9911810.2592853457},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ365:BI365)+Monte_Carlo!BJ365/(1+Analise_Fundamentalista!$C$10)^10","v":-7429381.8480333248},{"$f":"(BK365+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-179.30042910015263},2.7731355660387383E-2]
["Tent341",1596842.1793865343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B366","v":200740.56836009087},-1011444.0010881417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B366","v":260465.22408780683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B366","v":-131369.57648904502},1577223.6871511454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G366","v":283713.35980638809},-1506502.1908559077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G366","v":257265.19903691637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G366","v":-129755.59543970504},1509432.5946501249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L366","v":276069.97027044627},-141818.52054915015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L366","v":246207.61155120816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L366","v":-124178.53389501934},1495085.330591778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q366","v":210494.29777231478},-292539.66404156294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q366","v":243867.39071019812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q366","v":-122998.20810737912},1524275.118891852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V366","v":167575.7609196626},-1402331.719045527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V366","v":248628.61561319715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V366","v":-125399.60392237367},1540524.6973619175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA366","v":192381.3998837003},-299855.62912660703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA366","v":251279.12807596539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA366","v":-126736.42998401873},1436650.6757451617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF366","v":249023.81229359406},-406147.98486020841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF366","v":234335.95694323388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF366","v":-118190.88528075349},1431478.7163726981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK366","v":119853.59593573214},-722337.08239837515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK366","v":233492.34473514499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK366","v":-117765.39670013489},1440201.7781930063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP366","v":255617.6609373994},-84079.084940215631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP366","v":234915.18681752987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP366","v":-118483.02863133918},1361503.8035199654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU366","v":155748.22774365786},-737055.92357081349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU366","v":222078.54843643139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU366","v":-112008.67585133261},-681607.78512928914,-1095279.2274523082,256280.52737748495,38823.816333570838,-1111526.9464350408,17068.468849039928,-40979.100904133957,-486756.53842763294,287970.73418337444,-471237.82324205682,{"$f":"BI366*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6172218.4049919229},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ366:BI366)+Monte_Carlo!BJ366/(1+Analise_Fundamentalista!$C$10)^10","v":-5213337.4017649293},{"$f":"(BK366+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-129.28263214381454},0.14807405776273622]
["Tent342",1624230.4940368319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B367","v":147251.74575439151},-601013.87404967425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B367","v":264932.60577703407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B367","v":-133622.76803345964},1682970.6852222641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G367","v":138277.43661384724},-601546.77179715969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G367","v":274513.87639824976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G367","v":-138455.22683153593},1487098.9358603405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L367","v":206801.98264914978},-1290183.0613937455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L367","v":242564.70837863753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L367","v":-122341.18056446542},1530887.5507666797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q367","v":185288.69417016194},-414877.17693241185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q367","v":249707.18716665148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q367","v":-125943.59780365536},1461451.075748045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V367","v":272551.97294702468},-766223.23176724301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V367","v":238381.21691169232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V367","v":-120231.1733487887},1625377.6971718306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA367","v":140204.93566848728},-751178.31448271521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA367","v":265119.72916686494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA367","v":-133717.14654621258},1454177.1071159304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF367","v":229363.66664664439},-72191.317237575917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF367","v":237194.74031793195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF367","v":-119632.7559278745},1513287.0029351977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK367","v":198659.82595918546},-359118.42920850177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK367","v":246836.3144566406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK367","v":-124495.62971736316},1318636.3790663653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP367","v":149926.48500069854},-644483.52942289575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP367","v":215086.32750157133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP367","v":-108482.04343371383},1453198.7777458241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU367","v":239987.34428008829},-642695.67464111838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU367","v":237035.16238223744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU367","v":-119552.2703816654},-322452.29055170831,-327210.68561659858,-963157.55093042355,-105824.89339925379,-375521.21525731473,-479570.79619357549,274734.33379912598,-38117.918510038871,-387952.76035433973,-285225.43836045801,{"$f":"BI367*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3735849.7416622271},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ367:BI367)+Monte_Carlo!BJ367/(1+Analise_Fundamentalista!$C$10)^10","v":-3832953.2491515856},{"$f":"(BK367+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-98.12631919917844},0.30766210349493217]
["Tent343",1741079.1752281853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B368","v":248995.51893916921},-746194.67995683965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B368","v":283992.10854052129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B368","v":-143235.71661383138},1583997.7671467639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G368","v":120800.56442464596},-1027320.8668428834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G368","v":258370.13745025746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G368","v":-130312.8878456892},1578654.3526872899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L368","v":245018.3830385558},-273391.91379769205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L368","v":257498.55874163666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L368","v":-129873.29393740691},1526700.7172779508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q368","v":139375.00005154824},-94538.461674799124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q368","v":249024.26149188064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q368","v":-125599.15390722986},1415260.2319051586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V368","v":218935.34136064744},-423256.06256216351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V368","v":230846.90409878531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V368","v":-116431.12869087342},1506143.8416798373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA368","v":260673.11277026255},-130882.07708671657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA368","v":245671.17420603201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA368","v":-123907.97360392673},1333498.1894156714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF368","v":152252.49127037692},-63284.417760217686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF368","v":217510.47737245564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF368","v":-109704.70009737919},1298850.9130656996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK368","v":112606.68889669621},-299511.48206838674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK368","v":211859.06691059365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK368","v":-106854.32572766952},1386317.5181501403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP368","v":202338.50619348444},-113897.80510364585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP368","v":226125.98018956956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP368","v":-114050.05929182917},1453649.4181605754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU368","v":117526.78231263324},-411818.2978042232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU368","v":237108.66755270853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU368","v":-119589.34382649229},-356442.76909098052,-778463.0528136692,99251.734045093501,168261.64596139992,-89904.945793604187,251554.23628565128,196773.85078523573,-81900.051988766412,200516.62198757898,-176772.19176537372,{"$f":"BI368*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2315341.6845840854},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ368:BI368)+Monte_Carlo!BJ368/(1+Analise_Fundamentalista!$C$10)^10","v":-1655632.7053503147},{"$f":"(BK368+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.982549970135842},0.63788260482958736]
["Tent344",1679171.9806594546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B369","v":249298.64816367734},-523040.43111945956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B369","v":273894.25947682321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B369","v":-138142.71366269226},1572803.1053386393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G369","v":289245.75918163866},-348737.5304706177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G369","v":256544.14604416836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G369","v":-129391.9214536088},1498725.0620349112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L369","v":219468.81503224242},-648679.15762063127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L369","v":244461.07709836663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L369","v":-123297.64281945692},1429417.7739368083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q369","v":108696.70875866752},-275790.39604198106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q369","v":233156.17886958504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q369","v":-117595.84635980311},1487139.9010741061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V369","v":135439.00750329613},-211854.04824205377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V369","v":242571.39032486928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V369","v":-122344.55070514222},1377079.3757844346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA369","v":222116.89161049863},-46230.492457706619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA369","v":224619.12193363157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA369","v":-113290.05253236687},1322392.4308162979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF369","v":227246.73215162166},-441840.45215844351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF369","v":215698.9872079347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF369","v":-108791.04762588086},1331402.8944000888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK369","v":243871.03110833961},-8811.9265920226662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK369","v":217168.70816519845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK369","v":-109532.32362688637},1197253.6529889933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP369","v":203742.78177709703},-93469.705370728378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP369","v":195287.26447814994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP369","v":-98496.086447033929},1438151.9068584365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU369","v":181455.0550391626},-1117489.3489175898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU369","v":234580.82678909239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU369","v":-118314.38909228161},-137990.23714165131,67660.453301580521,-308046.90830947913,-51533.35477353161,43811.798880969422,287215.46855405666,-107685.78042476802,342695.489054629,207064.25443748466,-819767.85618161631,{"$f":"BI369*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10737224.391145542},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ369:BI369)+Monte_Carlo!BJ369/(1+Analise_Fundamentalista!$C$10)^10","v":-5144177.686569416},{"$f":"(BK369+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-127.72164513471718},0.1544430738510226]
["Tent345",1726819.7658297378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B370","v":149238.17714614214},-640130.55391050747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B370","v":281666.21790945512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B370","v":-142062.61848438592},1499113.9810228166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G370","v":214854.43452912476},-872933.26127907028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G370","v":244524.51472084707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G370","v":-123329.6385441373},1605732.778683594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L370","v":141240.61762848115},-930116.79213575565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L370","v":261915.39365877421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L370","v":-132100.99145256839},1472433.0656824801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q370","v":138612.16510916845},-559738.99087799934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q370","v":240172.51883628298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q370","v":-121134.64357603931},1506905.6113399365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V370","v":165290.6030277769},-1120081.452287317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V370","v":245795.42850478637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V370","v":-123970.6431394145},1312186.829025459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA370","v":125991.12350270669},-459150.05172349984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA370","v":214034.32404227171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA370","v":-107951.44957268226},1375125.7857803809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF370","v":171214.4781847928},-69239.877018683896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF370","v":224300.46661205369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF370","v":-113129.333899819},1370533.6664611846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK370","v":156606.63806227394},-926637.37608068471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK370","v":223551.43367507809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK370","v":-112751.54780552775},1287421.8852847742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP370","v":141502.67229767778},-218815.7982837685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP370","v":209994.84744013345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP370","v":-105914.07843295032},1407439.8013481647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU370","v":168861.84533274881},-1562539.3734609643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU370","v":229571.29263023485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU370","v":-115787.75474728874},-351288.77733929618,-536883.95057323575,-659061.77230106876,-302088.95050858724,-832966.06389416824,-227076.0537512037,213145.7338783436,-659230.85214886046,26767.643021092415,-1279893.9902452696,{"$f":"BI370*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16763903.178825671},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ370:BI370)+Monte_Carlo!BJ370/(1+Analise_Fundamentalista!$C$10)^10","v":-10591318.716606777},{"$f":"(BK370+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-250.66773247142788},7.961800693561846E-4]
["Tent346",1639730.523285554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B371","v":220149.2510593652},-641100.46441764873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B371","v":267460.85724969179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B371","v":-134897.92991498928},1542385.322699589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G371","v":228603.8919197426},-36564.020277928241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G371","v":251582.61968069381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G371","v":-126889.50056655344},1487608.0703901267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L371","v":195339.68023809278},-936418.52741389163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L371","v":242647.75468158684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L371","v":-122383.0662238107},1711253.8396565535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q371","v":241435.34649106293},-601353.87055501901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q371","v":279127.21781215665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q371","v":-140782.03537139692},1573458.1205115239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V371","v":150594.56766869558},-1875852.3343385279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V371","v":256650.98733129658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V371","v":-129445.808473232},1580721.1213948326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA371","v":274052.28245641349},-323397.89967781672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA371","v":257835.67494604117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA371","v":-130043.32359551314},1465656.1016488259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF371","v":182131.22583779419},-769989.26151200093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF371","v":239067.10999973855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF371","v":-120577.11390499525},1436061.3176492483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK371","v":277957.20709662151},-1041425.9715864953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK371","v":234239.82515857686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK371","v":-118142.39976073154},1406699.4881550495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP371","v":204967.77298767419},-186293.89601394307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP371","v":229450.53815353761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP371","v":-115726.85040000618},1442424.6935326864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU371","v":253846.61828509939},-247452.96475514659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU371","v":235277.77251920546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU371","v":-118665.90421573599},-288388.28602358099,316732.99075595476,-620814.15871802263,-221573.34162319638,-1598052.5878117676,78446.734129124801,-469368.03957946342,-647371.33909202844,132397.56472726254,123005.52183342227,{"$f":"BI371*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1611112.0719312553},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ371:BI371)+Monte_Carlo!BJ371/(1+Analise_Fundamentalista!$C$10)^10","v":-1435866.5555748898},{"$f":"(BK371+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-44.02226197778387},0.66971745739672262]
["Tent347",1659798.137816563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B372","v":273543.4818262544},-169419.04680262337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B372","v":270734.13984655746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B372","v":-136548.85951599519},1621935.8413392585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G372","v":183285.67584594613},-39879.381760558186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G372","v":264558.31880190747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G372","v":-133433.99073476286},1491626.3577681396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L372","v":287739.60003092914},-622517.20485369489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L372","v":243303.18834677563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L372","v":-122713.64410926186},1564491.4873782333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q372","v":208583.71629330807},-145210.07217527649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q372","v":255188.41567673715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q372","v":-128708.1383312111},1438831.5154152128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V372","v":138499.43248565961},-315822.2291992316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V372","v":234691.6795692342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V372","v":-118370.29936909827},1684736.6229597498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA372","v":301863.42019567633},-111489.47359420733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA372","v":274801.92325376056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA372","v":-138600.50762113067},1479497.6988491949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF372","v":281351.37153251551},-324711.28653009061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF372","v":241324.85015907747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF372","v":-121715.83931293944},1345523.8934796702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK372","v":100461.1038901711},-16887.9983704363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK372","v":219472.0223167697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK372","v":-110694.0349673267},1391780.1521908345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP372","v":130181.13917440799},-429236.77767378953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP372","v":227017.00512483629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP372","v":-114499.46119873291},1396126.7847373767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU372","v":260061.85835203985},-220364.1610274541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU372","v":227725.99605385686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU372","v":-114857.05150049468},238309.71535419329,274530.62215253257,-214188.06058525198,189853.92146355758,-61001.416513436066,326575.36223409889,76249.095848562923,192351.09286917778,-186538.09457327815,152566.64187794793,{"$f":"BI372*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1998300.1969330027},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ372:BI372)+Monte_Carlo!BJ372/(1+Analise_Fundamentalista!$C$10)^10","v":1611925.9361224035},{"$f":"(BK372+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.768716592825388},0.94911828160665324]
["Tent348",1674018.6297540793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B373","v":267671.2038056273},-798001.22189622128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B373","v":273053.68254586606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B373","v":-137718.7559700174},1592857.8285197355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G373","v":180084.59644324786},-818396.30310756096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G373","v":259815.32589826634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G373","v":-131041.79050448631},1529667.6017863972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L373","v":106942.28596076934},-658185.22375305428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L373","v":249508.19800627808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L373","v":-125843.23461000554},1518025.2026148713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q373","v":165984.94226104213},-113738.96109954767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q373","v":247609.1749542341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q373","v":-124885.43360235222},1391376.4335080804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V373","v":236493.05979216978},-34309.935887648156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V373","v":226951.15348431139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V373","v":-114466.24792752881},1424808.2506941082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA373","v":188153.90136040439},-351786.81105453038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA373","v":232404.30713182251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA373","v":-117216.62847338519},1483367.0381187648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF373","v":152509.17698324285},-54139.943436170841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF373","v":241955.98849756215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF373","v":-122034.16348279016},1341903.2262336789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK373","v":121665.48443139905},-221529.84206079078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK373","v":218881.44554108809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK373","v":-110396.16863535371},1552252.1193153872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP373","v":172746.80766113891},-909455.02454393078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP373","v":253192.01942272094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP373","v":-127701.22567593082},1314003.417027493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU373","v":106510.12628672185},-598532.72353849199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU373","v":214330.63259870451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU373","v":-108100.8972761328},-394995.09151474532,-509538.17127053306,-427577.97439601237,174969.72251337633,314668.02946130419,-48445.231035688674,218291.05856184399,8620.9192763426545,-611217.42313600169,-385792.86192919849,{"$f":"BI373*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5053070.2024968322},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ373:BI373)+Monte_Carlo!BJ373/(1+Analise_Fundamentalista!$C$10)^10","v":-3455018.9589168234},{"$f":"(BK373+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-89.596056810429133},0.36165882077076539]
["Tent349",1550348.843725259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B374","v":159446.69223542436},-148924.69512025089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B374","v":252881.57102056633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B374","v":-127544.64632736104},1511897.0294029976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G374","v":226334.59849717401},-359816.2350099794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G374","v":246609.59213416305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G374","v":-124381.278883816},1468152.4504050026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L374","v":274397.60211640567},-859723.182769484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L374","v":239474.29616163508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L374","v":-120782.48440628916},1549587.3647112534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q374","v":172207.49726248888},-246228.82047962685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q374","v":252757.36412987829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q374","v":-127482.00070284877},1448912.9614351725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V374","v":112116.01741119359},-847881.27229945106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V374","v":236336.09135307543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V374","v":-119199.68333148086},1469962.0140831419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA374","v":285358.84434823075},-35454.337953013055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA374","v":239769.45896169887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA374","v":-120931.35423018025},1513951.4918744867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF374","v":261205.54901541036},-1001681.881676454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF374","v":246944.70103529564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF374","v":-124550.29612814747},1401663.4753838109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK374","v":263847.3981502105},-59879.234415149054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK374","v":228629.10056133071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK374","v":-115312.54592239951},1350669.3119949072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP374","v":181744.69202927116},-532580.93483413407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP374","v":220311.30537422979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP374","v":-111117.34007532759},1412534.9157615588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU374","v":108155.51814074753},-1000922.409684344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU374","v":230402.37045030319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU374","v":-116206.92141966957},135858.92180837871,-11253.323262458347,-466633.76889773249,51254.040209891537,-618628.84686666285,368742.61112673627,-618081.92775389552,317284.71837399265,-241642.27750596072,-778571.44251296273,{"$f":"BI374*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10197638.538473623},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ374:BI374)+Monte_Carlo!BJ374/(1+Analise_Fundamentalista!$C$10)^10","v":-5666688.9133335156},{"$f":"(BK374+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-139.51511818156985},0.11069991045149039]
["Tent350",1693243.0870665726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B375","v":205939.05129308216},-671426.15699901863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B375","v":276189.43550035573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B375","v":-139300.32041513009},1683569.9813073773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G375","v":261500.84237148552},-522023.70194958942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G375","v":274611.62919506273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G375","v":-138504.5299335639},1511797.0507849609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L375","v":188177.12203571171},-1162946.3570784645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L375","v":246593.28435278861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L375","v":-124373.05380755049},1480542.3713334298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q375","v":115706.08583445041},-240438.55749528552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q375","v":241495.24949860969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q375","v":-121801.782797897},1567962.5513546306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V375","v":238583.44479679683},-1630560.9418555461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V375","v":255754.59026061665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V375","v":-128993.69704855465},1538355.3094089462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA375","v":264471.85205187957},-446135.15866175457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA375","v":250925.27337034812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA375","v":-126557.95800957993},1426705.6719260577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF375","v":266618.55472655938},-1009892.8128674801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF375","v":232713.80061386377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF375","v":-117372.7261935483},1490686.4724424419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK375","v":171884.04422188143},-1022268.1123397979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK375","v":243149.88112259598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK375","v":-122636.32129127831},1410252.0804707929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP375","v":139024.2358077614},-445982.96483179188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP375","v":230030.01104419498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP375","v":-116019.11631957047},1293704.7015926149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU375","v":234636.78086287205},-129761.1362451934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU375","v":211019.65451164561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU375","v":-106430.95538433231},-328597.99062071077,-124415.76031660507,-852549.00449751457,-5039.0049601224309,-1265216.6038466871,-57295.99124910681,-627933.18372060522,-729870.50828659884,-192947.83429940598,209464.34374499196,{"$f":"BI375*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2743539.7030689991},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ375:BI375)+Monte_Carlo!BJ375/(1+Analise_Fundamentalista!$C$10)^10","v":-1477874.3922438121},{"$f":"(BK375+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-44.970410580407474},0.66371798032119222]
["Tent351",1623937.9099972695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B376","v":173091.4115279438},-811332.95227231772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B376","v":264884.88160716125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B376","v":-133598.6976263393},1635778.4589348303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G376","v":147171.72878369238},-342304.00487824768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G376","v":266816.22540065326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G376","v":-134572.80008894004},1548404.6279501868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L376","v":256197.95305269951},-541977.9996594243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L376","v":252564.44475469843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L376","v":-127384.69889719442},1353386.9347002497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q376","v":179229.69521333836},-515850.69700474292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q376","v":220754.58412529904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q376","v":-111340.91442003523},1385820.6777733616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V376","v":174341.4547468168},-916655.15280797728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V376","v":226044.93921899394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V376","v":-114009.18505220633},1329933.8289136717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA376","v":208537.40522295324},-375736.60374050826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA376","v":216929.08494127641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA376","v":-109411.46602851091},1497059.9844548702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF376","v":151286.65229245878},-893470.98063984595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF376","v":244189.48181449482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF376","v":-123160.65962892307},1525682.0901492406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK376","v":117545.70627475707},-230170.90126026116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK376","v":248858.11048036153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK376","v":-125515.35313078099},1352780.5956914504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP376","v":227043.53838777146},-337548.85705462017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP376","v":220655.68253825506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP376","v":-111291.03190827358},1300059.4957426214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU376","v":103690.50310652299},-118758.90590422644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU376","v":212056.20208264553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU376","v":-106953.75383425936},-506955.35676355194,-62888.850782842084,-160600.30074922077,-227207.33208614076,-630277.9438943729,-59681.579604789527,-621155.50616181537,10717.562364076453,-1140.6680368672241,90034.045450682708,{"$f":"BI376*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1179255.4947804695},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ376:BI376)+Monte_Carlo!BJ376/(1+Analise_Fundamentalista!$C$10)^10","v":-1052086.260007103},{"$f":"(BK376+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.360050833112602},0.72236757045747368]
["Tent352",1503971.1004675766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B377","v":182293.47917515531},-267138.77529997739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B377","v":245316.77254127033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B377","v":-123729.22576236819},1567813.6370280436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G377","v":239819.72387440107},-393785.46262574807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G377","v":255730.30044416199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G377","v":-128981.44611213186},1484018.8428080105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L377","v":206485.39980752303},-872084.64960108045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L377","v":242062.30611406642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L377","v":-122087.78638121126},1614355.1937987648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q377","v":129994.31407363543},-4517.9075110137392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q377","v":263321.8189863002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q377","v":-132810.34334508158},1500034.9572932771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V377","v":157014.43642280262},-337425.19324250607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V377","v":244674.73763815328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V377","v":-123405.40574528508},1452489.1506462875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA377","v":203311.9702222409},-83091.652372305223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA377","v":236919.41319682289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA377","v":-119493.89052876906},1527350.9660726087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF377","v":198182.0984030301},-320049.94156896544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF377","v":249130.32532223265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF377","v":-125652.64880476541},1452874.7654540634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK377","v":146049.99570833967},-1050543.4651873088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK377","v":236982.31186559272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK377","v":-119525.61442399137},1362913.504846344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP377","v":132293.40127062207},-1177927.7072953978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP377","v":222308.48861249385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP377","v":-112124.64965801997},1545126.1680535253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU377","v":234022.17593329432},-365685.09433112689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU377","v":252029.68634045433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU377","v":-127114.98540031885},36742.250654080053,-27216.884419316877,-545624.73006070231,255987.88220384033,-59141.424926835243,237645.84051798953,1609.8333515318955,-787036.77203736792,-935450.46707030188,-6748.2174576971011,{"$f":"BI377*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-88387.370323394192},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ377:BI377)+Monte_Carlo!BJ377/(1+Analise_Fundamentalista!$C$10)^10","v":-1041827.2378144087},{"$f":"(BK377+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.128496953465103},0.72371693925597624]
["Tent353",1637228.5293021179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B378","v":119772.35560219112},-1384810.7403633976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B378","v":267052.75027958886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B378","v":-134692.09499014504},1663451.3238778953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G378","v":150198.55701942995},-918068.86653549015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G378","v":271330.02085369924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G378","v":-136849.40111735577},1392844.9320857101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L378","v":197550.95092867062},-515102.10261620261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L378","v":227190.68423821588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L378","v":-114587.05888725189},1573003.5240400676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q378","v":213724.69553973735},-539047.94840689725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q378","v":256576.83687777282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q378","v":-129408.40957013465},1666449.0798074764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V378","v":300231.55405005789},-961254.40697862557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V378","v":271818.99288865569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V378","v":-137096.02156111051},1461635.0934001277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA378","v":267302.05949520814},-269301.11609305383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA378","v":238411.23252601197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA378","v":-120246.31217799342},1460651.2088595645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF378","v":100457.95132248226},-15939.642298051438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF378","v":238250.7484715184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF378","v":-120165.36961705884},1319720.9587919186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK378","v":178829.36134184603},-308537.67639518168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK378","v":215263.23621860301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK378","v":-108571.27002169717},1310557.7552115866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP378","v":119954.5322514976},-992872.98444495164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP378","v":213768.60142956564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP378","v":-107817.4283527017},1379072.9233283729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU378","v":137743.09023947836},-293542.25311706465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU378","v":224944.29483704339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU378","v":-113454.05840592073},-1132677.7294717627,-633389.68977971666,-204947.52633656797,-198154.82555952173,-526299.88160102256,116165.86375017287,202603.68787889037,-23016.348856429817,-766967.27911659004,-44308.926446463636,{"$f":"BI378*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-580353.18437887309},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ378:BI378)+Monte_Carlo!BJ378/(1+Analise_Fundamentalista!$C$10)^10","v":-2727549.6552283475},{"$f":"(BK378+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-73.176525160181782},0.47278751435570943]
["Tent354",1510834.042844001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B379","v":164064.32504915952},-1559489.0750217999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B379","v":246436.20553662354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B379","v":-124293.82873008661},1491493.6151635419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G379","v":146958.32588988123},-213318.86101349778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G379","v":243281.53634340368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G379","v":-122702.72359377627},1394057.9298939726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L379","v":112076.82026214388},-256201.89861192991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L379","v":227388.53957421938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L379","v":-114686.85021942649},1561374.079084238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q379","v":290708.98423994717},-1481511.2925627294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q379","v":254679.92682270359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q379","v":-128451.67428447423},1381908.5270884889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V379","v":120157.89833692939},-887689.11846051773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V379","v":225406.81779537769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V379","v":-113687.33885771861},1435866.4112227221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA379","v":270136.98487834894},-832593.80088699353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA379","v":234208.03344696213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA379","v":-118126.36512998452},1495557.7667864414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF379","v":166740.49442349767},-461342.2948180972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF379","v":243944.45104897089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF379","v":-123037.07465512704},1409535.8865011698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK379","v":150711.29981348527},-714589.31831468106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK379","v":229913.19071893286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK379","v":-115960.19622108612},1323904.0223368327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP379","v":205635.85341014908},-395381.57639567816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP379","v":215945.54696769544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP379","v":-108915.4037710532},1397524.8091112876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU379","v":210332.41284753714},-1147303.612247929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU379","v":227954.03157078614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU379","v":-114972.06466353161},-1273282.3731661034,54218.277626010866,-31423.388994993133,-1064574.0557845528,-655811.74118592928,-446375.14769166702,-173694.42400075571,-449925.02400334907,-82715.57978888684,-823989.23249313736,{"$f":"BI379*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10792515.48892948},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ379:BI379)+Monte_Carlo!BJ379/(1+Analise_Fundamentalista!$C$10)^10","v":-8275886.9844797868},{"$f":"(BK379+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-198.40668940489218},1.2295845318686396E-2]
["Tent355",1715190.01997455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B380","v":280629.32998303254},-974487.35537837574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B380","v":279769.258773882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B380","v":-141105.85844423081},1652051.1715719781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G380","v":161040.74108959141},-111591.05241439205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G380","v":269470.51133965538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G380","v":-135911.52936041463},1447387.922471765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L380","v":284441.35779014777},-465201.68131906696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L380","v":236087.33814472822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L380","v":-119074.22088732806},1537391.7619501341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q380","v":172385.39365503725},-208957.99342586726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q380","v":250768.10655197466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q380","v":-126478.68854687079},1506998.5911695813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V380","v":170680.29974478946},-1754357.4880056544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V380","v":245810.59469495638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V380","v":-123978.29243688431},1522115.8906173755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA380","v":132543.18756177087},-815087.3908115396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA380","v":248276.41808007317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA380","v":-125221.96776795412},1398041.8421426734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF380","v":263232.66905427276},-16468.146872877536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF380","v":228038.36621958183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF380","v":-115014.60011959659},1387023.4363505072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK380","v":200345.91944331108},-37493.186219319097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK380","v":226241.12440646195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK380","v":-114108.13401969847},1346740.1850698241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP380","v":113164.90983374421},-799333.89459132019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP380","v":219670.41491039927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP380","v":-110794.09727351347},1374812.5150858904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU380","v":265422.84306450136},-435072.65516778454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU380","v":224249.36818623933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU380","v":-113103.5616356636},-555194.625065692,183008.67065444009,-63747.20627151904,87716.818234273858,-1461844.8860027927,-559489.75293764961,359788.28828138043,274985.72361075546,-577292.66712069022,-58504.005552707458,{"$f":"BI380*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-766278.68568327464},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ380:BI380)+Monte_Carlo!BJ380/(1+Analise_Fundamentalista!$C$10)^10","v":-1976424.3127631121},{"$f":"(BK380+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.223058847062617},0.58970716021378278]
["Tent356",1484076.4244055906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B381","v":186190.84009411588},-1233634.7436915319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B381","v":242071.69840336757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B381","v":-122092.52352442135},1459506.8821105212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G381","v":176539.58203613412},-351254.69347873464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G381","v":238064.09425673948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G381","v":-120071.22773984172},1594598.8848130852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L381","v":227096.06859022094},-1203163.6904288188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L381","v":260099.31427448211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L381","v":-131185.02433864569},1426501.6277205155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q381","v":272290.02589079324},-488836.42856567854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q381","v":232680.5184145291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q381","v":-117355.93981276931},1478121.2740030128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V381","v":140560.54085691937},-1359476.0903995736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V381","v":241100.33779922826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V381","v":-121602.6031074796},1554755.6934065304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA381","v":230352.4020092221},-194094.35797307015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA381","v":253600.38412844317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA381","v":-127907.19059363408},1436450.1300370968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF381","v":253938.78864264124},-617731.95583234704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF381","v":234303.24539323524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF381","v":-118174.38671560079},1390762.4128290412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK381","v":204132.95466867424},-396953.59701144625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK381","v":226850.9989193675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK381","v":-114415.73345740636},1280925.8780725952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP381","v":156940.08185123562},-291510.30861539685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP381","v":208935.26622663729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP381","v":-105379.66261694176},1352936.5748542461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU381","v":239521.77479479249},-928072.70169164252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU381","v":220681.12471915124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU381","v":-111303.86405713719},-927464.72871846997,-56722.244925702762,-847153.33190276148,-101221.82407312551,-1099417.8148509057,161951.23757096106,-247664.30851207132,-80385.376880810873,-31014.623154465691,-579173.66623483598,{"$f":"BI381*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7585949.5696402816},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ381:BI381)+Monte_Carlo!BJ381/(1+Analise_Fundamentalista!$C$10)^10","v":-6174778.4390025176},{"$f":"(BK381+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-150.98308254182814},7.745485147771837E-2]
["Tent357",1640743.8276572919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B382","v":304753.83364836418},-212726.11214606764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B382","v":267626.14005200058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B382","v":-134981.29279698731},1555895.5730573812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G382","v":182757.31859896553},-982894.21564121591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G382","v":253786.31296507124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G382","v":-128000.96661540617},1570527.5607574934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L382","v":204429.69101816614},-953868.83148662047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L382","v":256172.97584532149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L382","v":-129204.7161481841},1439246.1910453474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q382","v":182154.41178497687},-663149.59953295835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q382","v":234759.31842692534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q382","v":-118404.41405031995},1385040.8619267582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V382","v":104592.27051352695},-1273516.0382020297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V382","v":225917.74135820672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V382","v":-113945.03088667252},1488338.0942412235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA382","v":217933.25903626069},-594985.37805501651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA382","v":242766.83083602463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA382","v":-122443.12408386945},1330721.9876785248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF382","v":91289.627494738641},-11406.233460277526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF382","v":217057.64363790548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF382","v":-109476.30655219038},1530738.7287117785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK382","v":193848.24472172937},-964262.40352481836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK382","v":249682.91240087975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK382","v":-125931.35445827221},1334997.3982311897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP382","v":237689.17679416115},-432096.01491027023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP382","v":217755.0173558862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP382","v":-109828.03753780109},1440136.9593302114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU382","v":104434.96636024886},-310182.35808451305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU382","v":234904.61403842815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU382","v":-118477.69609023789},224672.56875730984,-674351.55069258541,-622470.88077131694,-364640.28337137611,-1056951.0572169686,-256728.41226660067,187464.73112017621,-646662.6008604815,-86479.858298023973,-89320.473776073937,{"$f":"BI382*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1169909.2156702741},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ382:BI382)+Monte_Carlo!BJ382/(1+Analise_Fundamentalista!$C$10)^10","v":-2840123.2958778995},{"$f":"(BK382+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.717397257817979},0.45521917952625468]
["Tent358",1549364.3526676721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B383","v":273698.05641978869},-621989.45665461209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B383","v":252720.98803544923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B383","v":-127463.65386926971},1624214.8517019462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G383","v":174507.78665350008},-315931.4457888818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G383","v":264930.05431370612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G383","v":-133621.48116432768},1405194.6994959153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L383","v":194533.0287215288},-447322.18064484658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L383","v":229205.08802680264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L383","v":-115603.05391503863},1434910.7970923444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q383","v":211002.75664830772},-338658.64935662143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q383","v":234052.16065513375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q383","v":-118047.74832914144},1356724.2448188653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V383","v":229804.96459666162},-383007.39497453196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V383","v":221298.94175757904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V383","v":-111615.46942775902},1456708.4540256376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA383","v":211729.41885233717},-501601.07414700394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA383","v":237607.63512281125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA383","v":-119841.00566962597},1379172.2229184331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF383","v":143036.51064490894},-526336.29638147552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF383","v":224960.4918603377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF383","v":-113462.22761967282},1345230.9787839386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK383","v":204509.12508326481},-771615.81790707691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK383","v":219424.24421267951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK383","v":-110669.93735766783},1473728.5524037338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP383","v":176439.04398530125},-1020135.2305966888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP383","v":240383.82916081598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP383","v":-121241.2211352466},1380545.553796421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU383","v":222476.08434971454},-183323.88253543654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU383","v":225184.49955471064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU383","v":-113575.20928946433},-223034.06606864388,-10115.08598600328,-139187.11781155376,-11651.480382321402,-43518.958048050306,-172105.02584148149,-271801.52149590169,-458352.38596880046,-724553.57858581818,150761.49207952427,{"$f":"BI383*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1974656.5540417256},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ383:BI383)+Monte_Carlo!BJ383/(1+Analise_Fundamentalista!$C$10)^10","v":-261572.15610836423},{"$f":"(BK383+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.517550423651141},0.81605115335884193]
["Tent359",1603723.7828329923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B384","v":166621.14413595467},-536266.10476195684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B384","v":261587.70094049975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B384","v":-131935.7146722649},1513984.4741281315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G384","v":212889.72534339663},-743980.82532122137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G384","v":246950.08085942443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G384","v":-124553.00952384112},1440756.3501737565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L384","v":109982.3716374795},-176478.8914498644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L384","v":235005.64454535267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L384","v":-118528.6523549509},1626168.8264783404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q384","v":288138.89673510427},-1047312.1973874512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q384","v":265248.77239653567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q384","v":-133782.23145146237},1637137.7466234372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V384","v":127645.80030449892},-1531098.4160564686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V384","v":267037.94247262389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V384","v":-134684.62644866688},1422255.9021007433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA384","v":194552.79537524303},-600326.67745844671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA384","v":231987.98668581803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA384","v":-117006.65095770385},1365234.4646706043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF384","v":129939.61309011972},-500423.62883196707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF384","v":222687.06661383208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF384","v":-112315.59120070787},1351305.9991915931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK384","v":89714.409353044713},-282487.73442092782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK384","v":220415.15713584994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK384","v":-111169.71928253063},1440445.3398738448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP384","v":128101.3446330992},-534314.50135670544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP384","v":234954.91481857953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP384","v":-118503.06604973516},1344201.4681555436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU384","v":162044.73549719155},-86500.871269229639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU384","v":219256.31796424542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU384","v":-110585.24121362236},-239992.97435776732,-408694.02864224138,49980.472378016857,-627706.75970727368,-1271099.2997280126,-290792.54635508946,-260112.54032872315,-83527.887214563816,-289761.30795476184,184214.94097858496,{"$f":"BI384*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2412825.9513635896},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ384:BI384)+Monte_Carlo!BJ384/(1+Analise_Fundamentalista!$C$10)^10","v":-1184404.1560224146},{"$f":"(BK384+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.346565687418973},0.70468121143766527]
["Tent360",1724831.5220569046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B385","v":285650.35323461378},-1259465.9836834222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B385","v":281341.9101184177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B385","v":-141899.04894334686},1486831.6973886716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G385","v":203864.15143229437},-936432.5200107774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G385","v":242521.11839253452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G385","v":-122319.19529547772},1556878.5865716774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L385","v":179687.36379726653},-832103.22314723127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L385","v":253946.65494412696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L385","v":-128081.83751844412},1494155.7429747747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q385","v":145990.6550104972},-573423.05984901439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q385","v":243715.76317298898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q385","v":-122921.73246493204},1566885.3805254837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V385","v":221024.36512196783},-257059.33551829081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V385","v":255578.89002861103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V385","v":-128905.07997827802},1508466.749017701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA385","v":110528.88397894257},-1200780.112893878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA385","v":246050.06987155377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA385","v":-124099.0753653517},1527484.6012418615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF385","v":220944.17934196},-979708.80358230742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF385","v":249152.12291422687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF385","v":-125663.64275007535},1426071.3384642014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK385","v":152804.36079306388},-234399.08819341441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK385","v":232610.33277626429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK385","v":-117320.54062423368},1251908.3140332091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP385","v":195237.65551644124},-1428829.3968604119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP385","v":204202.13328615812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP385","v":-102992.43540826271},1316225.1881526113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU385","v":116372.60042717399},-472752.12799428328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU385","v":214693.03166446445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU385","v":-108283.67872788185},-834372.76927373756,-612366.4454814262,-526551.04192428198,-306638.37413046026,90638.839654010022,-968300.23440873332,-635276.14407619589,33695.064751680082,-1132382.0434660753,-249970.17463052669,{"$f":"BI385*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3274080.382467662},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ385:BI385)+Monte_Carlo!BJ385/(1+Analise_Fundamentalista!$C$10)^10","v":-4964767.714211341},{"$f":"(BK385+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-123.67222654816345},0.17179738623987353]
["Tent361",1509176.990341797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B386","v":98696.226491121488},-557826.87665993138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B386","v":246165.91924478873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B386","v":-124157.50574949107},1612501.5521881254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G386","v":147727.36302549861},-523587.8268413929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G386","v":263019.46651607729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G386","v":-132657.84730226931},1559454.6046503321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L386","v":271665.18861740094},-121690.02114227547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L386","v":254366.83618355842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L386","v":-128293.7622837024},1540216.7864187141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q386","v":297782.40213562461},-993244.13201540953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q386","v":251228.90389360356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q386","v":-126711.09865777551},1361192.5321897764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V386","v":176577.37831826293},-880920.7088977067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V386","v":222027.77613230742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V386","v":-111983.06807158582},1399985.8276364137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA386","v":252801.58939455438},-291673.24829954194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA386","v":228355.45492364216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA386","v":-115174.52860489726},1452058.4836186927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF386","v":250850.21257737171},-107592.27549251207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF386","v":236849.1659392681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF386","v":-119458.46026161224},1441990.5430241821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK386","v":133399.09376278223},-93591.048355431238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK386","v":235206.95706170742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK386","v":-118630.1873683412},1475196.0840348522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP386","v":97246.870161109226},-764002.85960222222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP386","v":240623.20219347349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP386","v":-121361.95254587253},1387043.3641123038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU386","v":219313.07450298333},-497902.63600804145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU386","v":226244.37487730305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU386","v":-114109.77344384532},-337122.23667351226,-245498.84460208635,276048.24137498147,-570943.92464395682,-594298.6225187222,74309.267413757334,260648.64276251552,156384.81510071718,-547494.73979351204,-166454.96007160033,{"$f":"BI386*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2180207.7793496493},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ386:BI386)+Monte_Carlo!BJ386/(1+Analise_Fundamentalista!$C$10)^10","v":-2168349.7699791561},{"$f":"(BK386+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-60.554961379951514},0.56016981858815029]
["Tent362",1602892.4332765264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B387","v":119453.73253472032},-121694.6370500755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B387","v":261452.09727764851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B387","v":-131867.32091328414},1464028.7701988034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G387","v":179665.94622336497},-363885.53925729188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G387","v":238801.67158868775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G387","v":-120443.23602641937},1582986.2326295984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L387","v":295947.90279852028},-581194.65232547093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L387","v":258205.14333368966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L387","v":-130229.6705667123},1545911.5053330467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q387","v":104185.56677696778},-323923.78710858361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q387","v":252157.78481701988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q387","v":-127179.59380504637},1838148.700704603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V387","v":274231.02726992947},-626856.71265780192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V387","v":299825.38000071363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V387","v":-151221.46662497436},1438758.5203631811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA387","v":201890.19035219858},-395365.26593005535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA387","v":234679.77314990849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA387","v":-118364.29418637264},1394062.4062282471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF387","v":266475.2594761505},-460905.71617816383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF387","v":227389.26972114621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF387","v":-114687.21848007583},1361808.9424462724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK387","v":265586.09836897376},-528767.90836553089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK387","v":222128.3204676593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK387","v":-112033.77912831059},1288349.1940812762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP387","v":103474.38642670331},-534006.88506976608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP387","v":210146.10327279955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP387","v":-105990.36660058741},1428054.1431885541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU387","v":130847.73069492735},-915970.80516952835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU387","v":232933.7533894706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU387","v":-117483.66270371104},127343.87184900919,-65861.157471658531,-157271.27675997329,-94760.029319642315,-204021.77201213318,-77159.596614320923,-81728.405460942944,-153087.26865720842,-326376.76197085064,-669672.9837888414,{"$f":"BI387*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8771299.1445175055},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ387:BI387)+Monte_Carlo!BJ387/(1+Analise_Fundamentalista!$C$10)^10","v":-4870973.7215633998},{"$f":"(BK387+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-121.55522529040944},0.18134737024077138]
["Tent363",1572946.7105248854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B388","v":213415.6167115882},-51738.098800463988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B388","v":256567.56987245812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B388","v":-129403.73561579859},1571482.4709961065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G388","v":308468.57258562848},-456935.20531329705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G388","v":256328.73382347039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G388","v":-129283.27504101086},1722207.9410215835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L388","v":234084.09433588455},-7675.4671522102644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L388","v":280913.97075715917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L388","v":-141683.21125196823},1547705.6361996634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q388","v":287684.79339802288},-1537100.0566709754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q388","v":252450.4303296752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q388","v":-127327.19399694756},1506762.0628955171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V388","v":244625.25459271355},-681714.10306402284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V388","v":245772.01393180864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V388","v":-123958.83364528135},1682698.225753742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA388","v":293456.25059869251},-1700444.5185445503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA388","v":274469.43480130326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA388","v":-138432.8120397348},1464506.1635470621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF388","v":277016.75857879443},-582959.46820863639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF388","v":238879.54050212039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF388","v":-120482.51039103036},1517326.8329114253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK388","v":110419.16325827423},-993564.76380554505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK388","v":247495.26199298323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK388","v":-124827.97987689405},1513088.559514761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP388","v":101927.4523058702},-1519305.7031402916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP388","v":246803.94581643306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP388","v":-124479.30410395168},1349401.2058522927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU388","v":189509.63702873242},-121531.53582740975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU388","v":220104.46116954446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU388","v":-111013.01507123582},288841.35216778377,-21421.173945209026,365639.3866888652,-1124292.0269402249,-315275.66818478203,-1270951.6451842892,-187545.67951875192,-760478.3184311816,-1295053.6091219401,177069.54729963129,{"$f":"BI388*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2319236.4129162552},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ388:BI388)+Monte_Carlo!BJ388/(1+Analise_Fundamentalista!$C$10)^10","v":-1298702.2423583833},{"$f":"(BK388+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.926359826691431},0.68899860506281541]
["Tent364",1575308.4372645898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B389","v":296269.57648207975},-16938.72726693426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B389","v":256952.79747505538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B389","v":-129598.03098548693},1598894.2426463636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G389","v":135978.91226454367},-508255.87747578131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G389","v":260799.94164707066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G389","v":-131538.39635418417},1468245.227784683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L389","v":212139.03367236705},-97876.850279387494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L389","v":239489.42932964672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L389","v":-120790.11704853379},1477314.702819994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q389","v":236923.04001947163},-1257544.8216492699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q389","v":240968.77580353469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q389","v":-121536.2478244784},1454373.0608132307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V389","v":258997.04436401921},-871488.60844317428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V389","v":237226.70285270025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V389","v":-119648.87671586352},1440884.9146663966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA389","v":113878.14518801648},-970082.90685948194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA389","v":235026.61504564225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA389","v":-118539.22914404607},1521967.2005616208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF389","v":240092.52794435676},-1302884.586492179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF389","v":248252.16484503733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF389","v":-125209.73528192339},1428210.5932338156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK389","v":221057.41992780293},-512251.83512772818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK389","v":232959.27237727266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK389","v":-117496.5335912997},1453199.7223192456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP389","v":106867.2631938495},-1189710.7140173353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP389","v":237035.31645414952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP389","v":-119552.34809016531},1472809.5972509626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU389","v":174231.93321182224},-666535.7038189373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU389","v":240233.93591345375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU389","v":-121165.62020812283},406685.61570471397,-243015.41991835117,232961.4956740925,-901189.253650742,-494913.73794231837,-739717.37576986931,-939749.62898470846,-175731.67641395229,-965360.4824595016,-373235.45490178413,{"$f":"BI389*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4888594.740318642},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ389:BI389)+Monte_Carlo!BJ389/(1+Analise_Fundamentalista!$C$10)^10","v":-4578528.9053953467},{"$f":"(BK389+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-114.95452490253659},0.21320077655282815]
["Tent365",1461262.5008267155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B390","v":280737.546963687},-711085.35522624641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B390","v":238350.45794892474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B390","v":-120215.65960054776},1561989.5792986294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G390","v":156567.80674372151},-434043.58470544394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G390","v":254780.32271863939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G390","v":-128502.31047353367},1566992.4554549761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L390","v":215552.73856550193},-600368.30427785986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L390","v":255596.3553084392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L390","v":-128913.88885640108},1536816.9850899002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q390","v":128258.73412862938},-684495.59741575446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q390","v":250674.35315189927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q390","v":-126431.40260109647},1533153.129438478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V390","v":113683.89834454989},-58313.413619029394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V390","v":250076.73179921199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V390","v":-126129.98323012944},1403450.8888150426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA390","v":155981.55732863309},-251514.30602064237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA390","v":228920.6503750275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA390","v":-115459.59348195353},1370997.7206032265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF390","v":210213.46234736749},-332974.09725522721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF390","v":223627.12679469635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF390","v":-112789.72477560969},1350268.0699024354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK390","v":206866.62968783849},-259287.69990852298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK390","v":220245.85769700893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK390","v":-111084.33054912767},1386179.0672200525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP390","v":213832.60823124833},-2781.2356354365793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP390","v":226103.39708586902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP390","v":-114038.66916180571},1289937.2327725526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU390","v":247138.80589904386},-531109.68537741585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU390","v":210405.13253625648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU390","v":-106121.01192860684},-312213.00991418242,-151197.76571661673,-258133.09926031981,-431993.91273632221,179317.23329460304,17928.30820106469,-11923.232888773069,56740.456927196778,323116.10051987506,-179686.75887072235,{"$f":"BI390*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2353516.3468097374},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ390:BI390)+Monte_Carlo!BJ390/(1+Analise_Fundamentalista!$C$10)^10","v":-1767056.1788264245},{"$f":"(BK390+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-51.497461925932853},0.62135275155140501]
["Tent366",1689218.4245348116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B391","v":270612.84417126223},-54224.450712766455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B391","v":275532.96196668711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B391","v":-138969.21805627839},1541381.7789154095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G391","v":141886.35934687348},-793949.92147195362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G391","v":251418.92895408196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G391","v":-126806.94067202052},1593802.2257222689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L391","v":278455.01837391284},-228169.2522942932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L391","v":259969.36906681559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L391","v":-131119.48450714719},1553801.2345577457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q391","v":161391.98496776901},-422644.94572723331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q391","v":253444.69977770364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q391","v":-127828.66883590518},1624221.8716380855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V391","v":184090.48714551827},-653779.07977280393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V391","v":264931.19935437653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V391","v":-133622.05868291375},1493800.8137011677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA391","v":235276.78067665311},-620042.95867321861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA391","v":243657.86970425505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA391","v":-122892.53301807422},1485489.3705848721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF391","v":220333.76773275447},-153116.76346957084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF391","v":242302.16785611707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF391","v":-122208.76427981355},1431204.9730987139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK391","v":227369.89507636282},-104065.40089921589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK391","v":233447.69373323556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK391","v":-117742.87629177253},1449634.3427860532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP391","v":145222.87367479736},-669024.5018564472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP391","v":236453.75780605082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP391","v":-119259.03018727891},1312785.8821560049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU391","v":224588.81354754386},-2222348.8667524862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU391","v":214132.03721011156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU391","v":-108000.73268723807},352952.13736890454,-527451.57384301873,179135.65063928804,-135636.92981766583,-338379.45195582288,-264000.84131038463,187310.40783948713,239009.31161860999,-406606.90056287794,-1891628.7486820689,{"$f":"BI391*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-24776334.161169458},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ391:BI391)+Monte_Carlo!BJ391/(1+Analise_Fundamentalista!$C$10)^10","v":-12490238.243648756},{"$f":"(BK391+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-293.52778047269788},4.7457870877490907E-5]
["Tent367",1626660.1304570714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B392","v":113454.47823413734},-958324.04147293116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B392","v":265328.91031033034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B392","v":-133822.65022073491},1644836.0383770447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G392","v":194742.93813537032},-371418.08736191568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G392","v":268293.63155234687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G392","v":-135317.95223402974},1571347.3714034944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L392","v":250092.35826395755},-761623.36101045529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L392","v":256306.69736544206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L392","v":-129272.16062000269},1527743.4955732303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q392","v":156633.84076114104},-808820.52499524562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q392","v":249194.35186515612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q392","v":-125684.94156038132},1442676.7695126501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V392","v":244691.43286177944},-611759.02502872527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V392","v":235318.88931049261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V392","v":-118686.64209150003},1510170.4236044569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA392","v":187866.73719457857},-599705.23789541482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA392","v":246327.96081703377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA392","v":-124239.23386806814},1432716.7620828713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF392","v":243798.19329096677},-67707.327987909302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF392","v":233694.28570181903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF392","v":-117867.24868195191},1478160.0984148143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK392","v":114053.12310184393},-67522.155176294211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK392","v":241106.67055349195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK392","v":-121605.7971279042},1457478.5765430606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP392","v":105737.5180410921},-1056288.6987969487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP392","v":237733.25187859655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP392","v":-119904.36238093066},1313199.5080949911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU392","v":101391.3260265897},-106407.67554176565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU392","v":214199.50484985535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU392","v":-108034.76101209756},-713363.30314919841,-43699.469908228231,-384496.46600105835,-528677.27392932982,-250435.34494795324,-289749.77375187061,291917.90232292458,166031.84135113744,-832722.29125819076,101148.39432258185,{"$f":"BI392*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1324829.948449482},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ392:BI392)+Monte_Carlo!BJ392/(1+Analise_Fundamentalista!$C$10)^10","v":-1239841.4162535584},{"$f":"(BK392+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-39.597826523241217},0.69712011863739798]
["Tent368",1515179.7849449869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B393","v":104847.66946291349},-1206422.661052254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B393","v":247145.05122267373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B393","v":-124651.34577635881},1616209.3082419601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G393","v":220608.39707956897},-206987.87801217241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G393","v":263624.24858151347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G393","v":-132962.87828704959},1480295.5996679352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L393","v":164405.66789920424},-242038.92211747551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L393","v":241454.99790832648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L393","v":-121781.48129934943},1382679.7997709042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q393","v":112433.14505688242},-180874.71910665234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q393","v":225532.62215766934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q393","v":-113750.79019120317},1615069.0999515445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V393","v":162161.92478133494},-132982.46801233423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V393","v":263438.26613960176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V393","v":-132869.07522864168},1414995.7627384684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA393","v":242806.94832728614},-313143.34475612245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA393","v":230803.76582146803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA393","v":-116409.37124804594},1409135.4427704329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF393","v":105104.39245526721},-350720.79958081723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF393","v":229847.87326464255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF393","v":-115927.25237479144},1466899.399977572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK393","v":189025.77769177227},-124424.44557892781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK393","v":239269.90773515988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK393","v":-120679.39801109249},1363045.379695317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP393","v":101091.63616456205},-65280.198378956295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP393","v":222329.9990739112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP393","v":-112135.49878467931},1391444.7519442083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU393","v":168752.96349086106},-433477.48017580376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU393","v":226962.29708823486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU393","v":-114471.86837276527},-979081.28614302573,144281.88936186046,42040.262390705786,43340.257916696268,159748.64767996076,44057.998144585785,-131695.78623569891,183191.8418369118,146005.93807483764,-152234.0879694731,{"$f":"BI393*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1993944.4443738838},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ393:BI393)+Monte_Carlo!BJ393/(1+Analise_Fundamentalista!$C$10)^10","v":-1458810.1391654806},{"$f":"(BK393+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-44.540115988978172},0.66644598379521613]
["Tent369",1494044.8549350107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B394","v":105949.42742527075},-597868.81375313504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B394","v":243697.67592648548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B394","v":-122912.60988850617},1684409.0576901312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G394","v":198404.95015650455},-192377.14316454736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G394","v":274748.4932013384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G394","v":-138573.55936581918},1481711.7184896171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L394","v":110581.63049582031},-124593.41608611195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L394","v":241685.98485931373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L394","v":-121897.98306280734},1562625.5700175753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q394","v":113515.48938084974},-694857.28648965829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q394","v":254884.06087590152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q394","v":-128554.63238265995},1435439.6335023672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V394","v":201453.8580650533},-777025.93802561553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V394","v":234138.42058477519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V394","v":-118091.2548297296},1429984.3113868241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA394","v":177784.61424518519},-1205123.5951298976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA394","v":233248.58831729213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA394","v":-117642.45446286708},1407241.2694089941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF394","v":265078.53157175455},-622272.87415059819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF394","v":229538.90955149848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF394","v":-115771.42185158678},1541845.0187882152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK394","v":184911.05511565588},-86146.329203634727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK394","v":251494.4892560544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK394","v":-126845.0506535133},1365218.5211893201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP394","v":147321.24293758694},-472614.5815698299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP394","v":222684.46602970484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP394","v":-112314.27955675764},1397146.263682188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU394","v":175445.96232967902},-970177.27634335461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU394","v":227892.28600739196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU394","v":-114940.92235445145},-371134.32028988493,142202.7408274764,105776.21620621475,-455012.36861556699,-459524.91420551675,-911732.84703028738,-243426.85487893195,223414.16451456223,-214923.1521592958,-681779.95036073506,{"$f":"BI394*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8929874.7898032609},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ394:BI394)+Monte_Carlo!BJ394/(1+Analise_Fundamentalista!$C$10)^10","v":-5814691.941792706},{"$f":"(BK394+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-142.85565832229693},0.10010512922630525]
["Tent370",1618656.4439201616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B395","v":136270.63603421237},-501709.90653950832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B395","v":264023.40746585658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B395","v":-133164.20010946039},1627470.1824505141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G395","v":313234.68221641646},-235756.02866415068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G395","v":265461.04007037706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G395","v":-133889.29186427765},1586823.9014829868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L395","v":224472.88973892119},-102097.50527394646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L395","v":258831.11582538363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L395","v":-130545.38926357721},1509242.2054695592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q395","v":253936.5422374699},-94923.261938135474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q395","v":246176.55665973542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q395","v":-124162.87089065868},1597139.1765635558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V395","v":184130.53397678561},-286211.74745838996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V395","v":260513.66809640391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V395","v":-131394.00995771677},1441538.5289513574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA395","v":129056.96249672656},-106263.36983090658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA395","v":235133.22783017223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA395","v":-118593.0009149267},1548836.3954218968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF395","v":111864.57900592267},-276801.94104631804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF395","v":252634.87150865354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF395","v":-127420.21969607643},1606635.9576350395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK395","v":270724.34229568217},-867650.69684017648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK395","v":262062.71360749324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK395","v":-132175.29449758865},1424387.2401853311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP395","v":192184.65650059649},-483001.92939954961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP395","v":232335.63497503239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP395","v":-117181.99263212959},1404779.0381202206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU395","v":133265.54788072233},-436342.69064701447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU395","v":229137.2883815011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU395","v":-115568.85813815299},-234580.06314889976,209050.40175836519,250661.11102678117,281026.96606841113,27038.444657082786,139333.8195810655,-39722.710227818272,-467038.93543458974,-175663.63055605034,-189508.71252294403,{"$f":"BI395*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2482163.1576453783},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ395:BI395)+Monte_Carlo!BJ395/(1+Analise_Fundamentalista!$C$10)^10","v":-1095152.3259793611},{"$f":"(BK395+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.332084470405356},0.71666822241986949]
["Tent371",1626530.8792460773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B396","v":241302.75239951169},-525224.19616614364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B396","v":265307.82779756247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B396","v":-133812.0169364516},1449144.3313771724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G396","v":129773.53377267682},-237374.07493823042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G396","v":236373.83072680197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G396","v":-119218.71775559941},1330562.4857914269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L396","v":116241.90877749454},-574919.16077004792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L396","v":217031.62685597068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L396","v":-109463.18459459949},1483660.9026218646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q396","v":165796.21261659617},-181452.40322298824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q396","v":242003.92152728757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q396","v":-122058.33923153712},1467476.3017993791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V396","v":270055.16545594705},-462588.07113672054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V396","v":239364.00774343457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V396","v":-120726.85877395615},1485010.8933151327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA396","v":106921.80112377767},-1105677.3476957558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA396","v":242224.12214133551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA396","v":-122169.40074276731},1434663.993327877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF396","v":260628.7789438394},-197468.5373506021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF396","v":234011.90382910075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF396","v":-118027.44418986423},1491068.9344356635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK396","v":262212.11646894686},-782465.29655520327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK396","v":243212.26552730141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK396","v":-122667.78580963916},1422124.6713130395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP396","v":107099.41491824431},-818912.92400133039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP396","v":231966.58127896712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP396","v":-116995.85481690452},1364067.3530572332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU396","v":111032.73634159753},-700887.59965775884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU396","v":222496.69589853135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU396","v":-112219.57485022362},-152425.63290552108,9554.5718056489568,-351108.80973118218,104289.39168935838,-73895.756711295064,-878700.82517340989,179144.70123247383,-399708.70036859415,-596842.78262102348,-479577.74226785358,{"$f":"BI396*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6281453.6980187399},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ396:BI396)+Monte_Carlo!BJ396/(1+Analise_Fundamentalista!$C$10)^10","v":-4385329.6714557102},{"$f":"(BK396+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-110.59387226689788},0.23592504871279996]
["Tent372",1653233.4788163013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B397","v":321458.70034273079},-384793.44128307019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B397","v":269663.36065520364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B397","v":-136008.79583043381},1734476.8627924938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G397","v":242321.72324616869},-42616.607002834317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G397","v":282915.18759601016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G397","v":-142692.55524214319},1393454.5940874633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L397","v":238318.52060884182},-676974.25274463161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L397","v":227290.12784758088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L397","v":-114637.21477617169},1470351.2590270212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q397","v":113148.40985329558},-38162.399831008734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q397","v":239832.9497517352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q397","v":-120963.37677072184},1577705.3629224556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V397","v":212983.14661100871},-373866.45933974825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V397","v":257343.76646789454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V397","v":-129795.22211220837},1405010.8295140329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA397","v":202625.14208763791},-88039.057342948116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA397","v":229175.09649936666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA397","v":-115587.92723441812},1434488.2783926334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF397","v":255500.14112747228},-67234.139956691084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF397","v":233983.24249326266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF397","v":-118012.98841150133},1487260.9892004782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK397","v":148791.84418188364},-585484.34209411289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK397","v":242591.14133494216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK397","v":-122354.51242589628},1270102.3829546785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP397","v":175986.95563692876},-110348.8870378213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP397","v":207169.81681798972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP397","v":-104489.23149724388},1372945.6375396105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU397","v":231776.36996996831},-662849.83663495025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU397","v":223944.85676694359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU397","v":-112949.97669422254},70319.823884430429,339927.74859720131,-326002.8190643806,193855.58300330021,-33334.768373053375,228173.25400963833,304236.2552525425,-316455.86900318338,168318.65391985333,-320078.58659226086,{"$f":"BI397*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4192352.2386567136},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ397:BI397)+Monte_Carlo!BJ397/(1+Analise_Fundamentalista!$C$10)^10","v":-1591718.3611431774},{"$f":"(BK397+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.539954946135623},0.6472518537164873]
["Tent373",1688427.6060039622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B398","v":242564.54291164252},-992192.38915530662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B398","v":275403.96942847047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B398","v":-138904.15871803038},1678536.022937099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G398","v":122633.97647905655},-283153.98268536915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G398","v":273790.52670172369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G398","v":-138090.39446814111},1408790.5046560173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L398","v":230971.02738625166},-118851.54078797397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L398","v":229791.60948076489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L398","v":-115898.87488414728},1548305.6540078714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q398","v":220557.35599452286},-971016.83043245098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q398","v":252548.30084868392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q398","v":-127376.55647394604},1555713.9614661022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V398","v":245493.60852915052},-507986.4276192878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V398","v":253756.68980980263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V398","v":-127986.02572886158},1374707.0427297538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA398","v":168422.54795998175},-160246.58240738395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA398","v":224232.16430646283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA398","v":-113094.88459861145},1509770.6450278622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF398","v":224986.47853833332},-938955.21114339191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF398","v":246262.75185782515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF398","v":-124206.34474290936},1475225.2292320486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK398","v":240347.67911286841},-466961.6966024352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK398","v":240627.9561450016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK398","v":-121364.35027325085},1407498.5773630722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP398","v":166950.23810260461},-1105690.7663417563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP398","v":229580.87974415976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP398","v":-115792.59015324543},1441560.4049022475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU398","v":156906.60587112591},-137810.30480155806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU398","v":235136.79607537785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU398","v":-118594.80061338207},-613128.035533224,-24819.873972730013,226012.2211948953,-625287.73006319022,-136722.1550091962,119313.24526044918,-591912.3254901428,-107350.41161781603,-824952.23864823743,135638.29653156362,{"$f":"BI398*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1776574.6911275354},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ398:BI398)+Monte_Carlo!BJ398/(1+Analise_Fundamentalista!$C$10)^10","v":-818116.30732560845},{"$f":"(BK398+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.079172280873653},0.75231638983797255]
["Tent374",1747197.209477406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B399","v":224878.70203586158},-274676.34363950195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B399","v":284990.03756711574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B399","v":-143739.03721660652},1625577.4808725158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G399","v":208181.41485606565},-815097.55528971029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G399","v":265152.31642378977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G399","v":-133733.582422273},1644993.8609782881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L399","v":225243.62713634377},-1199606.6086238273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L399","v":268319.37442144792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L399","v":-135330.93603953876},1512090.0239946779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q399","v":213181.5826473065},-70019.6978354897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q399","v":246641.07200125241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q399","v":-124397.15623105859},1399904.6272641115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V399","v":115836.64853665449},-1603494.8191288176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V399","v":228342.2101124512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V399","v":-115167.84838398514},1546462.9555053578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA399","v":233595.80565872931},-1356372.0840335314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA399","v":252247.73333826917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA399","v":-127224.96070261866},1543733.2197010145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF399","v":287258.97134689114},-615544.50097302347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF399","v":251802.47878703233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF399","v":-127000.38983320353},1505190.0172028481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK399","v":259948.39782570902},-1687754.7123911374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK399","v":245515.59332938277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK399","v":-123829.5040349208},1397202.1399954397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP399","v":166869.86992877984},-731809.02390327211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP399","v":227901.4001431783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP399","v":-114945.51920672803},1467086.8416817752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU399","v":155705.12666204612},-555502.35310093907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU399","v":239300.48185583312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU399","v":-120694.81853142657},91453.358746868849,-475497.40643212787,-841374.54310557456,265405.80058201059,-1374483.8088636973,-997753.50573915162,-203483.44067230355,-1306120.2252709663,-451983.27303804207,-281191.5631144864,{"$f":"BI399*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3683014.5111085069},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ399:BI399)+Monte_Carlo!BJ399/(1+Analise_Fundamentalista!$C$10)^10","v":-5155945.4127960205},{"$f":"(BK399+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-127.98725160395169},0.15334676916513862]
["Tent375",1640120.2835569035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B400","v":247821.16873168791},-825760.53944132233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B400","v":267524.43209617824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B400","v":-134929.99485067322},1605376.5254767356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G400","v":303352.22095636168},-643424.94284852664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G400","v":261857.28423972565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G400","v":-132071.68308790217},1515571.5044031541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L400","v":142043.14081008811},-24250.251516965025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L400","v":247208.9456373931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L400","v":-124683.57189111595},1563423.8691407514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q400","v":241663.23973609341},-375378.64446336776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q400","v":255014.27359365867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q400","v":-128620.30713691996},1558729.8496302178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V400","v":216998.95596666718},-117759.94167383823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V400","v":254248.61944231766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V400","v":-128234.13788169211},1389544.9803915671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA400","v":221922.92630293334},-485059.40207137517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA400","v":226652.42023906219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA400","v":-114315.57729558926},1451086.1871243508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF400","v":200728.01325511979},-484945.22224843194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF400","v":236690.57204217062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF400","v":-119378.47103015761},1460902.1235251264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK400","v":136575.68087701462},-372055.57967447268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK400","v":238291.67583768902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK400","v":-120186.01195339943},1564752.4584650267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP400","v":136508.16533966357},-779363.34399722819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP400","v":255230.98337283105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP400","v":-128729.60799276594},1428725.9569546173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU400","v":148854.53853246354},-509579.83175072318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU400","v":233043.33474032779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU400","v":-117538.93171593186},-445344.93346412934,-210287.12074034149,240318.26303940025,-7321.4382705356402,225253.49585345451,-150799.63282496887,-166905.10798129914,-117374.23491316848,-516353.80327749951,-245220.89019386371,{"$f":"BI400*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3211874.8052310152},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ400:BI400)+Monte_Carlo!BJ400/(1+Analise_Fundamentalista!$C$10)^10","v":-2321874.5055032624},{"$f":"(BK400+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-64.020130619743114},0.53629039230933528]
["Tent376",1556824.5647180283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B401","v":191581.69246775573},-594866.50910589611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B401","v":253937.8432942357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B401","v":-128077.39322950522},1520473.2961806841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G401","v":292101.78064055642},-107223.97575246096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G401","v":248008.49008220268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G401","v":-125086.8342285994},1514645.7579344446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L401","v":160157.5041332356},-1195097.2502055387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L401","v":247057.94464021656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L401","v":-124607.41225361355},1444437.6878556963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q401","v":174858.2188153789},-1075767.2760045289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q401","v":235606.11743907203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q401","v":-118831.50994377999},1393647.7976811775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V401","v":137853.98099493043},-799305.38251833664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V401","v":227321.64180555427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V401","v":-114653.10931766742},1474454.9043854841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA401","v":212889.39358836407},-152531.25441230601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA401","v":240502.30638676567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA401","v":-121300.97691666087},1483408.7497350115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF401","v":239759.59155651779},-473258.00085721922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF401","v":241962.79219151076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF401","v":-122037.59502876992},1288375.1777858392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK401","v":172899.67589693645},-915729.44300456217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK401","v":210150.34154475841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK401","v":-105992.50423717299},1442705.8746437775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP401","v":163883.6572227857},-270350.03464516409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP401","v":235323.63672673641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP401","v":-118689.03652270883},1382417.601903456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU401","v":97829.176766178542},-877182.80039345217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU401","v":225489.85435808223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU401","v":-113729.21960442406},-277424.36657340988,307799.4607416988,-912489.21368570009,-784134.44969385804,-548782.86903551931,179559.46864616286,-113573.2121379606,-638671.92980004032,10168.22278164918,-667592.98887361551,{"$f":"BI401*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8744055.6121335346},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ401:BI401)+Monte_Carlo!BJ401/(1+Analise_Fundamentalista!$C$10)^10","v":-6192857.5340304896},{"$f":"(BK401+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-151.39114137195952},7.6429799429335102E-2]
["Tent377",1502211.3578928253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B402","v":137140.0828225016},-868183.69499452098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B402","v":245029.73619542082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B402","v":-123584.45463860965},1468011.6857977638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G402","v":171826.6349998907},-1427896.9608576146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G402","v":239451.33566782961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G402","v":-120770.90393385656},1577911.3470371172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L402","v":241515.22025771832},-251115.63722394808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L402","v":257377.36509102487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L402","v":-129812.16808611604},1555245.9932147833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q402","v":301455.5116731053},-608381.92389208823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q402","v":253680.35824928951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q402","v":-127947.52675145499},1506097.2442733159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V402","v":112709.58119405582},-387611.23152336234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V402","v":245663.57357768677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V402","v":-123904.14011202677},1402536.7492515456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA402","v":158712.48633618542},-365808.03295320418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA402","v":228771.54261138785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA402","v":-115384.38872542925},1425556.3840689603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF402","v":144960.36645840632},-451975.38210108818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF402","v":232526.33717940262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF402","v":-117278.17617414132},1477013.8128413311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK402","v":150373.7141095369},-187249.32129709734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK402","v":240919.69682958856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK402","v":-121511.49410142613},1396300.1456096747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP402","v":175748.94750853721},-1242421.7291909242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP402","v":227754.27341215441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP402","v":-114871.31361397561},1375818.0571792715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU402","v":220562.18500458571},-182807.95205247038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU402","v":224413.38486244139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU402","v":-113186.28592780381},-609598.33061520825,-1137389.894123751,117964.78003867906,-181193.58072114841,-153142.21686364649,-93708.392731060158,-191766.85463742056,82532.595540601993,-953789.82188420824,148981.33188675289,{"$f":"BI402*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1951340.2221096565},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ402:BI402)+Monte_Carlo!BJ402/(1+Analise_Fundamentalista!$C$10)^10","v":-1317192.0615490542},{"$f":"(BK402+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.343689011399661},0.68642803868265068]
["Tent378",1609976.1699728537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B403","v":117720.55775422791},-647593.48227717122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B403","v":262607.54462855501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B403","v":-132450.08826610664},1644267.3662399116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G403","v":229650.04059716512},-639686.58622135338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G403","v":268200.87391008082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G403","v":-135271.16851377193},1510823.5020541456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L403","v":142773.06967883173},-850912.47021080763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L403","v":246434.48620003089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L403","v":-124292.96155666331},1542359.372632802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q403","v":248112.14611532079},-102760.21961477456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q403","v":251578.3868954831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q403","v":-126887.36569729229},1537129.2024926823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V403","v":264682.2424759047},-1168995.8288599891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V403","v":250725.27977246922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V403","v":-126457.08821267754},1405255.8328361225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA403","v":253581.15035990538},-1287520.2341201685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA403","v":229215.05965039943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA403","v":-115608.08325426579},1483048.5473934084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF403","v":165534.08382318722},-229867.58046191692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF403","v":241904.03861846909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF403","v":-122007.96177529154},1533220.2924647089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK403","v":172571.85146251359},-481324.70812878816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK403","v":250087.68694111859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK403","v":-126135.50862169634},1382486.6341510587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP403","v":266539.70860858611},-1202852.2487069611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP403","v":225501.1143937158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP403","v":-113734.89877375508},1405257.6228983942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU403","v":167815.05919571102},-306058.17779300449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU403","v":229215.35163227262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU403","v":-115608.23051974109},-399715.46816049493,-277106.84022787935,-585997.87588860828,270042.94769873703,-780045.39482429263,-920332.10736412951,55562.580204447848,-184800.67834685236,-824546.32447841426,-24635.997484761945,{"$f":"BI403*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-322679.4404036529},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ403:BI403)+Monte_Carlo!BJ403/(1+Analise_Fundamentalista!$C$10)^10","v":-2593140.6350782732},{"$f":"(BK403+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-70.142812054703498},0.49383014510475959]
["Tent379",1632363.1022639696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B404","v":168673.49589136674},-31403.026894425173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B404","v":266259.137385257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B404","v":-134291.82431988665},1700344.8211941363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G404","v":147774.83549228762},-712029.21905964217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G404","v":277347.81846069219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G404","v":-139884.56838698304},1553519.4483083119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L404","v":277720.2143137466},-284934.21001619811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L404","v":253398.73686442949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L404","v":-127805.4867451974},1478007.4622499221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q404","v":188298.44210927948},-406580.25666895701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q404","v":241081.77365797793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q404","v":-121593.240001973},1631707.1822337375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V404","v":207512.75080100948},-345557.73747089662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V404","v":266152.14850441233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V404","v":-134237.86285913957},1568560.6481080095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA404","v":207928.49063568428},-991821.26392199565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA404","v":255852.14743120372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA404","v":-129042.90148353584},1552420.4082963129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF404","v":240501.14855330455},-628925.09255182894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF404","v":253219.46949117113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF404","v":-127715.07053326073},1511757.9115088731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK404","v":194506.38794038436},-1035101.3189117097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK404","v":246586.90024016405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK404","v":-124369.83388375958},1457072.9359855899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP404","v":125562.85560871827},-873107.03436793911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP404","v":237667.08675591592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP404","v":-119870.99100025847},1484028.5791445693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU404","v":280895.26071982796},-340917.24487018795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU404","v":242063.89423411759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU404","v":-122088.58737358659},269237.78206231189,-426791.13349364535,118379.25441678059,-98793.280903672596,-6130.7010246143909,-657083.52733864356,-262919.54504061397,-718377.86461492092,-629748.08300356346,59953.322710171007,{"$f":"BI404*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":785261.67387472163},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ404:BI404)+Monte_Carlo!BJ404/(1+Analise_Fundamentalista!$C$10)^10","v":-963677.4834637756},{"$f":"(BK404+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.364597970355874},0.73388908605104841]
["Tent380",1691475.0240290249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B405","v":198487.39361682863},-3698.1240258786565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B405","v":275901.04198143381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B405","v":-139154.86478059905},1586313.0608852026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G405","v":232176.70064570781},-375396.13386316848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G405","v":258747.79124109307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G405","v":-130503.36324882721},1599207.9523439549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L405","v":232384.8821379561},-297747.61649043771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L405","v":260851.1116798619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L405","v":-131564.20473440175},1412084.9802775481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q405","v":127106.3952974065},-53342.389754576376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q405","v":230328.98026298179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q405","v":-116169.90596833387},1415679.8163731375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V405","v":200211.41316383466},-1233082.6162150537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V405","v":230915.34365022418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V405","v":-116465.6472141009},1409898.134922239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA405","v":172439.23181411775},-324961.07571017032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA405","v":229972.27803350109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA405","v":-115989.99780215281},1528872.5051107558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF405","v":176904.70806212616},-869127.87470199098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF405","v":249378.50764835431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF405","v":-125777.82331583057},1462012.406822352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK405","v":123926.99137636335},-527470.07439606066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK405","v":238472.77713345009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK405","v":-120277.35313189674},1407589.411327898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP405","v":256351.13957799278},-119932.84396572126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP405","v":229595.69591654584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP405","v":-115800.0629139503},1445745.1138399718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU405","v":197420.50872512622},-762262.89768547332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU405","v":235819.37520891838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU405","v":-118939.06972649504},331535.44679178472,-14975.005225194807,63924.172592978546,187923.07983747806,-918421.50661509577,-38539.563664704285,-568622.48230734107,-285347.65901814401,250213.92861486704,-447962.08347792376,{"$f":"BI405*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5867355.4625956574},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ405:BI405)+Monte_Carlo!BJ405/(1+Analise_Fundamentalista!$C$10)^10","v":-3369770.7129613906},{"$f":"(BK405+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-87.671939510226593},0.37427904715266602]
["Tent381",1728340.3884902531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B406","v":327989.70658851415},-143220.62762558143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B406","v":281914.25076275581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B406","v":-142187.71760657238},1699883.3593533938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G406","v":278998.78510556818},-430698.12836193718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G406","v":277272.54817831324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G406","v":-139846.6046812601},1706536.1165668769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L406","v":332579.388612565},-1181350.1733848781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L406","v":278357.69730624859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L406","v":-140393.91606174698},1519554.4361666902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q406","v":267155.71239092603},-182780.84255599754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q406","v":247858.6123531824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q406","v":-125011.24112838616},1423036.7929171743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V406","v":167453.27593525851},-367265.08697282575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V406","v":232115.35988782597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V406","v":-117070.89355923518},1471733.3301197959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA406","v":269501.37783761928},-1234613.1995040565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA406","v":240058.383086057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA406","v":-121077.07748359085},1445306.7645664362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF406","v":198500.29633495555},-763123.00478681119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF406","v":235747.87487955956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF406","v":-118903.00745361546},1402681.3998647919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK406","v":97285.898808991828},-195290.12594865388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK406","v":228795.13696208826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK406","v":-115396.2888931768},1438576.5981325272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP406","v":112816.58743885634},-117405.9323916405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP406","v":234650.09932541571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP406","v":-118349.32774403824},1412297.5987093512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU406","v":122774.53076310744},-637927.96565448539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU406","v":230363.66102743029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU406","v":-116187.39773658768},324495.61211911618,-14273.399759315856,-710807.0035278115,207222.24105972471,-84767.344708976452,-846130.51606397098,-447777.84102591162,15394.620929249417,111711.42662859331,-400977.17160053528,{"$f":"BI406*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5251952.5311175147},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ406:BI406)+Monte_Carlo!BJ406/(1+Analise_Fundamentalista!$C$10)^10","v":-3452925.4488463183},{"$f":"(BK406+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-89.548804706885406},0.36196701493800554]
["Tent382",1516826.1956784844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B407","v":157270.08893611695},-210828.07631899833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B407","v":247413.60170698381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B407","v":-124786.79327616726},1456238.9984674016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G407","v":280416.07810194237},-1210880.377388645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G407","v":237531.06096366537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G407","v":-119802.38433392855},1586951.6273346648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L407","v":269033.96445484261},-569341.88948431751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L407","v":258851.94953268956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L407","v":-130555.89705906148},1425687.6910199716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q407","v":104203.17460410763},-208660.43982624391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q407","v":232547.75500945555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q407","v":-117288.97858077053},1531753.8126764258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V407","v":256685.16177454399},-623890.2570044254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V407","v":249848.48547737586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V407","v":-126014.86374444836},1560066.9122436075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA407","v":249119.19349268021},-1025762.8798894965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA407","v":254466.71132247441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA407","v":-128344.1358210801},1444433.9231013365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF407","v":239046.11537663356},-309255.84487859282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF407","v":235605.50335985955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF407","v":-118831.20022363843},1467614.7675802517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK407","v":221722.30905617581},-323270.4892950459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK407","v":239386.59326948656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK407","v":-120738.2501257292},1337280.3246795107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP407","v":240128.34126438652},-79435.72290836602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP407","v":218127.39163094846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP407","v":-110015.85013728213},1320359.6606142712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU407","v":214864.47170800483},-361918.46961688151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU407","v":215367.41659123587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU407","v":-108623.8149688362},69068.821047935184,-812735.62265696586,-172011.87255584681,10801.511206548734,-243371.4734969539,-650521.11089542194,46564.573634261862,17100.162904887271,268804.15984968678,-40310.396286477015,{"$f":"BI407*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-527980.89966583624},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ407:BI407)+Monte_Carlo!BJ407/(1+Analise_Fundamentalista!$C$10)^10","v":-1414348.0787710715},{"$f":"(BK407+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.536573703166709},0.67277398924220932]
["Tent383",1573455.1503965561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B408","v":124423.95878740429},-290165.29005984351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B408","v":256650.50286785327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B408","v":-129445.56412676464},1608846.9623505494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G408","v":146755.40723136198},-529378.82319369109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G408","v":262423.35653521557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G408","v":-132357.19021454884},1486900.7974851273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L408","v":240441.98403582739},-948190.90628751356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L408","v":242532.38949517711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L408","v":-122324.88004662216},1545803.8478115278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q408","v":236562.52981946306},-838554.90306921909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q408","v":252140.22450903885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q408","v":-127170.73699803666},1369037.5293206479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V408","v":190530.30876905771},-898775.32211990131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V408","v":223307.39472081795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V408","v":-112628.46306674827},1560549.1300509127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA408","v":153919.11968463205},-1272514.2924995935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA408","v":254545.36716640205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA408","v":-128383.80708599214},1392782.6810603645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF408","v":102768.65615542947},-30752.952564302435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF408","v":227180.53030598909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF408","v":-114581.93759790892},1407642.1346884198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK408","v":136019.41870779207},-135332.21833597223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK408","v":229604.29576572959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK408","v":-115804.40037799792},1443911.5084082545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP408","v":275848.98688921507},-1049288.842434668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP408","v":235520.29089374555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP408","v":-118788.22202712799},1368461.9694157087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU408","v":235689.14495819606},-560986.68538433022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU408","v":223213.51359621392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU408","v":-112581.11270117552},-38536.39253135059,-252557.24964166241,-587541.41280313127,-477022.88573875389,-597566.08169677388,-992433.61273455166,184614.29629920723,114487.09575955151,-656707.7866788354,-214665.13953109575,{"$f":"BI408*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2811659.1236425587},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ408:BI408)+Monte_Carlo!BJ408/(1+Analise_Fundamentalista!$C$10)^10","v":-3601718.2818600656},{"$f":"(BK408+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-92.907171332957375},0.34029629272762851]
["Tent384",1704236.766384725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B409","v":304662.91857944563},-774072.26352657634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B409","v":277982.64411177411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B409","v":-140204.75230872954},1517651.9273897088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G409","v":155297.43453672755},-35822.011138963739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G409","v":247548.28902798324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G409","v":-124854.72486427122},1591507.2597267211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L409","v":240743.40495939425},-360813.94462729321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L409","v":259595.03098881347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L409","v":-130930.68143394198},1497596.7004489806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q409","v":280772.44827407802},-760678.45662399242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q409","v":244277.02700429634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q409","v":-123204.81436991836},1591639.5193957724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V409","v":266535.0427783482},-322534.88268685661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V409","v":259616.60421926912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V409","v":-130941.56221911545},1579089.7302201313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA409","v":238353.28414763132},-355939.4160346128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA409","v":257569.57434237556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA409","v":-129909.1117300733},1462463.9018714025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF409","v":184600.97003709601},-189208.54950257594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF409","v":238546.42170562106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF409","v":-120314.49688608006},1473868.3009745567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK409","v":187468.0784451107},-421895.69670748815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK409","v":240406.62392618804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK409","v":-121252.71802003644},1267527.3891425724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP409","v":167818.9007933962},-419538.24575333175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP409","v":206749.80264943076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP409","v":-104277.39099670784},1461563.2573458818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU409","v":155945.77995868726},-327182.83735193033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU409","v":238399.51515393332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU409","v":-120240.40234410705},-331631.45314408618,242168.98756147583,8593.8098869725218,-358833.7957155364,72675.20209164526,10074.330725320775,113624.34535406106,-115273.71235622585,-149246.93330721263,-53077.9445834168,{"$f":"BI409*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-695208.76784253062},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ409:BI409)+Monte_Carlo!BJ409/(1+Analise_Fundamentalista!$C$10)^10","v":-706104.05264520447},{"$f":"(BK409+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.55097108858244},{"$f":"_xlfn.NORM.DIST(BL409,$H$7,$H$8,$C$6)","v":0.76601860255677856}]
["Tent385",1615958.0666518011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B410","v":262762.28353671741},-267029.28782338341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B410","v":263583.26788979222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B410","v":-132942.20905516073},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1617125.9676875919},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G410","v":301619.84187049553},-141131.97903114482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G410","v":263773.7673699077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G410","v":-133038.29035012747},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1523055.0194310157},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L410","v":280587.23644118023},-47043.699563998234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L410","v":248429.60190753575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L410","v":-125299.22834893651},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1424255.9680635335},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q410","v":236903.10564857407},-770122.14841899101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q410","v":232314.22282606622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q410","v":-117171.19309084243},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1510221.8836231597},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V410","v":236498.69437168297},-408242.86487088393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V410","v":246336.3545991345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V410","v":-124243.46739906473},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1477131.0630289905},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA410","v":210983.94491541211},-24310.257322762751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA410","v":240938.82182315228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA410","v":-121521.14008128244},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1446408.0574878466},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF410","v":242263.44305523683},-974775.2878192293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF410","v":235927.50973093332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF410","v":-118993.60900869941},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1396925.8929337366},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK410","v":99607.29606551904},-125608.65409151278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK410","v":227856.34074171775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK410","v":-114922.79281587317},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1514094.3792295428},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP410","v":251642.30992588756},-14815.688473696466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP410","v":246968.00777620872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP410","v":-124562.05123554736},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1493226.4535881965},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU410","v":132955.13228451612},-727295.51701095991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU410","v":243564.18428094691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU410","v":-122845.28135741092},126374.0545479655,291223.33985913091,356673.91043578123,-418076.0130351932,-49651.283299131188,306091.36933451914,-615577.94404175854,86932.18989985084,359232.57799285249,-473621.48180290777,{"$f":"BI410*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6203439.2886198144},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ410:BI410)+Monte_Carlo!BJ410/(1+Analise_Fundamentalista!$C$10)^10","v":-2650243.5551141631},{"$f":"(BK410+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-71.431668090411023},0.48488479798904133]
["Tent386",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1737688.5058809011},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B411","v":336848.41520577873},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B411)","v":-805629.62040753069},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B411","v":283439.0473408933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B411","v":-142956.77183023465},1505141.6758743743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G411","v":266221.78160712356},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G411)","v":-1148984.1963079982},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G411","v":245507.70824523599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G411","v":-123825.52707343362},1518897.535912625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L411","v":142806.79287316918},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L411)","v":-489275.91357150633},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L411","v":247751.46358539109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L411","v":-124957.19902623851},1528455.5874893081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q411","v":222442.22967332017},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q411)","v":-811310.11892350321},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q411","v":249310.50309342812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q411","v":-125743.52418967556},1500347.3751893784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V411","v":243645.68750465362},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V411)","v":-619642.31943822792},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V411","v":244725.69696172798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V411","v":-123431.10785112136},1347888.6123076009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA411","v":159004.61873226368},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA411)","v":-594751.40276636067},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA411","v":219857.73796692761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA411","v":-110888.57649118618},1527039.0283719446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF411","v":219538.18470171982},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF411)","v":-803667.32179038739},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF411","v":249079.44432462766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF411","v":-125626.98620381698},1447699.7893007102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK411","v":189741.54068781945},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK411)","v":-357832.17204602703},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK411","v":236138.20758225644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK411","v":-119099.87765777687},1437154.2680785609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP411","v":217836.93837684082},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP411)","v":-623898.96164606791},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP411","v":234418.0992436196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP411","v":-118232.31499272866},1313882.6214653363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU411","v":152449.76185472182},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU411)","v":-371551.75955097663},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU411","v":214310.9293095679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU411","v":-108090.95962415497},{"$f":"SUM(C411:F411)","v":-328298.92969109328},{"$f":"SUM(H411:K411)","v":-761080.23352907225},{"$f":"SUM(M411:P411)","v":-223674.85613918456},{"$f":"SUM(R411:U411)","v":-465300.91034643049},{"$f":"SUM(W411:Z411)","v":-254702.04282296769},{"$f":"SUM(AB411:AE411)","v":-326777.62255835556},{"$f":"SUM(AG411:AJ411)","v":-460676.67896785692},{"$f":"SUM(AL411:AO411)","v":-51052.301433728018},{"$f":"SUM(AQ411:AT411)","v":-289876.23901833617},{"$f":"SUM(AV411:AY411)","v":-112882.02801084188},{"$f":"BI411*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1478515.7228846785},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ411:BI411)+Monte_Carlo!BJ411/(1+Analise_Fundamentalista!$C$10)^10","v":-2993904.2827975461},{"$f":"(BK411+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.188350285156588},0.43136747971950201]
["Tent387",1636348.4111908239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B412","v":139458.59735687633},-258151.09626225781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B412","v":266909.19184655073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B412","v":-134619.68912246847},1614852.9127912794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G412","v":241044.17836165964},-803276.7809043196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G412","v":263403.00327025237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G412","v":-132851.28986697411},1574608.6894464153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L412","v":259492.33678730563},-664376.57282176823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L412","v":256838.65972580342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L412","v":-129540.46388479946},1387363.5057134554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q412","v":146998.56104879532},-808968.6614350389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q412","v":226296.59403518864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q412","v":-114136.11096617703},1597631.926876667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V412","v":218438.50363990717},-327408.83497384586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V412","v":260594.0419256906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V412","v":-131434.54771453701},1497502.2782682569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA412","v":272718.92939271888},-84643.207564455297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA412","v":244261.62554836131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA412","v":-123197.0464126005},1507646.5014684973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF412","v":175897.641430235},-1831012.658016742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF412","v":245916.27708697633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF412","v":-124031.59495022611},1473894.7322867578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK412","v":182923.16820438366},-52609.042368288494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK412","v":240410.93520863302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK412","v":-121254.89248056531},1519756.489139037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP412","v":282325.46260893444},-579363.70342666714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP412","v":247891.56975711326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP412","v":-125027.86369368923},1324360.7723028476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU412","v":221398.54556174856},-300362.85595809208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU412","v":216020.04868351048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU412","v":-108952.97983860159},13597.003818700789,-431680.8891393817,-277586.04019345861,-549809.61731723195,20189.162877214898,309140.30096402444,-1533230.3344497569,249470.16856416286,-174174.53475430867,28102.758448565364,{"$f":"BI412*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":368086.67380287836},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ412:BI412)+Monte_Carlo!BJ412/(1+Analise_Fundamentalista!$C$10)^10","v":-1422470.6539665088},{"$f":"(BK412+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.719906360402931},0.67162158747406608]
["Tent388",1592374.7235884261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B413","v":231678.39725172857},-440402.58388283732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B413","v":259736.52535315565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B413","v":-131002.04625734333},1657576.6145780622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G413","v":135089.95505651066},-553434.09399533493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G413","v":270371.7812142506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G413","v":-136366.09845746998},1565720.4855217959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L413","v":295892.63422202098},-1610569.893306308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L413","v":255388.88087047939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L413","v":-128809.2459846222},1524923.9844378065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q413","v":227485.8475921299},-524188.19701825001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q413","v":248734.45381813162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q413","v":-125452.98502231626},1453805.5327584832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V413","v":164643.68300935472},-62473.283866827842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V413","v":237134.13182479021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V413","v":-119602.18711737955},1385319.823052767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA413","v":169348.53109495106},-146965.0270278712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA413","v":225963.24345799818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA413","v":-113967.98055912842},1375963.0957272607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF413","v":89429.579759257584},-506868.22323421453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF413","v":224437.04249022141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF413","v":-113198.21801030381},1415644.6427301108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK413","v":259901.0036347381},-484422.54338506231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK413","v":230909.60638267751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK413","v":-116462.75353641149},1417606.5693427576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP413","v":110793.05271023608},-1318346.1330086163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP413","v":231229.62151091217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP413","v":-116624.15800801995},1422726.0722212363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU413","v":237213.81672935581},-794343.72119856207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU413","v":232064.67739913616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU413","v":-117045.33107926145},-79989.707535296431,-284338.45618204365,-1188097.62419843,-173420.88063030475,219702.34384993749,134378.76696594962,-306199.81899503939,-110074.6869040582,-1092947.6167954879,-442110.55814933154,{"$f":"BI413*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5790712.8618766973},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ413:BI413)+Monte_Carlo!BJ413/(1+Analise_Fundamentalista!$C$10)^10","v":-4733341.563606522},{"$f":"(BK413+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-118.44876353015826},0.19594972794976542]
["Tent389",1640554.2064419987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B414","v":166143.79421177623},-194749.74401792756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B414","v":267595.2104254096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B414","v":-134965.69297186498},1490393.267868046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G414","v":191510.71001538137},-925030.29229655687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G414","v":243102.05573561694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G414","v":-122612.19983377909},1642490.6970033615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L414","v":322850.44658724032},-862752.73603929114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L414","v":267911.07661088515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L414","v":-135125.00486142127},1473282.7696819874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q414","v":112669.67183554827},-16573.70404488999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q414","v":240311.11634172025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q414","v":-121204.5473248238},1540759.0983073977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V414","v":252508.91500512071},-506266.2474492389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V414","v":251317.36184482434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V414","v":-126755.71376380227},1468977.8676899804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA414","v":175170.97101744401},-126418.3307997291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA414","v":239608.93219572349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA414","v":-120850.39012706361},1465695.6289394845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF414","v":224844.37654163328},-572392.3242176529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF414","v":239073.55740246369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF414","v":-120580.36575010594},1358208.3847193213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK414","v":94057.35365067533},-121673.69327150837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK414","v":221541.02380973176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK414","v":-111737.56717335357},1366152.1222436198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP414","v":221597.83760986774},-278685.91336582508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP414","v":222836.74820946928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP414","v":-112391.08537808195},1435580.786874668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU414","v":101005.37154506789},-712248.33061647508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU414","v":234161.44449109584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU414","v":-118102.86728522365},104023.5676473933,-613029.72637933772,-407116.2177025869,215202.53680755472,-129195.68436309612,167511.18228637479,-229054.75602366187,82187.11701554514,53357.587075429998,-495184.38186553505,{"$f":"BI414*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6485867.6550779669},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ414:BI414)+Monte_Carlo!BJ414/(1+Analise_Fundamentalista!$C$10)^10","v":-3790683.5909915143},{"$f":"(BK414+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-97.172261087742797},0.31352477940327417]
["Tent390",1621744.9626457589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B415","v":116676.21398393996},-130659.32811062517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B415","v":264527.18406466307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B415","v":-133418.28745897923},1486675.9617273952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G415","v":250095.51108823327},-556831.8363833304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G415","v":242495.71592982628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G415","v":-122306.38317908312},1530388.5629190993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L415","v":289218.08707537357},-292638.37141403026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L415","v":249625.7959163358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L415","v":-125902.54689514604},1539165.7850741628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q415","v":243873.75664513803},-619892.70707262272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q415","v":251057.47223663775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q415","v":-126624.63450790181},1544904.5860157236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V415","v":110615.85922697349},-5854.5933229610218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V415","v":251993.54349811532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V415","v":-127096.75621096042},1448025.1570141844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA415","v":142791.62907121575},-437650.91146990634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA415","v":236191.27918538352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA415","v":-119126.64512376324},1460761.7198426093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF415","v":271601.64193879208},-466702.24864107248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF415","v":238268.77421528599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF415","v":-120174.46117364932},1434555.6480833192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK415","v":93420.919868780184},-1410383.4468940098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK415","v":233994.23134476453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK415","v":-118018.53080501262},1236771.9897494321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP415","v":90144.087657427139},-557683.44792278216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP415","v":201733.20670885895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP415","v":-101747.19493526584},1464470.226869595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU415","v":267035.67868657614},-329779.77878773067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU415","v":238873.67877397325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU415","v":-120479.55393975407},117125.78247899865,-186546.99254435397,120302.96468253307,-251586.11269874877,229658.05319116739,-177794.64833707031,-77006.293660643743,-1200986.8264854779,-367553.34849176195,55650.024733064653,{"$f":"BI415*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":728897.57560747152},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ415:BI415)+Monte_Carlo!BJ415/(1+Analise_Fundamentalista!$C$10)^10","v":-600944.03482076083},{"$f":"(BK415+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.177430057704186},0.77849091853661334]
["Tent391",1666779.4536089045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B416","v":197656.52346949012},-519297.18559971335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B416","v":271872.88104825752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B416","v":-137123.20086970902},1533622.230995337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G416","v":147594.12140182345},-1083523.8490603031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G416","v":250153.24821624084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G416","v":-126168.57544271652},1593260.0347617869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L416","v":297729.94180410617},-401963.23936398764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L416","v":259880.93084051911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L416","v":-131074.87934968443},1458653.9599014507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q416","v":143992.90394757572},-605700.13631952857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q416","v":237924.97182048197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q416","v":-120001.05923425607},1468523.6789631201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V416","v":95966.302002771306},-128425.29152809229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V416","v":239534.84825051777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V416","v":-120813.02476844272},1286749.365166038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA416","v":225339.87513313515},-197816.34660731896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA416","v":209885.15087419134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA416","v":-105858.75131025829},1462146.7482262854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF416","v":224620.92452831435},-801585.73023421469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF416","v":238494.68992128316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF416","v":-120288.40517797087},1541340.3258262225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK416","v":296282.63366148027},-180674.78059981938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK416","v":251412.16742917764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK416","v":-126803.53039463623},1388256.1279844048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP416","v":106612.88100719952},-13046.280618234739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP416","v":226442.19205534988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP416","v":-114209.54553047716},1351734.4649596498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU416","v":224726.25046775665},-270788.14656044327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU416","v":220485.0453400391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU416","v":-111204.96845569016},-186890.98195167474,-811945.05488495529,24572.753930953215,-343783.31978572696,86262.833956754082,131549.92808974924,-458758.52096258802,240216.49009620235,205799.24691383753,63218.180791662307,{"$f":"BI416*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":828024.40671655512},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ416:BI416)+Monte_Carlo!BJ416/(1+Analise_Fundamentalista!$C$10)^10","v":-588869.30649046693},{"$f":"(BK416+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.904894319107164},0.77989828637810987]
["Tent392",1463916.2051564881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B417","v":110042.79398001602},-372328.62059833016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B417","v":238783.31080178623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B417","v":-120433.97548575522},1491932.1301306779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G417","v":233933.49331766387},-815487.45093357447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G417","v":243353.06369949144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G417","v":-122738.7994979955},1683467.0816437472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L417","v":305843.80408489238},-883955.4985476149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L417","v":274594.84495408263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L417","v":-138496.06454768765},1547381.2139087189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q417","v":247576.59432259682},-1343722.7218533389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q417","v":252397.51293696053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q417","v":-127300.50430931585},1489784.7510883268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V417","v":203390.42027726688},-928986.44008003105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V417","v":243002.79892649909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V417","v":-122562.13816039011},1393979.9415244106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA417","v":182487.45789439193},-920988.44306831073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA417","v":227375.81868143711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA417","v":-114680.43424469042},1366352.6060840371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF417","v":165793.07652938901},-699412.04644685588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF417","v":222869.44966806949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF417","v":-112407.57885348515},1525647.1955213484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK417","v":171707.33077001464},-433337.85396399832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK417","v":248852.41872372414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK417","v":-125512.48240720722},1372578.021112253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP417","v":143901.79005485467},-590006.60273052286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP417","v":223884.89386242736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP417","v":-112919.73349611831},1389982.2060847888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU417","v":222869.5677114421},-3063.3535724006838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU417","v":226723.73729821306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU417","v":-114351.54713336666},-143936.49130228313,-460939.69341441465,-442012.91405632754,-971049.11890309723,-605155.35903665517,-625805.60073717206,-423157.09910288255,-138290.58687746676,-335139.65230935911,332178.40430388774,{"$f":"BI417*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4350834.2489990564},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ417:BI417)+Monte_Carlo!BJ417/(1+Analise_Fundamentalista!$C$10)^10","v":-740158.19080684939},{"$f":"(BK417+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.319598708376098},0.76189781562588177]
["Tent393",1503884.0392340189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B418","v":229468.66592536322},-1388318.2861427723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B418","v":245302.57174923169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B418","v":-123722.06337805199},1461749.886702342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G418","v":177962.81861005613},-276115.71579275525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G418","v":238429.95677038064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G418","v":-120255.75603393005},1492231.2592178653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L418","v":253868.3071629875},-289559.36368750909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L418","v":243401.85544969144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L418","v":-122763.40835540585},1451629.2363160732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q418","v":216741.89460097626},-1534763.6126798184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q418","v":236779.15025687372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q418","v":-119423.14679289122},1418290.0609717278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V418","v":215367.62250802756},-57438.474916983192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V418","v":231341.10766940672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V418","v":-116680.38773879154},1508050.4276665447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA418","v":175727.90525112799},-30675.382173518905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA418","v":245982.16257587905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA418","v":-124064.82529337166},1407873.6630241126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF418","v":105574.98775549642},-964621.76439719507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF418","v":229642.06097547754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF418","v":-115823.44783290474},1375656.8085148917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK418","v":140645.6694973727},-450406.36643589294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK418","v":224387.08315896452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK418","v":-113173.02026572244},1376685.8484508567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP418","v":95438.792919733998},-716726.01682840812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP418","v":224554.93263149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP418","v":-113257.67768667683},1363884.7580942097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU418","v":244936.90487749383},-28844.562323062837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU418","v":222466.91234285181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU418","v":-112204.55306330499},-1037269.1118462293,20021.303553751466,84947.390569764015,-1200665.7146148595,272589.86752165959,266969.86036011647,-745228.16349912586,-198546.63404527816,-509989.96896386094,326354.70183397783,{"$f":"BI418*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4274556.0688591925},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ418:BI418)+Monte_Carlo!BJ418/(1+Analise_Fundamentalista!$C$10)^10","v":-101701.88177474169},{"$f":"(BK418+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.909157580069735},0.83228102577715934]
["Tent394",1524310.1535156898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B419","v":128442.10676334162},-554250.30953379814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B419","v":248634.33020494989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B419","v":-125402.48616318333},1607075.0387041143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G419","v":150884.60320678848},-729437.18100863602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G419","v":262134.33330199131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G419","v":-132211.41697408212},1559316.7359644664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L419","v":247795.67821300929},-1034536.0106838682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L419","v":254344.34805127943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L419","v":-128282.42005395227},1612150.3066504968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q419","v":234855.70209565651},-728289.13552985864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q419","v":262962.17391142965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q419","v":-132628.95091030421},1438042.7217070337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V419","v":127346.40359488771},-1195508.730704613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V419","v":234563.01730529097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V419","v":-118305.40660967697},1503551.7050352076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA419","v":291814.56377282448},-271013.91932223481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA419","v":245248.36382393836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA419","v":-123694.72279078903},1410994.7495599531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF419","v":137045.52918215308},-1035499.2755617251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF419","v":230151.14979743454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF419","v":-116080.21448254107},1476092.1832011843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK419","v":170102.97997479467},-626294.41616761254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK419","v":240769.36733939496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK419","v":-121435.67314863017},1237347.9729813877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP419","v":223504.2344102193},-450313.93855221837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP419","v":201827.15688347159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP419","v":-101794.58012725512},1289630.6670120645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU419","v":236499.69630289555},-837191.35301848408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU419","v":210355.12777026647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU419","v":-106095.79126833042},-302576.35872868996,-448629.66147393838,-660678.40447353176,-363100.21043307666,-951904.7164141112,142354.28548373899,-784382.81106467859,-336857.74200205307,-126777.1273857826,-496432.32021365245,{"$f":"BI419*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6502213.0069590025},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ419:BI419)+Monte_Carlo!BJ419/(1+Analise_Fundamentalista!$C$10)^10","v":-5851977.4414285533},{"$f":"(BK419+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-143.69722021124812},9.7556799694632809E-2]
["Tent395",1549508.489836616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B420","v":184741.63137524575},-220753.72007270486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B420","v":252744.49863686805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B420","v":-127475.51179680001},1631547.3322434709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G420","v":276709.09061141475},-63591.092593796777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G420","v":266126.07494243316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G420","v":-134224.71226367424},1415437.1357598414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L420","v":169109.48641529973},-225215.13370678262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L420","v":230875.75936247184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L420","v":-116445.68227968072},1592133.5087119022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q420","v":195650.56416976635},-140329.76295367611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q420","v":259697.18014567168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q420","v":-130982.2019066737},1529923.9541916428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V420","v":287517.57872567419},-570341.19231893471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V420","v":249550.01233679845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V420","v":-125864.3243002353},1471155.5603690452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA420","v":118056.72907611459},-415927.28043164354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA420","v":239964.14150755724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA420","v":-121029.54531764227},1437226.6868617418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF420","v":129378.44675388627},-390992.87093637331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF420","v":234429.91166618263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF420","v":-118238.2727667649},1505858.2034801645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK420","v":175271.35073695},-283817.91938946879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK420","v":245624.58299079095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK420","v":-123884.47461961601},1376289.2524676486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP420","v":240030.14476903965},-366726.18546759099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP420","v":224490.24279365124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP420","v":-113225.05038823503},1483328.9953172936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU420","v":230142.94354109099},-759239.20490511402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU420","v":241949.78323386231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU420","v":-122031.03376416033},89256.89814260893,345019.36069637688,58324.429791308226,184035.77945508822,-159137.92555669736,-178935.95516561397,-145422.7852830693,13193.539718656146,-15430.848293135132,-409177.51189432095,{"$f":"BI420*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5359359.638085884},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ420:BI420)+Monte_Carlo!BJ420/(1+Analise_Fundamentalista!$C$10)^10","v":-2352405.1287357449},{"$f":"(BK420+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-64.70922984623391},0.53152319391546388]
["Tent396",1681409.5382715019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B421","v":212090.95127858676},-1238545.4595756014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B421","v":274259.23351893871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B421","v":-138326.79384272447},1473638.3851256659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G421","v":283110.36077292479},-1097284.9010865618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G421","v":240369.12173350068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G421","v":-121233.80322176345},1628594.2953625473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L421","v":262046.77441700353},-1053208.8387380948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L421","v":265644.39715181716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L421","v":-133981.77078241119},1677865.992000171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q421","v":181442.75241707661},-1156845.3313051006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q421","v":273681.23615292332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q421","v":-138035.27212633737},1603464.8079819456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V421","v":252997.07802565},-943591.91270728875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V421","v":261545.45885578924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V421","v":-131914.40923773762},1443827.7303001615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA421","v":135483.45068413802},-234525.55692598314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA421","v":235506.62562113456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA421","v":-118781.32974013727},1415269.0335668465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF421","v":175077.9962911758},-589803.80538734654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF421","v":230848.33976150356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF421","v":-116431.85278908629},1430298.5860916653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK421","v":180095.62888071986},-572237.1441204818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK421","v":233299.85050993602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK421","v":-117668.30932530068},1556972.284872809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP421","v":278949.2874480426},-369174.52313099866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP421","v":253961.93832611421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP421","v":-128089.54592338001},1302315.2131599539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU421","v":100841.61775393136},-737526.99919730332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU421","v":212424.13821945901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU421","v":-107139.32799156762},-890522.06862080051,-695039.22180189996,-659499.43795168528,-839756.61486143805,-560963.78506358713,17683.189639152173,-300309.32212375343,-276509.97405512654,35647.156719778141,-531400.57121548068,{"$f":"BI421*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6960223.1066979561},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ421:BI421)+Monte_Carlo!BJ421/(1+Analise_Fundamentalista!$C$10)^10","v":-6599572.6364616854},{"$f":"(BK421+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-160.57100843046342},5.5999856970767148E-2]
["Tent397",1637559.7323407701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B422","v":198056.40406911651},-926832.63796679792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B422","v":267106.7736983053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B422","v":-134719.34251872444},1410016.5548042369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G422","v":197990.62691173449},-167171.8893693742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G422","v":229991.59381905536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G422","v":-115999.74001083615},1592240.124054844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L422","v":291273.89510931337},-1029239.0320720122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L422","v":259714.5704611011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L422","v":-130990.97297536809},1535777.9746624739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q422","v":221679.94174003522},-36815.263607470835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q422","v":250504.87736568652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q422","v":-126345.92492422853},1420642.0242537817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V422","v":227355.29130182863},-517563.85712436284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V422","v":231724.7427281586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V422","v":-116873.87988489699},1445415.8283933422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA422","v":220220.27235397563},-263286.62302630639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA422","v":235765.66457379589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA422","v":-118911.97995505354},1449980.8953266197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF422","v":241782.16685936623},-340454.66123765364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF422","v":236510.28492332145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF422","v":-119287.54049410393},1520460.6839182193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK422","v":144699.28090911522},-293046.22863541596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK422","v":248006.43286213951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK422","v":-125085.79663853574},1312249.8237106439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP422","v":112291.8795145536},-358807.66120610741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP422","v":214044.59927485566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP422","v":-107956.63204169556},1345145.3147671917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU422","v":232389.149622119},-615319.399987443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU422","v":219410.27132443403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU422","v":-110662.88992007778},-596388.80271810049,144810.59135057952,-609241.53947696579,309023.63057402236,-175357.70297927258,73787.333946411585,18550.250050930117,-25426.311502696975,-140427.81445839372,-274182.86896096775,{"$f":"BI422*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3591215.4472055095},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ422:BI422)+Monte_Carlo!BJ422/(1+Analise_Fundamentalista!$C$10)^10","v":-2573022.5985634867},{"$f":"(BK422+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.688732775178565},0.49698266792831225]
["Tent398",1612664.8210527217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B423","v":311594.04771949304},-9078.2092828906516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B423","v":263046.09773984668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B423","v":-132671.27916289569},1595038.2243325787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G423","v":125144.39152012406},-1024322.955345692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G423","v":260170.9761255233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G423","v":-131221.16807742952},1577934.0181007998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L423","v":276176.34874344186},-1149478.5054107106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L423","v":257381.06302921727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L423","v":-129814.0331971915},1550942.9881365185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q423","v":270379.33693237422},-1451982.7672853619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q423","v":252978.48351399676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q423","v":-127593.52560966463},1383730.0651017956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V423","v":91223.874265392791},-848103.02125056426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V423","v":225703.93376146688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V423","v":-113837.1937904451},1402497.0181519443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA423","v":222712.20751872455},-1219501.0563930089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA423","v":228765.06196483775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA423","v":-115381.12011329246},1546482.0744213336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF423","v":238319.61664412165},-865777.31728810072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF423","v":252250.85187609229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF423","v":-127226.5335843518},1304305.4945200616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK423","v":97603.716029077841},-652992.13966581086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK423","v":212748.77836683876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK423","v":-107303.06516155635},1377968.8544314785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP423","v":270011.64239466918},-932234.64211066533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP423","v":224764.20718883982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP423","v":-113363.22847590508},1254976.1997199771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU423","v":159619.63327549631},-652493.34282961569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU423","v":204702.5443744892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU423","v":-103244.82531165463},432890.65701355337,-770228.75577747414,-745735.12683524296,-1056218.4724486556,-645012.40701414971,-883404.90702273918,-502433.38235223852,-449942.71043145057,-550822.02100306144,-391415.99049128476,{"$f":"BI423*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5126721.2888331618},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ423:BI423)+Monte_Carlo!BJ423/(1+Analise_Fundamentalista!$C$10)^10","v":-5885730.6125320932},{"$f":"(BK423+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-144.45905477721644},9.5291210396484735E-2]
["Tent399",1544299.7057569765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B424","v":201483.30717511807},-187617.39096647297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B424","v":251894.87985171704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B424","v":-127046.99370816335},1604893.4935574622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G424","v":224271.40504115392},-153481.03649044139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G424","v":261778.49560380456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G424","v":-132031.94484733915},1544820.4376292545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L424","v":247838.33951138292},-946686.77087118255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L424","v":251979.81782840216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L424","v":-127089.83346177744},1500080.2953021768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q424","v":286519.19115534902},-200713.43631751745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q424","v":244682.13284276411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q424","v":-123409.13562861664},1461181.5180348614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V424","v":261863.94115373815},-424672.55206904374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V424","v":238337.24862786607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V424","v":-120208.99727962082},1412167.91432143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA424","v":123350.3559497861},-345748.62097471528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA424","v":230342.50785800844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA424","v":-116176.72881555192},1196914.1440293503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF424","v":215334.29879828106},-425726.7060706889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF424","v":195231.88625831407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF424","v":-98468.155604012441},1547512.2093722138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK424","v":192186.47491449051},-309753.42845727992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK424","v":252418.87995944661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK424","v":-127311.28109038003},1443538.1092638222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP424","v":139175.30983671965},-5719.264407562152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP424","v":235459.38475468921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP424","v":-118757.50309441275},1302995.0929132879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU424","v":215394.42131524137},-661816.91706161527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU424","v":212535.03523520101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU424","v":-107195.2605792785},138713.80235219878,200536.91930717792,-573958.44699317485,207078.75205197904,-44680.359567060339,-108232.48598247267,-113628.67661810621,7540.6453262771684,250157.927089434,-341082.72109045141,{"$f":"BI424*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4467461.9584978251},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ424:BI424)+Monte_Carlo!BJ424/(1+Analise_Fundamentalista!$C$10)^10","v":-2211550.3843192048},{"$f":"(BK424+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-61.530031875531243},0.55346862391362661]
["Tent400",1607201.5327571291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B425","v":266542.91923856945},-694873.11439890042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B425","v":262154.96608730318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B425","v":-132221.82343151886},1550331.4072128271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G425","v":121653.04906971387},-233530.23233934733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G425","v":252878.72690411168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G425","v":-127543.21185419695},1398196.2189181754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L425","v":217471.38737087749},-186385.135466904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L425","v":228063.54703077543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L425","v":-115027.30044269629},1612563.611376463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q425","v":298080.51982084301},-492112.895929677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q425","v":263029.58915725356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q425","v":-132662.95280949751},1508410.4157041393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V425","v":142722.04041845506},-99071.665745197679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V425","v":246040.88119321733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V425","v":-124094.44091641219},1567453.5011640294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA425","v":120383.91212045423},-170479.60775989838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA425","v":255671.5577144587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA425","v":-128951.81832765522},1470183.1186826462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF425","v":219069.71874230995},-1039325.4345639363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF425","v":239805.52392779267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF425","v":-120949.54414147619},1423711.9276863984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK425","v":142749.86558532662},-611023.26372599648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK425","v":232225.4829364437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK425","v":-117126.43578491715},1297650.4217875353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP425","v":133710.51462281926},-523570.50167075818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP425","v":211663.25154836252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP425","v":-106755.56328713089},1390438.7910015963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU425","v":234367.70846852649},-670557.37044967781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU425","v":226798.21209240786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU425","v":-114389.10962258857},-298397.05250454665,13458.331780281282,144122.49849205263,-63665.739761077944,165596.81495006251,76624.043747359348,-701399.73603530985,-353174.35098914331,-284952.29878670728,-323780.55951133202,{"$f":"BI425*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4240840.2509912746},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ425:BI425)+Monte_Carlo!BJ425/(1+Analise_Fundamentalista!$C$10)^10","v":-2829737.7279304639},{"$f":"(BK425+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.482987144904499},0.45683682631763911]
["Tent401",1513635.6531554812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B426","v":115756.47406476928},-892382.05077168543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B426","v":246893.18373209354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B426","v":-124524.31259684412},1479162.58041618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G426","v":264440.83021684596},-277870.56584847206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G426","v":241270.18808985237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G426","v":-121688.26967131352},1564396.277215343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L426","v":109137.04065854555},-575092.88327272423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L426","v":255172.88569091086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L426","v":-128700.30554789799},1586169.943679838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q426","v":114862.67059180659},-691979.96716538537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q426","v":258724.44700867779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q426","v":-130491.58923202094},1435111.7065602092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V426","v":127579.72736263493},-384893.25830660801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V426","v":234084.93153897201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V426","v":-118064.27682021384},1421701.7236925606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA426","v":272722.0805315809},-254169.31951278652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA426","v":231897.59315467559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA426","v":-116961.05961265916},1612505.5867838489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF426","v":229815.45554219719},-16478.411228949502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF426","v":263020.12460984057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF426","v":-132658.17922181549},1477083.3030487436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK426","v":261817.32035382115},-916461.40324404743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK426","v":240931.03156427885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK426","v":-121517.21094635656},1399132.6334910265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP426","v":240560.67826124179},-364081.54694568174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP426","v":228216.28813112038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP426","v":-115104.33772755864},1484578.2716049887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU426","v":176272.44568094812},-733981.4311946322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU426","v":242153.55605025115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU426","v":-122133.80966709607},-654256.70557166671,106152.18278691274,-339483.2624711658,-448884.43879692204,-141292.87622521492,133489.29456081081,343698.98970127275,-535230.26227230392,-10408.918280878206,-437689.23913052905,{"$f":"BI426*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5732802.9376807855},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ426:BI426)+Monte_Carlo!BJ426/(1+Analise_Fundamentalista!$C$10)^10","v":-4000277.6563190799},{"$f":"(BK426+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-101.90295745101326},0.28494404253462824]
["Tent402",1632770.1337310995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B427","v":202148.90361839347},-143862.79976608197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B427","v":266325.52938295429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B427","v":-134325.31012840601},1484191.1871618365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G427","v":221234.73075976965},-231450.76318590957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G427","v":242090.41766530115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G427","v":-122101.96486739148},1525870.511801288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L427","v":245546.95960438892},-307254.12208075332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L427","v":248888.84444296415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L427","v":-125530.85426981049},1597270.0672870944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q427","v":125638.28956502494},-254846.97435965342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q427","v":260535.01803447393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q427","v":-131404.77812199725},1605190.1929293491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V427","v":246244.36497109596},-825012.34485790669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V427","v":261826.89103660491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V427","v":-132056.35381607289},1478478.3826061322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA427","v":211162.08020163415},-310670.49291564565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA427","v":241158.58674426234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA427","v":-121631.98184418758},1530623.3260710042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF427","v":298358.59380054491},-377891.43405520415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF427","v":249664.08876565917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF427","v":-125921.86047305567},1412640.2853850566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK427","v":216778.09287679251},-42818.972953093682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK427","v":230419.55757308257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK427","v":-116215.59000507669},1399560.9172460963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP427","v":121369.47033841476},-128587.8811582038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP427","v":228286.14664668156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP427","v":-115139.57192680948},1453983.4073892469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU427","v":188879.87796714407},-1587987.2497526319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU427","v":237163.1454343751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU427","v":-119616.82057033639},190286.32310685978,109772.42037176975,61650.82769678926,-78.444882151787169,-448997.4426662788,20018.192186063257,44209.388037944256,288163.08749170473,105928.16390008303,-1281561.046921449,{"$f":"BI427*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16785738.094003085},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ427:BI427)+Monte_Carlo!BJ427/(1+Analise_Fundamentalista!$C$10)^10","v":-7907017.1092377258},{"$f":"(BK427+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-190.08101770898588},1.7739097531685153E-2]
["Tent403",1631193.3620986084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B428","v":249959.97001915015},-1444340.533144586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B428","v":266068.33791976917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B428","v":-134195.59172275878},1442184.4905157962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G428","v":281014.85325311264},-721087.60563370597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G428","v":235238.59235886869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G428","v":-118646.14310909214},1518074.4944624661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L428","v":107318.2021987448},-1361396.1510131794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L428","v":247617.21508011204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L428","v":-124889.48876148219},1403245.4101580842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q428","v":216375.5282568954},-514119.19781600602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q428","v":228887.13419846303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q428","v":-115442.68909121874},1526818.3019564156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V428","v":162178.83978254485},-330573.67208553612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V428","v":249043.44104513957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V428","v":-125608.82740509392},1443415.6192052229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA428","v":283094.03489024285},-103191.88821663127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA428","v":235439.40507167895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA428","v":-118747.426039003},1521768.1838123889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF428","v":224995.34527249151},-32723.721172684523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF428","v":248219.70268762752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF428","v":-125193.36250169607},1506832.3110105926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK428","v":144084.68308884531},-1482040.5320498024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK428","v":245783.47229085694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK428","v":-123964.61284202713},1404485.4820388479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP428","v":269711.86826111202},-741331.09662177379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP428","v":229089.40565927335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP428","v":-115544.70776275363},1287047.9480437713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU428","v":178312.26056137987},-67180.185908349929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU428","v":209933.85353069776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU428","v":-105883.31523191632},-1062507.8169284256,-323480.30313081678,-1131350.222495805,-184299.22445186635,-44960.218662945626,296594.12570628751,315297.96428573842,-1216136.9895121271,-358074.53046414204,215182.61295181134,{"$f":"BI428*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2818436.9305457924},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ428:BI428)+Monte_Carlo!BJ428/(1+Analise_Fundamentalista!$C$10)^10","v":-1396650.7564645789},{"$f":"(BK428+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.137131771716462},0.67527911389500028]
["Tent404",1669843.8810068246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B429","v":222076.81424856652},-606148.09324523096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B429","v":272372.72804579034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B429","v":-137375.30626537238},1677356.0328270611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G429","v":222349.65648260762},-659844.54205407831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G429","v":273598.05534018285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G429","v":-137993.31862494384},1571573.6622391776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L429","v":212026.32105089078},-240779.74456148688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L429","v":256343.60827247228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L429","v":-129290.77719440861},1566415.6468297613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q429","v":109399.13991176982},-305262.28061983152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q429","v":255502.27050171143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q429","v":-128866.43576066761},1455372.3696866301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V429","v":202171.33983881713},-930809.7935396512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V429","v":237389.70281162098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V429","v":-119731.08821126043},1409594.6179835943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA429","v":271111.60421561258},-612028.41480438807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA429","v":229922.77056904466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA429","v":-115965.02796342879},1525823.4709025857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF429","v":207365.85370837321},-508259.98249421467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF429","v":248881.17147541611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF429","v":-125526.98429253911},1248637.7461758265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK429","v":122361.86314548342},-788411.24373559398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK429","v":203668.66216367384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK429","v":-102723.37117646236},1513043.9361818456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP429","v":220542.77403540671},-26335.232201321294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP429","v":246796.66718454481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP429","v":-124475.63301583647},1312169.5445757352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU429","v":91119.040629214913},-312334.12810821773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU429","v":214031.50472917448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU429","v":-107950.02760946675},-249073.85721624648,-301890.14885623171,98299.40756746757,-69227.305967017863,-610979.83910047344,-226959.06798315962,-177539.94160296448,-565104.08960289904,316528.57600279374,-115133.6103592951,{"$f":"BI429*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1508006.6875866766},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ429:BI429)+Monte_Carlo!BJ429/(1+Analise_Fundamentalista!$C$10)^10","v":-1992079.1297021119},{"$f":"(BK429+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.576399889640555},0.58731449549144399]
["Tent405",1634844.1645147263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B430","v":179640.52459912974},-1789957.6894494912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B430","v":266663.83012412698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B430","v":-134495.9372255528},1549868.1835413116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G430","v":250947.26834305501},-340520.60725711641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G430","v":252803.16924477532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G430","v":-127505.10320555764},1567766.7736431521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L430","v":143443.41457145545},-508281.83395638363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L430","v":255722.65643136922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L430","v":-128977.59073862938},1604315.6477046115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q430","v":121305.08814044109},-208979.80842726943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q430","v":261684.24161208651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q430","v":-131984.40642059612},1315329.7576371443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V430","v":168426.81894053484},-974011.98679801426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V430","v":214546.97558398455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V430","v":-108210.01313392977},1399933.7382323593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA430","v":242655.78515629357},-155473.19193541023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA430","v":228346.95848080341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA430","v":-115170.24329540423},1197948.495577683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF430","v":88920.796635925028},-130103.71828897273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF430","v":195400.60212222341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF430","v":-98553.250002569373},1557931.1442400047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK430","v":285858.75945068372},-304735.23372723162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK430","v":254118.34045725109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK430","v":-128168.42970451199},1353225.5957596861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP430","v":91043.292885923118},-430410.85965132917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP430","v":220728.26769663097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP430","v":-111327.64133108089},1328847.4765661207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU430","v":229248.09050164328},-1390143.0515516228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU430","v":216751.88708710158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU430","v":-109322.0936098349},-1478149.2719517872,35724.727125156278,-238093.35369218834,42025.11490466207,-699248.20540742471,200359.30840628251,55664.43046660634,107073.4364761912,-229966.94039985596,-1053465.167572713,{"$f":"BI430*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13798164.696491819},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ430:BI430)+Monte_Carlo!BJ430/(1+Analise_Fundamentalista!$C$10)^10","v":-8573468.8362922519},{"$f":"(BK430+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-205.12333656732199},9.0234908036296146E-3]
["Tent406",1655869.6921992037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B431","v":150834.14467563925},-764066.76635369589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B431","v":270093.36051266274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B431","v":-136225.67276424557},1480366.1849068734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G431","v":191895.21422960894},-900414.55597996502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G431","v":241466.51125655504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G431","v":-121787.28823072022},1568960.751849673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L431","v":142730.29609660595},-224821.42254588878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L431","v":255917.40942896155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L431","v":-129075.81735948935},1473212.375264887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q431","v":246534.45315849473},-1020307.9987853784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q431","v":240299.63411895506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q431","v":-121198.75609205136},1534621.8166741666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V431","v":132774.1419815089},-128130.71314184579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V431","v":250316.29332564003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V431","v":-126250.80971044034},1467646.92090754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA431","v":126560.6884523942},-203613.23732236403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA431","v":239391.83788520718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA431","v":-120740.89532701654},1383041.2179056122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF431","v":263896.76743464818},-150248.81115394345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF431","v":225591.57404199534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF431","v":-113780.5234659782},1418949.197949602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK431","v":117994.55593133901},-1190605.5851321686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK431","v":231448.62127523628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK431","v":-116734.61385252363},1377218.1755672761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP431","v":134843.48272499713},-421912.50141994911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP431","v":224641.76193964333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP431","v":-113301.47136193189},1341899.8197944728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU431","v":88717.967183721703},-96386.890463165677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU431","v":218880.88990762437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU431","v":-110395.8883932098},-479364.93392963952,-588840.11872452137,44750.465620189367,-654672.6675999799,128708.91245486279,41598.393688220822,225459.00685672183,-957897.02177811693,-175728.72811724059,100816.07823497061,{"$f":"BI431*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1320477.310840477},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ431:BI431)+Monte_Carlo!BJ431/(1+Analise_Fundamentalista!$C$10)^10","v":-1095772.8405289357},{"$f":"(BK431+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.346089952471083},0.71658569542012818]
["Tent407",1696486.7831249144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B432","v":259426.00899050862},-1185598.8854394446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B432","v":276718.52349140146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B432","v":-139567.17394827463},1612612.5206463155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G432","v":130121.57086235451},-317030.55680332566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G432","v":263037.56687984668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G432","v":-132666.97649458665},1561886.2377666668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L432","v":149739.90191911109},-249541.98917326497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L432","v":254763.46640332678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L432","v":-128493.80873587736},1514784.3172998889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q432","v":270248.93946408405},-261246.25323625209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q432","v":247080.54543109983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q432","v":-124618.81130443524},1637884.9418180757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V432","v":185721.270636667},-114972.12793144889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V432","v":267159.81949110521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V432","v":-134746.09696688177},1450156.7723728474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA432","v":119210.64037297707},-2144501.5859725969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA432","v":236538.97270151827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA432","v":-119302.00960907053},1551835.302585592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF432","v":217558.2669043754},-715480.58102192951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF432","v":253124.03132450362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF432","v":-127666.93484996592},1393276.7536591745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK432","v":106171.62801926576},-60394.76116764381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK432","v":227261.11981685369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK432","v":-114622.58413699613},1481024.0236579766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP432","v":206151.69448297823},-135178.92814563905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP432","v":241573.81310512318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP432","v":-121841.40754147372},1397073.9933669162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU432","v":105573.82757821707},-835205.25660810177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU432","v":227880.49780182901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU432","v":-114934.9767946256},-789021.52690580906,-56538.395555711119,26467.570413295529,131464.42035449657,203162.86522944155,-1908053.982507172,-372465.21764301643,158415.40253147954,190705.17190098864,-616685.90802268137,{"$f":"BI432*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8077280.5659141438},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ432:BI432)+Monte_Carlo!BJ432/(1+Analise_Fundamentalista!$C$10)^10","v":-5674241.1014335379},{"$f":"(BK432+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-139.68557677124258},0.11014054916854298]
["Tent408",1678402.5662131126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B433","v":177576.36464491862},-352140.86764787347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B433","v":273768.75821641693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B433","v":-138079.41520322938},1598525.575839876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G433","v":243203.3786666946},-1411987.9937368899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G433","v":260739.80741238856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G433","v":-131508.06674311863},1642670.2456542645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L433","v":240653.03933647947},-614486.6911687504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L433","v":267940.36327439878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L433","v":-135139.7760332583},1498761.3929505309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q433","v":198456.36316678539},-364897.9790805676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q433","v":244467.0031317595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q433","v":-123300.6317040568},1472053.3788002192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V433","v":152515.48763314157},-974338.54330723325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V433","v":240110.58708739263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V433","v":-121103.40736148726},1461280.9698872052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA433","v":144419.85521413118},-650799.28770990437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA433","v":238353.47048707111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA433","v":-120217.17901974022},1411922.1086807796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF433","v":136278.51178096497},-252631.70833937096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF433","v":230302.4138386366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF433","v":-116156.50679027746},1492904.8087912709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK433","v":116278.79604640063},-904885.88557277934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK433","v":243511.71993275435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK433","v":-122818.82016963827},1425347.3147905467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP433","v":167383.75769891392},-1001135.9706239823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP433","v":232492.2353269122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP433","v":-117260.97638889228},1392342.2143420423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU433","v":159311.22641985913},-453405.88132878183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU433","v":227108.68459451428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU433","v":-114545.70112633368},-38875.1599897673,-1039552.8744009256,-241033.06459113042,-45275.244486079508,-702815.87594818638,-388243.1410284423,-2207.2895100468595,-667914.18976326252,-718520.95398704836,-181531.67144074212,{"$f":"BI433*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2377680.7978759408},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ433:BI433)+Monte_Carlo!BJ433/(1+Analise_Fundamentalista!$C$10)^10","v":-3722502.2409229418},{"$f":"(BK433+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-95.633356518531002},0.32308086823715509]
["Tent409",1644053.6306966504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B434","v":278042.66386228002},-398957.87295872829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B434","v":268166.01093057683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B434","v":-135253.58484259807},1335583.9995514066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G434","v":144393.34451616384},-207073.70464147607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G434","v":217850.69947544244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G434","v":-109876.29626242623},1539626.4173494796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L434","v":253240.26928550898},-968984.37032636651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L434","v":251132.60720636818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L434","v":-126662.52996664327},1389785.2410113481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q434","v":93176.437920633471},-309433.33181533456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q434","v":226691.60979516144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q434","v":-114335.34314112808},1351403.3592307912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V434","v":146757.90136276034},-21329.838980586075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V434","v":220431.03779378487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V434","v":-111177.72893262724},1460462.0788079666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA434","v":156474.36023005552},-20672.005012726666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA434","v":238219.89895995919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA434","v":-120149.81019916487},1432793.8149513726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF434","v":185591.44648167113},-120661.88330934595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF434","v":233706.85400250638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF434","v":-117873.58769455625},1363232.221645362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK434","v":133961.69145544161},-298164.01238730771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK434","v":222360.47536707009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK434","v":-112150.86996422645},1470481.9309134751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP434","v":205163.41056784842},-97266.161756760092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP434","v":239854.26399469955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP434","v":-120974.12693163572},1381963.7736551354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU434","v":134207.15840248886},-98812.556755795114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU434","v":225415.82921150097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU434","v":-113691.88390177902},11997.216991530498,45294.043087703976,-591274.02380113257,-103900.62724066773,234681.37124333187,253872.44397812316,180762.82948027531,-53992.715529022462,226777.38587415213,147118.5469564157,{"$f":"BI434*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1926941.6809389431},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ434:BI434)+Monte_Carlo!BJ434/(1+Analise_Fundamentalista!$C$10)^10","v":946974.1044424331},{"$f":"(BK434+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":9.7602515059813513},0.91545880384672218]
["Tent410",1684702.0474710611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B435","v":296266.71387713944},-1078896.7948244568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B435","v":274796.28355277731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B435","v":-138597.66315261365},1593821.0341261197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G435","v":289952.88779639784},-298251.83852970798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G435","v":259972.43695617057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G435","v":-131121.03184355915},1415941.5859408604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L435","v":222944.91178453193},-243155.37238674448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L435","v":230958.04158869077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L435","v":-116487.18256536691},1458043.111697746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q435","v":161356.53374984066},-282259.24916489865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q435","v":237825.33472652524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q435","v":-119950.8057584551},1605439.7710531377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V435","v":308878.92841815931},-22099.901165978805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V435","v":261867.60039585101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V435","v":-132076.88619732275},1571925.7892416785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA435","v":131695.32731464721},-9637.3452188041701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA435","v":256401.04465522678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA435","v":-129319.74610303719},1554369.2620001242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF435","v":221007.19524125918},-90719.638239206761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF435","v":253537.35226207375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF435","v":-127875.39951818719},1413219.5477974282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK435","v":166152.78118364181},-688692.06012131169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK435","v":230514.04262363527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK435","v":-116263.24496983878},1481905.5917505543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP435","v":276621.63240433513},-182825.38062087735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP435","v":241717.60804850957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP435","v":-121913.93269672272},1395981.7783622781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU435","v":150507.90457239334},-690063.15385600668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU435","v":227702.34367388356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU435","v":-114845.1220648054},-646431.46054715372,120552.45437930129,94260.398421111313,-3028.1864469878492,416569.74145070883,249139.28064803261,255949.50974593897,-408288.48128387338,213599.92713524465,-426698.02767453523,{"$f":"BI435*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5588841.3236169759},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ435:BI435)+Monte_Carlo!BJ435/(1+Analise_Fundamentalista!$C$10)^10","v":-2671065.1592225279},{"$f":"(BK435+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-71.901627421935771},0.48162468435645572]
["Tent411",1544535.1994877006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B436","v":151137.97605551881},-435021.14849433856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B436","v":251933.2918677172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B436","v":-127066.36738958936},1559422.5767563242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G436","v":120551.01384628611},-590610.1934017801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G436","v":254361.61202759764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G436","v":-128291.12740160448},1655488.6795578701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L436","v":124084.3786941225},-255953.64450022613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L436","v":270031.21251564322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L436","v":-136194.32748167784},1422249.4185734254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q436","v":272265.40889212512},-463087.04347544018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q436","v":231986.92914023367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q436","v":-117006.1175685882},1422828.6894975391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V436","v":237355.73296216159},-559875.17280613095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V436","v":232081.41557915951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V436","v":-117053.7732335973},1458442.4928424582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA436","v":106469.75121087933},-836296.8320691816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA436","v":237890.47885955026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA436","v":-119983.66218754736},1364092.6980428102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF436","v":170777.93182483525},-262754.31395275553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF436","v":222500.82998731799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF436","v":-112221.65994045004},1463996.6700190245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK436","v":136631.56918454851},-155397.7529144088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK436","v":238796.4356420004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK436","v":-120440.59519749011},1263530.4361323132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP436","v":114649.439964966},-390980.67046962882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP436","v":206097.84889036513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP436","v":-103948.56825455929},1348597.9929562274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU436","v":114767.91900858993},-96483.165020694621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU436","v":219973.44695307114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU436","v":-110946.93606897199},-159016.24796069192,-343988.69492950081,1967.6192278617236,-75840.823011669592,-207491.79749840713,-611920.26418629941,18302.787918947666,99589.656714650002,-174181.94986885699,127311.26487199444,{"$f":"BI436*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1667508.1953302675},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ436:BI436)+Monte_Carlo!BJ436/(1+Analise_Fundamentalista!$C$10)^10","v":-224266.7032215189},{"$f":"(BK436+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.675538174754006},0.81992323487098651]
["Tent412",1447558.4909492794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B437","v":225046.52230192721},-26921.763530574186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B437","v":236115.16002799984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B437","v":-119088.25327508854},1507084.4490836218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G437","v":114992.31236279826},-300421.80918136396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G437","v":245824.59921031108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G437","v":-123985.3558260854},1650554.7193375833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L437","v":323883.85601608676},-70576.93872620711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L437","v":269226.42098958831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L437","v":-135788.41869938234},1660874.3963356076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q437","v":212406.27904640051},-598123.14888899599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q437","v":270909.6912692078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q437","v":-136637.40153202208},1371511.6020031301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V437","v":258068.19969750204},-101317.11009755086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V437","v":223710.94737240172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V437","v":-112832.0009521426},1404760.1691918783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA437","v":229250.98515349501},-15245.096487287341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA437","v":229134.21061983347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA437","v":-115567.30582249079},1517532.9196902923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF437","v":247882.13227193142},-565343.72976393718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF437","v":247528.87736194834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF437","v":-124844.93429681685},1353315.9143872219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK437","v":151674.82371976739},-314120.38654573873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK437","v":220742.99981096518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK437","v":-111335.07169583555},1393961.757569328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP437","v":223474.28208490228},-579039.21412570949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP437","v":227372.85264760072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP437","v":-114678.9382806503},1427161.9791730384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU437","v":157530.29649302171},-445675.20874485315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU437","v":232788.23011658608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU437","v":-117410.26583933081},315151.66552426427,-63590.253434340033,386744.91958008561,-251444.58010540975,267630.0360202103,327572.79346355033,-194777.6544268743,-53037.63471084171,-242871.01767385678,-172766.94797457615,{"$f":"BI437*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2262881.4655126166},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ437:BI437)+Monte_Carlo!BJ437/(1+Analise_Fundamentalista!$C$10)^10","v":-617511.23458788241},{"$f":"(BK437+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.551364269846164},0.7765515859964861]
["Tent413",1597248.1191616342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B438","v":273639.22350232571},-304381.78356836922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B438","v":260531.43801668001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B438","v":-131402.97248585883},1489998.7248001366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G438","v":273172.97392225359},-286229.6182729046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G438","v":243037.70075431583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G438","v":-122579.74142529826},1600337.0581788102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L438","v":111162.10806531293},-252859.58894959494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L438","v":261035.28317037664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L438","v":-131657.09441207373},1574773.6283234309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q438","v":265999.80516336829},-730330.23436917737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q438","v":256865.56334979157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q438","v":-129554.03313459748},1571292.3425048455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V438","v":161200.70447176439},-248506.98166925964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V438","v":256297.7214537315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V438","v":-129267.63348313},1468225.8604913063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA438","v":153534.00145838404},-190325.79398449225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA438","v":239486.2702783175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA438","v":-120788.52373320088},1388925.4188816452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF438","v":210793.81728691509},-138282.45292325877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF438","v":226551.36189428574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF438","v":-114264.60699043448},1502246.5959308273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK438","v":258591.22411330038},-416128.71570014051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK438","v":245035.48396660516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK438","v":-123587.35361396763},1273999.3224868721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP438","v":197816.05921041305},-57806.742179172019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP438","v":207805.4571095678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP438","v":-104809.82629524975},1353514.6876970641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU438","v":123344.56269676526},-126122.55013021518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU438","v":220775.42226032121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU438","v":-111351.42444870516},98385.905464777665,107401.31497836656,-12319.292125979089,-337018.89899061498,39723.810773106248,81905.954019008408,184798.11926750757,-36089.361234202603,243004.9478455591,106646.01037816613,{"$f":"BI438*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1396837.0865191836},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ438:BI438)+Monte_Carlo!BJ438/(1+Analise_Fundamentalista!$C$10)^10","v":890322.68410945195},{"$f":"(BK438+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.4815861595914512},0.91195692648547289]
["Tent414",1458451.8484736832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B439","v":192048.22665481755},-929195.09841658943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B439","v":237892.00488173013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B439","v":-119984.43185992181},1587049.4154897991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G439","v":255672.08754519446},-402090.2148193458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G439","v":258867.90002176669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G439","v":-130563.94192955116},1499295.8353156506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L439","v":282361.98054425704},-510209.38656549744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L439","v":244554.1774638193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L439","v":-123344.59939733913},1545743.2045401076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q439","v":246085.29585293273},-936991.84543170303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q439","v":252130.33282188044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q439","v":-127165.74797596158},1430902.1605546786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V439","v":107966.5940352847},-1178734.0456382514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V439","v":233398.30116447899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V439","v":-117717.96440243305},1390362.6429175066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA439","v":170352.85168617242},-992558.27804412018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA439","v":226785.79137354015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA439","v":-114382.84504510781},1511210.3729523269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF439","v":283616.81965124956},-663914.11564222316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF439","v":246497.58975308618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF439","v":-124324.7887883748},1419112.9138168306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK439","v":165321.6755954008},-68156.831495595412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK439","v":231475.32541080765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK439","v":-116748.08248732047},1305757.8987416509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP439","v":99067.3973407171},-662392.57518731116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP439","v":212985.68392702859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP439","v":-107422.55206511145},1478644.6869585235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU439","v":258718.03042975653},-610554.32220343407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU439","v":241185.71309461276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU439","v":-121645.66342939617},-619239.29873996356,-18114.169181935809,-106637.82795476023,-565941.96473285137,-955087.11484092078,-709802.48002951534,-258124.49502626222,211892.08702329255,-457762.04598467692,-232296.24210846098,{"$f":"BI439*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3042589.2622286882},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ439:BI439)+Monte_Carlo!BJ439/(1+Analise_Fundamentalista!$C$10)^10","v":-3906011.1214031773},{"$f":"(BK439+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-99.775290557354722},0.29764472451630641]
["Tent415",1533369.8880286482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B440","v":218429.55817236233},-715435.95379536378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B440","v":250112.08787603062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B440","v":-126147.81560239427},1415379.3481505399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G440","v":192856.40754282492},-444805.56675127841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G440","v":230866.33347004457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G440","v":-116440.92818822557},1454325.8093488438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L440","v":280080.9123165913},-304251.91860202176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L440","v":237218.99553921688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L440","v":-119644.98941570002},1578342.539050533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q440","v":168932.71265215846},-538527.83907046844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q440","v":257447.69798042937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q440","v":-129847.64154299181},1522172.355857746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V440","v":264788.48883124633},-983494.97641324729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V440","v":248285.62827734635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V440","v":-125226.61307029494},1468612.1564777289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA440","v":164672.73407710483},-628165.91395805869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA440","v":239549.28005596905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA440","v":-120820.30366786872},1429828.4788712666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF440","v":263179.39464456128},-557098.03687425691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF440","v":233223.17005642151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF440","v":-117629.63437843026},1448557.7625917643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK440","v":121728.58515956803},-220725.94062723609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK440","v":236278.15391408594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK440","v":-119170.46170755943},1437619.6993927995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP440","v":199659.79033296564},-101472.77305726502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP440","v":234494.01699750006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP440","v":-118270.60526049936},1359580.5957424436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU440","v":122832.1218037084},-178495.67765564643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU440","v":221764.84884156467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU440","v":-111850.45671452941},-373042.12334936508,-137523.7539266345,93402.999838086398,-241995.06998087245,-595647.47237494949,-344764.20349285356,-178325.10655170438,18110.336738858445,214410.42901270132,54250.83627509723,{"$f":"BI440*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":710571.16731345223},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ440:BI440)+Monte_Carlo!BJ440/(1+Analise_Fundamentalista!$C$10)^10","v":-821045.19790545991},{"$f":"(BK440+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.145279553485906},0.75195244493319269]
["Tent416",1562735.9572194009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B441","v":181210.28886022317},-881383.00736278237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B441","v":254902.06642938143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B441","v":-128563.71375597338},1577646.4178949804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G441","v":190975.21610205501},-293554.89393155137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G441","v":257334.15178587497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G441","v":-129790.37280186605},1579390.8970706477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L441","v":200933.43850210175},-82875.413129114138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L441","v":257618.69847763461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L441","v":-129933.88823091703},1585197.7455123751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q441","v":275105.00164933992},-1107485.7148689518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q441","v":258565.8691499421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q441","v":-130411.60808975673},1592800.8704105187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V441","v":225109.24334601325},-896953.68998492719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V441","v":259806.03530782962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V441","v":-131037.10465463714},1548584.6917343722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA441","v":270200.92058940843},-1003551.9106294996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA441","v":252593.81544298772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA441","v":-127399.51244819828},1305624.6695462612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF441","v":205638.07710127131},-917975.95278304326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF441","v":212963.95255452342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF441","v":-107411.5915186027},1445617.9670687588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK441","v":102795.0165603616},-252526.2553526033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK441","v":235798.63595698506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK441","v":-118928.60957100702},1427183.3511444626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP441","v":230039.91587520519},-40289.129563674338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP441","v":232791.71615634509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP441","v":-117412.02407622545},1345633.6557089181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU441","v":259794.95785097725},-79266.54188012227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU441","v":219489.92592929103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU441","v":-110703.06492517535},-573834.36582915112,24964.101154512566,245742.83561970515,-704226.45215942652,-543075.51598572149,-608156.68704530166,-606785.51464585122,-32861.212406263658,305130.47839165048,289315.27697497065,{"$f":"BI441*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3789417.9739324432},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ441:BI441)+Monte_Carlo!BJ441/(1+Analise_Fundamentalista!$C$10)^10","v":56870.236642066855},{"$f":"(BK441+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.330065096043036},0.84743834466313228]
["Tent417",1630911.2044689753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B442","v":205123.83988049038},-519678.249169975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B442","v":266022.31442967156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B442","v":-134172.37907921357},1640490.1487392257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G442","v":238245.88579715198},-323464.99680608185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G442","v":267584.76180116687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G442","v":-134960.42305014524},1589115.9810712065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L442","v":163205.89051895411},-329365.71237433387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L442","v":259204.98309372074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L442","v":-130733.95487680474},1478469.9551734654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q442","v":155416.83713144707},-288466.72360899631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q442","v":241157.21212304654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q442","v":-121631.28853318002},1613478.7856440279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V442","v":177628.94048260193},-427338.40450523386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V442","v":263178.86569425749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V442","v":-132738.24268942155},1400310.7571715931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA442","v":103949.52922794984},-193566.69818415199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA442","v":228408.45505432869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA442","v":-115201.26002267688},1437460.4951898374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF442","v":191448.83028559163},-463865.98709340568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF442","v":234468.04877162556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF442","v":-118257.50779289211},1524390.2036771325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK442","v":132606.76146620512},-993235.15987755056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK442","v":248647.38740215296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK442","v":-125409.07175814216},1465450.8468225584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP442","v":235145.38835407826},-103924.13219536617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP442","v":239033.63033280027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP442","v":-120560.22792844279},1289078.786485967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU442","v":217640.24716445271},-356899.16622024006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU442","v":210265.10905285325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU442","v":-106050.38896626083},-182704.47393902662,47405.227742091753,-37688.793638463758,-13523.962887682719,-119268.84101779599,23590.02607544967,-156206.61582908058,-737390.08276733465,249694.65856306956,-35044.198969194927,{"$f":"BI442*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-459004.8574151881},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ442:BI442)+Monte_Carlo!BJ442/(1+Analise_Fundamentalista!$C$10)^10","v":-814710.52855887637},{"$f":"(BK442+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.002301281684321},0.75273923415181665]
["Tent418",1643949.1718257901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B443","v":143104.79900185895},-1272624.0077827999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B443","v":268148.97236311046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B443","v":-135244.99118331063},1643813.6212086584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G443","v":190229.87926319236},-650611.46664990857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G443","v":268126.86233725934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G443","v":-135233.83965725798},1520582.9261059118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L443","v":283928.41892477998},-626766.08797688759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L443","v":248026.37211425931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L443","v":-125095.85330201418},1510778.384525042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q443","v":286203.99702421273},-482796.2276348907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q443","v":246427.1269584728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q443","v":-124289.24981184151},1486246.42210169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V443","v":201207.09707536051},-76424.139477574281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V443","v":242425.65256582692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V443","v":-122271.04566142321},1450667.655483386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA443","v":155045.75950430828},-22819.833570641011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA443","v":236622.3042201786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA443","v":-119344.03912127484},1536218.2808014581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF443","v":163363.09163399666},-963651.62280654674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF443","v":250576.69688463348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF443","v":-126382.14818520608},1437664.6528315323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK443","v":264398.00680426392},-269155.6208573156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK443","v":234501.34947383631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK443","v":-118274.30350587657},1536572.6734646135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP443","v":297645.17021897552},-1706779.145649357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP443","v":250634.50282539296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP443","v":-126411.30348600571},1326754.3819637923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU443","v":92454.616179424745},-85541.869769951882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU443","v":216410.47679517034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU443","v":-109149.89816371696},-996615.22760114109,-327488.56470671482,-219907.15023986247,-74454.353464046682,244937.56450218995,249504.19103257102,-676093.98247312265,111469.43191490805,-1284910.7760909942,114173.32504092624,{"$f":"BI443*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1495428.9817580099},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ443:BI443)+Monte_Carlo!BJ443/(1+Analise_Fundamentalista!$C$10)^10","v":-1337773.2807118883},{"$f":"(BK443+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.808222673138253},0.68355603315436797]
["Tent419",1527842.5732944289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B444","v":271302.37638512935},-783233.10147537815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B444","v":249210.51269882347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B444","v":-125693.09252134753},1564432.0043772098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G444","v":111874.52346836409},-376156.75310203893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G444","v":255178.71324440476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G444","v":-128703.24476267087},1617206.7316940017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L444","v":109951.85360051025},-249371.28980073944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L444","v":263786.9410042839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L444","v":-133044.93467193621},1591709.6770437949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q444","v":194378.75396968427},-145200.76913494474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q444","v":259628.04782199304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q444","v":-130947.33397328576},1420675.3796462181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V444","v":144583.68598813115},-16393.679650306425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V444","v":231730.18341595962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V444","v":-116876.62397810456},1406895.7348659099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA444","v":148083.38278040561},-445853.52863518731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA444","v":229482.54848253605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA444","v":-115742.99529373826},1523296.9342298426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF444","v":153329.63971268572},-229121.24713396284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF444","v":248469.06128122966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF444","v":-125319.1302810614},1339235.6588681522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK444","v":240844.60126368119},-5826.3153741513433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK444","v":218446.33145116709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK444","v":-110176.7122610238},1356722.0477644431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP444","v":126904.90129800591},-703158.76390026626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP444","v":221298.5833901212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP444","v":-111615.28867970972},1404039.142979803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU444","v":194280.64523682825},-818762.54232886608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU444","v":229016.60209450411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU444","v":-115507.98818337744},-388413.30491277284,-137806.76115194097,-8677.4298678814957,177858.69868344686,243043.56577567977,-184030.59266598395,47358.323578891141,343287.90507967316,-466570.5678918488,-510973.28318091115,{"$f":"BI444*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6692668.8549963087},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ444:BI444)+Monte_Carlo!BJ444/(1+Analise_Fundamentalista!$C$10)^10","v":-3579499.1792587182},{"$f":"(BK444+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-92.4056694048992},0.3435011325522872]
["Tent420",1463032.8708186715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B445","v":139873.41246717237},-399724.55007902533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B445","v":238639.22776138692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B445","v":-120361.30502441898},1584088.8834977539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G445","v":155151.18024947535},-967131.56515958789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G445","v":258384.99968341051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G445","v":-130320.38383783876},1463792.3979525431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L445","v":112610.03200997395},-759566.81705043826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L445","v":238763.1162756549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L445","v":-120423.79007096689},1593496.1051222854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q445","v":146649.85272123053},-130641.11099762812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q445","v":259919.43691215318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q445","v":-131094.30046949242},1484728.7893119266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V445","v":116463.3031943938},-1159638.3353131402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V445","v":242178.10739838865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V445","v":-122146.19251097993},1474045.0007746501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA445","v":119340.33810295248},-850485.41056983382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA445","v":240435.4459059815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA445","v":-121267.2548216087},1374136.3772441528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF445","v":170682.69075844917},-56737.588913124935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF445","v":224139.08152376523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF445","v":-113047.93688885774},1427308.341368499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK445","v":192644.20065468468},-973273.56678066263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK445","v":232812.10364806635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK445","v":-117422.30681612856},1524215.1602678839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP445","v":216992.3802334487},-809056.6311274406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP445","v":248618.83560072663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP445","v":-125394.67122511702},1424000.6714126235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU445","v":97547.611167636176},-171448.79177751407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU445","v":232272.58070247594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU445","v":-117150.19025578329},-141573.21487488502,-683915.76906454074,-528617.45883577631,144833.8781662632,-923143.1172313377,-611976.88138250855,225036.24648023176,-665239.56929404009,-468840.0865183823,41221.209836814756,{"$f":"BI445*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":539910.6300092832},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ445:BI445)+Monte_Carlo!BJ445/(1+Analise_Fundamentalista!$C$10)^10","v":-2216074.6217526286},{"$f":"(BK445+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-61.6321473316126},0.55276591499955852]
["Tent421",1542121.2682278596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B446","v":268936.49668055912},-599587.97644830064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B446","v":251539.54904538734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B446","v":-126867.77723999749},1665522.1859455204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G446","v":139579.77827242063},-1056597.4257128092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G446","v":271667.80473707977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G446","v":-137019.76752945522},1506355.2253806815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L446","v":151929.22352726967},-788432.16149122734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L446","v":245705.65357019188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L446","v":-123925.36379289784},1472395.6529943161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q446","v":157189.41136946427},-367553.66592309298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q446","v":240166.41635205995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q446","v":-121131.5656957936},1601520.2111155172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V446","v":147842.82938992276},-686483.05109305691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V446","v":261228.27042908492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V446","v":-131754.43045581269},1425326.8465504004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA446","v":137093.64185176083},-44771.921666074159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA446","v":232488.89669719338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA446","v":-117259.29250048164},1529370.8170568594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF446","v":190765.60281350178},-621472.17758951348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF446","v":249459.78865056165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF446","v":-125818.81861903843},1575376.3786399756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK446","v":223864.53738843088},-412763.29517086426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK446","v":256963.87957558673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK446","v":-129603.62041055705},1400195.3961715701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP446","v":146221.39453708139},-444025.46404686797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP446","v":228389.63821124306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP446","v":-115191.76946317637},1354722.7668255279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU446","v":207889.20320057456},-420262.67778293346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU446","v":220972.47529722934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU446","v":-111450.81112919259},-205979.70796235168,-782369.61023276404,-514722.64818666363,-91329.403897362354,-409166.38172986195,207551.32438239839,-307065.60474448849,-61538.498617403704,-184606.20076171987,-102851.81041432216,{"$f":"BI446*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1347141.0950388303},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ446:BI446)+Monte_Carlo!BJ446/(1+Analise_Fundamentalista!$C$10)^10","v":-2430335.5296953847},{"$f":"(BK446+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-66.468177857628248},0.51933585472239407]
["Tent422",1520163.0944206873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B447","v":168781.50956411703},-348455.08529026236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B447","v":247957.89223855035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B447","v":-125061.314440631},1524156.7873097064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G447","v":235556.39838426685},-118645.19534329676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G447","v":248609.31423046938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G447","v":-125389.86897797378},1643404.4889783945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L447","v":177133.91753814142},-490563.95441857236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L447","v":268060.1276784353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L447","v":-135200.18102241502},1511350.97808235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q447","v":297762.80518140097},-110108.4921336307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q447","v":246520.52423413392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q447","v":-124336.35614087949},1634775.4880793609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V447","v":177124.99611010484},-175986.00341805653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V447","v":266652.62812598475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V447","v":-134490.28732830862},1480274.8937574227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA447","v":151628.93408689278},-892127.14598407829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA447","v":241451.62051155479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA447","v":-121779.77785818913},1544413.7169832287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF447","v":285189.49034726771},-456780.13922030997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF447","v":251913.4765295714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF447","v":-127056.37322399847},1533159.8705319562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK447","v":298903.88797173754},-339508.77232305205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK447","v":250077.83135710572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK447","v":-126130.53780878894},1409440.446319229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP447","v":135227.15929885636},-1109532.6961416285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP447","v":229897.62321408041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP447","v":-115952.34451448453},1401542.5415401179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU447","v":249916.34937350394},-542345.97943376866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU447","v":228609.37471672069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU447","v":-115302.59689422739},-56776.997928225974,240130.64829346573,-180570.09022441067,309838.48114102468,133301.33348972443,-620826.36924381997,-46733.545567469322,83342.409197002271,-860360.25814317632,-179122.85223777144,{"$f":"BI447*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2346130.3630730095},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ447:BI447)+Monte_Carlo!BJ447/(1+Analise_Fundamentalista!$C$10)^10","v":-1605132.9871012913},{"$f":"(BK447+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.842733186232756},0.64529256121075007]
["Tent423",1544399.2898536038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B448","v":241638.18795675924},-956738.52373546688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B448","v":251911.12328164297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B448","v":-127055.18632780219},1526446.6061047255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G448","v":292482.75348671671},-670090.67921308381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G448","v":248982.81273474501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G448","v":-125578.24859946767},1520139.5012126123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L448","v":169124.77883561619},-475676.68065287772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L448","v":247954.04388690513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L448","v":-125059.37346625493},1471769.8458837839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q448","v":189034.36314820527},-571105.73201079655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q448","v":240064.33927056458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q448","v":-121080.0815753616},1565325.8791190828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V448","v":125671.60817740635},-756710.97473834956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V448","v":255324.515558468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V448","v":-128776.78236569137},1503270.3561787074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA448","v":293392.86504581658},-373371.75281547889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA448","v":245202.47225500239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA448","v":-123671.57668367763},1481065.8673652567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF448","v":163160.81848410581},-379713.60839727643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF448","v":241580.63834479562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF448","v":-121844.84995436527},1369728.4772193511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK448","v":163439.76784568775},-32304.752998780728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK448","v":223420.09709152929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK448","v":-112685.30621255214},1335945.3678485118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP448","v":149836.59112183726},-111609.96616212561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP448","v":217909.64323062298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP448","v":-109906.02543714373},1446974.18189409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU448","v":97873.982330119048},-419669.00778875063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU448","v":236019.85180595945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU448","v":-119040.18313133242},-590244.39882486686,-254203.36159108975,-183657.23139661131,-263087.11116738827,-504491.63336816657,41552.007801662447,-96817.001522740276,241869.80572588416,146230.24275319092,-204815.35678400454,{"$f":"BI448*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2682647.8105469625},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ448:BI448)+Monte_Carlo!BJ448/(1+Analise_Fundamentalista!$C$10)^10","v":-2572420.7315696799},{"$f":"(BK448+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.675148182531231},0.49707698516291093]
["Tent424",1679019.6019311729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B449","v":274658.83281844697},-758098.31915699213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B449","v":273869.40457248734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B449","v":-138130.17771564706},1518203.7317376125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G449","v":265248.08886896266},-1531458.9413103526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G449","v":247638.2953197663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G449","v":-124900.12089928627},1580114.0613087295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L449","v":158074.38123150924},-351658.5735812987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L449","v":257736.65574213813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L449","v":-129993.38176190913},1479249.8507356255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q449","v":237555.49827864001},-250180.93196344087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q449","v":241284.4229864527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q449","v":-121695.4492567814},1406185.5659279996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V449","v":193821.2694262756},-685767.82569030114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V449","v":229366.71091640659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V449","v":-115684.57086469117},1496541.0231227872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA449","v":229664.92641973999},-591482.00767219684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA449","v":244104.83263538443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA449","v":-123117.96553473517},1353194.5185230384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF449","v":265028.95676357223},-282563.14333163836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF449","v":220723.19860494992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF449","v":-111325.08465799851},1303997.4534693051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK449","v":162496.87887356471},-542663.91338918498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK449","v":212698.53296228391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK449","v":-107277.723131579},1452375.2766030545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP449","v":253468.11078769181},-456846.2215939184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP449","v":236900.83889525986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP449","v":-119484.52229875501},1317525.1959640856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU449","v":142293.89570882308},-288794.30864351976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU449","v":214905.07943618705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU449","v":-108390.62822973648},-347700.25948170491,-1143472.6780209101,-65840.918369560459,106963.54004487043,-378264.41621231008,-240830.2141518076,91863.927378885288,-274746.22468491539,-85961.794209721731,-39985.961728246111,{"$f":"BI449*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-523731.49341539701},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ449:BI449)+Monte_Carlo!BJ449/(1+Analise_Fundamentalista!$C$10)^10","v":-2064240.9735656802},{"$f":"(BK449+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-58.205147210318515},0.57624470487745727]
["Tent425",1690138.6571295306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B450","v":323901.90737300838},-104768.26976696249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B450","v":275683.06358104228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B450","v":-139044.92407644755},1538889.4996065793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G450","v":212000.08333124497},-246895.52283740806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G450","v":251012.40657069074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G450","v":-126601.90495745841},1455771.2905404703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L450","v":266602.4699795394},-798499.28817379416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L450","v":237454.77186536349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L450","v":-119763.90677298064},1519478.9958949715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q450","v":108587.02618693563},-699782.24727940757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q450","v":247846.30708749485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q450","v":-125005.03478146358},1656824.78119415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V450","v":132595.0867474844},-389811.63726297056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V450","v":270249.14764823811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V450","v":-136304.24636306148},1481186.288348034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA450","v":221562.80448954381},-638620.20760140836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA450","v":241600.28053528187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA450","v":-121854.75679031442},1494440.3077003097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF450","v":286656.20308927138},-541937.84856114234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF450","v":243762.17929097533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF450","v":-122945.14313629319},1405114.443853288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK450","v":166672.49143627542},-237150.56360001591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK450","v":229191.99731301071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK450","v":-115596.45141548112},1467282.6528356432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP450","v":200162.15845161615},-503534.82162198529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP450","v":239332.42113995869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP450","v":-120710.92759260214},1303339.2987913587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU450","v":146758.01555887359},-195454.34998818234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU450","v":212591.1795820384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU450","v":-107223.57783004436},355771.7771106406,89515.062107069243,-414205.95310187194,-468353.94878644065,-123271.64923030953,-297311.87936689716,-134464.60931718882,43117.473733789098,-184751.16962301254,56671.267322685293,{"$f":"BI450*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":742273.69271168008},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ450:BI450)+Monte_Carlo!BJ450/(1+Analise_Fundamentalista!$C$10)^10","v":-313384.88522517699},{"$f":"(BK450+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.687002854572562},0.81058802142041197]
["Tent426",1543561.5793992169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B451","v":220739.86762023755},-734574.8158651056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B451","v":251774.4820756182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B451","v":-126986.26926822431},1514181.2741205753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G451","v":268129.72863974835},-1402014.421674575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G451","v":246982.1814356705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G451","v":-124569.19993513793},1399161.1258973002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L451","v":135183.50495000911},-56674.770652703293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L451","v":228220.93560416478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L451","v":-115106.68175090275},1666171.8308293575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q451","v":128845.54197109233},-452218.52699719835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q451","v":271773.770061913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q451","v":-137073.21274424202},1567572.5355444425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V451","v":153093.66605116613},-57368.035501141014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V451","v":255690.97373250272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V451","v":-128961.61109011126},1459266.885120963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA451","v":188286.05381353787},-548404.38445214916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA451","v":238024.94770207512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA451","v":-120051.4835827272},1554828.939421996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF451","v":201301.64103185706},-476839.43878524937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF451","v":253612.33148308977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF451","v":-127913.21642270812},1471909.9372364979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK451","v":188378.47362364727},-312531.11648179259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK451","v":240087.18994801314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK451","v":-121091.60666025314},1397432.2335646634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP451","v":140322.17552915018},-107356.36456621591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP451","v":227938.93132430734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP451","v":-114964.44862576015},1423615.659820385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU451","v":191159.6103338355},-439716.49504090432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU451","v":232209.78042581535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU451","v":-117118.51598610991},-389046.73543747421,-1011471.7115342941,191622.98815056786,-188672.42770843502,222454.99319241656,-242144.86651926336,-149838.68269301066,-5157.0595703853178,145940.29366148147,-133465.62026736338,{"$f":"BI451*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1748117.2291739825},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ451:BI451)+Monte_Carlo!BJ451/(1+Analise_Fundamentalista!$C$10)^10","v":-2077022.9135638443},{"$f":"(BK451+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-58.493645250424549},0.57427737311963822]
["Tent427",1553122.268375403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B452","v":167846.66591947671},-1092961.2441132476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B452","v":253333.95177698394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B452","v":-127772.81140617533},1547074.8896906481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G452","v":106297.19111893834},-932001.08416214981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G452","v":252347.54756960407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G452","v":-127275.30352033633},1538779.0145535609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L452","v":273292.97541345964},-80527.77075837848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L452","v":250994.3850564395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L452","v":-126592.81553408848},1519721.9420889618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q452","v":229311.01746713012},-142581.74186857816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q452","v":247885.93469482876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q452","v":-125025.02156477011},1441694.0237441303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V452","v":176875.68081942282},-57652.769891066942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V452","v":235158.59100417083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V452","v":-118605.79321546618},1465507.2477277522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA452","v":209356.43876874243},-1135649.0938797875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA452","v":239042.83003618967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA452","v":-120564.86793803457},1303961.9355840166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF452","v":103110.37921879497},-227453.81418142011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF452","v":212692.73954445575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF452","v":-107274.8011336456},1406788.9114320986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK452","v":245233.43400006535},-255177.00058439333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK452","v":229465.12422484506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK452","v":-115734.20710575071},1465959.2203338309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP452","v":126791.59610849078},-95726.85905181439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP452","v":239116.55250397234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP452","v":-120602.05098004817},1391561.9718368908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU452","v":161038.39052243647},-1402832.9884310972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU452","v":226981.41714030338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU452","v":-114481.51186030371},-799553.43782296241,-700631.64899394359,317166.77417743218,209590.18872861061,235775.70871706051,-807814.69301289006,-18925.496551814984,103787.35053476636,149579.23858060056,-1129294.6926286612,{"$f":"BI452*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14791371.029065225},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ452:BI452)+Monte_Carlo!BJ452/(1+Analise_Fundamentalista!$C$10)^10","v":-8354770.5045774505},{"$f":"(BK452+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-200.18715003513364},1.134114604100318E-2]
["Tent428",1553560.0830808657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B453","v":198724.11533188322},-1332084.3128461372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B453","v":253405.36491150616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B453","v":-127808.82970101984},1460025.7548977991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G453","v":187381.94151194504},-108068.0886244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G453","v":238148.72899306848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G453","v":-120113.91454959432},1550166.9123559962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L453","v":145521.6719910815},-936831.93288185657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L453","v":252851.89570545044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L453","v":-127529.67913320834},1452025.8129032715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q453","v":256310.59344490711},-394675.69943676231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q453","v":236843.83693097715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q453","v":-119455.77249565524},1548481.8010674706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V453","v":114244.63026889721},-1218551.2132319068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V453","v":252577.03266948822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V453","v":-127391.04780246808},1425434.8138034509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA453","v":136618.0550984001},-323639.58993647789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA453","v":232506.50752631787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA453","v":-117268.17478859439},1460849.3263666809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF453","v":123283.84450346674},-346481.82817439857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF453","v":238283.06395112741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF453","v":-120181.66841811815},1433717.6976071512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK453","v":269729.28492114157},-82863.772790884672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK453","v":233857.5509881413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK453","v":-117949.59399923806},1360741.6192479974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP453","v":259724.8773374882},-479363.22660611605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP453","v":221954.22650921965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP453","v":-111945.97220640916},1402116.6367154093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU453","v":126988.92749033883},-623923.92823170463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU453","v":228703.01692533109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU453","v":-115349.82675890406},-1007763.6623037675,197348.66733101918,-665988.04431853304,-20977.041556533295,-979120.59809598944,-71783.202100354305,-105096.58813792258,302773.46911916015,-109630.09496581736,-383581.81057493878,{"$f":"BI453*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5024110.1080603246},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ453:BI453)+Monte_Carlo!BJ453/(1+Analise_Fundamentalista!$C$10)^10","v":-4402814.9347128198},{"$f":"(BK453+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-110.98852786543289},0.23381498980970003]
["Tent429",1687996.323198294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B454","v":121764.179721352},-994916.53335337515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B454","v":275333.62172969745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B454","v":-138868.67779182552},1581822.55706059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G454","v":153474.54739196348},-1213412.993284398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G454","v":258015.33308082941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G454","v":-130133.93689393945},1611086.3057508999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L454","v":235749.93259336674},-506821.37098636839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L454","v":262788.6218620658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L454","v":-132541.41730844401},1666451.5277282118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q454","v":136802.54431324772},-50216.219470258569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q454","v":271819.39217559283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q454","v":-137096.22294751828},1558328.6809363554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V454","v":295786.37277198432},-179151.40802415193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V454","v":254183.18373734149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V454","v":-128201.13439387492},1570980.4099341149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA454","v":136456.12828920802},-80778.648021419547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA454","v":256246.84129288376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA454","v":-129241.97130421277},1394897.8377933288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF454","v":171649.77072539259},-734934.47394440137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF454","v":227525.53921140518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF454","v":-114755.94805918333},1425691.0868963578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK454","v":160656.77566632727},-188281.19331505575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK454","v":232548.3089199893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK454","v":-117289.25795392865},1444640.5922464298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP454","v":137096.98028665452},-704469.71216940228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP454","v":235639.21372014665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP454","v":-118848.20255387166},1467306.5677704369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU454","v":170442.34289006979},-989482.20133322733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU454","v":239336.32196931459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU454","v":-120712.89503490557},-736687.40969415114,-932057.04970554472,-140824.23383937989,221309.4940710637,242617.01409129897,182682.3502564595,-450515.11206678685,87634.633317332176,-450581.72071647272,-700416.43150874844,{"$f":"BI454*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9173973.2604113128},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ454:BI454)+Monte_Carlo!BJ454/(1+Analise_Fundamentalista!$C$10)^10","v":-6044047.557965437},{"$f":"(BK454+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-148.03238781427123},8.5179995125528443E-2]
["Tent430",1505768.9645872272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B455","v":121827.04827398212},-170836.83689389826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B455","v":245610.02699487205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B455","v":-123877.13308284871},1631595.3514838009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G455","v":174191.18518333248},-636870.10974883533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G455","v":266133.90748991625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G455","v":-134228.66272750022},1451987.5269299254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L455","v":103412.18372580892},-525375.58844766137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L455","v":236837.59200285855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L455","v":-119452.6227716757},1539908.5664242327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q455","v":271801.45386970404},-495810.83634098456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q455","v":251178.62930105629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q455","v":-126685.74190639258},1518295.9557739389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V455","v":98324.65621407151},-220088.42264097705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V455","v":247653.33823045474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V455","v":-124907.70801888437},1609570.4143047419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA455","v":283079.71305563615},-109452.44573768253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA455","v":262541.360729868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA455","v":-132416.70741547158},1572642.293951046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF455","v":269468.48053359485},-178852.3295627553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF455","v":256517.91566608462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF455","v":-129378.69176556857},1513085.5177034247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK455","v":201635.06310641114},-241037.3022250371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK455","v":246803.44965840218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK455","v":-124479.05385914216},1464726.6860055348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP455","v":138333.05002491712},-691430.64906037005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP455","v":238915.51051362432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP455","v":-120500.65241054227},1451899.0922012015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU455","v":284617.8018368039},-363425.54453248146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU455","v":236823.16717632808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU455","v":-119445.34739217398},72723.105292107182,-330773.67980308679,-304578.43549066957,-99516.495076616804,981.86378466483438,303751.92063235003,217755.3748713556,82922.156680634056,-434682.74093237089,38570.077088476537,{"$f":"BI455*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":505186.40046677314},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ455:BI455)+Monte_Carlo!BJ455/(1+Analise_Fundamentalista!$C$10)^10","v":-136316.04446283821},{"$f":"(BK455+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.690425376418428},0.82884763613656631]
["Tent431",1680360.894038843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B456","v":234720.87414842303},-620581.31045464962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B456","v":274088.18633683538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B456","v":-138240.52360856457},1687875.6508112969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G456","v":110067.06638882641},-622342.8698104379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G456","v":275313.93853199249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G456","v":-138858.75027326521},1650888.3180980326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L456","v":300678.76653187803},-1511936.2243107399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L456","v":269280.83518093266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L456","v":-135815.86332004881},1429138.082026768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q456","v":119560.75335691424},-575586.20415105484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q456","v":233110.55756964406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q456","v":-117572.83656694835},1535814.3415052246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V456","v":295643.61842196452},-587223.24729186448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V456","v":250510.80925925041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V456","v":-126348.91676449432},1431770.2299153267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA456","v":138544.03182852958},-147408.32949943069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA456","v":233539.89429338282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA456","v":-117789.37903923533},1367377.3750065879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF456","v":267053.0694360527},-216935.02213559675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF456","v":223036.60248410606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF456","v":-112491.88490519926},1375692.2574552968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK456","v":116940.82865317239},-616976.25592067384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK456","v":224392.86533100728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK456","v":-113175.93659167383},1300953.1692991951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP456","v":92796.881398117112},-197311.21584897544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP456","v":212201.97158083334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP456","v":-107027.27488609658},1467456.7400743247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU456","v":103339.40899200781},-399741.42457978922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU456","v":239360.8169778313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU456","v":-120725.2494630493},-250012.77357795578,-375820.61516288423,-1077792.485917978,-340487.72979144484,-167417.73637514387,106886.21758324638,160662.76487936274,-388818.49852816801,660.36224387843686,-177766.44807299942,{"$f":"BI456*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2328364.3384937108},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ456:BI456)+Monte_Carlo!BJ456/(1+Analise_Fundamentalista!$C$10)^10","v":-2940977.5610006703},{"$f":"(BK456+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-77.993754198034551},0.43955280638420124]
["Tent432",1602543.7569908549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B457","v":315634.54552031361},-776910.14754426503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B457","v":261395.22375060001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B457","v":-131838.63588944662},1642517.3813035886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G457","v":235740.95554817765},-58171.588290348198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G457","v":267915.42915888771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G457","v":-135127.20013485843},1568840.7547675618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L457","v":136700.3005838989},-1018360.199055825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L457","v":255897.83638205344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L457","v":-129065.94539714995},1500803.9113565022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q457","v":253142.05094242076},-789140.59960952913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q457","v":244800.16380423069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q457","v":-123468.66632978707},1514884.6728332292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V457","v":227740.3924149154},-406434.23365410243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V457","v":247096.9146921435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V457","v":-124627.06738890208},1352662.264806709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA457","v":108947.53890091166},-238961.35093858032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA457","v":220636.38126928275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA457","v":-111281.29702124797},1546778.8299948573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF457","v":280320.53978339903},-728167.20088386303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF457","v":252299.25647609279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF457","v":-127250.94717670164},1553101.2923637703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK457","v":150534.82144475155},-62880.183298679243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK457","v":253330.53032329184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK457","v":-127771.08574424067},1394602.0069855056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP457","v":222057.23153811271},-145450.14528167123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP457","v":227477.28545242609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP457","v":-114731.6105457848},1308998.7184916036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU457","v":228741.40749056646},-190482.08343051263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU457","v":213514.30275567446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU457","v":-107689.16896910142},-331719.01416279806,310357.59628185874,-754828.00748702255,-414667.05119266477,-56223.993935945604,-20658.727789633878,-322798.35180107283,213214.0827251235,189352.76116308279,144084.45784662687,{"$f":"BI457*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1887201.5333485303},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ457:BI457)+Monte_Carlo!BJ457/(1+Analise_Fundamentalista!$C$10)^10","v":-50366.525431615766},{"$f":"(BK457+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.750479813215618},0.83729072794906378]
["Tent433",1661808.9042078606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B458","v":226497.37362561232},-599020.24975668744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B458","v":271062.12136248837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B458","v":-136714.28195576608},1537672.5307295329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G458","v":258099.82377838049},-470370.00195537257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G458","v":250813.90350297396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G458","v":-126501.78693199433},1522209.4538942084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L458","v":130273.00718173524},-120698.41557653603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L458","v":248291.67943788378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L458","v":-125229.66506466331},1310692.615753823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q458","v":244708.24542817517},-399538.56309456233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q458","v":213790.59889544401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q458","v":-107828.52310742911},1467675.0810829666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V458","v":249421.52961587691},-99667.033515242962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V458","v":239396.43116718426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V458","v":-120743.21201827595},1485804.0608740512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA458","v":194670.25817281558},-675767.65456417482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA458","v":242353.49783584042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA458","v":-122234.65333168626},1438219.3894325681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF458","v":280223.94399488211},-563788.09244101832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF458","v":234591.83405331679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF458","v":-118319.94077252809},1292843.0379789339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK458","v":198634.92777391351},-64417.490686472571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK458","v":210879.10624136386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK458","v":-106360.06773778431},1406927.549899478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP458","v":216333.08652602299},-478348.90978315019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP458","v":229487.7379182578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP458","v":-115745.61266415831},1249718.3176223682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU458","v":118760.83008311693},-88676.838748898197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU458","v":203844.91707953191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU458","v":-102812.26800993207},-238175.0367243528,-87958.061606012445,132636.60597841968,-48868.241878372253,268407.71524954226,-360978.5518872051,-167292.25516534751,238736.47559102048,-148273.6980030277,131116.64040381857,{"$f":"BI458*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1717350.5631050759},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ458:BI458)+Monte_Carlo!BJ458/(1+Analise_Fundamentalista!$C$10)^10","v":523585.65949383035},{"$f":"(BK458+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.20405451329067686},0.88663845553147247]
["Tent434",1589135.8330428386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B459","v":157010.19960653764},-839810.04612322839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B459","v":259208.2212022242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B459","v":-130735.58806581957},1514197.2300033444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G459","v":251053.86132329926},-439670.96778583503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G459","v":246984.7840426373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G459","v":-124570.5125993379},1534710.6134698731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L459","v":157716.18716477355},-148575.185488936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L459","v":250330.77720989016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L459","v":-126258.11487659648},1590908.8303810717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q459","v":307805.52767270058},-192806.62878216302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q459","v":259497.41956820636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q459","v":-130881.44963714239},1437158.1309470553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V459","v":250641.15783748747},-492760.23840140086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V459","v":234418.72932649252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V459","v":-118232.63278455849},1574595.0610213515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA459","v":152266.63926233913},-896146.5359647302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA459","v":256836.43675672478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA459","v":-129539.34269671215},1423535.0535804587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF459","v":233168.36765086674},-371161.84565838531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF459","v":232196.63252515471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF459","v":-117111.88464348996},1405630.2296570614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK459","v":217721.62991968382},-436634.74598958367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK459","v":229276.12852315494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK459","v":-115638.88426418431},1454714.7345379915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP459","v":234160.12821001132},-788667.5294394762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP459","v":237282.43417319865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP459","v":-119676.98565054641},1385365.1458334203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU459","v":182717.30196383968},-672057.9251116924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU459","v":225970.63617868879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU459","v":-113971.70918965722},-554327.213380286,-66202.835019236372,133213.66400913126,243614.86882160153,-125932.98402197936,-616582.80264237849,-22908.730125853821,-105275.87181092921,-436901.95270681265,-377341.69615882117,{"$f":"BI459*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4942377.8125000158},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ459:BI459)+Monte_Carlo!BJ459/(1+Analise_Fundamentalista!$C$10)^10","v":-3440612.0114646927},{"$f":"(BK459+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-89.270881124700125},0.36378153230870047]
["Tent435",1656814.3954136204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B460","v":283697.32697307307},-1507607.558182348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B460","v":270247.45359563362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B460","v":-136303.39194200016},1705425.0430830198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G460","v":329799.42734684848},-823209.33027488959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G460","v":278176.46712102013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G460","v":-140302.50987589674},1517449.2303219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L460","v":155609.9523928439},-508134.14888872282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L460","v":247515.22656390865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L460","v":-124838.04931029516},1531286.869068855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q460","v":259379.56092571892},-848365.93778389401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q460","v":249772.32104926123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q460","v":-125976.4490627956},1427643.588690348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V460","v":255052.72148056759},-411128.06846821029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V460","v":232866.78674069594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V460","v":-117449.88706122662},1611973.125648815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA460","v":204260.80265630825},-1581662.0687425348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA460","v":262933.27344155044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA460","v":-132614.37452106969},1478701.2938821116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF460","v":140874.8774847509},-760371.64871652622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF460","v":241194.94640221674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF460","v":-121650.32038778198},1491140.06023482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK460","v":99843.347451824302},-278467.30948687869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK460","v":243223.86704776154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK460","v":-122673.63721200894},1414254.1455625249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP460","v":247021.84738415462},-552934.50715059764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP460","v":230682.7986486234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP460","v":-116348.35962424344},1520976.078854521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU460","v":223439.21474907876},-1017401.260260299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU460","v":248090.50031683882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU460","v":-125128.19733121569},-1089966.1695556415,-355535.94568291772,-229847.01924226544,-465190.50487170939,-40658.447308173374,-1247082.3671657457,-499952.14521734056,-58073.732199301798,-191578.22074206307,-670999.7425255971,{"$f":"BI460*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8788676.876715757},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ460:BI460)+Monte_Carlo!BJ460/(1+Analise_Fundamentalista!$C$10)^10","v":-7317933.9347606972},{"$f":"(BK460+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-176.78496551968854},3.0641034466519657E-2]
["Tent436",1574695.530071192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B461","v":183930.92590658957},-1481276.057648798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B461","v":256852.82453375022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B461","v":-129547.60811999455},1676499.7511531848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G461","v":139250.74193753707},-18143.116416413053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G461","v":273458.38493258238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G461","v":-137922.87374172083},1598851.9260802416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L461","v":138599.4062159906},-160432.39892293492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L461","v":260793.03927812033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L461","v":-131534.91503997435},1446079.3647092998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q461","v":232502.14470427239},-5316.7182241920718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q461","v":235873.89576749635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q461","v":-118966.5679950851},1447487.0172922581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V461","v":238787.89711536773},-538371.39050496055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V461","v":236103.50176750749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V461","v":-119082.37325502506},1473260.1297937077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA461","v":216354.50065009523},-915129.05099261214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA461","v":240307.4234886317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA461","v":-121202.68477849739},1322311.3006443386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF461","v":125507.14171522808},-425773.40386863716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF461","v":215685.75384731055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF461","v":-108784.37318023536},1446625.5450099322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK461","v":276145.2231096584},-300922.97646539676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK461","v":235962.98470579786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK461","v":-119011.50134899256},1476621.0820671718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP461","v":101532.43399351626},-944533.69129657932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP461","v":240855.63745639686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP461","v":-121479.1847873677},1286898.8025495433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU461","v":165232.23548637645},-490905.6059913573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU461","v":209909.52600786721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU461","v":-105871.04527771239},-1170039.9153284528,256643.13671198554,107425.13153120165,344092.75425249158,-182562.36487711041,-579669.81163238268,-193364.88148633388,92173.730001066942,-723624.80463403394,-221634.88977482601,{"$f":"BI461*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2902948.1047277031},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ461:BI461)+Monte_Carlo!BJ461/(1+Analise_Fundamentalista!$C$10)^10","v":-2837608.0083925081},{"$f":"(BK461+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.660625319446908},0.45561089136246746]
["Tent437",1642769.323896959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B462","v":308687.35585471784},-277535.69551806297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B462","v":267956.52419312875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B462","v":-135147.92703712708},1581504.6428707447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G462","v":126437.69555627815},-366810.54598716705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G462","v":257963.4772419947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G462","v":-130107.7826170679},1459531.3592198717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L462","v":231728.93779883909},-1054933.2029535947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L462","v":238068.08678389984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L462","v":-120073.24143132017},1518463.9382904663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q462","v":172726.39092440699},-481776.30491014587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q462","v":247680.7383106724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q462","v":-124921.52766389291},1511580.3649848127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V462","v":278232.04377856769},-929227.32244677818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V462","v":246557.94014894631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V462","v":-124355.2274236009},1462648.4487656907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA462","v":127333.97638867323},-976285.48601491656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA462","v":238576.52364606076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA462","v":-120329.67925516948},1422299.4895448112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF462","v":186914.24102462956},-1281384.2615009386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF462","v":231995.09635108936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF462","v":-117010.23682494945},1424908.5422701633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK462","v":140384.01043478257},-191641.16230667586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK462","v":232420.66596062135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK462","v":-117224.87929619152},1356974.1994279178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP462","v":107656.9110460849},-405994.91449354211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP462","v":221339.7125263495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP462","v":-111636.03278183157},1400751.1746266389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU462","v":109070.01628286437},-267308.46181589796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU462","v":228480.29273033794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU462","v":-115237.49244144351},163960.25749265653,-112517.15580596209,-705209.41980217607,-186290.70333895937,-528792.5659428651,-730704.66523535212,-979485.1609501692,63938.634792536541,-188634.32370293929,-44995.645244139145,{"$f":"BI462*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-589347.74761852529},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ462:BI462)+Monte_Carlo!BJ462/(1+Analise_Fundamentalista!$C$10)^10","v":-2351935.7073201598},{"$f":"(BK462+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-64.69863465032472},0.53159652762799614]
["Tent438",1711298.3119499516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B463","v":170401.77621249403},-817073.11640499928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B463","v":279134.47180758283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B463","v":-140785.69403373977},1611001.8584586692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G463","v":170028.1293042225},-691339.56561374571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G463","v":262774.8474370297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G463","v":-132534.46996877625},1445364.8646114818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L463","v":176719.2980546731},-1200884.3618713235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L463","v":235757.35173422162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L463","v":-118907.78724864477},1629101.7423860384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q463","v":138221.05770893689},-395043.32430321618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q463","v":265727.16820107453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q463","v":-134023.51761339247},1470346.7747147148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V463","v":154825.04408631264},-340560.28918740613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V463","v":239832.21830349014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V463","v":-120963.00785373295},1424819.683439014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA463","v":193473.03763745649},-1035998.80754058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA463","v":232406.17195760322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA463","v":-117217.56902648165},1441792.5915950637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF463","v":178569.80798346881},-839543.02343705518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF463","v":235174.66867152747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF463","v":-118613.90223024529},1322399.0756591647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK463","v":202265.57187158187},-110870.41441629775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK463","v":215700.07106613225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK463","v":-108791.59428616108},1326594.7617694014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP463","v":250207.60981501584},-381273.8531103204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP463","v":216384.44071581468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP463","v":-109136.76647317992},1329171.2127712406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU463","v":173741.07985207488},-15770.659179923387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU463","v":216804.69257051151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU463","v":-109348.72685431565},-508322.56241866224,-391071.0588412697,-907315.4993310736,-125118.61600659724,-66866.034651336304,-727337.16697200201,-544412.44901230419,198303.6342352553,-23818.569052669802,265426.38638834731,{"$f":"BI463*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3476524.053110946},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ463:BI463)+Monte_Carlo!BJ463/(1+Analise_Fundamentalista!$C$10)^10","v":-633458.70962355495},{"$f":"(BK463+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.911310826714061},0.77467570707767763]
["Tent439",1607524.5168771818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B464","v":293476.0179651326},-675487.70984649146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B464","v":262207.64889609441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B464","v":-132248.39480319963},1484913.1584874995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G464","v":262055.04842287564},-218319.39617544904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G464","v":242208.18035065054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G464","v":-122161.36025944332},1522096.5606928223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L464","v":272717.95963990391},-135.20920819947659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L464","v":248273.26512407331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L464","v":-125220.3775268928},1515078.2031429829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q464","v":252192.528184055},-558387.75459085102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q464","v":247128.48194164914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q464","v":-124642.98880878836},1444193.8549429567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V464","v":265624.65357874625},-36709.087396312054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V464","v":235566.34519665726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V464","v":-118811.45021158215},1364115.797462407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA464","v":179985.31684365351},-532102.62252913869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA464","v":222504.59779579603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA464","v":-112223.56029166117},1405265.4377754573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF464","v":108136.32426701015},-204457.43129494746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF464","v":229216.62633789584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF464","v":-115608.87343680787},1421161.3942574055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK464","v":202963.2167895748},-33424.335545255854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK464","v":231809.45856678352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK464","v":-116916.60759981957},1440010.5648943062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP464","v":125270.61673358273},-329471.54473894328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP464","v":234883.99750193101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP464","v":-118467.29782813674},1448637.8533523646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU464","v":114290.80914931725},-168642.11397052693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU464","v":236291.21773352684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU464","v":-119177.05064254408},-252052.43778846407,163782.47233863382,395635.63802888495,-183709.73327393524,345670.46116750932,-241836.26818135031,17286.645873150657,284431.73221128294,-87784.228331566264,62762.862269773061,{"$f":"BI464*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":822060.69747606199},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ464:BI464)+Monte_Carlo!BJ464/(1+Analise_Fundamentalista!$C$10)^10","v":684712.49765264592},{"$f":"(BK464+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":3.8408089515039143},0.89833775733895682]
["Tent440",1787237.7629456101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B465","v":317646.80841590709},-801604.40702932351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B465","v":291521.15997002105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B465","v":-147033.10761342291},1604966.3607694595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G465","v":223874.84575961778},-137169.62470510506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G465","v":261790.3811707983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G465","v":-132037.93951287566},1572459.7460473392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L465","v":222674.00726216822},-597308.70959826047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L465","v":256488.13978637682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L465","v":-129363.67385014243},1425153.1185203285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q465","v":196298.64836486452},-1220332.2988500462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q465","v":232460.55945080353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q465","v":-117245.00018153526},1499483.3140955712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V465","v":267469.42814900668},-81469.696699812819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V465","v":244584.75763201254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V465","v":-123360.02296783144},1541174.4214440088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA465","v":117173.10083503707},-1373940.5587123465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA465","v":251385.10631903895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA465","v":-126789.8817143155},1367620.6020405246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF465","v":139849.18116354605},-209175.59609312387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF465","v":223076.27589999919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF465","v":-112511.8947927457},1393627.734112025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK465","v":95379.052744053115},-235529.0744783518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK465","v":227318.36918280998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK465","v":-114651.45872087305},1437535.0870480929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP465","v":130221.4731284458},-397186.46692745941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP465","v":234480.21565031054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP465","v":-118263.64434223621},1519357.4785744473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU465","v":171481.1630372584},-368537.04717625427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU465","v":247826.48607040907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU465","v":-124995.0377516134},-339469.54625681828,216457.66271243533,-247510.23639985785,-908818.09121591342,307224.46611337492,-1132172.233272586,41237.966177675669,-27483.111272361741,-150748.42249093927,-74224.435820200204,{"$f":"BI465*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-972183.05975040107},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ465:BI465)+Monte_Carlo!BJ465/(1+Analise_Fundamentalista!$C$10)^10","v":-2019450.6167382153},{"$f":"(BK465+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-57.194195026046877},0.58312331405480733]
["Tent441",1406591.7855846803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B466","v":206994.0300127682},-333392.5172862843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B466","v":229432.97049751738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B466","v":-115717.98988690173},1776549.1129153217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G466","v":315896.82015316503},-670107.87154912134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G466","v":289777.70550640917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G466","v":-146153.76997702729},1566225.7897653445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L466","v":221981.09862467047},-254629.64574965806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L466","v":255471.30240513536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L466","v":-128850.81653262625},1503422.9805760379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q466","v":293090.28085375659},-326266.92690181365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q466","v":245227.36723107775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q466","v":-123684.1328415109},1339005.9233336961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V466","v":140286.46455483313},-651034.94451629533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V466","v":218408.85867005229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V466","v":-110157.81229692242},1517627.3691825771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA466","v":224037.28133929326},-42484.140983081292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA466","v":247544.28327274561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA466","v":-124852.70450101187},1413987.7481957271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF466","v":140954.49717668028},-804872.98713605374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF466","v":230639.34585739888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF466","v":-116326.44355156839},1419922.017783084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK466","v":185091.65106007396},-835.77332491280958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK466","v":231607.3005355889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK466","v":-116814.6461382275},1516118.4833958645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP466","v":292992.73178565555},-584119.85241573071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP466","v":247298.16485250823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP466","v":-124728.57095210541},1393710.3935561804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU466","v":223212.5715642304},-206232.48522461398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU466","v":227331.85198713644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU466","v":-114658.2589772238},-12683.506662900458,-210587.11586657443,93971.938747521519,88366.588341509778,-402497.43358833238,304244.71912794572,-549605.58765354299,299048.53213252255,-168557.52672967233,129653.67934952906,{"$f":"BI466*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1698188.8687339646},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ466:BI466)+Monte_Carlo!BJ466/(1+Analise_Fundamentalista!$C$10)^10","v":452130.83207201783},{"$f":"(BK466+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.4087349122791497},0.88115382000842501]
["Tent442",1485638.4528581789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B467","v":236495.85185382527},-28749.61720168079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B467","v":242326.48506681307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B467","v":-122221.02903293641},1479137.8655589083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G467","v":240056.69022258464},-304185.75184887048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G467","v":241266.15678298895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G467","v":-121686.23642070511},1435779.5534831341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L467","v":132395.69049268353},-40427.880286321946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L467","v":234193.86584737239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L467","v":-118119.21948678209},1464847.6055316408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q467","v":261778.41649571792},-295686.67948847031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q467","v":238935.23402285422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q467","v":-120510.60026083009},1514316.4579313132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V467","v":169562.68130813888},-536660.28591679514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V467","v":247004.23163074389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V467","v":-124580.32128463262},1413957.5474979433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA467","v":250486.95629969516},-115794.49975314493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA467","v":230634.4197403302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA467","v":-116323.95898989489},1552141.4634948482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF467","v":143592.27492262927},-404788.49464763392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF467","v":253173.97005411997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF467","v":-127692.12220379819},1330337.9399139881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK467","v":176662.20118475799},-1279580.904083966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK467","v":216995.00057377442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK467","v":-109444.71157503482},1486423.2640970682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP467","v":194601.42770243456},-65359.822567556374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP467","v":242454.49773947583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP467","v":-122285.59416116739},1473121.9121931901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU467","v":237564.20705450795},-162472.56366954156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU467","v":240284.87844394508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU467","v":-121191.31384411344},327851.69068602112,55450.858735998001,208042.45656695188,84516.370769271729,-244673.69426254497,249002.91729698551,-135714.3718746829,-995368.41390046838,249410.5087131866,194185.20798479806,{"$f":"BI467*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2543415.3533242685},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ467:BI467)+Monte_Carlo!BJ467/(1+Analise_Fundamentalista!$C$10)^10","v":1319854.6260640488},{"$f":"(BK467+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.176446519961928},0.93594944261304802]
["Tent443",1578086.9821451383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B468","v":285195.54350736708},-452161.09023552376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B468","v":257406.01340602993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B468","v":-129826.61729722482},1521411.8480353751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G468","v":246107.34552052867},-373954.32614840008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G468","v":248161.57980033878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G468","v":-125164.04734411914},1594732.4631593141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L468","v":150283.56874089877},-791099.77184617461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L468","v":260121.10259792005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L468","v":-131196.01360921902},1505364.14973364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q468","v":228995.95633172576},-968605.78097117529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q468","v":245543.99655497339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q468","v":-123843.8296314753},1475418.3662186104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V468","v":122301.08877972495},-698003.91574974614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V468","v":240659.45923850319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V468","v":-121380.23933508583},1524913.8278462978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA468","v":184794.79208974374},-415648.35643824202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA468","v":248732.79714916492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA468","v":-125452.14945625827},1536425.085914572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF468","v":258739.83343691044},-1191781.9892249585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF468","v":250610.42942303026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF468","v":-126399.16170130446},1410682.1964141084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK468","v":150284.91944913525},-953773.78474816703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK468","v":230100.16841291031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK468","v":-116054.50124993111},1441808.8010574253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP468","v":193214.31911044117},-98769.37180327512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP468","v":235177.31264054385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP468","v":-118615.23575602076},1411678.6014192018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU468","v":278190.47679455887},-1082931.2434526987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU468","v":230262.69471405898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU468","v":-116136.47384886445},-39386.150619351567,-4849.4481716517766,-511891.11411657487,-617909.65771595144,-456423.6070666039,-107572.91665559162,-808830.88806632231,-689443.19813605258,211007.02419168915,-690614.54579294531,{"$f":"BI468*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9045589.297081545},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ468:BI468)+Monte_Carlo!BJ468/(1+Analise_Fundamentalista!$C$10)^10","v":-6393329.9739366034},{"$f":"(BK468+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-155.91595575979838},6.5744921142944959E-2]
["Tent444",1596591.3106000132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B469","v":314355.81759249885},-482578.8188020917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B469","v":260424.30420508998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B469","v":-131348.93792709758},1607544.3496232736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G469","v":260282.01103309018},-353168.91423012485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G469","v":262210.88386866823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G469","v":-132250.02641056091},1420854.4548907145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L469","v":132209.51061853455},-324438.91743868514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L469","v":231759.39286088062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L469","v":-116891.35620357608},1505002.3898425009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q469","v":289425.0767477678},-731179.86761539895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q469","v":245484.9889258364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q469","v":-123814.06824096147},1522054.7941823865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V469","v":138373.62157084624},-8622.3282710231342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V469","v":248266.45247618583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V469","v":-125216.94146485849},1518235.5546126773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA469","v":157425.58485639468},-649072.85583669296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA469","v":247643.48603453566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA469","v":-124902.73891481334},1518066.6472701493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF469","v":184455.61409505527},-1276064.9874882614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF469","v":247615.93510346086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF469","v":-124888.84318589271},1571868.4290698818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK469","v":273586.15160839021},-1069157.6009062664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK469","v":256391.68848328092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK469","v":-129315.02717616166},1471542.7768296839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP469","v":195204.75745029378},-955872.37444229238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP469","v":240027.30142623466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP469","v":-121061.40097820807},1413035.1005790718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU469","v":233630.40309364084},-805563.83363980695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU469","v":230483.95694160496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU469","v":-116248.07080092412},-39147.634931600449,37073.954261072649,-77361.370162846055,-320083.87018275622,252800.80431115045,-368906.52386057598,-968882.28147563792,-668494.7879907568,-641701.71654397203,-457697.54440548527,{"$f":"BI469*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5994869.4017458893},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ469:BI469)+Monte_Carlo!BJ469/(1+Analise_Fundamentalista!$C$10)^10","v":-4497565.1738507692},{"$f":"(BK469+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-113.12711232873043},0.22256465096144526]
["Tent445",1510345.7182521489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B470","v":186193.99642074667},-117312.09825197126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B470","v":246356.55359863857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B470","v":-124253.65507006629},1542871.7733139521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G470","v":174476.92063643082},-30301.89216354032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G470","v":251661.96594916878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G470","v":-126929.52005753173},1571315.0686990845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L470","v":208950.4164905239},-517853.18024016032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L470","v":256301.42838441729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L470","v":-129269.50312970555},1530881.9561696916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q470","v":259710.4003045999},-437081.22467011143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q470","v":249706.27461688485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q470","v":-125943.13754537408},1634555.8511568871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V470","v":164397.99321179287},-26540.162447608349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V470","v":266616.80255664006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V470","v":-134472.21816038506},1405890.5708419678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA470","v":209453.13155815285},-402958.62527217623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA470","v":229318.59347425736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA470","v":-115660.3021047482},1467901.5652177825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF470","v":168419.34503269964},-656676.49080367608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF470","v":239433.37360375607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF470","v":-120761.84449508321},1454930.3503142986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK470","v":191320.63144476144},-442445.09884314338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK470","v":237317.60384257342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK470","v":-119694.72400539667},1269681.7994960903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP470","v":183254.01329224149},-20237.794875440297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP470","v":207101.21431850485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP470","v":-104454.63078870406},1422500.7023007544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU470","v":205751.73073404314},-445647.77395863383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU470","v":232027.91670506209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU470","v":-117026.79026703263},190984.79669734772,268907.47436452756,-181870.83849492468,-53607.68729400076,270002.41516043956,-79847.202344514226,-369585.61666230357,-133501.5875612052,265662.80194660195,-124894.91678656123,{"$f":"BI470*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1635859.148097238},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ470:BI470)+Monte_Carlo!BJ470/(1+Analise_Fundamentalista!$C$10)^10","v":-593042.1637200847},{"$f":"(BK470+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.99907885858708},0.77941250064535383]
["Tent446",1591844.8205241396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B471","v":150126.84553389091},-63683.442097783758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B471","v":259650.09143866747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B471","v":-130958.45200486541},1541710.6129970653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G471","v":198774.03596680818},-56931.389820056545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G471","v":251472.56596584921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G471","v":-126833.99331040891},1502760.8399687447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L471","v":169248.71189398677},-171707.75044157391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L471","v":245119.36369517256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L471","v":-123629.65962413275},1524695.8651126383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q471","v":256651.66979978207},-297253.11233584723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q471","v":248697.24466126206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q471","v":-125434.2180210915},1406614.2493047684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V471","v":272854.14747348981},-392544.16125495912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V471","v":229436.63461533826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V471","v":-115719.83794016112},1442384.1548028842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA471","v":124922.15696577088},-980260.6754524284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA471","v":235271.16013792038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA471","v":-118662.56916119256},1534838.0688169529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF471","v":261917.93032050572},-44565.766478750105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF471","v":250351.56679446332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF471","v":-126268.6004181129},1347935.1135156376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK471","v":236206.90872628251},-46203.491348565738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK471","v":219865.32290407919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK471","v":-110892.40206899522},1370246.9133557694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP471","v":201998.63462380524},-206737.48409273601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP471","v":223504.66060456177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP471","v":-112727.95709975756},1410526.5745700439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU471","v":172736.24044425145},-17424.523007188811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU471","v":230074.78451523374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU471","v":-116041.6984970911},215135.0428699092,266481.21880219196,119030.66552345267,82661.584104105408,-5973.2171062921698,-738729.92750992964,341435.13021810603,298976.33821280074,106037.85403587343,269344.80345520528,{"$f":"BI471*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3527847.0258131437},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ471:BI471)+Monte_Carlo!BJ471/(1+Analise_Fundamentalista!$C$10)^10","v":2239491.0265678884},{"$f":"(BK471+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.933334691368017},0.97014191863042176]
["Tent447",1547164.1914842196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B472","v":294598.19446213375},-392018.58579037932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B472","v":252362.11382541465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B472","v":-127282.65023183521},1625707.0986059431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G472","v":266617.26425553375},-1181609.7553416493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G472","v":265173.45872101781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G472","v":-133744.24585975331},1609179.1431796302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L472","v":196597.64395997341},-63846.814955442176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L472","v":262477.53944395954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L472","v":-132384.51818433663},1518894.7337675125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q472","v":244431.14502571287},-794699.51531085977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q472","v":247751.0065199628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q472","v":-124956.96849837455},1428895.8281135191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V472","v":100054.58487224556},-669261.83604539593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V472","v":233071.04288208441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V472","v":-117552.9067364384},1533092.5616147069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA472","v":256068.26064667632},-97287.645397052518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA472","v":250066.85241852258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA472","v":-126125.00041500819},1346333.0895982732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF472","v":134343.0515282104},-403779.4188451246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF472","v":219604.01247276863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF472","v":-110760.6061994558},1335165.4957891987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK472","v":235206.99061276796},-427396.96639262413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK472","v":217782.43620082946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK472","v":-109841.86664708286},1400730.1564390669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP472","v":229303.65343129591},-587362.50088471826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP472","v":228476.86439721487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP472","v":-115235.76330976377},1460470.3054204832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU472","v":101129.94325902835},-221404.96198055107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU472","v":238221.24082486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU472","v":-120150.48698902939},27659.07226533386,-783563.27822485112,262843.85026415414,-427474.33226355864,-453689.11502750439,282722.46725313819,-160592.96104360136,-84249.406226109582,-244817.74636597128,-2204.2648856921151,{"$f":"BI472*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-28871.206057578736},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ472:BI472)+Monte_Carlo!BJ472/(1+Analise_Fundamentalista!$C$10)^10","v":-1146962.2249071284},{"$f":"(BK472+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.501473021822342},0.70973825689926773]
["Tent448",1666241.5460123557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B473","v":278297.08654600452},-1253141.1094773689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B473","v":271785.14149297634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B473","v":-137078.94809754341},1733302.7601800589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G473","v":171708.56527512815},-717004.58735201741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G473","v":282723.6765600433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G473","v":-142595.96375367843},1636425.8735038098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L473","v":151287.88126350351},-269321.84126546647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L473","v":266921.82693282957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L473","v":-134626.0618193963},1516262.7717749181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q473","v":251527.39285593218},-630852.87383900839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q473","v":247321.70011821491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q473","v":-124740.44131944243},1479810.7812579637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V473","v":106382.30594457954},-1039037.0521113275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V473","v":241375.91787310119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V473","v":-121741.59608713859},1359778.5004594305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA473","v":213560.57132855777},-335023.24255167146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA473","v":221797.12961240319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA473","v":-111866.73800969518},1427106.9529523789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF473","v":153924.48926024363},-688460.9999254198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF473","v":232779.25464168956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF473","v":-117405.7389227719},1506235.4776812319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK473","v":220163.74108424352},-98089.93220459127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK473","v":245686.12120076065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK473","v":-123915.51234685935},1590674.7882766926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP473","v":241115.54751911433},-456947.3520533492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP473","v":259459.24433088483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP473","v":-130862.1953786253},1532124.5841719108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU473","v":167664.66580966872},-339156.78861167643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU473","v":249908.96301354287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU473","v":-126045.3665048118},-840137.82953593147,-405168.30927052442,14261.805111470312,-256744.22218430374,-813020.42438078544,-11532.279620405679,-419162.99494625849,243844.41773355354,-87234.755581975332,-47628.526293276635,{"$f":"BI473*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-623832.91851978691},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ473:BI473)+Monte_Carlo!BJ473/(1+Analise_Fundamentalista!$C$10)^10","v":-2308387.4382598712},{"$f":"(BK473+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-63.715717325121531},{"$f":"_xlfn.NORM.DIST(BL473,$H$7,$H$8,$C$6)","v":0.53839471055343791}]
["Tent449",1593968.0519829749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B474","v":278727.38920052612},-1679109.4958861056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B474","v":259996.41743434494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B474","v":-131133.12676054012},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1505119.7122391236},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G474","v":174263.44171307358},-1279418.7925820816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G474","v":245504.12569759839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G474","v":-123823.72016133029},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1515415.5376333806},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L474","v":131516.73297095762},-16689.822083365762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L474","v":247183.50547795609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L474","v":-124670.74076180586},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1671774.8215082192},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q474","v":209064.15334035674},-1491911.8549519537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q474","v":272687.68894605234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q474","v":-137534.1615606347},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1635700.3075321571},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V474","v":238627.93868064618},-1308107.235221836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V474","v":266803.47791510157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V474","v":-134566.37070173837},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1596142.4212386289},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA474","v":252531.73344624336},-72497.960605598695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA474","v":260351.08465364468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA474","v":-131312.00853854764},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1575137.3152492566},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF474","v":278605.68488748529},-545085.29899605468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF474","v":256924.88530274085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF474","v":-129583.95305908163},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1292610.8155589765},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK474","v":207416.36927059884},-167082.60622900701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK474","v":210841.22781766413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK474","v":-106340.96318170802},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1325954.0015567197},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP474","v":198727.19993437591},-846395.23127292236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP474","v":216279.92459359727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP474","v":-109084.05218565816},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1542587.7052874842},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU474","v":231408.86422014664},-355720.53628572926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU474","v":251615.63084910362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU474","v":-126906.15024878488},-1271518.8160117746,-983474.94533274008,237339.67560374207,-1147694.1742261795,-937242.18932782661,309072.84895574173,-139138.68186491018,144834.02767754794,-540472.15893060726,397.80853473611933,{"$f":"BI474*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5210.450092627475},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ474:BI474)+Monte_Carlo!BJ474/(1+Analise_Fundamentalista!$C$10)^10","v":-3364938.6704965471},{"$f":"(BK474+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-87.562876662097381},0.37499858562421795]
["Tent450",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1624355.6733135176},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B475","v":133497.82683797763},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B475)","v":-480728.88947454019},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B475","v":264953.02410564164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B475","v":-133633.06632641287},1474720.4549293576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G475","v":208186.3748205117},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G475)","v":-797690.75831658102},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G475","v":240545.6210504247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G475","v":-121322.82332260846},1615087.7340616565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L475","v":219819.19748488232},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L475)","v":-196269.82405276198},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L475","v":263441.30559943611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L475","v":-132870.60822619477},1425715.9430983653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q475","v":275439.29476439941},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q475)","v":-213364.03544688851},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q475","v":232552.36328197285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q475","v":-117291.30283273572},1575552.3858231031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V475","v":303228.8985512231},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V475)","v":-603544.49014145264},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V475","v":256992.58858076343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V475","v":-129618.10023167211},1468149.4410405164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA475","v":183648.5936316897},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA475)","v":-604336.71382002137},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA475","v":239473.80529609721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA475","v":-120782.23683082858},1395166.2242227623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF475","v":202183.91291662274},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF475)","v":-1046933.4698323692},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF475","v":227569.31644398766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF475","v":-114778.02776876593},1442351.5669153058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK475","v":208035.73437497547},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK475)","v":-803533.49070847477},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK475","v":235265.84463990171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK475","v":-118659.88820934577},1525619.2763110527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP475","v":116025.07769152487},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP475)","v":-252794.80497821848},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP475","v":248847.86474621785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP475","v":-125510.18553975232},1389823.6918365008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU475","v":116340.11815457053},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU475)","v":-556416.91366197693},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU475","v":226697.88161270172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU475","v":-114338.50642719427},{"$f":"SUM(C475:F475)","v":-215911.10485733379},{"$f":"SUM(H475:K475)","v":-470281.58576825308},{"$f":"SUM(M475:P475)","v":154120.0708053617},{"$f":"SUM(R475:U475)","v":177336.31976674806},{"$f":"SUM(W475:Z475)","v":-172941.10324113822},{"$f":"SUM(AB475:AE475)","v":-301996.55172306305},{"$f":"SUM(AG475:AJ475)","v":-731958.26824052481},{"$f":"SUM(AL475:AO475)","v":-478891.79990294337},{"$f":"SUM(AQ475:AT475)","v":-13432.04808022808},{"$f":"SUM(AV475:AY475)","v":-327717.42032189894},{"$f":"BI475*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4292404.7977114366},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ475:BI475)+Monte_Carlo!BJ475/(1+Analise_Fundamentalista!$C$10)^10","v":-3421997.399701545},{"$f":"(BK475+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-88.850735277373815},0.36653039307239477]
["Tent451",1763232.2737132243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B476","v":126654.30731929069},-181374.78318303215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B476","v":287605.56003599823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B476","v":-145058.21554545264},1640253.425986025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G476","v":162694.41992727379},-806706.60141583229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G476","v":267546.14931600395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G476","v":-134940.94825906397},1522947.5106990407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L476","v":166937.92213381469},-238446.90156828429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L476","v":248412.0658690175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L476","v":-125290.38378259755},1505801.9698453108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q476","v":276463.26159641397},-1168451.5267998308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q476","v":245615.41057131672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q476","v":-123879.84837107966},1487586.0520041457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V476","v":131289.67332663288},-252063.61139625314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V476","v":242644.16320341034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V476","v":-122381.25480745496},1648110.9694514775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA476","v":134177.72152479834},-1378927.8223156049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA476","v":268827.81437090313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA476","v":-135587.37542051164},1593264.792719523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF476","v":201112.22363023862},-409906.66009782156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF476","v":259881.70692380646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF476","v":-131075.27077903217},1412968.5571620392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK476","v":209252.77868353183},-721649.43651524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK476","v":230473.10286582171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK476","v":-116242.59638358561},1526661.9629404971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP476","v":148704.3308534211},-53318.417063937937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP476","v":249017.94016763233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP476","v":-125595.96565170647},1325858.8385502633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU476","v":195404.37744417923},-850024.39228564326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU476","v":216264.40229958383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU476","v":-109076.22328182723},87826.86862680412,-511406.98043161852,51612.702651950356,-770252.70300317975,-511.02967366487428,-1111509.6618404151,-79988.000322808657,-398166.15134947211,218807.88830540903,-547431.8358237074,{"$f":"BI476*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7170198.7529426478},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ476:BI476)+Monte_Carlo!BJ476/(1+Analise_Fundamentalista!$C$10)^10","v":-5203308.6426265091},{"$f":"(BK476+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-129.05627547522238},0.14898656286754783]
["Tent452",1569155.0211983719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B477","v":109410.50929575154},-149832.16687380997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B477","v":255949.09722509785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B477","v":-129091.79957889263},1593400.5562125591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G477","v":189762.88834895528},-808434.94741563383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G477","v":259903.85167241911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G477","v":-131086.43981803494},1676519.308969208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L477","v":246190.07632785474},-448840.3334429434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L477","v":273461.57506057306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L477","v":-137924.48273103809},1591360.9055381257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q477","v":175056.56287385989},-695855.50233209564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q477","v":259571.1587633545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q477","v":-130918.64111585583},1412539.7287545423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V477","v":179199.30712611997},-1137020.4744519314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V477","v":230403.15551053779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V477","v":-116207.3173766765},1416456.5612507844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA477","v":176159.9332919892},-1082390.1644905035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA477","v":231042.04059700266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA477","v":-116529.5487360758},1369693.008957098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF477","v":127599.65667494779},-631521.58337663999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF477","v":223414.31176784795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF477","v":-112682.38829702414},1474606.5174310061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK477","v":213041.63098313805},-735303.88004188903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK477","v":240527.03639852657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK477","v":-121313.4498722463},1408532.4975441974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP477","v":126363.19882406731},-601961.91762407555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP477","v":229749.5252466033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP477","v":-115877.64906393256},1412210.8055358124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU477","v":273198.13762361149},-1577093.0731897566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU477","v":230349.50395938256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU477","v":-116180.25740512779},86435.640068146793,-489854.64721229434,-67113.164785553701,-392146.42181073711,-843625.32919195015,-791717.73933758738,-393190.00323086831,-403048.66253247071,-361726.84261733748,-1189725.6890118902,{"$f":"BI477*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15582889.217360087},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ477:BI477)+Monte_Carlo!BJ477/(1+Analise_Fundamentalista!$C$10)^10","v":-9931390.4672026914},{"$f":"(BK477+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-235.77265343092051},1.8773325413745092E-3]
["Tent453",1645636.8890886442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B478","v":135218.85666572308},-1112492.0262429595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B478","v":268424.26046655665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B478","v":-135383.83690326748},1640397.4340702861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G478","v":114087.06022077778},-714475.12833911565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G478","v":267569.6388620729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G478","v":-134952.79556701001},1589548.7277077537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L478","v":253888.5220810544},-774804.30378521758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L478","v":259275.5695618868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L478","v":-130769.55622996544},1500577.2861288581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q478","v":276020.7880202735},-167334.88344620337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q478","v":244763.1983536281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q478","v":-123450.02224550518},1532498.9795621163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V478","v":239358.42301901561},-314697.82023786509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V478","v":249970.03165292763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V478","v":-126076.16739702625},1377509.5890182552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA478","v":243095.23705509468},-586183.76804037404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA478","v":224689.29517166293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA478","v":-113325.44546665717},1503160.5716286157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF478","v":200346.67864430338},-461743.16830714111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF478","v":245184.5650016682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF478","v":-123662.54488952992},1418522.0458560947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK478","v":242084.84366621132},-284989.23664888862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK478","v":231378.94734803721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK478","v":-116699.47275320596},1444507.5315635742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP478","v":155213.42449980701},-11874.543652329719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP478","v":235617.5098341743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP478","v":-118837.25587061157},1401696.1200341163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU478","v":264910.76831687836},-145795.80355147837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU478","v":228634.42531807048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU478","v":-115315.23154402236},-844232.7460139473,-467771.224823275,-392409.76837224182,229999.08068219305,48554.467037051902,-231724.68128027359,-139874.46955069946,71775.081612153954,260119.13481104001,232434.15853944814,{"$f":"BI478*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3044395.6756609404},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ478:BI478)+Monte_Carlo!BJ478/(1+Analise_Fundamentalista!$C$10)^10","v":134103.17478734953},{"$f":"(BK478+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.5868593471704795},0.85448095751022679]
["Tent454",1528371.2971376872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B479","v":293335.75255393767},-534248.20221664442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B479","v":249296.75426739713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B479","v":-125736.58976125334},1616259.3872033355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G479","v":150329.73649108541},-854055.39040289947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G479","v":263632.41709563782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G479","v":-132966.99820073412},1663404.2039851542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L479","v":158563.02692600407},-1174871.9100822094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L479","v":271322.33500122104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L479","v":-136845.52464137491},1415455.9734957018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q479","v":264449.62162367703},-559939.19837665441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q479","v":230878.83203624981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q479","v":-116447.23202918882},1661742.2718564107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V479","v":242785.56297511639},-782677.5961178937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V479","v":271051.25278037298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V479","v":-136708.80022193951},1533780.9172311032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA479","v":280277.44113438838},-461401.52350226208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA479","v":250179.13195509248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA479","v":-126181.63029801553},1400031.1392133699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF479","v":262880.37911819998},-998576.51909555169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF479","v":228362.84581686754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF479","v":-115178.25631371634},1423642.7081937008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK479","v":145806.59475623546},-313540.47799297527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK479","v":232214.19235875891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK479","v":-117120.74121124051},1524279.2224176824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP479","v":233532.65571297065},-115815.18579779223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP479","v":248629.28495033563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP479","v":-125399.94151268623},1406942.8252112065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU479","v":128908.8695782359},-477911.53103016142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU479","v":229490.22951545112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU479","v":-115746.8693388995},-117352.28515656297,-573060.23501691036,-881832.07279635919,-181057.97674591641,-405549.58058434381,-57126.580710796741,-622511.55047420051,-52640.432089221416,240946.81335282783,-235259.3012753739,{"$f":"BI479*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3081399.0678577791},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ479:BI479)+Monte_Carlo!BJ479/(1+Analise_Fundamentalista!$C$10)^10","v":-3498019.2344710473},{"$f":"(BK479+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-90.5666055082946},0.35534868199929909]
["Tent455",1649615.9047888836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B480","v":222256.13423184314},-619950.0329325574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B480","v":269073.28842272569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B480","v":-135711.18397245908},1583030.0635375914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G480","v":249613.21405535651},-1018940.8975881087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G480","v":258212.29271101684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G480","v":-130233.27646333408},1532151.9044496345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L480","v":212809.12369360606},-553180.02160348871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L480","v":249913.41929754597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L480","v":-126047.61409907031},1572561.765256227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q480","v":204444.19671968598},-359872.80457646592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q480","v":256504.78041401508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q480","v":-129372.06680245692},1429633.0426351931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V480","v":132551.04090449636},-63417.48253190572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V480","v":233191.29192614611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V480","v":-117613.55616112424},1544355.4023452476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA480","v":113261.71180443675},-1418990.5264774389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA480","v":251903.96467207826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA480","v":-127051.57577476173},1456226.6381557656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF480","v":267811.5125321091},-534932.6899045913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF480","v":237529.04483997976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF480","v":-119801.36747144467},1513766.1673399876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK480","v":241763.26440531094},-1665919.8538943464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK480","v":246914.47225186895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK480","v":-124535.04978387848},1319736.6659804708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP480","v":140099.05899537614},-21045.598870453126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP480","v":215265.798260387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP480","v":-108572.56222623345},1416807.5080019517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU480","v":223150.13954604187},-1170359.1524573136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU480","v":231099.28446578674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU480","v":-116558.42054737074},-264331.79425044765,-641348.66728506936,-216505.09271140699,-28295.894245221774,184711.29413761245,-1180876.4257756858,-149393.50000394712,-1301777.167021045,225746.69615907656,-832668.1489928558,{"$f":"BI480*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10906190.931589004},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ480:BI480)+Monte_Carlo!BJ480/(1+Analise_Fundamentalista!$C$10)^10","v":-7561701.929696125},{"$f":"(BK480+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-182.28699328617364},2.45794160068111E-2]
["Tent456",1569684.8525641146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B481","v":274948.22257834789},-375881.65767250955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B481","v":256035.51944464367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B481","v":-129135.38793284942},1642031.8945905478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G481","v":143039.01593905161},-195877.05538121887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G481","v":267836.24011495075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G481","v":-135087.25994245461},1450322.8462155792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L481","v":158016.51479960492},-939952.68163276184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L481","v":236566.06145281796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L481","v":-119315.67223062902},1601662.9952838873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q481","v":220608.84773797588},-1011215.9700868325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q481","v":261251.56033893998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q481","v":-131766.17707421383},1569049.8638972214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V481","v":212726.08866523331},-12688.287873880336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V481","v":255931.9447347878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V481","v":-129083.14846089538},1517906.9135071605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA481","v":174681.46241566006},-828337.93104889966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA481","v":247589.88049962564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA481","v":-124875.70215225412},1458844.3069396161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF481","v":95296.759997911591},-968772.34003653773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF481","v":237956.01983799439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF481","v":-120016.71877163085},1615076.504226095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK481","v":188098.10280470789},-159334.06713074751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK481","v":263439.47387074446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK481","v":-132869.68436611592},1332894.3744054509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP481","v":217566.68510778822},-271033.40434867237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP481","v":217411.98748161053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP481","v":-109655.02523082419},1442027.2750203887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU481","v":225377.23642449829},-234916.93321080052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU481","v":235212.94851643388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU481","v":-118633.20924918049},25966.696417632586,79910.940730328875,-664685.77761096798,-661121.7390841305,326886.59706524538,-530942.2902858681,-755536.27897226263,159333.82517858889,54290.243009902188,107040.04248095116,{"$f":"BI481*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1401998.0733437028},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ481:BI481)+Monte_Carlo!BJ481/(1+Analise_Fundamentalista!$C$10)^10","v":-663084.46061383386},{"$f":"(BK481+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.579986403237822},0.77116731094087021]
["Tent457",1666126.2370483871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B482","v":208726.02185334696},-130437.69630721772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B482","v":271766.33313763159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B482","v":-137069.46181896341},1598196.2762270956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G482","v":199584.38501176922},-84041.028150293816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G482","v":260686.09446658709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G482","v":-131480.97580625123},1652110.6621674008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L482","v":324235.41715122265},-307605.75234471465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L482","v":269480.21501073067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L482","v":-135916.42355373356},1488342.2918104376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q482","v":242528.1441304858},-194221.47910457218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q482","v":242767.51551283244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q482","v":-122443.46941097632},1396617.0515337242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V482","v":146747.45675366011},-696859.8629075624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V482","v":227805.96479004249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V482","v":-114897.38494248051},1441306.4438004391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA482","v":184300.6131955263},-808751.64451598574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA482","v":235095.37179679479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA482","v":-118573.90765174822},1465928.3075124111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF482","v":174317.22630384311},-146905.37831582408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF482","v":239111.51023050147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF482","v":-120599.50783313582},1459099.1229409133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK482","v":115001.92363059692},-106246.31607943049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK482","v":237997.58356153316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK482","v":-120037.68206443785},1325898.2969449691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP482","v":140181.00039555979},-1123473.8135036102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP482","v":216270.83846450472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP482","v":-109079.46945898134},1378702.6137659659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU482","v":114568.59455830886},-850215.88981985138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU482","v":224883.89264802352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU482","v":-113423.59364803093},212985.19686479744,244748.47552181128,150193.4562635051,168630.71112776973,-437203.82630634028,-507929.56717541284,145923.85038538469,126715.50904826175,-876101.44410252699,-624186.99626154988,{"$f":"BI482*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8175528.9504917786},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ482:BI482)+Monte_Carlo!BJ482/(1+Analise_Fundamentalista!$C$10)^10","v":-4217515.3627235917},{"$f":"(BK482+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.80617656672115},0.25670042205286692]
["Tent458",1537443.1627859445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B483","v":173044.94680737751},-69927.024910490771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B483","v":250776.49068059455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B483","v":-126482.91720898831},1722629.2744799189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G483","v":158118.58198972483},-665895.47494433762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G483","v":280982.69559112063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G483","v":-141717.87366175218},1453807.3473141931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L483","v":259906.11552635906},-15420.375170950798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L483","v":237134.42780185401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L483","v":-119602.33639788967},1463379.1337675706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q483","v":107256.44208114716},-537929.64567205985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q483","v":238695.70764258155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q483","v":-120389.79150701439},1506584.7420157567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V483","v":161463.3735963309},-725836.47182654345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V483","v":245743.09064603972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V483","v":-123944.24574850764},1512718.0077392964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA483","v":261508.43578829989},-202939.70230301737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA483","v":246743.50411938972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA483","v":-124448.81941959249},1296235.7560956052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF483","v":85121.745103066394},-11643.796372933548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF483","v":211432.50162127864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF483","v":-106639.18107026471},1424303.1669204892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK483","v":141154.98730258681},-985380.728136027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK483","v":232321.92155860993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK483","v":-117175.07606307918},1392695.603579205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP483","v":113105.78751765867},-479727.54198778223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP483","v":227166.32686376045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP483","v":-114574.77387692929},1414385.1707018411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU483","v":191292.28877589098},-302517.38887002348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU483","v":230704.17051161252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU483","v":-116359.13884668858},227411.49536849299,-368512.07102524431,362017.83175937261,-312367.2874553455,-442574.25333268056,180863.4181850797,178271.26928114676,-729078.89533790946,-254030.20148329239,3119.9315707914357,{"$f":"BI483*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":40864.502197784597},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ483:BI483)+Monte_Carlo!BJ483/(1+Analise_Fundamentalista!$C$10)^10","v":-620045.20644060976},{"$f":"(BK483+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.608557928500542},0.77625411352691198]
["Tent459",1478921.3659006429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B484","v":244568.71871543315},-338830.50839017145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B484","v":241230.84294124995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B484","v":-121668.42535034168},1605419.297767095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G484","v":309711.70119445218},-291927.77694355295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G484","v":261864.26094308245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G484","v":-132075.20189379452},1561325.9976603831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L484","v":182150.55036610705},-105367.28164083761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L484","v":254672.08413229845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L484","v":-128447.71870491204},1319093.7716788829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q484","v":99021.928779136462},-1061562.4267939571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q484","v":215160.93404118647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q484","v":-108519.67237073173},1599131.4887359003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V484","v":138015.46815990179},-80380.38865467142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V484","v":260838.63949503136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V484","v":-131557.91419928399},1573603.0429926701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA484","v":192706.92498541815},-930962.74713792547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA484","v":256674.62602710159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA484","v":-129457.73100710395},1440351.6939936173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF484","v":113859.45530178322},-429995.25751302205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF484","v":234939.63998710702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF484","v":-118495.36195738075},1569300.4443340907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK484","v":193363.37104548904},-466676.97471662128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK484","v":255972.81758401718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK484","v":-129103.76330079183},1418126.8950208249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP484","v":133644.82317266983},-562049.00588488393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP484","v":231314.49323216674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP484","v":-116666.96434470524},1229506.4675746083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU484","v":130931.72491278964},-14951.199643191634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU484","v":200548.10783947198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU484","v":-101149.4723904837},25300.627916169964,147572.98330018716,203007.63415265584,-855899.23634436587,186915.80480097776,-611038.92713250965,-199691.52418151256,-146444.54938790691,-313756.65382475255,215379.1607185863,{"$f":"BI484*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2821011.290420393},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ484:BI484)+Monte_Carlo!BJ484/(1+Analise_Fundamentalista!$C$10)^10","v":459166.80636797287},{"$f":"(BK484+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.2499276580664895},0.88170205278231328]
["Tent460",1570763.7061430381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B485","v":228324.16223061155},-623682.17095111974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B485","v":256211.49415449268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B485","v":-129224.14344017909},1594755.4788645275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G485","v":255202.24220006296},-817387.40291323315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G485","v":260124.85675151978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G485","v":-131197.90707338569},1500092.8785687231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L485","v":179326.05505728291},-269382.76610921102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L485","v":244684.185333225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L485","v":-123410.17083323383},1458744.115566459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q485","v":177318.05983175224},-467064.10696883447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q485","v":237939.67735355988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q485","v":-120008.47619235194},1553232.1976737212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V485","v":278585.99558627314},-132911.82894902918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V485","v":253351.8826405908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V485","v":-127781.85510852127},1306474.8513742916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA485","v":115495.55214995792},-187174.56518008703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA485","v":213102.62799985666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA485","v":-107481.53457755291},1411620.1276081344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF485","v":241902.09432530662},-829489.40133860277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF485","v":230253.15689341549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF485","v":-116131.66330472002},1433052.0733511255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK485","v":162406.1042012398},-236685.01858859361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK485","v":233748.97922491882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK485","v":-117894.83418781542},1341653.0804662684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP485","v":217365.05251515162},-416169.03522236325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP485","v":218840.64359196357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP485","v":-110375.58955499783},1373590.3873467611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU485","v":96251.433655910048},-103792.18038128557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU485","v":224050.02364264859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU485","v":-113003.01919911134},-268370.65800619463,-433258.21103503613,31217.303448063059,-171814.84597587428,271244.19416931353,33942.080392174641,-473465.8134246007,41575.230649749588,-90338.928670245892,103506.25771816172,{"$f":"BI485*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1355712.9699916204},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ485:BI485)+Monte_Carlo!BJ485/(1+Analise_Fundamentalista!$C$10)^10","v":-148781.109311315},{"$f":"(BK485+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.971771305056533},0.82760029195767482]
["Tent461",1645979.8165409688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B486","v":177787.26470838176},-800070.97178665921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B486","v":268480.19628593104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B486","v":-135412.04898005247},1466872.1554156495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G486","v":181622.5345031257},-91516.662043961143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G486","v":239265.46380136485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G486","v":-120677.15664584826},1482721.4507482331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L486","v":219866.35274729345},-710781.27197070105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L486","v":241850.68500464066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L486","v":-121981.05207294125},1600255.7995785412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q486","v":212792.81746513085},-1260251.9229712698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q486","v":261022.0288614654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q486","v":-131650.40940084268},1392743.0034283719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V486","v":153515.10436836942},-346365.75924886111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V486","v":227174.0583806845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V486","v":-114578.67338446427},1455973.0574126262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA486","v":181473.58624656801},-142277.163823877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA486","v":237487.68260272252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA486","v":-119780.50580129215},1475945.0353280359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF486","v":184885.77675395928},-789792.42854339292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF486","v":240745.36565391321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF486","v":-121423.56753542287},1517203.6140178842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK486","v":108128.58313196164},-241156.24628103038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK486","v":247475.1634277447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK486","v":-124817.84286143385},1399955.9709868564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP486","v":96123.045851870644},-148110.79843705162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP486","v":228350.58492520533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP486","v":-115172.07234750479},1498825.0435014709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU486","v":246769.36848859888},-1534794.3779463351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU486","v":244477.38534437132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU486","v":-123305.86813006572},-489215.5597723989,208694.17961468117,-371045.28629170824,-918087.48604551633,-80255.269884271474,156903.59922412143,-485584.8536709433,-10370.34258275789,61190.759992519568,-1166853.4922434306,{"$f":"BI486*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15283311.834361335},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ486:BI486)+Monte_Carlo!BJ486/(1+Analise_Fundamentalista!$C$10)^10","v":-8879518.7730596382},{"$f":"(BK486+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-212.0311148032271},6.4798461916871254E-3]
["Tent462",1467222.8552461488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B487","v":172249.55411053338},-1208374.7840248097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B487","v":239322.66739425444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B487","v":-120706.00814338647},1533033.8708111136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G487","v":238349.96298675027},-156672.63952482428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G487","v":250057.2792036444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G487","v":-126120.17201924599},1685414.2574358254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L487","v":134917.64536362886},-564006.51634308137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L487","v":274912.45403628814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L487","v":-138656.25549357894},1320015.3919202348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q487","v":195667.90614403854},-32217.705331524154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q487","v":215311.26199831732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q487","v":-108595.49255030429},1526076.2119153214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V487","v":104746.84405352519},-696706.09447793604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V487","v":248922.39674198796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V487","v":-125547.77687945416},1412283.2981106881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA487","v":228594.55160192415},-702582.42009615502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA487","v":230361.32841830747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA487","v":-116186.22124988526},1460788.8765664469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF487","v":178446.61948292732},-908353.65063913364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF487","v":238273.20382157466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF487","v":-120176.69531259895},1429727.3003428741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK487","v":147728.55860787045},-387440.30464578239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK487","v":233206.66655444066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK487","v":-117621.31058751573},1381311.7030627863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP487","v":176291.27354090588},-234507.662687595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP487","v":225309.46822282611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP487","v":-113638.23912794747},1362891.5403542959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU487","v":157883.21599649487},-674165.00193105219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU487","v":222304.90592510172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU487","v":-112122.84267542933},-917508.57066340838,205614.43064632441,-292832.67243674328,270165.97026052745,-468584.6305618771,-359812.76132580871,-611810.52264723054,-124126.39007098702,53454.839948189518,-406099.72268488491,{"$f":"BI487*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5319047.1116539622},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ487:BI487)+Monte_Carlo!BJ487/(1+Analise_Fundamentalista!$C$10)^10","v":-4222520.6144806156},{"$f":"(BK487+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.91914887940185},0.25606728281629432]
["Tent463",1638512.2834414111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B488","v":256936.55951609541},-842827.20429047139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B488","v":267262.14687111246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B488","v":-134797.70732915515},1599906.2355257832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G488","v":265498.65617444296},-1813119.5805562211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G488","v":260965.0105283389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G488","v":-131621.65134186888},1514098.2682390891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L488","v":193672.40510923343},-269849.27654697123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L488","v":246968.64212301894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L488","v":-124562.37117795848},1628687.6934524621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q488","v":307222.82162735914},-627985.40662592708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q488","v":265659.6315655451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q488","v":-133989.45448946464},1505953.6230829181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V488","v":231576.85273751296},-174326.62365887233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V488","v":245640.1471389168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V488","v":-123892.32463320176},1537378.275889443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA488","v":217114.57453112883},-73903.43644765456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA488","v":250765.9068043319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA488","v":-126477.57907086599},1499695.1161134075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF488","v":181170.6916060643},-363936.54365341581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF488","v":244619.30522898247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF488","v":-123377.44757105265},1311954.7715913244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK488","v":244571.2886776512},-105607.14477502675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK488","v":213996.4725298534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK488","v":-107932.35858971793},1409258.4382865331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP488","v":190735.09827274672},-34369.732046010562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP488","v":229867.93539418568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP488","v":-115937.37101335742},1424049.4312667705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU488","v":157703.34439994307},-479057.95725184021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU488","v":232280.53405347132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU488","v":-117154.20164868839},-453426.20523241861,-1418277.5651953081,46229.399507322654,-189092.40792248747,178998.05158435571,267499.46581694018,-61523.994389421685,245028.25784275989,270295.9306075644,-206228.2804471142,{"$f":"BI488*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2701154.1209663926},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ488:BI488)+Monte_Carlo!BJ488/(1+Analise_Fundamentalista!$C$10)^10","v":-2530747.3067168007},{"$f":"(BK488+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-68.734547507180849},0.50360764034110306]
["Tent464",1556820.9708246728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B489","v":208503.34474900138},-881124.39734512765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B489","v":253937.25708462135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B489","v":-128077.09756581712},1594151.3437540606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G489","v":209459.72312786238},-174345.50938192775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G489","v":260026.31464826223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G489","v":-131148.20587271056},1511349.4949441378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L489","v":164962.27927984009},-425359.13336652552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L489","v":246520.28231546981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L489","v":-124336.23412554114},1598053.8185404644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q489","v":145804.12862918389},-602443.62539640744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q489","v":260662.85781004681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q489","v":-131469.25604696508},1476980.0841791825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V489","v":145241.80187638596},-422890.24759652675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V489","v":240914.19525676055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V489","v":-121508.71929993403},1314646.9845979833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA489","v":223530.74325321964},-587899.61061901425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA489","v":214435.60663660712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA489","v":-108153.84252035843},1374341.1561657565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF489","v":95042.385238903356},-1396808.7380654248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF489","v":224172.48356461342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF489","v":-113064.7837135172},1336540.4067160627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK489","v":219408.1925009785},-546041.47869853862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK489","v":218006.70162122557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK489","v":-109954.97830489345},1403777.2295018064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP489","v":233586.7262713009},-106471.55883938038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP489","v":228973.88068244557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP489","v":-115486.44099285018},1370863.7524163609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU489","v":114224.83809855198},-891003.36631006468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU489","v":223605.27488330335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU489","v":-112778.70343348914},-546760.89307732205,163992.32252148632,-138212.80589675676,-327445.89500414184,-158242.96976331429,-258087.10324954591,-1190658.6529754254,-218581.56288122802,240602.6071215159,-665951.95676169847,{"$f":"BI489*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8722561.5636832807},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ489:BI489)+Monte_Carlo!BJ489/(1+Analise_Fundamentalista!$C$10)^10","v":-5902996.6547089983},{"$f":"(BK489+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-144.84876239039102},9.4147361142110586E-2]
["Tent465",1522177.337145223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B490","v":227794.36819500322},-523607.61134830053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B490","v":248286.44078854859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B490","v":-125227.02287261272},1640767.5991134506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G490","v":251205.5124942266},-51559.502739450829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G490","v":267630.01747817028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G490","v":-134983.24843553972},1495696.6805924105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L490","v":283234.60002810409},-223677.29927616904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L490","v":243967.10965360177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L490","v":-123048.50286518701},1472949.2956901754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q490","v":264060.47678087675},-643158.75703202817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q490","v":240256.72250172403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q490","v":-121177.11296866764},1512631.0458512087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V490","v":186955.51214384715},-605201.04759216669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V490","v":246729.319531858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V490","v":-124441.6652082645},1485293.2079782609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA490","v":161629.14230870112},-412471.26791358535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA490","v":242270.17124558901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA490","v":-122192.62630519956},1422926.1972248193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF490","v":184885.43926997436},-375912.77568008227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF490","v":232097.3203268949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF490","v":-117061.79503374922},1441469.5927803833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK490","v":207031.15072976128},-1071043.8592950045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK490","v":235121.98346585603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK490","v":-118587.3296496617},1328003.2511621353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP490","v":204128.87011973595},-1314673.3074155743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP490","v":216614.18321011972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP490","v":-109252.64057608208},1388611.6751388262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU490","v":258779.76785078715},-433515.94790622481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU490","v":226500.18630828583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU490","v":-114238.79580937208},-172753.82523736148,332292.7787974063,180475.90754034981,-260018.67071809503,-295957.88112472603,-130764.58066449479,-75991.811116962228,-747478.0547490489,-1003182.8946618006,-62474.789556523916,{"$f":"BI490*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-818287.5544578305},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ490:BI490)+Monte_Carlo!BJ490/(1+Analise_Fundamentalista!$C$10)^10","v":-1531736.3111636157},{"$f":"(BK490+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.186114772959208},0.65596428371027926]
["Tent466",1498394.1016358014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B491","v":277932.15030167281},-588128.89368238847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B491","v":244407.09325723874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B491","v":-123270.41525243309},1612678.9759708636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G491","v":129389.0443071779},-325674.07277755963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G491","v":263048.40658662777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G491","v":-132672.44366470154},1552439.6009234395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L491","v":267678.7493062265},-62366.510448458408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L491","v":253222.60005221836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L491","v":-127716.64947908887},1505220.800475213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q491","v":271641.1941811709},-20653.790643778193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q491","v":245520.61447175877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q491","v":-123832.03652404573},1399194.8943716267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V491","v":243857.3406786311},-354714.89821559098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V491","v":228226.44367086425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V491","v":-115109.45982767716},1423748.0514448592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA491","v":164997.02823106057},-303895.52508000191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA491","v":232231.37517987506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA491","v":-117129.40762703872},1454249.891447796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF491","v":242856.18067523249},-278068.6730169513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF491","v":237206.61236612443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF491","v":-119638.74377499908},1450320.0484361686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK491","v":261490.96549697316},-625612.78457109618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK491","v":236565.60509949105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK491","v":-119315.44206192417},1418630.6805811811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP491","v":128614.26826579332},-252215.36398173549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP491","v":231396.66705032127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP491","v":-116708.40995314396},1397247.0545491918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU491","v":147493.19184193554},-238067.19132695702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU491","v":227908.72627688074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU491","v":-114949.21425310192},-189060.06537591002,-65909.065548455517,330818.18943089759,372675.9814851057,2259.4263062272075,-23796.529296105,82355.376249406545,-246871.65603655617,-8912.8386187648575,22385.512538757335,{"$f":"BI491*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":293202.84935176722},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ491:BI491)+Monte_Carlo!BJ491/(1+Analise_Fundamentalista!$C$10)^10","v":342539.76254147704},{"$f":"(BK491+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.8822881269887324},0.87238232098225021]
["Tent467",1558441.4227422413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B492","v":157045.07724658886},-698468.86996629671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B492","v":254201.57335662461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B492","v":-128210.40947658692},1611294.7000626817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G492","v":167612.18027581941},-1811728.0051081439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G492","v":262822.61361893296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G492","v":-132558.56156529975},1588235.6763534804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L492","v":213752.59704715002},-439595.13969517418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L492","v":259061.39422280542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L492","v":-130661.5336573243},1491168.8930107246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q492","v":103897.92457209925},-1496112.8445834881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q492","v":243228.57003941218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q492","v":-122676.00923700207},1520482.0270752425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V492","v":216901.70948904482},-469014.30276510114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V492","v":248009.91420190403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V492","v":-125087.55250491707},1485926.1038660093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA492","v":229413.68401379106},-47978.887476082382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA492","v":242373.40459660804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA492","v":-122244.69360765966},1395894.0353539144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF492","v":196930.11729839418},-1128583.6937945683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF492","v":227688.03167572207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF492","v":-114837.90359199862},1520674.7056243902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK492","v":116190.83448236689},-720333.06480588403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK492","v":248041.3425184456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK492","v":-125103.40385186094},1380045.3365941113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP492","v":105195.14280952566},-255447.43720277114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP492","v":225102.90778103753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP492","v":-113534.05724396587},1431372.1143984941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU492","v":144027.99435758559},-276310.3813202685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU492","v":233474.95660032638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU492","v":-117756.62673126455},-415432.62883967016,-1513851.7727786913,-97442.682082543033,-1271662.3592089787,-129190.23157906935,301563.50752665708,-818803.44841245061,-481204.2916569325,-38683.443856173821,-16564.057093621086,{"$f":"BI492*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-216954.10048201896},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ492:BI492)+Monte_Carlo!BJ492/(1+Analise_Fundamentalista!$C$10)^10","v":-3426164.0758744995},{"$f":"(BK492+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-88.944780305736217},0.36591448996530751]
["Tent468",1542533.2995367914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B493","v":202657.75815928509},-83430.490048128719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B493","v":251606.7565807327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B493","v":-126901.67437726837},1515372.1594240929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G493","v":146546.75113094912},-690362.31018577842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G493","v":247176.4299415327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G493","v":-124667.17210796107},1565263.6516174779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L493","v":238708.53530575801},-482411.81853783561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L493","v":255314.36546326187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L493","v":-128771.66301160783},1571970.9001957763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q493","v":173928.43473856131},-390097.61972717202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q493","v":256408.40282431798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q493","v":-129323.45730694408},1556293.6892232036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V493","v":102638.04073326902},-644291.81458670367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V493","v":253851.2507639862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V493","v":-128033.71897676827},1522418.9505514773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA493","v":104781.02699090949},-876089.86061055318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA493","v":248325.85100128909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA493","v":-125246.90000966698},1358628.9375346848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF493","v":151193.83644571423},-1764718.7515311968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF493","v":221609.62131091784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF493","v":-111772.16536092575},1304104.7954640409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK493","v":86921.931623584387},-705502.96695419028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK493","v":212716.04180384247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK493","v":-107286.55398071987},1460940.8473752947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP493","v":242972.95132445815},-405633.98100087181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP493","v":238297.99218907417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP493","v":-120189.19770078405},1356592.4020716175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU493","v":260986.76519197031},-119216.21959356648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU493","v":221277.43653236047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU493","v":-111604.62294205575},243932.35031462071,-421306.30122125772,-117160.58078042357,-89084.239471236811,-415836.24206621666,-648229.88262802153,-1503687.4591354902,-513151.54750748334,-44552.235188123537,251443.35918870853,{"$f":"BI493*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3293375.9831081256},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ493:BI493)+Monte_Carlo!BJ493/(1+Analise_Fundamentalista!$C$10)^10","v":-527345.99041876709},{"$f":"(BK493+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.516266606095048},0.78698900114571124]
["Tent469",1569297.769118625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B494","v":214944.48463356425},-347038.40619362361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B494","v":255972.38122242506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B494","v":-129103.5432152209},1486281.0267237329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G494","v":292827.06963823095},-371314.53806530114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G494","v":242431.29701883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G494","v":-122273.89252669332},1605076.4353286803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L494","v":196913.48148422543},-126533.91282631851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L494","v":261808.33572830181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L494","v":-132046.99516559683},1597763.3841696545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q494","v":197180.21106846971},-927788.63556647371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q494","v":260615.48427842776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q494","v":-131445.36248955302},1470539.4212524546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V494","v":250046.38704070443},-684026.57728762296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V494","v":239863.64139856483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V494","v":-120978.85656715102},1377641.5022504416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA494","v":154970.04829843363},-564069.65431656968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA494","v":224710.81189386948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA494","v":-113336.29775104026},1453259.091843009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF494","v":228351.65337327769},-270341.69953376614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF494","v":237045.00037690072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF494","v":-119557.23232311822},1463876.5522653242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK494","v":196932.68570924719},-852341.58731036831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK494","v":238776.84291202473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK494","v":-120430.71330769779},1343846.5029077139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP494","v":233350.24868693328},-227268.23375839426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP494","v":219198.41862765924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP494","v":-110556.03880722448},1478155.7010612232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU494","v":277661.61425010633},-907817.66206171189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU494","v":241105.95328931688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU494","v":-121605.43536486563},-5225.0835528551979,41669.936065066489,200140.90922061191,-601438.30270912929,-315095.40541550471,-297725.0918753068,75497.721893294045,-537062.77199679415,114724.39474897378,-510655.52988715429,{"$f":"BI494*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6688506.9591737716},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ494:BI494)+Monte_Carlo!BJ494/(1+Analise_Fundamentalista!$C$10)^10","v":-4084686.4382263566},{"$f":"(BK494+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-103.80812741359203},0.27379555465144001]
["Tent470",1642014.3946157086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B495","v":294500.1616924546},-666680.08012163185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B495","v":267833.38564697211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B495","v":-135085.82024834279},1582722.7438176954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G495","v":281874.14723747538},-1092734.1530843414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G495","v":258162.16496467934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G495","v":-130207.99377605876},1573061.1548466713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L495","v":133187.81839335879},-45999.370997926751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L495","v":256586.23719369018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L495","v":-129413.15076169006},1469770.6603338488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q495","v":112839.64973822053},-2837.3524628392806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q495","v":239738.24673682588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q495","v":-120915.61187233879},1339538.7842195006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V495","v":88299.474389787603},-548403.67307330598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V495","v":218495.77504276609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V495","v":-110201.64988450581},1326566.3892153481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA495","v":154545.72939524453},-112574.58936787634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA495","v":216379.8127921884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA495","v":-109134.43230988061},1461981.0925755769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF495","v":237001.86492972827},-658937.10969172046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF495","v":238467.66938240951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF495","v":-120274.77696038148},1446671.5203039818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK495","v":194822.38647110146},-152292.17222513931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK495","v":235970.48385970405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK495","v":-119015.28366072394},1415295.1393414871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP495","v":194323.94549268851},-365612.36153656658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP495","v":230852.59794464122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP495","v":-116434.00046817613},1436234.6317840454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU495","v":165703.34785805902},-119087.33416615758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU495","v":234268.09489339488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU495","v":-118156.65802919524},-239432.35303054794,-682905.83465824556,214361.53382743214,228824.93213986832,-351810.07352525811,149216.52050967596,-303742.35233996413,159485.41444494226,-56869.818567412978,162727.45055610107,{"$f":"BI495*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2131385.2916340795},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ495:BI495)+Monte_Carlo!BJ495/(1+Analise_Fundamentalista!$C$10)^10","v":307106.36257641192},{"$f":"(BK495+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.6820467274580162},0.86945233682294221]
["Tent471",1603638.0727548976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B496","v":128202.43328727418},-845203.9212408202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B496","v":261573.72053906391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B496","v":-131928.66344528363},1611119.9616978632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G496","v":128702.44685791184},-457347.91295808123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G496","v":262794.11157412431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G496","v":-132544.18612777756},1541092.8940722253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L496","v":103029.58898468378},-230140.92244190941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L496","v":251371.80817008286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L496","v":-126783.17459169454},1443379.4498423694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q496","v":149749.57580651052},-1556086.074426532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q496","v":235433.50538959241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q496","v":-118744.45044508314},1622042.0389302587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V496","v":285686.52579848428},-253844.52326706416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V496","v":264575.64097669377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V496","v":-133442.72743569294},1449446.6541158906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA496","v":137391.23020413236},-702273.25211133203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA496","v":236423.14340209551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA496","v":-119243.58934946204},1487919.2185788925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF496","v":202445.46306197293},-44151.645973542487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF496","v":242698.50689978199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF496","v":-122408.66387291539},1571651.8340988501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK496","v":306423.84295072703},-94866.256882421163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK496","v":256356.35909482016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK496","v":-129297.20826457391},1480615.5066710587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP496","v":160312.75234031409},-163973.20482459012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP496","v":241507.17880029656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP496","v":-121807.79952168769},1504854.3469330079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU496","v":246624.863840815},-349879.24742406729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU496","v":245460.84124856844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU496","v":-123801.88899458801},-587356.43085976574,-198395.54065382265,-2522.6998788373021,-1289647.4436755124,162974.91607242098,-447702.46785456617,278583.66011529707,338616.73689855216,116038.92679433285,18404.568670728142,{"$f":"BI496*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":241060.90785300892},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ496:BI496)+Monte_Carlo!BJ496/(1+Analise_Fundamentalista!$C$10)^10","v":-1307645.0390333005},{"$f":"(BK496+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.128205502242309},0.68775646440656413]
["Tent472",1518434.6186957883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B497","v":266861.32234605093},-180494.70236573686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B497","v":247675.95591270187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B497","v":-124919.11558912096},1457983.4095286804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G497","v":173666.52035150718},-169627.83566904234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G497","v":237815.59654510385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G497","v":-119945.89415932096},1574571.1680266452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L497","v":250395.94224385158},-77499.323919112911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L497","v":256832.53950607558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L497","v":-129537.37705938359},1425725.3329326571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q497","v":198637.24825079236},-343604.53475363401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q497","v":232553.89488310696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q497","v":-117292.07531894014},1507791.9595611177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V497","v":202215.66435996551},-109849.47010943673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V497","v":245940.00314780991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V497","v":-124043.56154797203},1381328.9984243982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA497","v":171708.64091365549},-327011.21234723437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA497","v":225312.28931579075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA497","v":-113639.66198886605},1582536.201368944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF497","v":257719.11260703951},-1151212.7691586246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF497","v":258131.73752398221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF497","v":-130192.64723598985},1494186.9112975476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK497","v":230029.86877670605},-458150.14750451175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK497","v":243720.847121973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK497","v":-122924.29663151994},1451295.1035742513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP497","v":179271.53172475463},-700900.29258495034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP497","v":236724.64896639108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP497","v":-119395.65824245656},1426647.7462446357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU497","v":185965.5724701802},-678095.72324185865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU497","v":232704.35220012147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU497","v":-117367.96074312716},209123.460303895,121908.38706824773,300191.78077143064,-29705.466938674843,214262.63585036667,-43629.944106654177,-765554.56626359269,-107323.72823735265,-404299.77013626118,-376793.75931468408,{"$f":"BI497*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4935200.9992067022},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ497:BI497)+Monte_Carlo!BJ497/(1+Analise_Fundamentalista!$C$10)^10","v":-2465420.9256424624},{"$f":"(BK497+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-67.260081744560097},0.51384234609065782]
["Tent473",1649242.9940130638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B498","v":180042.75722882373},-178638.34320033086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B498","v":269012.46194278763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B498","v":-135680.50521702538},1566012.4426588495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G498","v":275119.10254327388},-586278.50764604099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G498","v":255436.50278459737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G498","v":-128833.26481750549},1617339.4377293242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L498","v":253338.6743218617},-435075.7016670343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L498","v":263808.58704274299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L498","v":-133055.85217892777},1491571.2790277023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q498","v":252447.10866079762},-83674.405210704179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q498","v":243294.20430523684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q498","v":-122709.11287198732},1631560.4539386649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V498","v":182470.4547615386},-260234.42685571816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V498","v":266128.21525743935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V498","v":-134225.79176392959},1465930.9885479533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA498","v":128744.29070238763},-174348.69640709891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA498","v":239111.94754142192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA498","v":-120599.72839751487},1426483.9580054644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF498","v":263859.66264463501},-387219.06802351866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF498","v":232677.63625976781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF498","v":-117354.48615440977},1469159.6573765585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK498","v":138668.01854092939},-576041.44422334153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK498","v":239638.58440059549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK498","v":-120865.34566521518},1383227.925803792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP498","v":94275.632329452608},-74455.422640975637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP498","v":225622.02846959385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP498","v":-113795.88361729913},1356665.1675744047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU498","v":176616.1731555447},-696029.76840183395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU498","v":221289.3055092913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU498","v":-111610.60924014304},134736.37075425513,-184556.16713567523,-50984.292481357377,289357.79488334298,54138.451399330195,72907.813439195772,-8036.2552735256031,-318600.18694703182,131646.35454077169,-409734.89897714101,{"$f":"BI498*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5366660.2295104386},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ498:BI498)+Monte_Carlo!BJ498/(1+Analise_Fundamentalista!$C$10)^10","v":-2500472.3789620311},{"$f":"(BK498+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-68.051219520751786},0.50835152735078015]
["Tent474",1647710.6503996986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B499","v":310348.11340247851},-2020.9590530319178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B499","v":268762.51725333312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B499","v":-135554.44183134951},1630862.9170441939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G499","v":261531.00994143251},-2342.1965620929113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G499","v":266014.43813790107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G499","v":-134168.40655229439},1601928.8644775026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L499","v":256798.99207587168},-453600.51958431583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L499","v":261294.92697841572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L499","v":-131788.04969495095},1563733.9711678843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q499","v":169523.089069662},-403133.75683695119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q499","v":255064.85516961518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q499","v":-128645.81872002989},1432696.9703173151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V499","v":209684.0096266295},-474436.17221360258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V499","v":233691.05741369061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V499","v":-117865.62044599181},1359732.5936854202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA499","v":238991.49924661501},-48609.446232230264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA499","v":221789.64163498493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA499","v":-111862.9613349946},1420536.9279971891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF499","v":195223.99106947731},-53294.123588277063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF499","v":231707.60019499063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF499","v":-116865.23378893499},1560470.3235800983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK499","v":205813.26247038564},-776691.64487351535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK499","v":254532.51283092343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK499","v":-128377.32380741325},1345898.8934863124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP499","v":96885.674274437464},-51756.71479128088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP499","v":219533.18957676814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP499","v":-110724.88560033974},1370818.0748901337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU499","v":226755.06331529148},-443471.41839246958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU499","v":223597.82429910777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU499","v":-112774.94561862617},441535.22977143025,391034.84496494627,-67294.650224979385,-107191.63131770388,-148926.72561927425,300308.7333143751,256772.23388725589,-444723.19337961951,153937.26345958497,-105893.4763966965,{"$f":"BI499*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1386980.4836284115},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ499:BI499)+Monte_Carlo!BJ499/(1+Analise_Fundamentalista!$C$10)^10","v":9045.3035231669201},{"$f":"(BK499+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.409509959263012},0.84296579931162752]
["Tent475",1747809.6896134662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B500","v":233508.89704078514},-66268.041297111253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B500","v":285089.94084994955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B500","v":-143789.424948795},1547995.0272614588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G500","v":101817.7897063346},-65174.504438540316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G500","v":252497.63368435393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G500","v":-127351.00172304506},1597356.5824732564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L500","v":186197.20788544547},-288771.56524512969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L500","v":260549.12975925271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L500","v":-131411.89558389341},1547299.6543869271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q500","v":190800.62536091759},-860725.06856201112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q500","v":252384.20954393008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q500","v":-127293.79454176665},1419628.7102739434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V500","v":101504.8812248069},-329189.68928900512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V500","v":231559.45835864672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V500","v":-116790.51621245635},1507432.5619252124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA500","v":219155.07882818033},-364814.72736691841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA500","v":245881.38083247963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA500","v":-124013.99449630623},1449435.8771971057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF500","v":169490.14673289034},-532876.21446317574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF500","v":236421.38554987783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF500","v":-119242.70275010057},1465511.6085609198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK500","v":204548.94476816547},-1459390.666266164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK500","v":239043.54134342019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK500","v":-120565.22669659804},1269726.2894529693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP500","v":112191.12211278829},-410625.70345855755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP500","v":207108.47119506894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP500","v":-104458.2909041924},1379023.6314048844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU500","v":103525.54169497563},-996656.28976772772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU500","v":224936.25469878622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU500","v":-113450.0032405471},308541.37164482847,161789.91722910316,26562.876815675088,-544834.02819893009,-112915.86591800787,-23792.262202564685,-246207.38493050815,-1136363.4068511764,-195784.40105489269,-781644.49661451299,{"$f":"BI500*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10237889.045011127},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ500:BI500)+Monte_Carlo!BJ500/(1+Analise_Fundamentalista!$C$10)^10","v":-5862465.723682153},{"$f":"(BK500+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-143.93394866363303},9.6848611495464504E-2]
["Tent477",1613381.1139744578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B502","v":311037.56837741064},-218941.47453519868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B502","v":263162.93420545419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B502","v":-132730.20740200742},1534657.2836853066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G502","v":114059.0780712619},-354413.32470682589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G502","v":250322.07844524895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G502","v":-126253.72752304132},1534160.3591194467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L502","v":287676.62614530779},-337028.78009500366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L502","v":250241.02374236583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L502","v":-126212.84635732142},1590468.9834898114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q502","v":144972.48884237005},-359994.91258216865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q502","v":259425.67495839123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q502","v":-130845.26415771882},1578916.8084015788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V502","v":277537.70809729182},-440841.07546188904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V502","v":257541.36859931567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V502","v":-129894.88573682099},1398175.3893642896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA502","v":213896.88745116649},-429705.99046669283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA502","v":228060.14946620044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA502","v":-115025.58682959928},1446952.5275805444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF502","v":264275.78671358799},-343641.39750469092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF502","v":236016.31971261738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF502","v":-119038.4016666164},1391289.0379113527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK502","v":137687.77052209625},-252703.27215834949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK502","v":226936.89815339653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK502","v":-114459.05803570522},1325514.875413494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP502","v":119624.7141177141},-1318200.6656251187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP502","v":216208.29754693317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP502","v":-109047.9260009885},1523916.9644882432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU502","v":254712.61632242714},-918298.70391281322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU502","v":248570.19608483158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU502","v":-125370.1391493816},222528.82064565876,-116285.89571335637,74676.023435348528,-86442.012939126187,-35656.884502102534,-102774.54037892519,37612.307254898056,-2537.6615185619303,-1091415.5799614599,-540386.0306549361,{"$f":"BI502*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7077913.6132620433},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ502:BI502)+Monte_Carlo!BJ502/(1+Analise_Fundamentalista!$C$10)^10","v":-3942358.1798686371},{"$f":"(BK502+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.59567112027476},0.29271705963492611]
["Tent488",1578379.5723775977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B513","v":138529.42533956785},-476803.68636443175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B513","v":257453.73858604283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B513","v":-129850.68821382459},1590759.6459376283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G513","v":210776.77478182016},-304853.52908034879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G513","v":259473.08569226452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G513","v":-130869.17647865064},1482124.4399907286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L513","v":151181.57763266063},-698175.38668127207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L513","v":241753.30497376248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L513","v":-121931.93698105228},1543240.3849036805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q513","v":258989.27164333806},-409280.77159061312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q513","v":251722.09117729674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q513","v":-126959.84512600543},1429865.1670028246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V513","v":258563.85362744692},-173315.30941362365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V513","v":233229.15435626716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V513","v":-117632.65265059714},1419478.5837371587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA513","v":169029.0307762821},-937614.27935366752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA513","v":231534.97081532533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA513","v":-116778.16554949681},1460305.5612013985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF513","v":206216.51038648485},-177998.38334885793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF513","v":238194.36895205063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF513","v":-120136.93375341879},1552542.5320862662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK513","v":290475.91471282579},-720262.86027639743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK513","v":253239.38943111713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK513","v":-127725.11745635213},1431770.3509208451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP513","v":267367.03821563674},-617632.98087814183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP513","v":233539.9140309185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP513","v":-117789.38899416006},1241581.6179892106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU513","v":174583.03386157812},-427817.86154171295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU513","v":202517.71811106545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU513","v":-102142.87513026933},-210671.21065264568,34527.154915085252,-427172.44105590123,-25529.253895983755,200845.04591949331,-653828.44331155682,146275.56223625876,-304272.67358880665,-234515.41762574663,-152859.9846993387,{"$f":"BI513*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2002142.3672170087},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ513:BI513)+Monte_Carlo!BJ513/(1+Analise_Fundamentalista!$C$10)^10","v":-1957266.7108074962},{"$f":"(BK513+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-55.79065730096552},0.59263064071866689]
["Tent500",1590179.6968234412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B525","v":224183.07124086222},-94654.905965214406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B525","v":259378.48863193116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B525","v":-130821.46502006102},1538796.6123983699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G525","v":263167.03610432026},-664965.02023309795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G525","v":250997.25548825224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G525","v":-126594.26327980157},1544489.3335689786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L525","v":142031.10615586038},-534881.69121667964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L525","v":251925.81055431496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L525","v":-127062.59407598607},1611256.2866016014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q525","v":248788.01156946464},-163880.54414698706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q525","v":262816.34789594699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q525","v":-132555.40135311428},1465805.9300083283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V525","v":239975.48143253502},-75068.682802620926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V525","v":239091.54890656119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V525","v":-120589.4400374008},1484720.4907328347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA525","v":114921.19014865004},-150905.23159019294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA525","v":242176.75379482613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA525","v":-122145.50980054378},1468096.8629268412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF525","v":211865.83235395441},-629441.99730834179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF525","v":239465.2291385174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF525","v":-120777.91131599984},1484643.9542522465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK525","v":117112.93179997774},-710708.87017722474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK525","v":242164.2697235606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK525","v":-122139.21327032268},1537139.6491675701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP525","v":280737.36445414257},-442259.38823151053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP525","v":250726.98375771631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP525","v":-126457.94764341744},1370345.1715785365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU525","v":97108.302152115473},-4742.1678565538641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU525","v":223520.68776763519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU525","v":-112736.04064193732},258085.18888751796,-277394.99192032701,-267987.36858249037,215168.41396531032,283408.90749907447,84047.202552739473,-298888.84713186976,-473570.88192400907,-37252.987663069085,203150.78142125948,{"$f":"BI525*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2660845.3953253943},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ525:BI525)+Monte_Carlo!BJ525/(1+Analise_Fundamentalista!$C$10)^10","v":1043713.0982521356},{"$f":"(BK525+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.943723664349832},0.92119553337083282]
["Tent507",1597435.8860946256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B532","v":263657.60716276744},-2107123.9859971222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B532","v":260562.06518629589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B532","v":-131418.41976222975},1490621.394453954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G532","v":185564.65751928839},-135295.92541226343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G532","v":243139.2660768053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G532","v":-122630.96743233297},1465642.1807613058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L532","v":120039.92850881313},-128956.34786607393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L532","v":239064.83932632185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L532","v":-120575.96865650328},1509138.268412973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q532","v":241672.92132476138},-755563.58439565159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q532","v":246159.60320679922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q532","v":-124154.32016017228},1494360.4218105925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V532","v":179692.35723231258},-859776.43977068504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V532","v":243749.14888857538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V532","v":-122938.57105569872},1460406.03910479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA532","v":217095.15869121405},-347596.25948599784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA532","v":238210.7581732026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA532","v":-120145.19990506824},1427662.047888627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF532","v":215069.33901119081},-781868.50088886556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF532","v":232869.7976701906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF532","v":-117451.40566907125},1453075.268952328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK532","v":127187.96613548047},-234744.90458593809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK532","v":237015.01653063728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK532","v":-119542.1095166133},1372927.4470487959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP532","v":97507.892346970038},-110185.23351925796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP532","v":223941.8896670464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP532","v":-112948.48019249851},1393796.9940517787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU532","v":149217.4890266849},-811457.20072891843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU532","v":227345.97762696692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU532","v":-114665.38345738679},-1714322.7334102886,170777.03075149731,109572.45131255777,-391885.38002426329,-559273.50470549578,-12435.542526649428,-451380.76987655542,9915.9685635663627,98316.068302259984,-549559.11753265338,{"$f":"BI532*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7198061.6422714926},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ532:BI532)+Monte_Carlo!BJ532/(1+Analise_Fundamentalista!$C$10)^10","v":-5727327.792773921},{"$f":"(BK532+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-140.88378349178839},0.10626577947177133]
["Tent519",1446615.5497633296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B544","v":180347.97740299487},-515583.10994281719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B544","v":235961.35435423287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B544","v":-119010.6790565143},1720084.5176593028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G544","v":176232.861363776},-1571776.527945759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G544","v":280567.61345959437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G544","v":-141508.52070871307},1436333.4093130978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L544","v":275147.75315590354},-581907.81111020048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L544","v":234284.20676191364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L544","v":-118164.78429384793},1612939.2960310329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q544","v":311316.18418209162},-870995.04610604013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q544","v":263090.86809201748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q544","v":-132693.85976736809},1490437.4020572084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V544","v":205030.18622963005},-53424.91964134197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V544","v":243109.25458195162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V544","v":-122615.83068084324},1576898.6940460473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA544","v":219754.78892217585},-452037.51422511315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA544","v":257212.18853716936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA544","v":-129728.85879213289},1522725.2488152566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF544","v":284698.80044889811},-1436880.4747103113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF544","v":248375.81213517123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF544","v":-125272.09866342967},1421648.8866481786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK544","v":166764.61478442617},-1229138.2836026645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK544","v":231888.97476221155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK544","v":-116956.71279602755},1351991.9258735478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP544","v":176580.32179205978},-513163.18385806138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP544","v":220527.04048238814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP544","v":-111226.14934110131},1325215.3328898696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU544","v":196151.38472048219},-491380.40776330332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU544","v":216159.43836000364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU544","v":-109023.28313084331},-218284.45724210376,-1256484.5738311016,-190640.63548623124,-429281.85359929909,272098.69048939645,-104799.39555790082,-1029077.9607896714,-947441.40685205418,-227281.97092471481,-188092.86781366076,{"$f":"BI544*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2463618.5877016373},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ544:BI544)+Monte_Carlo!BJ544/(1+Analise_Fundamentalista!$C$10)^10","v":-4020128.9290913222},{"$f":"(BK544+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-102.35101567137924},0.28230276257883491]
["Tent526",1530222.7787910053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B551","v":147969.10548606765},-446909.44788891869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B551","v":249598.75442117013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B551","v":-125888.9081079337},1591898.6505596908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G551","v":210815.02655588713},-159701.03558125667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G551","v":259658.87180059272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G551","v":-130962.88051324528},1608049.0252210828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L551","v":162897.01139783242},-496779.99963107292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L551","v":262293.20286322635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L551","v":-132291.54524091521},1486302.9804175531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q551","v":221465.52357470317},-7551.5147742854397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q551","v":242434.87794489411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q551","v":-122275.69862093154},1413578.5419264839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V551","v":205989.6313893121},-917354.46210672182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V551","v":230572.59912187769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V551","v":-116292.77882566054},1414397.1763214848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA551","v":194154.17815431551},-268072.61107604823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA551","v":230706.12878053301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA551","v":-116360.12652924635},1359642.2361119261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF551","v":209433.9255066287},-183616.38343039138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF551","v":221774.90316807068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF551","v":-111855.52776622011},1466891.613617219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK551","v":209878.18412864322},-1073637.0387058116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK551","v":239268.63768097397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK551","v":-120678.75744004847},1422063.5844806863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP551","v":252702.70930569869},-103354.9420323228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP551","v":231956.61724139153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP551","v":-116990.82930380192},1362949.1414540289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU551","v":237333.70386678702},-1173624.4840735996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU551","v":222314.30139545148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU551","v":-112127.58142304941},-175230.49608961461,179809.98226197792,-203881.33061092935,334073.18812438031,-597085.01042119262,40427.569329553939,135736.91747808788,-745168.97433624289,264313.55521096551,-826104.06023441057,{"$f":"BI551*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10820215.257632829},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ551:BI551)+Monte_Carlo!BJ551/(1+Analise_Fundamentalista!$C$10)^10","v":-5753287.6078744251},{"$f":"(BK551+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-141.46971612635608},0.10440724292650407]
["Tent528",1712460.0368490685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B553","v":267921.34088960121},-95417.759948898762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B553","v":279323.96388142894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B553","v":-140881.26722811293},1465302.0289396567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G553","v":102727.27367810941},-303987.20569107495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G553","v":239009.35624753457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G553","v":-120547.98492628317},1605397.0096638466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L553","v":134670.42063996341},-1471292.0091279834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L553","v":261860.6254705968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L553","v":-132073.36828824333},1547390.8991484938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q553","v":293620.32412735146},-1177957.0577448413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q553","v":252399.09272247777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q553","v":-127301.3010980429},1506926.9439843886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V553","v":257400.84642774449},-1156222.8625916261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V553","v":245798.90812981714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V553","v":-123972.39814094393},1414301.4459318782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA553","v":213094.66584144224},-38674.423778119657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA553","v":230690.51393912741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA553","v":-116352.25094773798},1317571.639377312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF553","v":205257.15948403097},-135209.36213291597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF553","v":214912.65494627162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF553","v":-108394.44905286166},1388463.7892906889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK553","v":243169.05919257374},-1107410.161407982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK553","v":226476.06424971815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK553","v":-114226.6294841777},1379146.9880976265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP553","v":106551.82418931919},-822833.98931108555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP553","v":224956.37574082316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP553","v":-113460.15159252065},1384073.2904978674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU553","v":110849.22122260195},-93623.764045866483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU553","v":225759.91817924747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU553","v":-113865.43037857153},310946.27759401849,-82798.560691714156,-1206834.3313056666,-759238.94199305505,-776995.50617500849,288758.50505471206,176566.00324452494,-751991.6674498677,-604785.94097346393,129119.94497741139,{"$f":"BI553*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1691198.0777734749},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ553:BI553)+Monte_Carlo!BJ553/(1+Analise_Fundamentalista!$C$10)^10","v":-1400401.4895232958},{"$f":"(BK553+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.221788649823864},0.67474883984761758]
["Tent540",1531718.5228955681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B565","v":184276.51535901753},-936446.12264959677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B565","v":249842.72926627513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B565","v":-126011.96051229084},1637898.8183955755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G565","v":169409.52492841976},-698998.51606040425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G565","v":267162.08293699531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G565","v":-134747.23857006137},1553992.0362263054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L565","v":266373.03903978044},-21550.662688760112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L565","v":253475.82195120284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L565","v":-127844.36577497383},1525646.6310458377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q565","v":157781.76625888492},-171938.74226501485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q565","v":248852.3266506049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q565","v":-125512.43596873651},1466656.7120570447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V565","v":154686.11249690488},-20891.170726477594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V565","v":239230.32225550539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V565","v":-120659.43247551844},1549596.7826092276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA565","v":248209.49457500785},-808221.91540715622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA565","v":252758.90030855514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA565","v":-127482.77549780613},1431577.2418978871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF565","v":186432.16107395923},-155070.86002462372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF565","v":233508.41549863559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF565","v":-117773.50223284471},1415674.3061612514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK565","v":145083.82690291776},-1216585.4550651619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK565","v":230914.44486473853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK565","v":-116465.193898043},1454482.2682270105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP565","v":113101.9490093777},-564448.76071149949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP565","v":237244.51596777787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP565","v":-119657.86102995725},1394217.5656851633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU565","v":131881.62115684469},-129743.51376679173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU565","v":227414.578197611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU565","v":-114699.98319308658},-628338.83853659499,-397174.14676505059,370453.83252724935,109182.91467573846,252365.83155041421,-434736.29602139944,147096.21431512642,-957052.37719554862,-333760.15676430118,114852.70239457738,{"$f":"BI565*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1504327.3876145075},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ565:BI565)+Monte_Carlo!BJ565/(1+Analise_Fundamentalista!$C$10)^10","v":-502274.2479888883},{"$f":"(BK565+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-22.950378442474975},0.78983992019397764]
["Tent547",1587525.1756462534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B572","v":250449.05574593719},-823076.41305422259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B572","v":258945.5025408901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B572","v":-130603.08193416186},1582514.6476782009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G572","v":225928.98411378227},-262997.25138869998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G572","v":258128.2218434962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G572","v":-130190.87404934606},1400790.7596930359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L572","v":213795.80334518212},-249957.07566505714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L572","v":228486.74955701918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L572","v":-115240.74903966904},1420488.1202184639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q572","v":253393.78976407269},-1076165.0916374747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q572","v":231699.63902688836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q572","v":-116861.21845335377},1561660.6100513942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V572","v":163533.850115248},-651035.51309831918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V572","v":254726.66365965083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V572","v":-128475.24671529564},1360124.3923108953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA572","v":128322.15430679457},-446997.16743461374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA572","v":221853.54896289686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA572","v":-111895.19396271578},1356166.1821090151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF572","v":221167.36370661441},-326309.44759151508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF572","v":221207.91464754115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF572","v":-111569.55852761262},1362976.8227940237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK572","v":108530.99970470717},-339744.89856154576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK572","v":222318.81657329301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK572","v":-112129.85872130639},1306418.2533391046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP572","v":215545.71845503896},-824767.61615963641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP572","v":213093.39614206369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP572","v":-107476.87835040122},1369850.9945968303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU572","v":108601.58774264302},-526589.32130875578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU572","v":223440.08123059556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU572","v":-112695.38551544116},-444284.93670155713,90869.080519232419,77084.728197475124,-707932.88129986729,-361250.246038716,-208716.6581276381,4496.2722350278636,-121024.94100485196,-503605.37991293502,-307243.03785095835,{"$f":"BI572*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4024233.7085391846},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ572:BI572)+Monte_Carlo!BJ572/(1+Analise_Fundamentalista!$C$10)^10","v":-3425337.8210292384},{"$f":"(BK572+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-88.926131109798817},0.36603659658256449]
["Tent559",1694619.123937173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B584","v":221004.59715457892},-56474.927675338637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B584","v":276413.88457646401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B584","v":-139413.52470247771},1546960.5012591074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G584","v":133352.16895891691},-401279.27037400636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G584","v":252328.88936478025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G584","v":-127265.89297244328},1519846.1275387839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L584","v":170988.79173302438},-187790.3848369215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L584","v":247906.19091766272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L584","v":-125035.23809722386},1494449.6288584133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q584","v":126584.39012601254},-1645045.0211476032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q584","v":243763.69969015164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q584","v":-122945.90997262071},1481874.0827041492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V584","v":141115.49160223705},-718816.58854602184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V584","v":241712.46852317723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V584","v":-121911.34049936269},1436461.1041832529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA584","v":160292.65062766048},-358422.72886643972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA584","v":234305.03541574004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA584","v":-118175.28954053331},1686546.7201633495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF584","v":264519.2321940753},-73940.887671059128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF584","v":275097.17307859764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF584","v":-138749.42133728281},1378215.8193094819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK584","v":97276.265500937312},-184895.37873177388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK584","v":224804.49029453515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK584","v":-113383.54586972758},1377987.1682150671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP584","v":225948.80003058765},-7074.1253615585047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP584","v":224767.19439935312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP584","v":-113364.73512072259},1345017.3451547455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU584","v":195152.36010371801},-103207.73694458496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU584","v":219389.39785665338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU584","v":-110652.36207079655},301530.02935322654,-142864.10502275248,106069.35971654175,-1397642.8413040596,-457899.96891997021,-82000.33236357251,326926.09626433102,23801.831193971026,330277.13394765963,200681.6589449899,{"$f":"BI584*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2628505.1152363275},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ584:BI584)+Monte_Carlo!BJ584/(1+Analise_Fundamentalista!$C$10)^10","v":504551.72193609679},{"$f":"(BK584+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.2255558339410644},0.88519543131820055]
["Tent567",1596223.526862866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B592","v":161458.71025441214},-176653.55419891945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B592","v":260364.31401022381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B592","v":-131318.68096469247},1593245.5641771974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G592","v":268785.36530288128},-1094367.3759737501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G592","v":259878.57050453449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G592","v":-131073.68887851978},1503776.5260848985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L592","v":225444.13323805586},-509792.39736178773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L592","v":245285.03499022097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L592","v":-123713.21844832176},1504200.0261942537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q592","v":269589.44546358119},-212894.66893388634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q592","v":245354.11323245955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q592","v":-123748.05910491715},1395881.4065954776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V592","v":219277.29739716076},-339415.72340252105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V592","v":227685.97176495651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V592","v":-114836.86464483851},1386077.1333902262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA592","v":141237.93655427732},-833399.96271784382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA592","v":226086.77038463918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA592","v":-114030.28323348601},1430434.6976391748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF592","v":188940.7257690338},-1420127.4197649907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF592","v":233322.05203065023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF592","v":-117679.50699817181},1429387.0886900113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK592","v":221310.74927960904},-1600246.8392641966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK592","v":233151.17371642316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK592","v":-117593.32193508021},1363546.6954521786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP592","v":92398.436581306509},-90507.850846309215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP592","v":222411.77003577285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP592","v":-112176.7412064517},1286182.0151434224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU592","v":193444.43386557739},-882890.0621536331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU592","v":209792.60888558131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU592","v":-105812.07635818463},113850.78910102404,-696777.1290448542,-162776.44758183265,178300.83065723727,-7289.31888524229,-580105.53901241336,-1115544.1489634784,-1263378.2382032447,112125.61456431844,-585465.09576065908,{"$f":"BI592*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7668353.9845614675},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ592:BI592)+Monte_Carlo!BJ592/(1+Analise_Fundamentalista!$C$10)^10","v":-5837342.7697732206},{"$f":"(BK592+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-143.36690461825012},9.8551295739927852E-2]
["Tent577",1547060.7506739926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B602","v":297229.4171898989},-292033.92020537914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B602","v":252345.24131655722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B602","v":-127274.14032671959},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1672529.7400314161},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G602","v":250458.10790409733},-1537955.8963371827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G602","v":272810.82573743397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G602","v":-137596.26746437166},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1507151.4499339093},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L602","v":272554.2527060454},-287304.08336247009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L602","v":245835.52789926325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L602","v":-123990.86787570453},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1511942.1385048581},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q602","v":215456.69659440606},-795535.00305220124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q602","v":246616.95000113087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q602","v":-124384.9899353424},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1499076.1614393191},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V602","v":211047.51546812619},-96177.498965540319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V602","v":244518.34586683149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V602","v":-123326.52718928257},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1428911.2231385431},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA602","v":125024.94189531369},-692656.05440857739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA602","v":233073.55400603547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA602","v":-117554.17325979528},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1279737.3885818501},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF602","v":241420.69753651362},-1164673.6423471472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF602","v":208741.4085082422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF602","v":-105281.8875436901},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1501815.2088960486},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK602","v":135843.85027171293},-153.682167598452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK602","v":244965.11926674147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK602","v":-123551.86411300547},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1414545.1485747038},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP602","v":121621.32117079654},-1309684.6217524942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP602","v":230730.26493286603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP602","v":-116372.29996284451},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1356498.6162437736},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU602","v":171403.78526125182},-281297.2078914736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU602","v":221262.1388736557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU602","v":-111596.90733644138},130266.5979743574,-1152283.2301600231,107094.82936713404,-457846.34639200673,236061.83518013475,-452111.73176702356,-819793.42384608136,257103.42325785046,-1073705.3356116761,-228.19109300746641,{"$f":"BI602*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2988.8204949806063},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ602:BI602)+Monte_Carlo!BJ602/(1+Analise_Fundamentalista!$C$10)^10","v":-2094409.6202311974},{"$f":"(BK602+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-58.886076352287809},0.57159833715789177]
["Tent589",1699521.4688168734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B614","v":320131.3596686839},-292260.24398716789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B614","v":277213.51923925662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B614","v":-139816.83254276591},1461360.0833473841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G614","v":111225.42088168599},-302488.00551170798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G614","v":238366.37489641091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G614","v":-120223.6875538286},1578559.7852701913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L614","v":259576.2761936661},-855610.55352773168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L614","v":257483.13359580573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L614","v":-129865.51403173164},1449131.5652848496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q614","v":201010.85018577045},-57614.671319216017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q614","v":236371.7484151368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q614","v":-119217.66751020665},1451274.4782179072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V614","v":232164.18501727181},-745103.43436735519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V614","v":236721.28470902651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V614","v":-119393.96142835505},1498787.2874424357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA614","v":156489.18795270473},-80947.521290413613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA614","v":244471.22685200168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA614","v":-123302.76200126389},1410548.4144505516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF614","v":131185.66780840355},-75334.255304260179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF614","v":230078.34687690221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF614","v":-116043.49522809552},1311530.1660677504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK614","v":155877.47709500772},-48494.681154106154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK614","v":213927.21398052759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK614","v":-107897.4269925151},1352655.3237571844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP614","v":110225.79597162975},-183938.8500525179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP614","v":220635.24909602033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP614","v":-111280.7259925338},1356190.6707143108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU614","v":207816.70711121679},-325577.0005106231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU614","v":221211.90904983607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU614","v":-111571.57316484356},165267.80237800672,-73119.897287439686,-468416.65776999155,260550.25977148459,-395611.92606941191,196710.13151302887,169886.26415295008,213412.58292891405,35641.469022598394,-8119.9575144137925,{"$f":"BI614*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-106354.26263836531},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ614:BI614)+Monte_Carlo!BJ614/(1+Analise_Fundamentalista!$C$10)^10","v":-56822.962207761433},{"$f":"(BK614+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.896206467874771},0.83666606492970041]
["Tent592",1467239.5528482653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B617","v":139215.90274878539},-1161655.3192217869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B617","v":239325.39098505955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B617","v":-120707.38182761571},1522279.6411440682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G617","v":258961.93639033838},-582798.38148902438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G617","v":248303.12786904298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G617","v":-125235.43925412801},1513117.1917533528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L617","v":240972.55878650519},-201447.78927278434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L617","v":246808.61609790308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L617","v":-124481.65963107032},1382149.5988147608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q617","v":144880.17121060356},-594506.97310469276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q617","v":225446.1396532389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q617","v":-113707.17143165274},1524632.742589491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V617","v":288393.55663695827},-287163.16291681578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V617","v":248686.94857668414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V617","v":-125429.02503505955},1460595.2731649512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA617","v":219117.56747448316},-732505.28453074989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA617","v":238241.62464987839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA617","v":-120160.76787957543},1513179.2074576423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF617","v":210819.92041003413},-596558.89281656349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF617","v":246818.73164627928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF617","v":-124486.76156093751},1421428.6922069278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK617","v":96185.078015412495},-549812.11313186993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK617","v":231853.0582544792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK617","v":-116938.59776195233},1462613.2858175111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP617","v":191641.18398814098},-672671.69660441077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP617","v":238570.78812297937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP617","v":-120326.78645732753},1379508.7505277328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU617","v":248619.12301146745},-266077.67800215317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU617","v":225015.38378409791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU617","v":-113489.91319191112},-903821.40731555759,-200768.75648377108,161851.7259805536,-337887.83367250301,124488.31726176708,-395306.8602859638,-263407.00232118758,-338712.57462393056,-362786.5109506179,94066.915601501067,{"$f":"BI617*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1232077.5607143359},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ617:BI617)+Monte_Carlo!BJ617/(1+Analise_Fundamentalista!$C$10)^10","v":-1194933.2549507858},{"$f":"(BK617+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.5842154029828},0.70325184277432662]
["Tent599",1582644.1198036906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B624","v":287561.28794337186},-428111.74842977081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B624","v":258149.3403902218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B624","v":-130201.52550790114},1662704.8803817539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G624","v":141294.54794058451},-132385.4425931655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G624","v":271208.26644678222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G624","v":-136787.99244013836},1522216.2710354659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L624","v":148735.86008608202},-646767.69403601438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L624","v":248292.79140013538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L624","v":-125230.22589964839},1525863.8953358561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q624","v":200117.78162035358},-1130427.5624798774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q624","v":248887.76521348636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q624","v":-125530.3099440951},1611339.8697872735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V624","v":227163.42743795965},-563201.51415556599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V624","v":262829.98137423751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V624","v":-132562.27760415841},1629260.4446728698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA624","v":265747.91697942215},-1302356.4960668273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA624","v":265753.05455805862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA624","v":-134036.57378918619},1331609.6593880197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF624","v":228627.83519439289},-144690.04684997123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF624","v":217202.43415866865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF624","v":-109549.33384195202},1437837.0270381959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK624","v":234269.5761562417},-667914.6135533764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK624","v":234529.46589444767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK624","v":-118288.48444800057},1370302.5088575911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP624","v":264752.4716056519},-21750.696911479659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP624","v":223513.72893644028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP624","v":-112732.53085014022},1397587.8300081594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU624","v":102002.17739395051},-373671.46779566404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU624","v":227964.31107882885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU624","v":-114977.24928893722},-12602.645604078294,143329.37935406284,-374969.26844944537,-806952.3255901325,-205770.38294752725,-904892.09831853281,191590.88866113825,-317404.05595068762,353782.97278047231,-158682.22861182189,{"$f":"BI624*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2078401.4433407052},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ624:BI624)+Monte_Carlo!BJ624/(1+Analise_Fundamentalista!$C$10)^10","v":-2368566.8111000247},{"$f":"(BK624+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-65.074011224301742},0.52899775631803414]
["Tent608",1474891.2862810965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B633","v":265047.14042691671},-458836.62162397127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B633","v":240573.48581181833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B633","v":-121336.8773365985},1623545.7967474672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G633","v":110913.76019883294},-425034.62510039326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G633","v":264820.92296002887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G633","v":-133566.43911499283},1566153.0376459125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L633","v":176909.43855525687},-882876.14186270547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L633","v":255459.43561119959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L633","v":-128844.83133556556},1521183.1497923017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q633","v":169710.47663022683},-245432.15400047603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q633","v":248124.27621461215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q633","v":-125145.23271627165},1457348.4837552798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V633","v":223197.10869011862},-1447974.4305493608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V633","v":237712.03209397479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V633","v":-119893.65986151098},1331343.7942018986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA633","v":190878.7423842008},-21631.693531523291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA633","v":217159.06817286613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA633","v":-109527.46155090486},1506222.8448889581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF633","v":294302.45052176528},-1126252.585492711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF633","v":245684.0606320251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF633","v":-123914.47306784212},1382409.5745878471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK633","v":204614.20820069034},-1332667.9451812236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK633","v":225488.54500103623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK633","v":-113728.55921038795},1408611.9566904837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP633","v":210686.87055972559},-148994.50036699633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP633","v":229762.48604173414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP633","v":-115884.18603704774},1380007.1983343936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU633","v":105679.92327035403},-150625.18428872342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU633","v":225096.68694688627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU633","v":-113530.9196721433},-74552.872721834719,-182866.38105652426,-579352.09903181461,47257.366128091293,-1106958.9496267785,276878.6554746388,-710180.54740676272,-1016293.751189885,175570.67019741566,66620.506256373599,{"$f":"BI633*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":872587.67141501897},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ633:BI633)+Monte_Carlo!BJ633/(1+Analise_Fundamentalista!$C$10)^10","v":-1654561.8027762389},{"$f":"(BK633+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.958378890173812},0.63804029031113885]
["Tent617",1694998.1209997316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B642","v":129117.48902721846},-24832.72038743486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B642","v":276475.70380700676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B642","v":-139444.70416669879},1532354.8301786557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G642","v":285739.64607779944},-162183.34598224077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G642","v":249946.51905916611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G642","v":-126064.30846462777},1462412.5203826739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L642","v":191764.70688795272},-154385.19261609562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L642","v":238538.04073275573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L642","v":-120310.26981561512},1440862.8577815667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q642","v":228509.61028081004},-1172457.3034210287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q642","v":235023.01728781493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q642","v":-118537.41456045343},1512112.5216201984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V642","v":128752.18260194139},-1358735.7990049124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V642","v":246644.74164947955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V642","v":-124399.00707366205},1522453.8644332453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA642","v":199563.52780211062},-575713.12901426281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA642","v":248331.54589847795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA642","v":-125249.7723172254},1303553.7304848032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF642","v":102734.38817386722},-683801.97568546701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF642","v":212626.15611247174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF642","v":-107241.21877234741},1442030.4215164559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK642","v":161788.63447770374},-447305.99423035665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK642","v":235213.46174987289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK642","v":-118633.46810623043},1321076.1087309413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP642","v":184188.65883554923},-40903.173282184325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP642","v":215484.2783711066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP642","v":-108682.75597557958},1321261.5290705417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU642","v":218138.4574300086},-128095.16011492957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU642","v":215514.52278156113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU642","v":-108698.01020157649},241315.76828009158,247438.510690097,155607.28518899772,-827462.09041285713,-1107737.8818271535,-253067.82763089961,-475682.65017147548,-168937.36610901047,250087.00794889193,196859.80989506366,{"$f":"BI642*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2578446.9792302568},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ642:BI642)+Monte_Carlo!BJ642/(1+Analise_Fundamentalista!$C$10)^10","v":66849.04743462801},{"$f":"(BK642+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.104835799343457},0.84836079054407088]
["Tent629",1631107.8025396802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B654","v":146029.33299477797},-1303865.9531863453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B654","v":266054.38206991955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B654","v":-134188.55287874144},1461845.427906641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G654","v":130039.99268222023},-116918.3749211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G654","v":238445.54075326174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G654","v":-120263.6160514747},1665800.3216875489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L654","v":253030.90477825748},-819844.81873354164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L654","v":271713.17220626952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L654","v":-137042.64929893025},1558525.9216030657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q654","v":104285.36687345601},-304088.06404357532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q654","v":254215.35619315278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q654","v":-128217.36105871796},1502881.2468243551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V654","v":144780.99723753368},-605023.08204423555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V654","v":245139.00358133862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V654","v":-123639.56529786314},1302850.300709822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA654","v":85022.666066795355},-104288.16183452382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA654","v":212511.41778933894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA654","v":-107183.34876313675},1540025.615050876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF654","v":189641.52377846363},-225054.19396925558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF654","v":251197.72141746042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF654","v":-126695.37130415603},1477870.9965890211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK654","v":275724.10854473989},-699561.63570019382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK654","v":241059.51437687571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK654","v":-121582.01319677629},1369754.3987099568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP654","v":260553.70933562092},-769554.90994040761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP654","v":223424.32521560218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP654","v":-112687.43873089791},1504991.1217619092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU654","v":253064.53727966512},-734986.32037425938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU654","v":245483.15095889498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU654","v":-123813.14123452698},-1025970.7910003893,131303.54246290727,-432143.3910479449,-73804.702035684502,-338742.6465232264,86062.573258473742,89089.679922512441,-304360.02597535448,-398264.31412008242,-360251.77337022626,{"$f":"BI654*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4718535.9840789679},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ654:BI654)+Monte_Carlo!BJ654/(1+Analise_Fundamentalista!$C$10)^10","v":-4004476.9518066337},{"$f":"(BK654+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-101.99773872194393},0.28438433003769314]
["Tent641",1680744.7476508825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B666","v":327664.64703142259},-53472.417264944132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B666","v":274150.79773223022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B666","v":-138272.10261311391},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1654859.611644594},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G666","v":286655.18271618849},-50342.997873064225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G666","v":269928.60355583928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G666","v":-136142.57510037383},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1631868.4209269031},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L666","v":244520.82163353436},-175211.33821207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L666","v":266178.4485814576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L666","v":-134251.12770090555},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1522429.6925799127},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q666","v":131509.01280372654},-1278181.6719888856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q666","v":248327.60316244798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q666","v":-125247.78373865687},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1585391.4168157899},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V666","v":211351.15251317699},-747718.01082819735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V666","v":258597.45939730309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V666","v":-130427.54110895933},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1598131.1040458358},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA666","v":129217.93086869261},-219502.09973957876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA666","v":260675.46405675996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA666","v":-131475.61419822165},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1451596.2530593236},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF666","v":187931.0625670435},-776770.04887442582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF666","v":236773.77026912585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF666","v":-119420.43331467379},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1279849.0781785753},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK666","v":121597.37562402483},-378725.71472218819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK666","v":208759.62649885818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK666","v":-105291.07606288718},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1398228.2922965102},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP666","v":194724.33449809608},-883042.18106093002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP666","v":228068.77860580711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP666","v":-115029.93906671487},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1458163.7192156625},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU666","v":245100.35436617944},-540892.15844125114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU666","v":237845.00734325987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU666","v":-119960.72794034296},410070.92488559475,370098.21329858969,201236.80430201639,-1023592.839761368,-408196.94002667663,38915.680987652158,-471485.64935293031,-153659.78866219235,-575279.00702374172,-177907.5246721548,{"$f":"BI666*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2330212.143442452},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ666:BI666)+Monte_Carlo!BJ666/(1+Analise_Fundamentalista!$C$10)^10","v":-1909001.0452598571},{"$f":"(BK666+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-54.70126477393859},0.59997287382157272]
["Tent648",1545645.5284688356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B673","v":122376.00509475693},-364883.0645263003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B673","v":252114.40061510363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B673","v":-127157.71232642667},1507610.0634676719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G673","v":292519.49418374192},-235622.60997324937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G673","v":245910.33358662744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G673","v":-124028.59725590268},1625732.7810097537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L673","v":247119.09842252714},-115073.78645740185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L673","v":265177.64784700033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L673","v":-133746.35870882214},1459445.1216656715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q673","v":241792.44731003128},-861434.52705049422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q673","v":238054.02034441725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q673","v":-120066.1468097483},1618607.1670068817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V673","v":279148.56364518363},-523214.99111202982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V673","v":264015.36977595492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V673","v":-133160.14617895189},1490192.2940552584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA673","v":173379.07234375773},-478737.32771537598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA673","v":243069.27435630519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA673","v":-122595.66604915584},1403557.5540822262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF673","v":165070.80029417327},-820255.32518331811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF673","v":228938.04883373433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF673","v":-115468.3686578331},1490263.9646028951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK673","v":111246.6594819563},-414563.33058201981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK673","v":243080.96473215552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK673","v":-122601.56226708602},1374285.1731594643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP673","v":183894.07316734374},-410916.17287703784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP673","v":224163.35202583816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP673","v":-113060.17808377989},1318689.8778221412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU673","v":132829.01225578517},-449567.6941307293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU673","v":215095.05382756112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU673","v":-108486.44468825213},-117550.37114286641,178778.6205412173,263476.60110330349,-501654.20620579401,-113211.20386984316,-184884.64706446891,-541714.84471324354,-182837.26863499399,-115918.92576763582,-210130.07273563516,{"$f":"BI673*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2752259.3442482981},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ673:BI673)+Monte_Carlo!BJ673/(1+Analise_Fundamentalista!$C$10)^10","v":-2107562.2391448952},{"$f":"(BK673+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.182940895495513},0.5695695105057057]
["Tent657",1689955.3553316928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B682","v":223366.81621222617},-33519.375377901786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B682","v":275653.16473163449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B682","v":-139029.84413939275},1653478.5753349741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G682","v":213855.7422960338},-365415.27215544053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G682","v":269703.33900778182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G682","v":-136028.95951741093},1602596.2097479857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L682","v":248920.2586188491},-711480.35814582161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L682","v":261403.77946093661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L682","v":-131842.95109139889},1568874.6777630157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q682","v":236123.06184475409},-92378.369906676671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q682","v":255903.36965310972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q682","v":-129068.73618612306},1469427.4415108769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V682","v":106358.40657621073},-912703.61378657131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V682","v":239682.2633912013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V682","v":-120887.37582497047},1544250.4384428232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA682","v":158202.90021700214},-1630377.8663816559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA682","v":251886.84372755475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA682","v":-127042.9405673592},1381030.3069197135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF682","v":91690.401375495232},-43785.607532799208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF682","v":225263.56894085006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF682","v":-113615.0891306476},1256608.2679016327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK682","v":219915.8615638481},-966558.53650611034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK682","v":204968.75540658055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK682","v":-103379.09287334172},1468310.6553887776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP682","v":126040.20050505118},-298006.91962628905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP682","v":239500.10140217963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP682","v":-120795.49966977937},1434128.1114609514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU682","v":135045.99651029799},-302392.90398206364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU682","v":233924.4946960285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU682","v":-117983.35807113882},326470.76142656617,-17885.150369035837,-332999.27115743479,270579.3254050641,-687550.31964412972,-1347331.0630044581,159553.2736528985,-645053.01240902347,-53262.117388837607,-51405.770846875967,{"$f":"BI682*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-673306.83000143338},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ682:BI682)+Monte_Carlo!BJ682/(1+Analise_Fundamentalista!$C$10)^10","v":-1681800.5992613824},{"$f":"(BK682+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-49.573179100622269},0.63402228898822299]
["Tent666",1557240.2899835631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B691","v":163381.24206862337},-155148.73417343901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B691","v":254005.65336078097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B691","v":-128111.59426250278},1627291.1814964407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G691","v":130067.38021830757},-375387.38039567805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G691","v":265431.84274316684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G691","v":-133874.56575055688},1573504.1995923321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L691","v":187942.24220392606},-1801735.5873772709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L691","v":256658.50341414023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L691","v":-129449.59932332909},1655855.0443998901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q691","v":269420.66607563413},-930663.2695596026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q691","v":270090.97127070773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q691","v":-136224.4677139174},1493437.8922914909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V691","v":139845.13902126494},-221583.25603385075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V691","v":243598.6726167044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V691","v":-122862.67607134304},1335709.2087023223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA691","v":220085.09325897368},-579635.9944798213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA691","v":217871.12267691601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA691","v":-109886.59701308317},1447551.3398986007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF691","v":267182.97484493046},-114858.57317143351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF691","v":236113.99360088416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF691","v":-119087.66496992524},1271249.7688198283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK691","v":96507.80776850757},-397160.77163329243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK691","v":207356.97001342714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK691","v":-104583.62504290545},1439626.3456086719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP691","v":130449.12899037462},-692866.35309635208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP691","v":234821.32646053226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP691","v":-118435.68874022293},1362278.3348941994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU691","v":211314.70792443462},-365177.71475340438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU691","v":222204.88433271289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU691","v":-112072.39527202683},134126.56699346256,-113762.72318476051,-1486584.4410825337,-527376.09992717812,38997.879532775551,-251566.37555701478,269350.73030445585,-197879.61889426317,-446031.58638566814,-43730.517768283695,{"$f":"BI691*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-572777.25453413429},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ691:BI691)+Monte_Carlo!BJ691/(1+Analise_Fundamentalista!$C$10)^10","v":-2105639.7501762146},{"$f":"(BK691+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.139548867394183},0.5698661755250366]
["Tent669",1445308.6040748265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B694","v":145407.70255374716},-492581.07402998465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B694","v":235748.17492672219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B694","v":-118903.15878694151},1724556.5420719434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G694","v":337139.75492510572},-1209751.3831932496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G694","v":281297.05739325355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G694","v":-141876.42679280898},1596828.9363699395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L694","v":107261.56121706062},-1176703.412361843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L694","v":260463.06398374052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L694","v":-131368.48700787779},1619137.9443643324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q694","v":263290.89860271942},-585035.52102488687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q694","v":264101.94629875338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q694","v":-133203.81235808867},1494880.6517913796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V694","v":266586.33294809953},-574501.74882045342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V694","v":243834.00500038909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V694","v":-122981.36951952634},1342329.2530782868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA694","v":130771.00167768818},-293544.79219014762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA694","v":218950.93592591173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA694","v":-110431.21716229744},1387187.0887016593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF694","v":172469.21484573482},-837156.51009191305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF694","v":226267.81818175522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF694","v":-114121.59742913231},1389891.403139191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK694","v":131208.91892353943},-212146.8735190728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK694","v":226708.92618545672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK694","v":-114344.07692456261},1494508.8243455566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP694","v":154878.56748748658},-993183.00489238219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP694","v":243773.35522532146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP694","v":-122950.77988786748},1296455.6438448767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU694","v":94553.193958630349},-705439.31821817253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU694","v":211468.36810365712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU694","v":-106657.27087329584},-230328.35533645679,-733190.99766769935,-940347.27416891977,-190846.48848150275,-187062.78039149113,-54254.071748845148,-552541.07449355535,31426.894665360727,-717481.86206744169,-506075.0270291809,{"$f":"BI694*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6628512.0634975396},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ694:BI694)+Monte_Carlo!BJ694/(1+Analise_Fundamentalista!$C$10)^10","v":-5753328.2770741815},{"$f":"(BK694+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-141.47063406091252},0.10440434990090697]
["Tent681",1779145.9069639028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B706","v":259647.49297174081},-861202.9845330423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B706","v":290201.27557019179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B706","v":-146367.40394711844},1521568.0268129138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G706","v":123062.58933474308},-1121831.0242736123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G706","v":248187.05454093273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G706","v":-125176.89591495895},1451624.182248502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L706","v":284228.4668626599},-221579.22050512422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L706","v":236778.32587431453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L706","v":-119422.73100307495},1370856.3978998386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q706","v":195637.02591643791},-551640.44594699785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q706","v":223604.0752683265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q706","v":-112778.09838952596},1501468.8690008384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V706","v":172053.60684200103},-100317.94990800423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V706","v":244908.62683462701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V706","v":-123523.37130016377},1532103.5095193319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA706","v":218659.53677639694},-1017925.7022597375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA706","v":249905.52547026065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA706","v":-126043.63272784895},1461325.0657499137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF706","v":240078.06471414721},-543016.35876776301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF706","v":238360.66308187478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF706","v":-120220.80671375013},1432171.1006370985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK706","v":222892.88712463586},-532701.07307407062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK706","v":233605.28139532966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK706","v":-117822.35801337933},1500768.8879829461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP706","v":234353.76794747871},-368300.97383261332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP706","v":244794.45104754169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP706","v":-123465.78501451956},1382776.5727189595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU706","v":91573.531778089688},-488265.9259178029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU706","v":225548.40705358842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU706","v":-113758.75154227827},-457721.61993822816,-875758.27631289535,180004.84122877527,-245177.44315175939,193120.91246846007,-675404.27274092892,-184798.43768549111,-194025.26256748443,-12618.539852112473,-284902.73862840305,{"$f":"BI706*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3731623.0579640204},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ706:BI706)+Monte_Carlo!BJ706/(1+Analise_Fundamentalista!$C$10)^10","v":-3526258.4897800437},{"$f":"(BK706+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-91.203986830055541},0.35122601434551498]
["Tent688",1696108.047048802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B713","v":255590.88671558292},-812249.27842770342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B713","v":276656.7468310601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B713","v":-139536.01595497871},1493515.7867789946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G713","v":116849.35641752045},-564950.92949598469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G713","v":243611.37819613155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G713","v":-122869.08432255677},1536556.0170762131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L713","v":115062.60024456755},-1085628.8865343344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L713","v":250631.78595706797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L713","v":-126409.93319236103},1604257.2009385366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q713","v":189338.6350817286},-173245.59194662789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q713","v":261674.70820282449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q713","v":-131979.59810139867},1515088.5704482011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V713","v":117873.61197748118},-411733.59336889704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V713","v":247130.17298069588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V713","v":-124643.84170991625},1526769.9680695978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA713","v":258277.70781965784},-176763.18126853713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA713","v":249035.5571748213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA713","v":-125604.85105581953},1389050.3923090273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF713","v":272630.95063659991},-624100.28047703055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF713","v":226571.74664625953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF713","v":-114274.88834850448},1382497.5280512618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK713","v":112938.05710627598},-91969.659027987611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK713","v":225502.89132708733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK713","v":-113735.79499698519},1344868.4161575469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP713","v":141988.77367736917},-132826.1668274923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP713","v":219365.10564723579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP713","v":-110640.1099274467},1472575.1110367891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU713","v":176829.62561449478},-1416052.6036647672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU713","v":240195.68823618884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU713","v":-121146.3294134243},-419537.66083603911,-327359.27920488943,-846344.43352505995,145788.15323652653,-171373.65012063624,204945.23267012247,-239172.47154267557,132735.49440839054,117887.60256966596,-1120173.6192275079,{"$f":"BI713*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14671904.266544843},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ713:BI713)+Monte_Carlo!BJ713/(1+Analise_Fundamentalista!$C$10)^10","v":-8361824.4247085899},{"$f":"(BK713+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-200.34636234040113},1.1258999863779939E-2]
["Tent698",1550891.3895266852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B723","v":266654.16787951387},-110212.8168018393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B723","v":252970.0671259239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B723","v":-127589.28067700395},1415252.2178823478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G723","v":143164.04766315129},-523736.06997377187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G723","v":230845.59690996338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G723","v":-116430.46939041391},1513819.0810371127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L723","v":211466.76186010678},-231144.72355973787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L723","v":246923.10314736818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L723","v":-124539.40290660503},1462395.140929657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q723","v":276383.4729872208},-495596.18996206881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q723","v":238535.20592341578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q723","v":-120308.84003663513},1428705.5286271158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V723","v":122161.58418491222},-483869.46464968129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V723","v":233040.00262086783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V723","v":-117537.25111106878},1518480.8293869244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA723","v":126742.703067847},-1072023.9668424544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA723","v":247683.49346286018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA723","v":-124922.917266583},1305451.7480030195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF723","v":185778.689190504},-369984.87258260587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF723","v":212935.74685637024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF723","v":-107397.36554799975},1441888.1747801881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK723","v":258735.09365647964},-1264206.7588726792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK723","v":235190.25950201394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK723","v":-118621.76570148332},1398524.6289650863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP723","v":188832.48254782826},-64424.596947975493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP723","v":228117.11487709457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP723","v":-115054.31819644451},1444431.6187628759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU723","v":95257.993721284438},-108802.29086396472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU723","v":235605.12749301357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU723","v":-118831.01064950797},281822.13752659451,-266156.89479107113,102705.73854113206,-100986.35108806736,-246205.12895497005,-822520.68757833017,-78667.802083731382,-888903.17141566903,237470.68228050284,103229.81970082533,{"$f":"BI723*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1352092.2168723049},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ723:BI723)+Monte_Carlo!BJ723/(1+Analise_Fundamentalista!$C$10)^10","v":-377677.00060111808},{"$f":"(BK723+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.138124459187615},0.80367185567124011]
["Tent711",1556612.4384352786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B736","v":242509.09560255852},-451774.58013657242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B736","v":253903.24280554338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B736","v":-128059.94194954359},1443331.9141878854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G736","v":107224.75883612326},-365425.02484698413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G736","v":235425.75172109768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G736","v":-118740.53976506836},1631093.6269409924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L736","v":177744.74742741976},-277478.04717961798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L736","v":266052.06984987896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L736","v":-134187.38667558116},1606152.3438611985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q736","v":132517.95427800532},-251512.1584600404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q736","v":261983.83006370821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q736","v":-132135.50838880852},1483588.9124834486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V736","v":153063.16452943411},-635231.19831771089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V736","v":241992.17902212541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V736","v":-122052.4167213998},1482279.1501454751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA736","v":110969.78599662472},-744536.00202023156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA736","v":241778.54016334156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA736","v":-121944.66473071341},1355814.3595648136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF736","v":167888.12424697884},-1674378.1544141278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF736","v":221150.52792579899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF736","v":-111540.61466626698},1315450.5024286546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK736","v":127776.9360372565},-1154072.4623249923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK736","v":214566.67059178441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK736","v":-108219.94660909013},1536592.3408262739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP736","v":157489.54011019762},-1689876.8774017771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP736","v":250637.71082166725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP736","v":-126412.92148746217},1443652.3128319867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU736","v":200151.86490716285},-17518.542963259784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU736","v":235478.01280595039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU736","v":-118766.89843390025},-83422.183678014102,-141515.05405483153,32131.383422099578,10854.117492864607,-362228.27148755116,-513732.34059097868,-1396880.1169076171,-919948.80230504146,-1408162.5479573745,299344.43631595321,{"$f":"BI736*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3920778.7408698895},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ736:BI736)+Monte_Carlo!BJ736/(1+Analise_Fundamentalista!$C$10)^10","v":-797330.66989878938},{"$f":"(BK736+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-29.610024744517432},0.7548910060801084]
["Tent718",1693010.074822902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B743","v":112526.20057405539},-763903.74545345642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B743","v":276151.42824638513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B743","v":-139281.15088155755},1680239.184427938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G743","v":134922.76345693751},-10175.554170830035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G743","v":274068.33395474823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G743","v":-138230.51075930143},1533795.7488649839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L743","v":189499.11767402472},-73292.145865229686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L743","v":250181.55118279837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L743","v":-126182.85047211082},1455955.9104728219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q743","v":209802.12676890535},-676433.25568883412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q743","v":237484.88571923823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q743","v":-119779.09515079127},1516539.4901977461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V743","v":289331.03767032933},-301803.57983430981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V743","v":247366.8364046567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V743","v":-124763.20648840083},1525425.1202197683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA743","v":243742.18466191532},-638234.20232907345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA743","v":248816.19542380315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA743","v":-125494.21263785001},1511576.3757280174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF743","v":182325.05719214637},-613566.08346453635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF743","v":246557.28945053756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF743","v":-124354.89923401368},1520902.6828152558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK743","v":293576.14368992072},-588257.91647099133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK743","v":248078.52849140664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK743","v":-125122.1591599307},1418198.0750475503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP743","v":204034.14422866332},-222918.49368127296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP743","v":231326.1035978315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP743","v":-116672.82020828781},1353832.4156207687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU743","v":230510.42256649712},-266833.47212571977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU743","v":220827.24771678456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU743","v":-111377.56340176804},-514507.26751457341,260585.03248155426,240205.67251948258,-348925.33835148183,110131.08775227539,-271170.03488120501,-309038.63605586608,-171725.40344959468,95768.93393693406,73126.634755793872,{"$f":"BI743*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":957804.18861452455},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ743:BI743)+Monte_Carlo!BJ743/(1+Analise_Fundamentalista!$C$10)^10","v":-167367.10990344104},{"$f":"(BK743+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-15.391271376642528},0.82572970333192819]
["Tent730",1708956.2877191061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B755","v":260285.64309152591},-209153.47427493206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B755","v":278752.45793421398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B755","v":-140593.01955701006},1614147.9156286684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G755","v":117083.4783985642},-1301406.2653597782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G755","v":263288.00928630627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G755","v":-132793.29091136425},1610886.4047512419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L755","v":245210.12457238088},-151632.17749298966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L755","v":262756.01547218993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L755","v":-132524.97178239026},1547914.3404560015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q755","v":219331.24903003461},-333745.61396701739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q755","v":252484.47264243278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q755","v":-127344.36375243156},1470554.5279090588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V755","v":134421.07393846344},-410495.96340282023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V755","v":239866.10548596707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V755","v":-120980.09936691287},1319024.0217624051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA755","v":110983.65407555348},-1134753.0624160499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA755","v":215149.55694465179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA755","v":-108513.93415996418},1464090.3976163154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF755","v":102183.4915843529},-12449.538976663487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF755","v":238811.72380256301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF755","v":-120448.30601257278},1466424.9599573531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK755","v":167042.61793271283},-112853.42595564952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK755","v":239192.52054700957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK755","v":-120640.36661191592},1450147.861156482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP755","v":108518.62333003212},-481718.5775782321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP755","v":236537.51916904183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP755","v":-119301.27649797476},1350524.448540532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU755","v":187996.4140338843},-742983.34181032097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU755","v":220287.67630644023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU755","v":-111105.42239749088},189291.6071937978,-1053828.0685862717,223808.99076919089,10725.743953018449,-157188.8833453026,-917133.7855558088,208097.37039767962,172741.34591215692,-255963.71157713293,-445804.67386748729,{"$f":"BI755*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5839097.9615041073},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ755:BI755)+Monte_Carlo!BJ755/(1+Analise_Fundamentalista!$C$10)^10","v":-3970001.3650413444},{"$f":"(BK755+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-101.21959868884099},0.2889949561199015]
["Tent737",1537356.8554518165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B762","v":147072.61736012256},-133502.21316135401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B762","v":250762.41285912023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B762","v":-126475.81684673669},1540246.8920262831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G762","v":178003.12656884961},-88594.69738075725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G762","v":251233.81450025146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G762","v":-126713.57539653363},1617436.1570380898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L762","v":197130.38451788001},-1102848.1378765642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L762","v":263824.36318941327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L762","v":-133063.80911718681},1499619.8315404644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q762","v":235597.68310653066},-576475.55918373598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q762","v":244607.02535974109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q762","v":-123371.25403321191},1556218.5609802036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V762","v":284903.64156657294},-1548625.3035806718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V762","v":253838.99639414242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V762","v":-128027.53829993453},1516647.4908470502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA762","v":140400.64760976125},-706540.4720592791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA762","v":247384.45268113396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA762","v":-124772.09152396838},1317555.6174486598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF762","v":254538.49316721375},-259291.55260339763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF762","v":214910.04156638312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF762","v":-108393.13095517564},1500581.1040014841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK762","v":190574.00748105408},-108536.1958840172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK762","v":244763.82109710388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK762","v":-123450.33633559903},1420439.6911766755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP762","v":253758.76575834636},-614856.61440250161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP762","v":231691.73963558683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP762","v":-116857.23427583663},1484146.6430046281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU762","v":143111.87318935792},-931093.30847658496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU762","v":242083.15194797551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU762","v":-122098.30029293129},137857.00021115207,213928.66829181014,-774957.19928645762,-219642.10475067611,-1137910.203919891,-443527.46329235227,101763.85117502359,203351.29635854176,-246263.34328440507,-667996.5836321828,{"$f":"BI762*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8749341.8495154344},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ762:BI762)+Monte_Carlo!BJ762/(1+Analise_Fundamentalista!$C$10)^10","v":-5711567.7058057804},{"$f":"(BK762+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-140.52806642514111},0.1074056811210081]
["Tent747",1672581.1878461151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B772","v":319776.72860508465},-789996.04539155366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B772","v":272819.21752890683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B772","v":-137600.49999136495},1646244.7969768755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G772","v":146367.65543816518},-981238.12016030692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G772","v":268523.41795774573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G772","v":-135433.84848415645},1567260.1928611002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L772","v":113887.04028852895},-128402.76264433459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L772","v":255640.02667708352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L772","v":-128935.91517190481},1573529.6906435525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q772","v":198156.59713488104},-162255.87728760965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q772","v":256662.66132808692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q772","v":-129451.69643013546},1557024.4353582333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V772","v":160706.24566066777},-362450.56000218913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V772","v":253970.44473209951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V772","v":-128093.83625793675},1543618.678904749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA772","v":262665.58155517146},-799065.46052089462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA772","v":251783.79572958834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA772","v":-126990.96675051549},1451305.5458674915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF772","v":204359.55992729537},-119332.59320026264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF772","v":236726.35223693584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF772","v":-119396.51731272551},1449694.6107788815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK772","v":242292.01031302649},-125288.30909543671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK772","v":236463.58828050847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK772","v":-119263.98833580223},1398535.3693291089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP772","v":188440.1379876039},-325355.7100381417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP772","v":228118.86676676662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP772","v":-115055.20178850589},1355722.2321021401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU772","v":198213.07524782556},-91705.72311603211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU772","v":221135.50076749892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU772","v":-111533.03549162426},-335000.59924892714,-701780.89524855244,112188.38914937308,163111.68474522285,-75867.7058673586,-411607.04998665024,202356.80165124303,234203.30116229603,-23851.90707227707,216109.8174076681,{"$f":"BI772*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2830581.3470704607},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ772:BI772)+Monte_Carlo!BJ772/(1+Analise_Fundamentalista!$C$10)^10","v":597783.11491154111},{"$f":"(BK772+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.8787471242666416},0.89214000018903927]
["Tent751",1666668.4316754404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B776","v":315863.64381406305},-1110050.9233773642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B776","v":271854.77196199237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B776","v":-137114.06727806895},1598668.8017910644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G776","v":203554.45533255729},-773910.64645263401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G776","v":260763.16938262773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G776","v":-131519.84970626474},1639240.8386614188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L776","v":203536.13199797188},-77555.35636045321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L776","v":267380.98347318202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L776","v":-134857.64436735265},1562025.5845449343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q776","v":279515.02512469771},-430141.76879099716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q776","v":254786.19563123412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q776","v":-128505.27256585532},1471930.4653464016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V776","v":206400.1341397198},-173282.20315785729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V776","v":240090.53834324918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V776","v":-121093.29547405013},1471210.0266374457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA776","v":249208.29446450205},-99526.313718297126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA776","v":239973.02564713426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA776","v":-121034.02616785093},1581058.7226016875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF776","v":166483.48243768563},-855870.69862463756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF776","v":257890.74198718704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF776","v":-130071.09749085434},1388899.9173232643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK776","v":159586.19103467872},-104888.05734878317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK776","v":226547.20226648782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK776","v":-114262.50901922131},1285252.5390593023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP776","v":185844.59195462926},-1469629.1659221286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP776","v":209640.99954080087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP776","v":-105735.60989136418},1411928.8393707359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU776","v":192155.06382257142},-944383.06517435785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU776","v":230303.51169958391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU776","v":-116157.06051305636},-659446.57487937773,-441112.87144371372,258504.11474334804,-24345.820600920648,152115.17385106158,268620.98022548819,-561567.57169061922,166982.82693316205,-1179879.1843180626,-638081.55016525893,{"$f":"BI776*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8357518.2075161953},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ776:BI776)+Monte_Carlo!BJ776/(1+Analise_Fundamentalista!$C$10)^10","v":-5406809.3543261169},{"$f":"(BK776+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-133.64944024472922},0.13120167534051122]
["Tent758",1680707.817921452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B783","v":117774.65349733188},-287769.87822482811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B783","v":274144.77402470558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B783","v":-138269.0644650879},1571769.914492042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G783","v":215105.26336422932},-329986.65317733103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G783","v":256375.61950544189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G783","v":-129306.92254407224},1511714.357126028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L783","v":235126.68900402053},-328696.39594985388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L783","v":246579.79596759775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L783","v":-124366.25073640635},1543989.0851053866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q783","v":288927.81094423466},-336184.87560647866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q783","v":251844.21368152997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q783","v":-127021.4394586734},1217794.6400120819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V783","v":167664.09637683441},-531405.49196592066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V783","v":198637.76013577901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V783","v":-100185.95962343436},1642794.9606816778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA783","v":128040.49869307512},-174487.16171176941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA783","v":267960.70587805851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA783","v":-135150.03613318838},1451236.4296426661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF783","v":123420.08495323361},-307916.98498360364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF783","v":236715.07850355151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF783","v":-119390.83123472668},1467970.5417824523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK783","v":189822.52333365261},-24784.949995631909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK783","v":239444.62455679665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK783","v":-120767.51908347102},1419997.2116388157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP783","v":240851.30467575986},-54320.589826790943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP783","v":231619.56560770186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP783","v":-116820.83221291265},1331738.3338863675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU783","v":123522.77495421363},-1356950.9401191797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU783","v":217223.42260228519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU783","v":-109559.91968103561},-34119.515167878533,12187.307148267952,28643.838285358055,77565.70956061258,-265289.59507674159,86364.006726175838,-67172.652761545207,283714.6788113463,301329.44824375818,-1125764.6622437167,{"$f":"BI783*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14745135.100119125},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ783:BI783)+Monte_Carlo!BJ783/(1+Analise_Fundamentalista!$C$10)^10","v":-6980325.6654440844},{"$f":"(BK783+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-169.16489188177295},4.1031819922942837E-2]
["Tent770",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1558196.5457635748},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B795","v":117399.71550894933},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B795)","v":-543165.0215375158},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B795","v":254161.63081380748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B795","v":-128190.26385080461},1498657.3799826112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G795","v":187762.85744778087},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G795)","v":-647696.00698194676},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G795","v":244450.03729672148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G795","v":-123292.07472846999},1634309.243848156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L795","v":154082.46155791066},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L795)","v":-658803.93424166657},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L795","v":266576.57777503075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L795","v":-134451.93018319778},1507297.2856658492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q795","v":268047.27745360346},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q795)","v":-54154.807034414676},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q795","v":245859.31555786225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q795","v":-124002.86554121539},1393904.7933940412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V795","v":93578.365094872657},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V795)","v":-1166663.9240169481},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V795","v":227363.56106771101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V795","v":-114674.25193175556},1619544.3884807033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA795","v":166115.59577625114},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA795)","v":-165189.24747997077},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA795","v":264168.24249208812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA795","v":-133237.24984622834},1352128.6789821517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF795","v":185180.37420592713},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF795)","v":-30990.344674946384},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF795","v":220549.34664985855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF795","v":-111237.39979414718},1484789.6948867757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK795","v":152214.41812619718},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK795)","v":-908078.39391465054},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK795","v":242188.0418705651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK795","v":-122151.20311232617},1509238.0699384911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP795","v":235613.79073960567},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP795)","v":-28063.044941641459},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP795","v":246175.8821021365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP795","v":-124162.53066732791},1345422.3522524794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU795","v":141231.12873191884},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU795)","v":-407978.75914208754},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU795","v":219455.45965401205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU795","v":-110685.68133777933},{"$f":"SUM(C795:F795)","v":-299793.93906556355},{"$f":"SUM(H795:K795)","v":-338775.18696591438},{"$f":"SUM(M795:P795)","v":-372596.82509192295},{"$f":"SUM(R795:U795)","v":335748.92043583561},{"$f":"SUM(W795:Z795)","v":-960396.24978612002},{"$f":"SUM(AB795:AE795)","v":131857.34094214014},{"$f":"SUM(AG795:AJ795)","v":263501.97638669208},{"$f":"SUM(AL795:AO795)","v":-635827.13703021442},{"$f":"SUM(AQ795:AT795)","v":329564.09723277279},{"$f":"SUM(AV795:AY795)","v":-157977.85209393594},{"$f":"BI795*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2069175.6013277934},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ795:BI795)+Monte_Carlo!BJ795/(1+Analise_Fundamentalista!$C$10)^10","v":-2209915.1295999554},{"$f":"(BK795+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-61.493122941390936},0.55372257206360054]
["Tent782",1760314.6178517281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B807","v":237609.68949639704},-330106.21284670004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B807","v":287129.65333865152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B807","v":-144818.18480239398},1545424.5421095807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G807","v":181534.09813986061},-198256.59379957261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G807","v":252078.35493549504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G807","v":-127139.53214256134},1578693.9686058802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L807","v":248815.56362828141},-353469.22694239439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L807","v":257505.02060070218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L807","v":-129876.55307379158},1546606.2084112542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q807","v":292817.81202552508},-1232643.8743264286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q807","v":252271.09970516327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q807","v":-127236.74588328421},1549353.8749305687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V807","v":125685.71285175291},-511364.89243320376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V807","v":252719.27898356057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V807","v":-127462.79188309249},1298475.5884697323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA807","v":238458.04877321504},-557357.34125793574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA807","v":211797.84670595714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA807","v":-106823.44839122724},1488275.3024876551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF807","v":110585.70415366664},-423898.0556028607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF807","v":242756.58870416263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF807","v":-122437.95830970605},1332208.3120280223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK807","v":200931.00556046475},-374936.77109928901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK807","v":217300.08200141849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK807","v":-109598.58400881033},1512221.3868986012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP807","v":280709.23520612664},-270224.54005102173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP807","v":246662.49895793534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP807","v":-124407.96324084174},1391598.7608301835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU807","v":215561.70587653556},-72597.406877515008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU807","v":226987.41789197794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU807","v":-114484.53843019942},49814.945185954537,108216.3271332217,22974.804212797608,-814791.70847902447,-260422.69248098281,-213924.89416999079,-192993.72105473751,-66304.267546216099,132739.23087219853,255467.17846079904,{"$f":"BI807*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3346079.5016811686},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ807:BI807)+Monte_Carlo!BJ807/(1+Analise_Fundamentalista!$C$10)^10","v":802323.71918824234},{"$f":"(BK807+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.4953830546813842},0.90630453916638032]
["Tent788",1584105.966144525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B813","v":176803.06896754215},-216266.61844614538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B813","v":258387.78607988518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B813","v":-130321.78919905768},1622684.9945470633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G813","v":205407.18284107526},-639324.76420494553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G813","v":264680.51519718429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G813","v":-133495.62233549656},1559090.9693122413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L813","v":220057.19162192196},-596682.44299305754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L813","v":254307.52264522336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L813","v":-128263.84660325626},1447407.3590905473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q813","v":185320.56066383247},-17530.94532219915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q813","v":236090.50850391085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q813","v":-119075.81990594791},1504244.2707452551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V813","v":236005.51550482973},-1100855.725033504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V813","v":245361.33008021067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V813","v":-123751.69903126806},1590552.9978680122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA813","v":232550.51499081741},-843694.95721121307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA813","v":259439.37876965519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA813","v":-130852.17588226222},1333750.7852157499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF813","v":201181.04498326813},-102328.44926630531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF813","v":217551.67895300029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF813","v":-109725.48073788804},1316650.8858244542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK813","v":111397.35097783894},-490180.88414355717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK813","v":214762.46835703281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK813","v":-108318.70017432427},1548747.0533656406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP813","v":156050.44282092786},-89736.630682106013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP813","v":252620.29868548812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP813","v":-127412.86967223277},1344035.0591712543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU813","v":93652.90034080646},-676812.64880843624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU813","v":219229.17454710463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU813","v":-110571.55102051984},88602.447402224265,-302732.6885021826,-250581.57532916847,284804.30393959628,-743240.57847973157,-482557.23933300271,206678.79393207509,-272339.76498300966,191521.24115207721,-474502.12494104495,{"$f":"BI813*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6214973.8504002001},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ813:BI813)+Monte_Carlo!BJ813/(1+Analise_Fundamentalista!$C$10)^10","v":-3921172.9304716103},{"$f":"(BK813+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.11750403991941},0.29558459689887151]
["Tent800",1525023.5863279572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B825","v":275499.3080030125},-162256.37054485545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B825","v":248750.70015040701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B825","v":-125461.17910579898},1600431.483672838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G825","v":191255.9012117227},-1390523.7143146887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G825","v":261050.68516675365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G825","v":-131664.86264197167},1591191.6949425763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L825","v":182619.68484717497},-180844.89534069417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L825","v":259543.5583678635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L825","v":-130904.72043880852},1516296.1236976399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q825","v":189749.04684991634},-306947.70844021562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q825","v":247327.14024006142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q825","v":-124743.18512720228},1536520.8834694356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V825","v":251857.3380620903},-364316.19811819639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V825","v":250626.05521994163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V825","v":-126407.04280838791},1502702.9566529775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA825","v":217145.36552360392},-1911572.2527179203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA825","v":245109.9221918062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA825","v":-123624.89765906427},1548294.8121125726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF825","v":295946.31012023537},-231897.1613719548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF825","v":252546.53239797225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF825","v":-127375.66452907377},1504922.0982084211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK825","v":295634.05098024529},-329678.3039363756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK825","v":245471.89234138181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK825","v":-123807.46278044644},1312357.4934424835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP825","v":89581.305008073337},-153284.10119511452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP825","v":214062.16157449494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP825","v":-107965.48985322825},1305282.0402589592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU825","v":141159.79213840171},-788340.8234256017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU825","v":212908.06536964804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU825","v":-107383.40397136312},236532.45850276508,-1069881.9905781839,130413.62743553577,5385.293522559863,11760.15235544763,-1572941.8626615745,189220.01661717903,87620.176604805063,42393.875534225503,-541656.3698889151,{"$f":"BI825*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7094552.3693504333},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ825:BI825)+Monte_Carlo!BJ825/(1+Analise_Fundamentalista!$C$10)^10","v":-4831829.5725332256},{"$f":"(BK825+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-120.67171228076886},0.18542943296980749]
["Tent807",1539665.0516918446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B832","v":164548.59631964745},-274523.91670151235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B832","v":251138.90895789472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B832","v":-126665.70835036831},1503779.1344675424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G832","v":204985.1031605803},-161194.27763552259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G832","v":245285.46045053171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G832","v":-123713.4330356665},1598882.779566518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L832","v":291588.25531059143},-131228.54366780462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L832","v":260798.07187327632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L832","v":-131537.45330548217},1570194.8568763495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q832","v":193214.61939411622},-619532.29263009224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q832","v":256118.70762014829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q832","v":-129177.34514776444},1546540.3051963446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V832","v":101143.6297084292},-113227.78958346508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V832","v":252260.35005447073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V832","v":-127231.32413432009},1473433.6630060906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA832","v":98430.145962560317},-49559.237605222872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA832","v":240335.72895778416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA832","v":-121216.96107011331},1514434.2678130963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF832","v":281329.08693192963},-574861.0966276133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF832","v":247023.44791752196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF832","v":-124590.01330960281},1445087.0511807806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK832","v":161292.63187018607},-370938.48970669816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK832","v":235712.03683809959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK832","v":-118884.93199519187},1562776.12697847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP832","v":290562.87400783214},-43449.108541997201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP832","v":254908.61862685753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP832","v":-128567.01845590222},1405126.0920681064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU832","v":177014.78386233156},-482927.36964435881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU832","v":229193.89728466858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU832","v":-115597.40969493246},14497.880225661502,165362.85293992292,289620.33021058096,-299376.31076359219,112944.86604511474,167989.6762450083,-171098.57508776453,-92818.752993604372,373455.36563679023,-192316.0981922911,{"$f":"BI832*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2518933.9698417373},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ832:BI832)+Monte_Carlo!BJ832/(1+Analise_Fundamentalista!$C$10)^10","v":-844865.8796519225},{"$f":"(BK832+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.682930332540639},0.7489819131462967]
["Tent810",1649122.6581515283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B835","v":280567.46019333258},-1258899.1128794323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B835","v":268992.83363665617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B835","v":-135670.60538386062},1736755.7857786384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G835","v":174457.99108677727},-1326198.3889316986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G835","v":283286.90885558579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G835","v":-142880.03848338372},1565005.3555187359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L835","v":306629.47467350616},-222976.91170271524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L835","v":255272.23409166592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L835","v":-128750.41341691492},1541990.1811802092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q835","v":220890.4635755629},-402197.46706328157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q835","v":251518.16708436323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q835","v":-126856.99292445564},1505510.0052641509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V835","v":251469.65870747474},-1002933.1936977755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V835","v":245567.78744297056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V835","v":-123855.82892578199},1513370.458911363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA835","v":255168.25422933346},-810258.9295209205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA835","v":246849.92718544623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA835","v":-124502.49550309067},1401135.9947822844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF835","v":272007.30373565713},-199745.42335052256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF835","v":228543.0617812608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF835","v":-115269.15096194364},1447227.4204836532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK835","v":175774.3762532798},-312495.67736062559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK835","v":236061.15823362634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK835","v":-119061.01665307368},1387050.1393577473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP835","v":107294.51422357016},-25203.720746737534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP835","v":226245.48000581571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP835","v":-114110.33083213078},1383996.1352896518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU835","v":126433.28988024396},-112053.17826779759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU835","v":225747.33318565396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU835","v":-113859.08294664741},-845009.42443330423,-1011333.5274727192,210174.38364554191,-56645.82932781108,-629751.57647311222,-432743.24360923143,185535.79120445173,-19721.159526793126,194225.94265051751,126268.36185145292,{"$f":"BI835*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1653848.3724117205},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ835:BI835)+Monte_Carlo!BJ835/(1+Analise_Fundamentalista!$C$10)^10","v":-1215468.6157450101},{"$f":"(BK835+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-39.04771400670451},0.70045500967845975]
["Tent822",1704450.0431558629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B847","v":331996.26104733051},-1088332.7404995554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B847","v":278017.43225972279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B847","v":-140222.29823747629},1756554.133376593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G847","v":128761.94492088239},-60201.230299541035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G847","v":286516.2705985544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G847","v":-144508.81593722416},1467375.2849864967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L847","v":129347.53922128044},-380445.56066214875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L847","v":239347.53061930565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L847","v":-120718.54828711033},1587172.4263276432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q847","v":175903.35684601762},-271713.07613719854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q847","v":258887.96465048072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q847","v":-130574.06182861178},1472692.2961098258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V847","v":282978.53400632966},-428229.92387538723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V847","v":240214.80260873126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V847","v":-121155.97003640783},1514632.4732170121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA847","v":183177.2579453091},-985404.72187446652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA847","v":247055.77773421441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA847","v":-124606.31934178708},1470608.785051761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF847","v":216298.74685559113},-97273.577215335419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF847","v":239874.9555144888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF847","v":-120984.56301269471},1263472.2716383522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK847","v":202148.40940081599},-115902.16335706017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK847","v":206088.36152326706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK847","v":-103943.78315742382},1427222.457724524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP847","v":277022.25759981514},-226886.49816091097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP847","v":232798.09493583281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP847","v":-117415.24131016813},1501941.6119395208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU847","v":162728.09905203342},-253561.64360213358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU847","v":244985.73720724203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU847","v":-123562.26308323701},-618541.34542997845,210568.16928267156,-132469.03910867299,32504.183530688009,-26192.557296734143,-679778.00553673017,237915.56214204978,188390.82440959907,165518.6130645689,30589.929573904854,{"$f":"BI847*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":400663.35300610831},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ847:BI847)+Monte_Carlo!BJ847/(1+Analise_Fundamentalista!$C$10)^10","v":-399970.72975065827},{"$f":"(BK847+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.641310764804818},0.80123832550654184]
["Tent829",1725394.2119982077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B854","v":297433.28779598325},-138541.12768402827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B854","v":281433.69198862719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B854","v":-141945.34051820496},1563654.493196243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G854","v":115392.66217687659},-1086058.1524928471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G854","v":255051.89130383005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G854","v":-128639.28019818375},1505647.7679649279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L854","v":289997.09517689527},-347238.25966958841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L854","v":245590.25828773659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L854","v":-123867.16243631339},1462813.353546473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q854","v":194670.52278717462},-193800.58283880766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q854","v":238603.42170852056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q854","v":-120343.24569992654},1376888.5118612645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V854","v":201605.86772448642},-439310.70969396201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V854","v":224587.98960561535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V854","v":-113274.35047171393},1461180.6274237628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA854","v":152349.58689423563},-466194.79052740766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA854","v":238337.10335789365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA854","v":-120208.92401051235},1442335.8929593002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF854","v":117045.66105790051},-674722.60086001863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF854","v":235263.28801876781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF854","v":-118658.59873879637},1408730.5756603633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK854","v":202692.53209866388},-421681.30160830979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK854","v":229781.83430104842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK854","v":-115893.94462436326},1400314.1679708404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP854","v":196969.26980373389},-419210.16130468319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP854","v":228409.01139897044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP854","v":-115201.5406235142},1336370.3492968986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU854","v":223751.97935160721},-62256.147644650751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU854","v":217978.96309805644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU854","v":-109940.98796106187},298380.51158237725,-844252.87921032414,64481.931358730057,119130.11595696097,-126391.20283557416,-195717.02428579074,-441072.25052214664,-105100.87983296074,-109033.42072549307,269533.806843951,{"$f":"BI854*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3530322.5702985083},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ854:BI854)+Monte_Carlo!BJ854/(1+Analise_Fundamentalista!$C$10)^10","v":841680.80247493717},{"$f":"(BK854+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.3837021513233578},0.90886480719783336]
["Tent840",1571905.9506357661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B865","v":273048.46518041071},-203410.85387464991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B865","v":256397.80872684182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B865","v":-129318.11401359811},1581634.3652773264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G865","v":230805.22638799704},-391777.51353467221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G865","v":257984.63661274259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G865","v":-130118.45466583625},1464449.6062447035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L865","v":200531.61547052008},-1581754.105781941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L865","v":238870.31528836867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L865","v":-120477.85751490138},1541366.9314192703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q865","v":154847.46659413746},-866635.38472328929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q865","v":251416.50713904042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q865","v":-126805.71919296334},1585850.9155965063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V865","v":273580.2250233221},-1007332.3694007272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V865","v":258672.40947967966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V865","v":-130465.3433169666},1429118.3970100514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA865","v":263740.31191452767},-606873.75297270704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA865","v":233107.34669360606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA865","v":-117571.2171130395},1503371.6016667094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF865","v":248722.02262071008},-1609920.358512884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF865","v":245218.98667894531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF865","v":-123679.90598324896},1427735.4705694595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK865","v":239766.40931826533},-249685.41734186275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK865","v":232881.77384120051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK865","v":-117457.44603211411},1485261.3559473406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP865","v":175961.92265672228},-339.85676669093482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP865","v":242264.97577512963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP865","v":-122190.00589106826},1382603.6841122531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU865","v":187529.60491252586},-20797.017031415839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU865","v":225520.20672780214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU865","v":-113744.52828130985},196717.30601900449,-33106.105199768834,-1262830.0325379537,-587177.13018307474,-605545.07821469195,-227597.31147761282,-1239659.2551964775,105505.31978548899,295697.03577409271,278508.26632760232,{"$f":"BI865*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3647869.000716073},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ865:BI865)+Monte_Carlo!BJ865/(1+Analise_Fundamentalista!$C$10)^10","v":-553347.11178698298},{"$f":"(BK865+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.103131554324072},0.78400870229608133]
["Tent847",1451702.2381190551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B872","v":180495.99052084514},-498908.35254325793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B872","v":236791.05777736506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B872","v":-119429.15253100639},1695268.759735479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G872","v":288323.85190209473},-90835.444361399568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G872","v":276519.84841933183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G872","v":-139466.96916981283},1674829.6272673735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L872","v":201543.91613806557},-238202.63668497518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L872","v":273185.96653219959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L872","v":-137785.4753999213},1563613.7895982252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q872","v":113773.97959869147},-896820.30501819041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q872","v":255045.25203044681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q872","v":-128635.93158020372},1459163.3089060232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V872","v":284476.93065533735},-39075.993299679561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V872","v":238008.0531069907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V872","v":-120042.96253808883},1608640.6497404405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA872","v":294863.89750876831},-184313.18906345859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA872","v":262389.70433030906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA872","v":-132340.21721586169},1344679.0495537654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF872","v":196256.88337770218},-52332.250125087819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF872","v":219334.21755101348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF872","v":-110624.53104879415},1411821.4370419004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK872","v":98543.544458356933},-769887.7659717825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK872","v":230285.99301676801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK872","v":-116148.22470032847},1341912.7171542805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP872","v":246902.38722348193},-442039.2328177059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP872","v":218882.99363068218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP872","v":-110396.94943776238},1423271.0047672789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU872","v":234311.41722582583},-160552.09347747336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU872","v":232153.56281282948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU872","v":-117090.16178245356},-201050.45677605417,334541.28679021413,98741.770585368678,-656637.00496925588,363366.0279245596,240600.19555975709,252634.3197548337,-557206.453196986,-86650.801401304168,188822.72477872841,{"$f":"BI872*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2473178.1696592346},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ872:BI872)+Monte_Carlo!BJ872/(1+Analise_Fundamentalista!$C$10)^10","v":1103658.2958640526},{"$f":"(BK872+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.296732051753493},0.92459933447577891]
["Tent859",1476085.4013960715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B884","v":232648.47315763048},-151733.13596943926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B884","v":240768.26114091696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B884","v":-121435.11522069153},1695376.595253804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G884","v":118726.75418391064},-740337.31648362183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G884","v":276537.43776085076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G884","v":-139475.84062032666},1740392.4651572874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L884","v":171580.18324077892},-1134983.9382550467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L884","v":283880.0974133049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L884","v":-143179.22210714241},1504158.7499239482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q884","v":189459.89097612433},-662087.95186757343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q884","v":245347.3805489587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q884","v":-123744.66337413105},1483974.57955346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V884","v":209058.13350924553},-901275.94647960016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V884","v":242055.08621552907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V884","v":-122084.14491615017},1413220.424931159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA884","v":231802.66508886981},-475217.91855955333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA884","v":230514.18569527796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA884","v":-116263.31713018639},1433789.6164857226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF884","v":260333.26882882783},-1063505.4384721981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF884","v":233869.28186991852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF884","v":-117955.5106469453},1425676.1060858855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK884","v":125307.83355491975},-801164.28186464414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK884","v":232545.86535968818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK884","v":-117288.02550732084},1462775.6671912333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP884","v":120227.31802919362},-225213.48819162691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP884","v":238597.27458572455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP884","v":-120340.14530554118},1267444.8031829353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU884","v":153185.00089270968},-99900.653360461642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU884","v":206736.33183136178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU884","v":-104270.5967858074},200248.48310841667,-484548.96515918709,-822702.87970810523,-351025.34371662146,-572246.87167097582,-129164.38490559196,-687258.39842039696,-560598.60845735716,13270.95911775007,155750.08257780242,{"$f":"BI884*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2039996.5343442496},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ884:BI884)+Monte_Carlo!BJ884/(1+Analise_Fundamentalista!$C$10)^10","v":-1289401.8257144741},{"$f":"(BK884+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.716442398325889},0.69028813835687797]
["Tent871",1517176.9810149022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B896","v":260441.09148110004},-84934.062185378993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B896","v":247470.81924697381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B896","v":-124815.65180813658},1556434.320591097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G896","v":208309.93038640704},-297774.22572343302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G896","v":253874.18952476355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G896","v":-128045.28848781936},1526489.8186855004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L896","v":120860.64628678259},-385566.30998397421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L896","v":248989.86125505605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L896","v":-125581.80362732745},1420444.9079789419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q896","v":191619.87191904784},-925376.15972711437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q896","v":231692.59056223999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q896","v":-116857.6634535683},1498234.9818386917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V896","v":112400.87424690787},-91651.905796682491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V896","v":244381.1387990299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V896","v":-123257.32472875633},1372445.0861729868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA896","v":258115.78603132445},-162880.00059839888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA896","v":223863.21048683018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA896","v":-112908.79715757625},1479936.363419208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF896","v":222622.30216090879},-735269.0591710431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF896","v":241396.40191729303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF896","v":-121751.927524741},1483633.3269682301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK896","v":235934.71255550749},-365829.81791021983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK896","v":241999.4235882326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK896","v":-122056.07062792296},1334593.6888140133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP896","v":192085.70620923804},-752111.12026245741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP896","v":217689.16722669458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP896","v":-109794.8250288608},1328394.6234959955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU896","v":220859.2524699934},-575441.25663673726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU896","v":216678.02100445944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU896","v":-109284.83813349411},298162.19673455821,36364.605699918218,-141297.60606946301,-618921.36069939472,141872.78252049896,206190.19876217953,-393002.28261758224,-9951.7523944027052,-452131.07185538555,-247188.8212957785,{"$f":"BI896*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3237650.5387734296},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ896:BI896)+Monte_Carlo!BJ896/(1+Analise_Fundamentalista!$C$10)^10","v":-2058829.3073734867},{"$f":"(BK896+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-58.083001816866499},0.57707707194217295]
["Tent878",1406259.2731375552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B903","v":94581.560781163877},-401990.41618569224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B903","v":229378.73349766203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B903","v":-115690.63463544355},1486314.9303999171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G903","v":111389.59158181294},-227416.66091854137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G903","v":242436.82713866822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G903","v":-122276.68172630192},1517627.1820353712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L903","v":207552.13385028302},-1133342.0786879328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L903","v":247544.25274666134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L903","v":-124852.68910471942},1479353.7145037111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q903","v":148161.53549343284},-407502.55755581753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q903","v":241301.36448510436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q903","v":-121703.99395794354},1413078.3471301913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V903","v":156906.03883422044},-100114.24580228896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V903","v":230491.01100291032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V903","v":-116251.62862346822},1617235.2606413136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA903","v":211271.28493454217},-57381.567509230299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA903","v":263791.59443763539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA903","v":-133047.28170145134},1198732.6301107507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF903","v":179612.34335474606},-409496.72363955394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF903","v":195528.50441557899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF903","v":-98617.759459326786},1434824.5866592564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK903","v":176305.89125887305},-97975.058087027093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK903","v":234038.09863944876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK903","v":-118040.65593877881},1335735.4216871031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP903","v":190356.78332643752},-280610.13615363778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP903","v":217875.39834738808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP903","v":-109888.75351217469},1403180.5053385394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU903","v":208183.14794019249},-116070.7709407255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU903","v":228876.54739872454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU903","v":-115437.34947859717},-193720.75654230989,4133.0760756378731,-803098.38119570795,-139743.65153522388,171031.17541137361,284634.0301614959,-132973.63532855565,194328.27587251586,17733.29200801313,205551.57491959434,{"$f":"BI903*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2692290.7103789691},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ903:BI903)+Monte_Carlo!BJ903/(1+Analise_Fundamentalista!$C$10)^10","v":726778.14881640114},{"$f":"(BK903+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.7902624709438468},0.90124203059137531]
["Tent880",1608290.981967631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B905","v":294594.62051962927},-108247.41655825077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B905","v":262332.66907912592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B905","v":-132311.45062401006},1517269.4252855298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G905","v":161525.29155210999},-741825.46115669399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G905","v":247485.89808067164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G905","v":-124823.25704604798},1512322.7266819014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L905","v":115981.8640656418},-178119.39884764139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L905","v":246679.02876263805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L905","v":-124416.30029793197},1584205.8338976675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q905","v":222874.68379159583},-406656.06194174144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q905","v":258404.07577778844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q905","v":-130330.00515465091},1493058.5689776416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V905","v":226525.5575070479},-151986.34941752875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V905","v":243536.80017043583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V905","v":-122831.46976696551},1437654.2879687794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA905","v":100466.99430084848},-33493.813115972429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA905","v":234499.65883318664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA905","v":-118273.4508056863},1498863.0957320528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF905","v":128635.2672729995},-89749.633565534226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF905","v":244483.59214607876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF905","v":-123308.99862441295},1325133.7512817301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK905","v":138282.61752853633},-309067.58289933502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK905","v":216146.13136440958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK905","v":-109016.57154628666},1412139.8113905627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP905","v":150490.2928409623},-325379.64928885829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP905","v":230337.92391334541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP905","v":-116174.41683370812},1386379.2257440984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU905","v":123445.5675812969},-213925.65099805614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU905","v":226136.04548124064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU905","v":-114055.13587396676},316368.42241649434,-457637.52856996027,60125.193682706478,-55707.307527008074,195244.53849298946,183199.38921237638,160060.22722913107,-63655.405552675773,-60725.8493682587,21600.826190514636,{"$f":"BI905*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":282925.11848659912},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ905:BI905)+Monte_Carlo!BJ905/(1+Analise_Fundamentalista!$C$10)^10","v":319627.29439544457},{"$f":"(BK905+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.3994398390974991},0.87049296081453564]
["Tent892",1557731.4319280167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B917","v":223651.92012636474},-55223.544441292812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B917","v":254085.76484472875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B917","v":-128151.99970148214},1570131.6236938047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G917","v":161041.8090751472},-252235.59787450964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G917","v":256108.39348561832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G917","v":-129172.1430579661},1559156.334459791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L917","v":156001.72321373911},-740230.86249103746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L917","v":254318.18453030119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L917","v":-128269.22408630473},1550474.426299342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q917","v":213252.02540423279},-569110.61462349608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q917","v":252902.05513209739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q917","v":-127554.97779892702},1446998.5043235568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V917","v":241249.36119136354},-106785.49590521884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V917","v":236023.8191028678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V917","v":-119042.18409755155},1414333.4242567748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA917","v":216854.93445323844},-649854.30400541425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA917","v":230695.73000973708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA917","v":-116354.88175186673},1461129.9995273876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF917","v":116677.76987277664},-265113.99670455354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF917","v":238328.84530550457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF917","v":-120204.75893684934},1496924.5518503326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK917","v":176509.93498073239},-309416.2851566482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK917","v":244167.3910379954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK917","v":-123149.51781157218},1498367.5557090414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP917","v":290478.82836417737},-1051688.967495003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP917","v":244402.7632797047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP917","v":-123268.23136275321},1440727.0881904515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU917","v":201627.79336057403},-44506.651068347965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU917","v":235000.8715445282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU917","v":-118526.24501977174},294362.14082831854,35742.461628289791,-458180.17883330188,-230511.51188609292,251445.50029146095,-318658.52129430545,-30312.140463121672,-11888.476949492586,-640075.60721387411,273595.76881698251,{"$f":"BI917*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3583525.6775487605},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ917:BI917)+Monte_Carlo!BJ917/(1+Analise_Fundamentalista!$C$10)^10","v":1151056.5731026581},{"$f":"(BK917+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.366546969497094},0.92721044424731913]
["Tent899",1612417.4765809814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B924","v":173207.46406801458},-827453.81346452981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B924","v":263005.75271759566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B924","v":-132650.93054052154},1560480.7310161162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G924","v":160824.64773008847},-333711.50384686474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G924","v":254534.21041581288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G924","v":-128378.18001003594},1610752.2850955634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L924","v":282540.75295747741},-30840.27336475642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L924","v":262734.13885431137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L924","v":-132513.93797917993},1642470.1714480924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q924","v":245616.63646604252},-88199.290688449008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q924","v":267907.72863234242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q924","v":-135123.31625778988},1477291.0747336328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V924","v":196924.47049900042},-219041.29667800895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V924","v":240964.92176279836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V924","v":-121534.30398072317},1381712.2206461162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA924","v":258616.430482461},-220376.59978836923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA924","v":225374.79772341158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA924","v":-113671.18904997337},1406818.6685939622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF924","v":209019.13638535488},-495883.62954739766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF924","v":229469.97799557648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF924","v":-115736.65517845444},1413435.1179164432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK924","v":141362.48828123408},-405925.8851729047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK924","v":230549.20484572626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK924","v":-116280.97956853881},1400578.3009300036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP924","v":177884.64145404784},-763411.59740355134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP924","v":228452.09483657344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP924","v":-115223.27040710209},1351260.7611162493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU924","v":122287.45277699518},-596113.49093008623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU924","v":220407.77823167027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU924","v":-111165.99762056815},-523891.52721944102,-46730.825710999328,381920.68046785239,290201.75815214601,97313.791603066667,149943.43936752994,-173131.17034492077,-150295.1716144832,-472298.13152003207,-364584.25754198892,{"$f":"BI924*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4775282.359741929},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ924:BI924)+Monte_Carlo!BJ924/(1+Analise_Fundamentalista!$C$10)^10","v":-2585993.9975528852},{"$f":"(BK924+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.981507047817317},0.49494999867816941]
["Tent911",1720576.3217818616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B936","v":147121.71300217989},-711468.34958156175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B936","v":280647.83295319445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B936","v":-141548.98062399472},1623027.5079096241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G936","v":300250.36960160901},-218819.04616135318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G936","v":264736.38347326324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G936","v":-133523.80034579861},1495263.6394572589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L936","v":254304.65169928348},-565500.59869261645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L936","v":243896.47514897599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L936","v":-123012.87728411108},1358742.4769772682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q936","v":217528.21387209257},-176014.38000304252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q936","v":221628.14103486869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q936","v":-111781.50606389536},1536874.2798628914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V936","v":235706.10166237556},-367061.50632354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V936","v":250683.69865646999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V936","v":-126436.11614771996},1355652.2188598244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA936","v":191538.06390508317},-406641.4895826407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA936","v":221124.08071917837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA936","v":-111527.27561747366},1542126.7082116359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF936","v":241007.37415676637},-335746.37227416894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF936","v":251540.43637577703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF936","v":-126868.22477850445},1454517.0729546857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK936","v":232122.91046804743},-292992.4008309755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK936","v":237250.19306054901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK936","v":-119660.72435758819},1331065.9191444966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP936","v":169612.11526241121},-406648.94561500207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP936","v":217113.7432246471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP936","v":-109504.60122752475},1392752.6932279021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU936","v":108113.99363486152},-48012.802017742622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU936","v":227175.63890995568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU936","v":-114579.47054831489},-425247.78425018216,212643.90656772046,-190312.34912846802,151360.46884002339,-7107.8221524144174,-105506.62057585282,29933.213479870014,56719.978340032743,-129427.6883554685,172697.35997875969,{"$f":"BI936*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2261970.0100067961},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ936:BI936)+Monte_Carlo!BJ936/(1+Analise_Fundamentalista!$C$10)^10","v":762755.26389887906},{"$f":"(BK936+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.6022931322874738},0.90367737750147159]
["Tent919",1590933.8116273074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B944","v":241629.68331388518},-675895.11081711634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B944","v":259501.49432649041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B944","v":-130883.50480313219},1670914.0310774944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G944","v":162074.52668112225},-51909.622727569826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G944","v":272547.28310299182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G944","v":-137463.34574941057},1558010.3311873036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L944","v":275910.09802539245},-350268.83041355282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L944","v":254131.25685327276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L944","v":-128174.94428426471},1541011.804635813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q944","v":174653.14240103198},-4889.5637478184117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q944","v":251358.58145394339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q944","v":-126776.50349729539},1450919.3088280861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V944","v":265754.01170080743},-994335.99928187847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V944","v":236663.35207429086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V944","v":-119364.74222753171},1611644.4144558052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA944","v":121031.20811180618},-168799.28708318417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA944","v":262879.65647448093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA944","v":-132587.33199252782},1566929.7474949148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF944","v":223128.12480075934},-78654.102877233861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF944","v":255586.1268443616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF944","v":-128908.72997579155},1481185.9229437378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK944","v":125021.89796843717},-944471.92437836027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK944","v":241600.22093320399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK944","v":-121854.7267291047},1212901.3264300858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP944","v":117018.68721975287},-53063.006376958037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP944","v":197839.59859225302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP944","v":-99783.394773135966},1403716.68099658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU944","v":191449.68679152647},-236474.56649387756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU944","v":228964.004452856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU944","v":-115481.45976703381},-305647.43797987292,245248.84130713367,51597.580180847683,294345.65660986159,-611283.37773431186,82524.245510575129,271151.41879209556,-699704.53220582381,162011.88466191187,68457.664983471099,{"$f":"BI944*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":896650.56354508922},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ944:BI944)+Monte_Carlo!BJ944/(1+Analise_Fundamentalista!$C$10)^10","v":122404.24230035022},{"$f":"(BK944+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.8509130897413861},0.85342845591105554]
["Tent929",1630057.558929417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B954","v":106976.11169461875},-897327.48731902835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B954","v":265883.07400903211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B954","v":-134102.15106641981},1578878.2685005383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G954","v":210883.48833073871},-975894.59344950889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G954","v":257535.08225236766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G954","v":-129891.71512262819},1482388.6308324323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L954","v":154836.14757931803},-1096569.9558487921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L954","v":241796.39785274238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L954","v":-121953.67152654144},1598879.8100884757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q954","v":305663.10060130281},-1400744.1117342557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q954","v":260797.58751372364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q954","v":-131537.20901141362},1486540.416400033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V954","v":140821.74721492172},-558844.18346912588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V954","v":242473.60676680368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V954","v":-122295.23208821108},1511762.0345952562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA954","v":242020.26602822798},-740910.95747671719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA954","v":246587.57276787693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA954","v":-124370.1730832866},1547949.7829945707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF954","v":215415.44839989603},-486349.33376679855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF954","v":252490.25377025481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF954","v":-127347.27955171444},1450972.9811952298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK954","v":124313.34641905279},-369612.06943749671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK954","v":236672.10671849793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK954","v":-119369.15776479134},1396788.3511779045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP954","v":226421.4184998089},-742199.3605864679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP954","v":227833.90593587616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP954","v":-114911.47748211854},1365682.8905489384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU954","v":244959.49042139485},-657934.19018435432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU954","v":222760.21056531009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU954","v":-112352.48245927051},-658570.45268179732,-637367.73798903066,-821891.0819432732,-965820.63263064274,-297844.06157561153,-376673.29176389886,-145790.91114836215,-127995.77406473731,-402855.51363290136,-302566.97165691992,{"$f":"BI954*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3962987.135360403},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ954:BI954)+Monte_Carlo!BJ954/(1+Analise_Fundamentalista!$C$10)^10","v":-5213098.5278858831},{"$f":"(BK954+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-129.27724057994027},0.14809574904152456]
["Tent941",1488824.8215867607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B966","v":198399.13629468143},-1036765.7430751438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B966","v":242846.22224286592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B966","v":-122483.16634106572},1557164.2532568723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G966","v":121978.36750730415},-179420.27790825462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G966","v":253993.25080571818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G966","v":-128105.33884621185},1686510.0662843606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L966","v":141797.70244574454},-139317.67435198161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L966","v":275091.19436578068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L966","v":-138746.40588301836},1491580.7478068166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q966","v":113681.79829337423},-1034450.4872177253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q966","v":243295.74878327336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q966","v":-122709.89185285229},1432575.8772520409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V966","v":165659.46673775761},-75738.929197591773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V966","v":233671.30559802012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V966","v":-117855.6583189224},1332575.2291416859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA966","v":204229.11542480794},-15877.143310633654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA966","v":217359.93083899663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA966","v":-109628.76967552856},1442115.2076812133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF966","v":123476.93824867054},-171616.97307761508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF966","v":235227.29144931855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF966","v":-118640.44332438291},1454831.1463044656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK966","v":249680.40135677575},-1148909.5667073061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK966","v":237301.42240962712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK966","v":-119686.56265487248},1473116.7802628074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP966","v":116309.68525103549},-744565.45715727122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP966","v":240284.04136097323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP966","v":-121190.89164865189},1568388.3031976491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU966","v":216420.53540138763},-926305.98015539325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU966","v":255824.0357891912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU966","v":-129028.72295157047},-718003.55087866215,68446.001558555872,138824.81657652525,-800182.83199392993,205736.18481926358,296083.13327764237,68446.813295991102,-781614.3055957756,-509162.62219391437,-583090.13191638491,{"$f":"BI966*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7637246.9833238134},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ966:BI966)+Monte_Carlo!BJ966/(1+Analise_Fundamentalista!$C$10)^10","v":-5094688.2172412015},{"$f":"(BK966+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-126.60463043200949},0.15911019660929482]
["Tent948",1769142.1855420503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B973","v":176111.35493827533},-354788.00961419783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B973","v":288569.54165466118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B973","v":-145544.41425942868},1647918.6562827409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G973","v":106637.22421526634},-556967.16254421009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G973","v":268796.44565254345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G973","v":-135571.55413281251},1424507.9846636297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L973","v":211210.62457143073},-1232038.7123217778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L973","v":232355.32993174344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L973","v":-117191.92608152254},1470557.0489943039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q973","v":153348.40043496684},-77056.62091255121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q973","v":239866.51670696423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q973","v":-120980.30677244437},1578320.019787468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V973","v":160558.7457795208},-668604.18662311044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V973","v":257444.0248028441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V973","v":-129845.7889203032},1391499.7002209383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA973","v":185693.45244453728},-319085.01688715961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA973","v":226971.25984948734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA973","v":-114476.38887700545},1439288.450776157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF973","v":114342.07145949804},-307986.39943271043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF973","v":234766.21152531498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF973","v":-118407.89068878219},1518182.2817245007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK973","v":224121.20267527452},-732382.81802504219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK973","v":247634.79655041767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK973","v":-124898.3562420305},1388625.174393482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP973","v":102101.58472526594},-1052216.1120048808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP973","v":226502.38820803168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP973","v":-114239.90637082263},1345135.5535765516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU973","v":134552.70244221509},-76957.61056516078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU973","v":219408.67915036684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU973","v":-110662.08688299812},-35651.527280690003,-317105.04680921277,-905664.68390012626,195177.98945693547,-380447.20496104867,-20896.693470140439,-77286.007136679618,-385525.17504138051,-837852.04544240586,166341.68414442299,{"$f":"BI973*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2178724.104381124},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ973:BI973)+Monte_Carlo!BJ973/(1+Analise_Fundamentalista!$C$10)^10","v":-742485.97388670081},{"$f":"(BK973+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.372138530689892},0.76161469279164784]
["Tent951",1641077.7647679979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B976","v":188103.13069292429},-947952.52928438829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B976","v":267680.60943256557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B976","v":-135008.76525317223},1649131.4077500005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G976","v":302429.26133357501},-973900.18648369284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G976","v":268994.26080720325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G976","v":-135671.32519891846},1617338.1359150461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L976","v":180930.51697889282},-297277.00363485323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L976","v":263808.37470031361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L976","v":-133055.74508081086},1475333.2171515282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q976","v":240612.91570175206},-263666.10051276447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q976","v":240645.57034508293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q976","v":-121373.2342615567},1498667.2768534594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V976","v":171651.98935401702},-776522.7598047934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V976","v":244451.65160195247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V976","v":-123292.88892773695},1499400.4012296114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA976","v":109661.27166785416},-1401272.4793504141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA976","v":244571.23349137374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA976","v":-123353.20186288617},1446761.8252380814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF976","v":110213.74107436373},-1354587.6653639006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF976","v":235985.21374046503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF976","v":-119022.71289894215},1358624.3665621874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK976","v":159405.61207329429},-135268.31705148719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK976","v":221608.87572729588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK976","v":-111771.78931454566},1435749.3163973549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP976","v":222560.62194178902},-625204.89281261549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP976","v":234188.93379495988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP976","v":-118116.73193152813},1338108.0545202307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU976","v":145747.98565694777},-73063.151189364202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU976","v":218262.4048722258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU976","v":-110083.94610820927},-627177.55441207066,-538147.98954183306,14406.142963542341,96219.151272513816,-483712.0077765609,-1170393.1760540723,-1127411.4234480141,133974.38143455732,-286572.06900739472,180863.29323160014,{"$f":"BI976*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2368926.4575397181},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ976:BI976)+Monte_Carlo!BJ976/(1+Analise_Fundamentalista!$C$10)^10","v":-1572445.901498334},{"$f":"(BK976+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.104960975239315},0.65005988605814413]
["Tent960",1719357.3783570884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B985","v":189203.51605277025},-233843.26736686612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B985","v":280449.00781168556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B985","v":-141448.70015574075},1618893.7815416842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G985","v":284610.90518246614},-1620184.7501646394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G985","v":264062.1202438458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G985","v":-133183.72548474596},1680804.0536056138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L985","v":309907.31362619763},-824868.51414756372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L985","v":274160.47128606559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L985","v":-138276.98161634721},1431262.228677928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q985","v":110465.43029306513},-352339.01598737761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q985","v":233457.03284480388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q985","v":-117747.58661398852},1513211.3735927499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V985","v":146363.50891398109},-225538.98984267446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V985","v":246823.97835111772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V985","v":-124489.40781590305},1356007.3810518174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA985","v":135055.34857290037},-289578.06738499849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA985","v":221182.01217985692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA985","v":-111556.49422614354},1437155.2153304052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF985","v":273099.21652570466},-132463.50119217773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF985","v":234418.25375241644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF985","v":-118232.39292157799},1444932.2520541416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK985","v":243817.84211718111},-789539.95042348409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK985","v":235686.78713607576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK985","v":-118872.19692595964},1322258.2237005841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP985","v":149316.74090775943},-75535.64501562262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP985","v":215677.09632421445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP985","v":-108780.00662747743},1406610.1198906859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU985","v":225514.19258135979},-1495773.2624954609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU985","v":229435.96105549732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU985","v":-115719.49822006469},94360.556341848947,-1204695.4502230736,-379077.71085164772,-126164.13946349711,43159.089606521302,-44897.200858384735,256821.57616436537,-428907.5180961868,180678.18558887386,-1156542.6070786687,{"$f":"BI985*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15148261.0552285},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ985:BI985)+Monte_Carlo!BJ985/(1+Analise_Fundamentalista!$C$10)^10","v":-8690348.4807068426},{"$f":"(BK985+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-207.76139842230967},{"$f":"_xlfn.NORM.DIST(BL985,$H$7,$H$8,$C$6)","v":7.9639091406410092E-3}]
["Tent969",1547940.9866620605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B994","v":170364.71928683901},-138664.3409409796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B994","v":252488.81897679309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B994","v":-127346.55589192423},1586281.5626279095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G994","v":311118.59450287645},-1017307.0433361304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G994","v":258742.65347560181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G994","v":-130500.77193906964},1522053.2931905473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L994","v":200975.48999387911},-190558.12308276986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L994","v":248266.20764536859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L994","v":-125216.81798073165},1575252.8897771721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q994","v":114642.6758922133},-109101.40472116852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q994","v":256943.73697493548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q994","v":-129593.46118517022},1520161.099423283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V994","v":220365.07853328198},-255774.39708752462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V994","v":247957.56682915633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V994","v":-125061.15031547983},1474200.9589889932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA994","v":103102.83943447913},-42153.43031393741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA994","v":240460.88466991921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA994","v":-121280.08524707762},1427993.4871869716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF994","v":239271.06092350869},-114915.62915597536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF994","v":232923.85962586114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF994","v":-117478.67263434647},1477303.5322083062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK994","v":185333.53419468043},-1180967.0929718479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK994","v":240966.95373500843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK994","v":-121535.32883665012},1459615.943638667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP994","v":124992.04482362213},-480867.86500425031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP994","v":238081.88357601882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP994","v":-120080.20005216458},1363399.6065818171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU994","v":174035.63557697242},-38665.424531842669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU994","v":222387.77797439441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU994","v":-112164.6404473065},156842.64143072825,-577946.56729672174,133466.75657574617,132891.54696081002,87487.097959433871,180130.20854338328,239800.618759048,-876201.93387880921,-237874.13665677398,245593.34857221768,{"$f":"BI994*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3216753.2219127533},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ994:BI994)+Monte_Carlo!BJ994/(1+Analise_Fundamentalista!$C$10)^10","v":1146121.1867035385},{"$f":"(BK994+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.255151570714403},0.92694183293742904]
["Tent981",1530189.8698176756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1006","v":272635.3606217276},-573440.8253181394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1006","v":249593.38654999068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1006","v":-125886.20074089091},1562026.1478671208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1006","v":127416.54087333694},-242667.21531392157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1006","v":254786.28751623156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1006","v":-128505.31890944396},1500711.6066017842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1006","v":108898.54360451105},-360123.107653994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1006","v":244785.10772734825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1006","v":-123461.07256961981},1603237.1922136643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1006","v":106845.30848270011},-1276711.22909736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1006","v":261508.33183543832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1006","v":-131895.68366330871},1504699.3835367076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1006","v":283730.45980700135},-539592.96141122677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1006","v":245435.56475207818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1006","v":-123789.14041116125},1548753.2995814371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1006","v":172449.13969224927},-854845.35643050063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1006","v":252621.31752255178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1006","v":-127413.38353812037},1451328.2693914983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1006","v":151130.90824330534},-750247.69850951189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1006","v":236730.05873207285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1006","v":-119398.38673962546},1515461.0530841313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1006","v":245037.83778422957},-511506.33387677756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1006","v":247190.92962558463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1006","v":-124674.48524298629},1438484.1020380154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1006","v":198705.07485224222},-320546.24060198409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1006","v":234635.01203858468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1006","v":-118341.71824266123},1501618.1666931943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1006","v":274760.02634356357},-753426.81584831362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1006","v":244932.97918290368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1006","v":-123535.65377545705},-177098.27888731204,11030.294166202963,-129900.52889175448,-1040253.2724425305,-134216.07726330851,-557188.28275382007,-481785.11827375914,-143952.05170994968,-5547.8719538184087,-357269.4640973034,{"$f":"BI1006*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4679474.042791931},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1006:BI1006)+Monte_Carlo!BJ1006/(1+Analise_Fundamentalista!$C$10)^10","v":-4081478.5821377747},{"$f":"(BK1006+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-103.73572367874183},0.27421526581661904]
["Tent988",1601257.5051624924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1013","v":154950.72869965385},-1668685.3009346602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1013","v":261185.41975429244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1013","v":-131732.81806966988},1516181.1435727153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1013","v":131647.72072945861},-249365.40651199871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1013","v":247308.38552253784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1013","v":-124733.72590166892},1566078.638351382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1013","v":267795.3054851169},-742279.26397733204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1013","v":255447.30014210189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1013","v":-128838.710628122},1574799.2687004085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1013","v":293269.19269798486},-1405941.8434326493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1013","v":256869.7456206643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1013","v":-129556.14252618801},1438625.1106751147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1013","v":207162.69501925079},-696041.84055311768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1013","v":234658.01233675724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1013","v":-118353.31879102859},1585018.6354428236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1013","v":155203.29427413343},-507223.65407149057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1013","v":258536.65402461265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1013","v":-130396.87299928526},1360343.9651776701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1013","v":214407.40693717753},-594124.74467517575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1013","v":221889.36408394415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1013","v":-111913.25786088247},1348006.1211932164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1013","v":110089.26095042904},-1066260.7797083412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1013","v":219876.90515741095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1013","v":-110898.24375369733},1414130.8632713635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1013","v":249490.74316868014},-155866.93385797058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1013","v":230662.68974242845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1013","v":-116338.21739316543},1354733.6046447176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1013","v":131686.53635878922},-448735.36872613308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1013","v":220974.24308307588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1013","v":-111451.70273873009},-1384281.9705503839,4856.9738383288204,-347875.36897823529,-985359.04764018813,-372574.45198813826,-223880.57877202972,-269741.23151493655,-847192.8573541987,207948.28165997259,-207526.29202299804,{"$f":"BI1013*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2718155.3261825694},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1013:BI1013)+Monte_Carlo!BJ1013/(1+Analise_Fundamentalista!$C$10)^10","v":-4479231.0599029539},{"$f":"(BK1013+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-112.71329752895943},0.22471719118801092]
["Tent1000",1523570.0830341778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1025","v":229885.5705985438},-380280.01133062918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1025","v":248513.61531759522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1025","v":-125341.60178338469},1515100.7561104274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1025","v":220650.52340019183},-950271.27083313523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1025","v":247132.16061684641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1025","v":-124644.84420428079},1617490.2424781239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1025","v":289654.29899376986},-360753.5377084114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1025","v":263833.18521105085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1025","v":-133068.25863727293},1594671.1659421495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1025","v":283505.63021887752},-536336.44698054984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1025","v":260111.10424391183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1025","v":-131190.97078810443},1503815.0297742707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1025","v":111583.52189683028},-430896.7363116339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1025","v":245291.31543058634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1025","v":-123716.38608344023},1510708.4359761281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1025","v":124125.38959363446},-273237.73898464639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1025","v":246415.71746246706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1025","v":-124283.49525991055},1493543.9361266741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1025","v":135884.42085595519},-627461.15835595049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1025","v":243615.96971196568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1025","v":-122871.40012303526},1526095.8168082987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1025","v":117629.78117926924},-68721.715781446168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1025","v":248925.59454882727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1025","v":-125549.38974171493},1261586.9998482266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1025","v":213771.94411705114},-37523.680472491418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1025","v":205780.84976936903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1025","v":-103788.6849518324},1346360.6641319816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1025","v":177317.99035333598},-260574.58869252203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1025","v":219608.51022914945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1025","v":-110762.87471093546},-27222.427197874844,-607133.43102037779,59665.687859136378,-123910.68330586492,-197738.28506765747,-26980.127188455415,-370832.16791106487,172284.2702049354,278240.42846209637,25589.037179027946,{"$f":"BI1025*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":335162.24388739397},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1025:BI1025)+Monte_Carlo!BJ1025/(1+Analise_Fundamentalista!$C$10)^10","v":-558201.54636472976},{"$f":"(BK1025+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.212699809354529},0.78344961355765208]
["Tent1009",1678573.2766272877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1034","v":239394.59149693517},-643002.73466927267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1034","v":273796.60325135919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1034","v":-138093.45926788522},1613335.365166212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1034","v":172709.04547259895},-1617959.195580909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1034","v":263155.47199425678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1034","v":-132726.44372289014},1510910.4406174344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1034","v":159389.4938619537},-699159.65301314881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1034","v":246448.66698299191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1034","v":-124300.1138490985},1417066.7819709464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1034","v":210354.84240284326},-800237.75749521074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1034","v":231141.57534043051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1034","v":-116579.75058983902},1493114.6059911621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1034","v":181459.72451026252},-165750.3433679493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1034","v":243545.94051847537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1034","v":-122836.07983978858},1454363.3871917152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1034","v":178504.18242943744},-266945.07282630831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1034","v":237225.12496226857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1034","v":-119648.08088295153},1480857.9923073091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1034","v":198968.88464586728},-1012688.9025512419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1034","v":241546.73128481841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1034","v":-121827.74841566739},1441771.2400500602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1034","v":196630.72155750904},-337048.23933923116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1034","v":235171.18596357689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1034","v":-118612.14567379863},1446965.2333776439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1034","v":181065.75737497219},-325467.67069448199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1034","v":236018.39218936645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1034","v":-119039.44695162043},1362873.9733285175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1034","v":139491.6122124964},-694368.38804737269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1034","v":222302.04052026398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1034","v":-112121.39746514715},-267904.99918886356,-1314821.1218369436,-417621.60601730167,-475321.09034177597,136419.241821,29136.153682446165,-694001.03503622371,-23858.477491943864,-27422.968081763771,-444696.13277975953,{"$f":"BI1034*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5824578.4187872475},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1034:BI1034)+Monte_Carlo!BJ1034/(1+Analise_Fundamentalista!$C$10)^10","v":-5191843.9653057372},{"$f":"(BK1034+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-128.79750904868885},0.15003431329648953]
["Tent1018",1538942.4733998221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1043","v":210055.9025409079},-78543.539174176636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1043","v":251021.04726862939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1043","v":-126606.2630241936},1572852.997384428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1043","v":128843.7908967226},-1773161.7410286623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1043","v":256552.28406998853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1043","v":-129396.02599005583},1494125.3843453622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1043","v":186658.92937120452},-157624.29640671803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1043","v":243710.81129526746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1043","v":-122919.23491048352},1408066.4570713027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1043","v":257217.83227456303},-126099.18516539835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1043","v":229673.50813121552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1043","v":-115839.30868168236},1541455.1915292526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1043","v":219876.13250358324},-403772.72913059907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1043","v":251430.90348303813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1043","v":-126812.98020686874},1496194.1906253449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1043","v":218453.85112242037},-60000.55437609661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1043","v":244048.25985359459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1043","v":-123089.432196319},1470132.3710193369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1043","v":106039.94203763899},-865365.94756506511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1043","v":239797.24633989675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1043","v":-120945.36921478473},1493884.5168441606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1043","v":132728.98128861617},-73385.721324344675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1043","v":243671.52274910689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1043","v":-122899.41913780961},1405024.7055351699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1043","v":170966.40302564006},-365970.20918226585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1043","v":229177.35985450691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1043","v":-115589.06879182663},1460838.7207047644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1043","v":126448.69084062088},-396581.631128982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1043","v":238281.33403307831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1043","v":-120180.79590777721},255927.14761116705,-1517161.6920520072,149826.20934927039,244952.84655869784,-59278.673350846439,279412.12440359936,-640474.12840231415,180115.36357556877,-81415.51509394552,-152032.40216306,{"$f":"BI1043*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1991302.7870514637},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1043:BI1043)+Monte_Carlo!BJ1043/(1+Analise_Fundamentalista!$C$10)^10","v":-1908374.9122412934},{"$f":"(BK1043+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-54.687132478784065},0.6000678961844671]
["Tent1021",1662261.2818136849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1046","v":219487.04081119949},-1018963.1417943968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1046","v":271135.90989086917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1046","v":-136751.49831644181},1750610.0700707389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1046","v":324186.93753521983},-991512.71822066675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1046","v":285546.71844059089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1046","v":-144019.80763747211},1528452.3266865946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1046","v":215915.41963385261},-790436.59269109194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1046","v":249309.97121512456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1046","v":-125743.25592880607},1679322.1504122575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1046","v":239085.58623606377},-658198.28849095805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1046","v":273918.75406922563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1046","v":-138155.06788096245},1584677.8750969896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1046","v":139841.23079936128},-480907.49218699516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1046","v":258481.07168780841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1046","v":-130368.83920678256},1361758.3957410227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1046","v":162785.99305047389},-540518.15179958311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1046","v":222120.07565857313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1046","v":-112029.62073410778},1492653.3312932434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1046","v":250582.97370296158},-416425.03566785407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1046","v":243470.70076146597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1046","v":-122798.13152999758},1448586.1556483542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1046","v":270595.49671691022},-382624.94242471654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1046","v":236282.78518193614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1046","v":-119172.79755756864},1326301.0594435253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1046","v":238534.05417950233},-69480.231059852653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1046","v":216336.53413925256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1046","v":-109112.60406648608},1452086.0530761334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1046","v":213370.49166651876},-75631.940717494523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1046","v":236853.66286764524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1046","v":-119460.72835547573},-665091.68940876995,-525798.8698823282,-450954.45777092077,-283349.01606663113,-212954.028906608,-267641.70382464392,-45169.492733424107,5080.5419165611675,276277.75319241616,255131.48546119375,{"$f":"BI1046*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3341682.6336701591},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1046:BI1046)+Monte_Carlo!BJ1046/(1+Analise_Fundamentalista!$C$10)^10","v":-196303.67258264497},{"$f":"(BK1046+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.044391452433409},0.82279181721594485]
["Tent1037",1508981.7555896055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1062","v":216890.04618383854},-274108.66039405251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1062","v":246134.07397909139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1062","v":-124141.44410793224},1630206.709258286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1062","v":298275.22396279883},-715839.26299065782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1062","v":265907.40232045396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1062","v":-134114.42141836172},1667838.2292584761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1062","v":203606.49843539251},-124217.06880693547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1062","v":272045.58079303149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1062","v":-137210.30459885436},1504713.7092215389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1062","v":133355.91880885549},-13968.697972227195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1062","v":245437.9014530734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1062","v":-123790.31896166141},1574717.6269193897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1062","v":131792.85100443964},-232428.74369585139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1062","v":256856.42881011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1062","v":-129549.42599130765},1677516.0188747954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1062","v":177463.95678283798},-295511.39684913715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1062","v":273624.15109486162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1062","v":-138006.48041363299},1438852.0768451048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1062","v":242326.91529584388},-978137.68115040101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1062","v":234695.03339938319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1062","v":-118371.99092407583},1466928.1134884164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1062","v":226794.92917144517},-554758.66693347809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1062","v":239274.59127316569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1062","v":-120681.76022434552},1543722.211107512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1062","v":104901.88354999278},-520499.56788576016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1062","v":251800.6831457282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1062","v":-126999.48417434456},1368354.0199642882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1062","v":243276.17231273794},-1043257.637336752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1062","v":223195.90567076119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1062","v":-112572.23187757355},64774.015660945181,-285771.05812576675,214224.70582263419,241034.80332804029,26671.110127390595,17570.23061492946,-619487.7233792498,-209370.90671321272,-290796.48536438379,-689357.79123082641,{"$f":"BI1062*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9029128.4714510795},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1062:BI1062)+Monte_Carlo!BJ1062/(1+Analise_Fundamentalista!$C$10)^10","v":-4811578.1783003611},{"$f":"(BK1062+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-120.21462301682027},0.18756351674225866]
["Tent1040",1623150.4856672832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1065","v":257143.97881805085},-703202.72682921612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1065","v":264756.44270617928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1065","v":-133533.91752340688},1425429.3607158125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1065","v":274048.16230597382},-192166.09062124602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1065","v":232505.61805852197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1065","v":-117267.72617205429},1525534.8802920154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1065","v":289139.57954555773},-1296463.1267941701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1065","v":248834.09868449025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1065","v":-125503.24241824575},1516966.2792089046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1065","v":234909.3277644265},-240099.20056078257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1065","v":247436.45110851698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1065","v":-124798.31771753156},1599316.7618095933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1065","v":243302.15629695743},-180826.23348949393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1065","v":260868.85988454754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1065","v":-131573.15630995721},1525000.5563391265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1065","v":108919.02252359838},-442369.83517401578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1065","v":248746.94366696803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1065","v":-125459.28446654264},1491993.783954361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1065","v":273124.82096002536},-246799.18507058514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1065","v":243363.1202205483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1065","v":-122743.87165654112},1385677.607839897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1065","v":229234.43866077042},-604275.66783665027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1065","v":226021.60269722549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1065","v":-113997.41492438145},1469328.857878868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1065","v":164842.55342186819},-300152.63073380874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1065","v":239666.18314975098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1065","v":-120879.26551190828},1411531.2516404865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1065","v":148267.12501913821},-521585.75428007491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1065","v":230238.660095217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1065","v":-116124.35162521864},-314836.22282839287,197119.96357119549,-883992.69098236796,117448.26059462935,191771.62638205383,-210163.15344999201,146944.88445344742,-263017.04140303581,-16523.159674097842,-259204.32079093833,{"$f":"BI1065*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3395028.1588867083},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1065:BI1065)+Monte_Carlo!BJ1065/(1+Analise_Fundamentalista!$C$10)^10","v":-2449947.9384589447},{"$f":"(BK1065+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-66.910844736901495},0.51626542034594036]
["Tent1050",1450860.0211474977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1075","v":162853.64220883299},-325012.70505182323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1075","v":236653.68150120013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1075","v":-119359.86472768203},1724574.5595309185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1075","v":263357.51801725186},-1208612.7717586912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1075","v":281299.99626946187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1075","v":-141877.90905948851},1572692.1452725267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1075","v":255964.27330788181},-383791.78034803655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1075","v":256526.04704925333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1075","v":-129382.79295169385},1522926.2041700629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1075","v":248983.63211230829},-350544.38128724101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1075","v":248408.590503752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1075","v":-125288.63092954519},1540794.5987692499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1075","v":246037.53779930214},-540474.12477058731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1075","v":251323.15242066892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1075","v":-126758.63432833826},1590200.6071185598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1075","v":233764.36374975659},-779657.86682487722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1075","v":259381.89936642585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1075","v":-130823.18527560627},1536480.1199107841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1075","v":169883.573399455},-28425.928814545357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1075","v":250619.40616621808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1075","v":-126403.68925754527},1356653.7958562968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1075","v":266974.6164515072},-201970.73778125778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1075","v":221287.4506377558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1075","v":-111609.67370762074},1416252.6657843224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1075","v":210916.76858679176},-78616.65746377199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1075","v":231008.78265889952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1075","v":-116512.77459181601},1512867.8187515836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1075","v":173010.14312102442},-569024.70635918668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1075","v":246767.9401966614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1075","v":-124461.14412487121},-44865.246069472138,-805833.16653146595,-684.25294259525253,21559.210399274089,-169872.06887895451,-417334.78898430109,265673.36149358243,174681.65560038449,246796.11919010326,-273707.76716637204,{"$f":"BI1075*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3584992.6189514576},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1075:BI1075)+Monte_Carlo!BJ1075/(1+Analise_Fundamentalista!$C$10)^10","v":-2465352.2361640865},{"$f":"(BK1075+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-67.258531371151193},0.51385310407852247]
["Tent1058",1616512.0665164017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1083","v":214903.15776242627},-338348.93422055407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1083","v":263673.63229821058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1083","v":-132987.78571171896},1451168.3735688019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1083","v":111512.88804486422},-321092.272981007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1083","v":236703.97769424273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1083","v":-119385.2323736016},1595364.6127562018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1083","v":242208.01753010132},-736079.08229092357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1083","v":260224.21421942895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1083","v":-131248.01951555896},1461107.5265969487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1083","v":160445.54294853346},-656183.40213271824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1083","v":238325.17968535863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1083","v":-120202.91012586956},1547802.7397266268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1083","v":149995.85751292328},-682724.01452067902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1083","v":252466.26914720942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1083","v":-127335.18254420505},1574027.8221738411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1083","v":193476.42600134559},-143092.10571458584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1083","v":256743.91290218529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1083","v":-129492.67689083132},1520466.9794700125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1083","v":114407.11389359507},-401599.35800291196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1083","v":248007.45974653028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1083","v":-125086.31456321453},1495325.2957215002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1083","v":237725.64059884546},-17669.517901349333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1083","v":243906.53206811889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1083","v":-123017.9496434374},1424511.5244541711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1083","v":116185.79895474561},-34944.085784290175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1083","v":232355.90731650224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1083","v":-117192.21729426122},1449525.9525355017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1083","v":160190.59947906408},-1329304.4373330576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1083","v":236436.0779806659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1083","v":-119250.11309985831},7240.0701283638191,-92260.639615501641,-364894.87005695223,-377615.58962469571,-407597.07040475134,177635.55629811372,-164271.09892600117,340944.70512217761,196405.40319269645,-1051927.872973186,{"$f":"BI1083*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13778029.389958451},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1083:BI1083)+Monte_Carlo!BJ1083/(1+Analise_Fundamentalista!$C$10)^10","v":-7317896.0285358783},{"$f":"(BK1083+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-176.78410994756337},3.0642065552822582E-2]
["Tent1070",1581444.0804524957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1095","v":116560.64660166972},-836180.30202085525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1095","v":257953.59874301456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1095","v":-130102.80024665008},1415262.3111997412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1095","v":262899.85705712991},-381364.73812215682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1095","v":230847.24325811889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1095","v":-116431.29975101464},1423284.3975521589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1095","v":107197.69046838595},-697072.1125162096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1095","v":232155.74734600374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1095","v":-117091.26358481099},1518683.9960633081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1095","v":299333.33315723186},-239431.30790951051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1095","v":247716.63252605285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1095","v":-124939.63145448318},1492306.2037439377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1095","v":173762.9891882306},-273826.77415298647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1095","v":243414.07985297285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1095","v":-122769.57391815049},1381582.1116386545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1095","v":228171.74268119095},-848450.47842748836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1095","v":225353.57529315402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1095","v":-113660.48519618726},1398844.1553205242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1095","v":228020.81444775168},-454276.05620756029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1095","v":228169.23368059655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1095","v":-115080.60510352452},1489898.2535832748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1095","v":126131.19175206764},-1115260.8994120846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1095","v":243021.31262382169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1095","v":-122571.4758237386},1321135.1745874854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1095","v":223644.41695445558},-340827.08295670868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1095","v":215493.91276188064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1095","v":-108687.61522633041},1505962.2466639956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1095","v":112047.40910426878},-42852.850852849835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1095","v":245641.55375442756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1095","v":-123893.03408101607},-591768.85692282103,-4048.9375579226617,-474809.9382866309,182679.02631929104,20580.720970066483,-508585.64564933069,-113166.61318273659,-868679.8708599339,-10376.368466702872,190943.07792483043,{"$f":"BI1095*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2500950.3094747835},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1095:BI1095)+Monte_Carlo!BJ1095/(1+Analise_Fundamentalista!$C$10)^10","v":-406777.03467691294},{"$f":"(BK1095+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.794934207871396},0.80049175706682762]
["Tent1082",1608143.9705371561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1107","v":108010.34304067293},-491312.43439527345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1107","v":262308.68964917574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1107","v":-132299.35623571681},1607246.5465664568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1107","v":197371.88960408058},-396449.63752062962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1107","v":262162.3084108496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1107","v":-132225.5266434855},1434300.9537559883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1107","v":188933.86307117192},-590726.10957569676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1107","v":233952.68746779379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1107","v":-117997.57752212246},1406033.702470853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1107","v":272041.2569050329},-592411.7006209665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1107","v":229341.94005933189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1107","v":-115672.07730815375},1350237.4217003966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1107","v":229707.60305800664},-275277.26758606406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1107","v":220240.85858631725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1107","v":-111081.80917201604},1478661.4121492926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1107","v":158582.36320875396},-222533.96552082949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1107","v":241188.44118547725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1107","v":-121647.03938329844},1477869.5297869719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1107","v":285423.90809925128},-189964.06108533518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1107","v":241059.27512284712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1107","v":-121581.89252538717},1647448.1558645752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1107","v":320552.0977350311},-612771.1515309182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1107","v":268719.70106348331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1107","v":-135532.84683820931},1312939.5275586755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1107","v":131776.44347896747},-198117.44595750535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1107","v":214157.09872511489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1107","v":-108013.37284149932},1395235.1855665627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1107","v":102593.50555925371},-922058.65144718299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1107","v":227580.56491431131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1107","v":-114783.70110495789},-253292.75794114158,-69140.96614918494,-285837.1365588535,-206700.58096475544,63589.384886243788,55589.79949010328,214937.22961137601,-159032.1995706131,39802.72340507769,-706668.28207857581,{"$f":"BI1107*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9255859.2747530062},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1107:BI1107)+Monte_Carlo!BJ1107/(1+Analise_Fundamentalista!$C$10)^10","v":-5035339.4638364352},{"$f":"(BK1107+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-125.26508424086244},0.16482768223990685]
["Tent1089",1791889.1488689762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1114","v":231949.77354063586},-19305.830094816465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1114","v":292279.86004225601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1114","v":-147415.76947364159},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1589760.767683666},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1114","v":184765.41498518104},-420097.85670486628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1114","v":259310.15597283869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1114","v":-130787.00040960569},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1569918.0047029164},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1114","v":237949.54411486324},-95960.965281431738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1114","v":256073.54951728546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1114","v":-129154.56897536402},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1409691.1760277273},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1114","v":271130.09319254354},-1338947.96330346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1114","v":229938.52041140682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1114","v":-115972.97163471208},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1478284.9735821662},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1114","v":110734.65109471524},-1062024.6954854599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1114","v":241127.03927800787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1114","v":-121616.07040228334},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1430750.1063749946},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1114","v":200905.56019972253},-354340.78580650687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1114","v":233373.4991981381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1114","v":-117705.45515546655},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1476396.5316894075},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1114","v":115159.30199694747},-865334.67441045411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1114","v":240819.01044014041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1114","v":-121460.71139756868},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1468375.2138226125},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1114","v":229563.46756571595},-707975.10765019571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1114","v":239510.63170201305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1114","v":-120800.81078581899},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1425676.2532498662},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1114","v":156900.304406168},-550136.63024774462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1114","v":232545.88936400099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1114","v":-117288.03761425918},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1466365.3628064611},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1114","v":267679.31181614666},-424762.73972208949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1114","v":239182.799495385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1114","v":-120635.46365245398},357508.0340144338,-106809.28615645225,268907.55937535292,-953852.32133422163,-831779.07551502006,-37767.181564112791,-630817.07337093493,-359701.8191682857,-277978.4740918348,-38536.09206301182,{"$f":"BI1114*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-504741.26854118973},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1114:BI1114)+Monte_Carlo!BJ1114/(1+Analise_Fundamentalista!$C$10)^10","v":-1759775.1942419927},{"$f":"(BK1114+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-51.33312460445017},0.62244008304466569]
["Tent1099",1544491.3823596458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1124","v":230635.5152448318},-1174632.5454446087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1124","v":251926.14473807282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1124","v":-127062.7626266204},1613672.4888513365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1124","v":236501.22520279017},-50493.733750078325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1124","v":263210.4611455485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1124","v":-132754.17833330497},1691078.3697780054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1124","v":214019.14233027972},-8882.0187306769167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1124","v":275836.34263937554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1124","v":-139122.23268856035},1457861.4526489303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1124","v":253632.77681047065},-19289.716498180958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1124","v":237795.70383033014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1124","v":-119935.86096765711},1515972.9606772212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1124","v":139828.01382400084},-17084.837138220017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1124","v":247274.4282503502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1124","v":-124716.599037683},1487738.402711954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1124","v":98685.149155206571},-100472.0979978768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1124","v":242669.01353725139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1124","v":-122393.78844930194},1338954.0130060478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1124","v":226179.78779722648},-422790.52562173654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1124","v":218400.39143684795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1124","v":-110153.54171975043},1435407.2424431641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1124","v":151145.61811090854},-216605.2110739098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1124","v":234133.13719196236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1124","v":-118088.59007062913},1452365.2489995081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1124","v":217041.72282411737},-665632.46496156428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1124","v":236899.20326586676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1124","v":-119483.69734432426},1378219.2468539861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1124","v":224482.87947898248},-1421558.9738096218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1124","v":224805.04937054083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1124","v":-113383.8278481696},-819133.64808832447,316463.77426495543,341851.23355041794,352202.90317496267,245301.00589844806,118488.27624527921,-88363.888107412538,50584.954158331981,-331175.23621590436,-1085654.8728082683,{"$f":"BI1124*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14219781.725743106},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1124:BI1124)+Monte_Carlo!BJ1124/(1+Analise_Fundamentalista!$C$10)^10","v":-6825500.1954122679},{"$f":"(BK1124+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-165.67036408168249},4.6671844687193556E-2]
["Tent1107",1509378.8037604101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1132","v":259833.25927823252},-669526.16253024281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1132","v":246198.83757446561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1132","v":-124174.10860710296},1578675.8577813734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1132","v":301983.82077598601},-226787.46910330694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1132","v":257502.06649539078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1132","v":-129875.06312608352},1526177.6084147766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1132","v":246864.88935253513},-169538.57327623683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1132","v":248938.9357978153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1132","v":-125556.11860248906},1462331.8896351645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1132","v":284938.41285761032},-268095.01129351044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1132","v":238524.88883459728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1132","v":-120303.63645679667},1594792.9555661234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1132","v":124821.30910960889},-593418.42816127208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1132","v":260130.96967714588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1132","v":-131200.99021991101},1530881.7900736532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1132","v":211505.49990821609},-819850.08938313264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1132","v":249706.24752451314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1132","v":-125943.12388092652},1434362.2563697759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1132","v":174733.8001587443},-616142.84367772401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1132","v":233962.68670205967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1132","v":-118002.62078720833},1281430.2617566823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1132","v":99667.510553177344},-175405.5338530447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1132","v":209017.53760636278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1132","v":-105421.15743203486},1338406.5521560307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1132","v":251213.08627434968},-643820.88425105519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1132","v":218311.0936246911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1132","v":-110108.50301715384},1290752.7276293437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1132","v":231129.80741695504},-203473.00447107229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1132","v":210538.15009638763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1132","v":-106188.10134755417},-287668.17428464763,202823.35504198633,200709.13327162451,135064.6539419005,-339667.13959442836,-484581.46583132993,-325448.97760412836,27858.356874460573,-284405.20736916823,132006.8516947162,{"$f":"BI1132*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1729010.4474416261},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1132:BI1132)+Monte_Carlo!BJ1132/(1+Analise_Fundamentalista!$C$10)^10","v":164565.3312534166},{"$f":"(BK1132+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.8993054673114278},0.85719760738144035]
["Tent1110",1513712.513039503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1135","v":159267.04946479664},-23084.875253503775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1135","v":246905.72055456325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1135","v":-124530.63573293314},1450645.7133735379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1135","v":227118.62102463306},-286775.51503958926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1135","v":236618.72518360734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1135","v":-119342.23398003093},1470392.6049700172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1135","v":167459.59159970056},-1003782.5776720298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1135","v":239839.69379973607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1135","v":-120966.77823336545},1537648.0057092158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1135","v":235589.59933011976},-819911.71497323131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1135","v":250809.90316092692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1135","v":-126499.76929895955},1385054.3399948771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1135","v":113103.15743777109},-912176.25159359316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1135","v":225919.93980215953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1135","v":-113946.13970514158},1347905.3428972827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1135","v":174275.50940181376},-165469.54058855158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1135","v":219860.46693842325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1135","v":-110889.9528892481},1401382.8146962742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1135","v":128592.01758669852},-648138.34812134574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1135","v":228583.32124148586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1135","v":-115289.45642981547},1481862.3902742388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1135","v":213655.73787776046},-405670.25096010108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1135","v":241710.56133947679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1135","v":-121910.37858240854},1477386.5624078496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1135","v":110621.94936158517},-492825.79525995249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1135","v":240980.49701424371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1135","v":-121542.1595944361},1437927.5669727407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1135","v":124353.37338782162},-818728.7926357456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1135","v":234544.23410676353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1135","v":-118295.93301931841},258557.25903292297,57619.597188620217,-717450.07050595875,-460011.98178114416,-687099.29405880405,117776.48286243733,-406252.46572297683,-72214.330325272371,-262765.50847855973,-578127.11816047889,{"$f":"BI1135*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7572242.0042292224},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1135:BI1135)+Monte_Carlo!BJ1135/(1+Analise_Fundamentalista!$C$10)^10","v":-5084289.0349869411},{"$f":"(BK1135+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-126.36991303390791},0.1601025217578424]
["Tent1122",1513297.36702136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1147","v":226903.47283798235},-367658.07171107008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1147","v":246838.00497061847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1147","v":-124496.48235366461},1505539.3805011285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1147","v":229279.43518224679},-1005315.9887236741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1147","v":245572.57891690629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1147","v":-123858.2455781543},1374375.8245224291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1147","v":194394.72750306636},-389843.58119754732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1147","v":224178.13841354341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1147","v":-113067.63582213035},1614545.2332388808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1147","v":173716.44294286566},-729609.98337403289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1147","v":263352.81683066726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1147","v":-132825.97757687137},1521193.5138298941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1147","v":182887.07456665742},-207118.55174339528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1147","v":248125.9667206677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1147","v":-125146.08534857734},1538525.24962622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1147","v":162959.80393644905},-857009.10854221217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1147","v":250952.9927764016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1147","v":-126571.938711405},1599863.458302123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1147","v":219355.43179603986},-574090.54094485589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1147","v":260958.03302029814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1147","v":-131618.13213012202},1370309.5411348362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1147","v":139696.74586057427},-286963.01214417414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1147","v":223514.87599010166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1147","v":-112733.10938400873},1426696.4420387284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1147","v":183751.51381812626},-51660.156663790985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1147","v":232712.29510210903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1147","v":-117371.96686591709},1447200.8242129509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1147","v":248031.45304390223},-46321.773221137832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1147","v":236056.8200443564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1147","v":-119058.82862168056},-18413.076256133878,-654322.22020267532,-84338.351103067907,-425366.70117737132,98748.404195352501,-569668.25054076663,-225395.2082586399,-36484.49967750693,247431.68539052724,318707.67124544026,{"$f":"BI1147*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4174396.1482963995},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1147:BI1147)+Monte_Carlo!BJ1147/(1+Analise_Fundamentalista!$C$10)^10","v":764461.03534721234},{"$f":"(BK1147+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.6407936822652953},0.9037917380148871]
["Tent1129",1503778.5864696871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1154","v":136297.60777956792},-867674.80047447688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1154","v":245285.3710651272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1154","v":-123713.38795278536},1524924.0331058458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1154","v":152881.0356080163},-53192.393643275107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1154","v":248734.46175650644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1154","v":-125452.98902615572},1622664.1494391244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1154","v":164461.42312868874},-115184.55811412047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1154","v":264677.11509554583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1154","v":-133493.90744279325},1425745.459708241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1154","v":121455.36987016069},-386122.21272161417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1154","v":232557.17781562236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1154","v":-117293.73111562355},1599393.9636497509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1154","v":158321.42303533142},-890700.45383861917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1154","v":260881.45248440254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1154","v":-131579.5075782144},1494841.1281132456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1154","v":102064.12085970682},-933250.05460956763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1154","v":243827.55818691259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1154","v":-122978.1179716121},1585474.9171901697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1154","v":190982.43685063944},-909766.55142101494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1154","v":258611.07936802093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1154","v":-130434.41054725483},1447290.3207197916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1154","v":132029.44919331983},-312132.28190159792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1154","v":236071.41806037218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1154","v":-119066.19135191945},1496983.6038913124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1154","v":257950.47051687032},-158361.54170434008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1154","v":244177.02317527556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1154","v":-123154.3759257393},1262135.8463145208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1154","v":244395.06935632933},-351243.72929917229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1154","v":205870.37359312479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1154","v":-103833.83764679835},-609805.2095825671,222970.11469509191,180460.07266732084,-149403.39615145465,-603077.08589709958,-710336.49353456043,-590607.44574960938,-63097.605999825362,220611.57606206648,-4812.123996516515,{"$f":"BI1154*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-63028.642510187492},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1154:BI1154)+Monte_Carlo!BJ1154/(1+Analise_Fundamentalista!$C$10)^10","v":-1480941.4905990427},{"$f":"(BK1154+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-45.039637306899969},0.66327828236825348]
["Tent1140",1557471.8771604155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1165","v":139899.96057455384},-306281.34105644241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1165","v":254043.42816826879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1165","v":-128130.64655817491},1688465.6376022338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1165","v":172500.93054634175},-497064.4729484155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1165","v":275410.17286478629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1165","v":-138907.28751499145},1551144.3324075623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1165","v":260364.97972756173},-294255.76944066869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1165","v":253011.3253197514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1165","v":-127610.08987127856},1547004.0621651006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1165","v":294782.2314716531},-719478.12898450287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1165","v":252335.99470135482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1165","v":-127269.47665644517},1580695.671224559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1165","v":117114.43564728359},-330740.54906279885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1165","v":257831.52370029566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1165","v":-130041.22985191493},1472139.510169629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1165","v":113356.82200906264},-185122.72760133239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1165","v":240124.63620678836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1165","v":-121110.49324741129},1351810.2880188406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1165","v":252650.57244885649},-810561.65960263903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1165","v":220497.41304322111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1165","v":-111211.20629390773},1409681.4088670537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1165","v":108863.75368357857},-59137.607165063346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1165","v":229936.92726355136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1165","v":-115972.1681064876},1441156.8223746323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1165","v":131610.62004657555},-394029.78918975679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1165","v":235070.96664348396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1165","v":-118561.59854343704},1216405.2728668668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1165","v":159449.43639579206},-402542.30131547112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1165","v":198411.13672271403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1165","v":-100071.65867634589},-40468.598871794689,-188060.6570522789,91510.44573536588,-299629.37946794013,-85835.819567134531,47248.237367107344,-448624.88040446921,163690.90567557898,-145909.8010431343,-144753.38687331093,{"$f":"BI1165*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1895963.0882290939},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1165:BI1165)+Monte_Carlo!BJ1165/(1+Analise_Fundamentalista!$C$10)^10","v":-1536422.3690620929},{"$f":"(BK1165+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.291882639161692},0.65528653229919753]
["Tent1147",1494247.7906661076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1172","v":239188.83514534164},-8281.8446607595142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1172","v":243730.77731957109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1172","v":-122929.30507691792},1530641.3205591475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1172","v":275615.41788499168},-36114.857685251642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1172","v":249667.02389503332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1172","v":-125923.3408499627},1648197.1651607812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1172","v":135142.91755140078},-120556.03107445801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1172","v":268841.87398495205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1172","v":-135594.4665995728},1466893.0001414395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1172","v":161970.16253796744},-448772.25604122761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1172","v":239268.86384066995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1172","v":-120678.87150711282},1547999.4854287955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1172","v":213886.16601860768},-450521.74113809626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1172","v":252498.36086802263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1172","v":-127351.36848913034},1406083.1821001973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1172","v":160598.50013279301},-140459.72059063133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1172","v":229350.0108147962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1172","v":-115676.14791577905},1346179.5068922164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1172","v":250264.6286391888},-26324.888787080374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1172","v":219578.96118437866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1172","v":-110747.97120314171},1400336.4549496281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1172","v":227238.0484452981},-98168.644706781226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1172","v":228412.6466880423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1172","v":-115203.37413655785},1402155.820903972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1172","v":157412.66375703065},-409039.77829576237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1172","v":228709.40836375026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1172","v":-115353.05037757033},1395125.4774312433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1172","v":130446.68066356376},-481809.40904995194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1172","v":227562.67012519619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1172","v":-114774.67559732767},351708.46272723528,363244.24324481073,147834.293862322,-168212.10116970306,-111488.58274059629,133812.64244117885,332770.72983334534,242278.67629000131,-138270.75655255179,-238574.73385851964,{"$f":"BI1172*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3124824.219662053},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1172:BI1172)+Monte_Carlo!BJ1172/(1+Analise_Fundamentalista!$C$10)^10","v":-631563.10531639401},{"$f":"(BK1172+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.868525605729534},0.77489915026420508]
["Tent1159",1642491.9662986025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1184","v":275179.45172577054},-83800.085393058413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1184","v":267911.28364904685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1184","v":-135125.10928425053},1570025.4422345003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1184","v":297081.66366700595},-983301.8849276707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1184","v":256091.07394211635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1184","v":-129163.40768416405},1493999.2760510973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1184","v":287546.31445119355},-60312.719845525273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1184","v":243690.24143210312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1184","v":-122908.86018878392},1383601.0092547187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1184","v":98822.332555076224},-446815.01206369704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1184","v":225682.88311503315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1184","v":-113826.57657842955},1608234.4889056257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1184","v":301570.91506787122},-398846.6344933759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1184","v":262323.454343791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1184","v":-132306.80303282916},1521467.1859901715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1184","v":176697.53324394618},-132285.93752455388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1184","v":248170.60612302905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1184","v":-125168.59990653215},1545681.6010794991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1184","v":166271.40179723804},-689924.54499784415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1184","v":252120.28451568016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1184","v":-127160.67996070317},1401051.8631278407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1184","v":108602.01455372086},-456012.54472334916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1184","v":228529.33884075333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1184","v":-115262.22958927685},1210929.4869282022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1184","v":205611.86252080294},-1058683.7720842087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1184","v":197517.96654598493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1184","v":-99621.174784454095},1445502.5166834989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1184","v":238882.72582035471},-132347.01466962553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1184","v":235779.80453403297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1184","v":-118919.11165793028},324165.54069750843,-559292.55500271241,348014.97584898752,-236136.37297201721,32740.931885457161,167413.60193588916,-398693.53864562913,-234143.42091815185,-755175.11780187476,223396.40402683188,{"$f":"BI1184*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2926020.2142881905},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1184:BI1184)+Monte_Carlo!BJ1184/(1+Analise_Fundamentalista!$C$10)^10","v":751743.83938254882},{"$f":"(BK1184+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.3537569638973048},0.90293673056313351]
["Tent1162",1596612.4812820286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1187","v":233460.93113485904},-322220.32895356184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1187","v":260427.75741199194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1187","v":-131350.67960424404},1618915.0919573791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1187","v":259247.4981516384},-233021.7217836279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1187","v":264065.59624308418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1187","v":-133185.47865755213},1398107.992230277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1187","v":119218.27027930845},-1139586.9864927151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1187","v":228049.15613834371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1187","v":-115020.0421783707},1529683.1668792141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1187","v":106909.63446806934},-354610.39219284331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1187","v":249510.73687044441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1187","v":-125844.51512455968},1613941.8392105449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1187","v":127337.75376884619},-20115.661859799493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1187","v":263254.39560730994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1187","v":-132776.33734380279},1372150.1986026915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1187","v":193814.6793852408},-509639.24767915678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1187","v":223815.11058186201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1187","v":-112884.53724277587},1467747.3173540728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1187","v":111819.11008359306},-1156914.0924021751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1187","v":239408.21381971176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1187","v":-120749.15477734437},1376612.7910420438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1187","v":110849.76042890715},-22243.323111212969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1187","v":224543.01604098195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1187","v":-113251.66737396151},1297727.5098965238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1187","v":142370.24382339665},-207257.69875052801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1187","v":211675.82559722057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1187","v":-106761.90519891208},1395832.0909600679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1187","v":137297.30214817019},-1135048.2462923343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1187","v":227677.92775898409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1187","v":-114832.80752872417},40317.679989045108,157105.89395354255,-907339.60225343355,-124034.53597888922,237700.15017255384,-204893.9949548298,-926435.92327621463,199897.7859847146,40026.465471177129,-884905.82391390414,{"$f":"BI1187*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11590393.944758562},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1187:BI1187)+Monte_Carlo!BJ1187/(1+Analise_Fundamentalista!$C$10)^10","v":-6645389.5520172296},{"$f":"(BK1187+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-161.60513082059953},5.3997951050189022E-2]
["Tent1178",1500209.842402905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1203","v":164995.06768818491},-768884.88702548062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1203","v":244703.26361890259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1203","v":-123419.7932552611},1691487.3217599869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1203","v":191877.60439384027},-365658.29118955974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1203","v":275903.04789741733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1203","v":-139155.87649467395},1557934.0300129238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1203","v":292595.4469678594},-1291301.19870851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1203","v":254118.81116343592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1203","v":-128168.66711229789},1522106.9866947185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1203","v":153259.13907777373},-598097.98449266679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1203","v":248274.96573729313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1203","v":-125221.23525689972},1426445.6220320403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1203","v":157565.4222641511},-638509.71584108495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1203","v":232671.38317600195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1203","v":-117351.33231700615},1422850.7742788547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1203","v":256295.86875111426},-888346.88438314979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1203","v":232085.01788725768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1203","v":-117055.59011218789},1361323.0061204706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1203","v":149817.27085802442},-723927.48610681191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1203","v":222049.05808617524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1203","v":-111993.80194700534},1350632.1041319547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1203","v":109126.43978850568},-118497.39919253282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1203","v":220305.23629959809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1203","v":-111114.27904571475},1315125.7946820103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1203","v":163780.26406091859},-873273.03982686508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1203","v":214513.70663762256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1203","v":-108193.23343748806},1391694.4500418471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1203","v":160539.50528514301},-7719.0952152342024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1203","v":227003.02601673847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1203","v":-114492.41062406622},-482606.34897365421,-37033.515392976085,-872755.60768951254,-321785.11493449967,-365624.24271793803,-517021.58785696578,-464054.95910961763,99819.997849856227,-603172.30256581202,265331.02546258108,{"$f":"BI1203*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3475275.0267550354},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1203:BI1203)+Monte_Carlo!BJ1203/(1+Analise_Fundamentalista!$C$10)^10","v":-783992.74999857112},{"$f":"(BK1203+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-29.308977818083982},0.75653549700707878]
["Tent1181",1546854.941100349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1206","v":135469.54289500331},-7180.3454740576144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1206","v":252311.67116328189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1206","v":-127257.20871201403},1576050.1558616911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1206","v":166462.53742988384},-245333.62144151918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1206","v":257073.78119097796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1206","v":-129659.05095304106},1538046.8266905027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1206","v":212897.90065399196},-587347.13378731685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1206","v":250874.95592418857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1206","v":-126532.57964432928},1541769.6455059219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1206","v":215089.18723697515},-1069293.2502647901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1206","v":251482.19491719225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1206","v":-126838.84981770042},1456584.6437955576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1206","v":136023.97719088473},-226657.8072783259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1206","v":237587.4401030789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1206","v":-119830.8200058825},1472630.4694518729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1206","v":188338.77725461061},-177549.56735767229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1206","v":240204.71789621163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1206","v":-121150.88365907145},1373432.9676423348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1206","v":91549.140955310359},-628660.06402702921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1206","v":224024.34649113135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1206","v":-112990.06853926},1430980.4738416614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1206","v":266260.3542610911},-207408.01427861818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1206","v":233411.07505541595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1206","v":-117724.40710759026},1341166.2825651278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1206","v":251245.23105622805},-253049.34953746901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1206","v":218761.24067660799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1206","v":-110335.54149330826},1439411.3410968559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1206","v":260333.14716432081},-576952.38665870379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1206","v":234786.25649615322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1206","v":-118418.00067309575},253343.65987221355,48543.646226301556,-250106.85685346561,-729560.7179283232,27122.790009755234,129843.0441340785,-426076.64511984756,174539.0079302986,106621.58070205877,-200250.98367132552,{"$f":"BI1206*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2622864.1804055916},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1206:BI1206)+Monte_Carlo!BJ1206/(1+Analise_Fundamentalista!$C$10)^10","v":-1729431.9935708237},{"$f":"(BK1206+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-50.648255646730661},0.62696096142427593]
["Tent1192",1689535.4546298066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1217","v":299043.51096048951},-390670.93891302525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1217","v":275584.67359843221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1217","v":-138995.29960012247},1502693.7394905526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1217","v":216434.03524566276},-470638.03461236472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1217","v":245108.41875564485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1217","v":-123624.13937829},1467159.3335385076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1217","v":211163.61904883618},-713471.93207113701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1217","v":239312.30619761974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1217","v":-120700.78231710356},1549407.1669752202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1217","v":286009.26973416924},-887205.96296663128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1217","v":252727.97159234271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1217","v":-127467.17613184698},1416863.6555896532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1217","v":200143.30576919881},-1813961.3950410874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1217","v":231108.44284987843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1217","v":-116563.03971694957},1447159.8983311262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1217","v":221419.91490134405},-659157.97910858633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1217","v":236050.14451366334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1217","v":-119055.46171677778},1451827.8557081723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1217","v":108448.61134355613},-800767.039586748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1217","v":236811.54760029257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1217","v":-119439.48688320158},1497107.859346468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1217","v":142242.04734484505},-1310266.3577048569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1217","v":244197.29081686787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1217","v":-123164.59821741655},1380600.4449671125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1217","v":123010.51850650681},-170965.78092657501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1217","v":225193.45300124353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1217","v":-113579.72509568476},1241135.7555476855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1217","v":92413.279249266852},-1466739.0879583389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1217","v":202444.99228866212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1217","v":-102106.1947614316},44961.946045774006,-132719.7199893471,-383696.78914178465,-475935.89777196629,-1499272.6861389596,-320743.38141035673,-574946.36752610095,-1046991.6177605606,63658.465485490568,-1273987.0111818414,{"$f":"BI1217*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16686534.251513429},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1217:BI1217)+Monte_Carlo!BJ1217/(1+Analise_Fundamentalista!$C$10)^10","v":-10897881.501024937},{"$f":"(BK1217+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-257.58708606617074},5.232340848319014E-4]
["Tent1199",1409698.6436076846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1224","v":168594.48954321971},-127404.08852901739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1224","v":229939.73846846473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1224","v":-115973.5859802179},1546721.564010957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1224","v":233991.96718675061},-1497662.4255416242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1224","v":252289.91566738812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1224","v":-127246.23599850925},1640939.1684478533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1224","v":231047.89414693759},-563951.38272853056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1224","v":267658.00261390174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1224","v":-134997.36316214822},1513400.890622441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1224","v":114766.73327212388},-154209.28916775374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1224","v":246854.89098371484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1224","v":-124504.99906984746},1434693.8385339282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1224","v":266046.14562158257},-320697.10082491679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1224","v":234016.77196095648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1224","v":-118029.89950581829},1515280.1468397442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1224","v":152021.32174845386},-112518.11540201494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1224","v":247161.42152134527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1224","v":-124659.60238416896},1354324.1993206185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1224","v":215909.95797262408},-2085.5705480479978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1224","v":220907.46387918163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1224","v":-111418.02163690704},1474173.9175849091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1224","v":95620.434344737456},-645558.60130157392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1224","v":240456.47387374577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1224","v":-121277.86059529422},1441022.4580772195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1224","v":136971.22998320693},-64072.023669771101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1224","v":235049.05012143389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1224","v":-118550.54461395407},1351525.134062574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1224","v":221869.39067587384},-274408.82424847689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1224","v":220450.90081422485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1224","v":-111187.7471475046},155156.55350244913,-1138626.7786859947,-200242.84912983945,82907.336018237518,61335.91725180397,162005.02548361523,323313.82966685062,-430759.55367838492,189397.71182091563,56723.720094117205,{"$f":"BI1224*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":742960.71303402504},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1224:BI1224)+Monte_Carlo!BJ1224/(1+Analise_Fundamentalista!$C$10)^10","v":-372385.77660120314},{"$f":"(BK1224+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.018697536986714},0.80424676995380373]
["Tent1211",1600731.2166206583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1236","v":109869.35261464286},-1139655.4746105827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1236","v":261099.57541428614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1236","v":-131689.52117800189},1437967.4080489632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1236","v":220282.87018176381},-786378.06272703886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1236","v":234550.73269189621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1236","v":-118299.21067905071},1577878.1186405255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1236","v":305249.7113812053},-1019042.5438027354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1236","v":257371.9451178578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1236","v":-129809.4344406475},1577108.0860047315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1236","v":297457.9221315636},-527499.23816773272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1236","v":257246.34302290683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1236","v":-129746.08512375642},1423663.5945080074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1236","v":118283.19014024777},-315020.01051235746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1236","v":232217.59918167884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1236","v":-117122.45949392387},1467043.5759915134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1236","v":177087.57569875164},-38937.207600907393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1236","v":239293.42467269077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1236","v":-120691.25913433677},1443667.3385975445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1236","v":169380.80300635542},-263.06295068907161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1236","v":235480.46369899643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1236","v":-118768.13457888893},1423774.8764059816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1236","v":248616.69220444065},-197364.84985927347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1236","v":232235.75067145468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1236","v":-117131.6144724161},1341554.7622130052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1236","v":199617.67192049333},-103507.99106887041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1236","v":218824.60663715447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1236","v":-110367.50107420803},1243817.4242058021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1236","v":168420.91777048039},-214355.35944615692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1236","v":202882.40647835613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1236","v":-102326.81122588151},-900376.06775965565,-449843.67053242959,-586230.32174431975,-102541.05813701871,-81641.680684354738,256752.5336361982,285830.06917577382,166355.97854420578,204566.78641456939,54621.153576798097,{"$f":"BI1236*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":715421.54042128101},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1236:BI1236)+Monte_Carlo!BJ1236/(1+Analise_Fundamentalista!$C$10)^10","v":-947280.36991586303},{"$f":"(BK1236+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.994502732649543},0.7359990457446286]
["Tent1218",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1553954.2382544875},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1243","v":150051.77119885932},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B1243)","v":-60599.56663278721},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1243","v":253469.65662232647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1243","v":-127841.2561980764},1666305.9443487553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1243","v":164465.29266182304},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G1243)","v":-157969.4604791014},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1243","v":271795.64567888633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1243","v":-137084.24604263066},1550693.2141589061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1243","v":183477.60957177982},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L1243)","v":-579131.18751497753},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1243","v":252937.7422085065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1243","v":-127572.9771158432},1520358.78243923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1243","v":210545.40991864481},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q1243)","v":-1619072.9029368332},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1243","v":247989.81143774174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1243","v":-125077.41337166615},1478520.297523177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1243","v":182805.62162916374},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V1243)","v":-878221.80423569423},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1243","v":241165.42359915108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1243","v":-121635.43011538923},1379990.8892012252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1243","v":240134.48914812456},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA1243)","v":-262812.95592879452},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1243","v":225094.02672029645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1243","v":-113529.57794661469},1410334.2178733665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1243","v":194381.2583048708},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF1243)","v":-188341.07590523563},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1243","v":230043.40869691453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1243","v":-116025.87362841995},1346669.1118960304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1243","v":145439.24543479076},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK1243)","v":-411190.2445861075},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1243","v":219658.82197380366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1243","v":-110788.25020054562},1315742.5820829181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1243","v":168819.01104895925},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP1243)","v":-220342.90061826305},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1243","v":214614.31249001413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1243","v":-108243.97552126253},1399980.3966864306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1243","v":260255.69310025117},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU1243)","v":-1202970.3413793042},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1243","v":228354.56906677876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1243","v":-115174.08180958559},{"$f":"SUM(C1243:F1243)","v":215080.60499032214},{"$f":"SUM(H1243:K1243)","v":141207.23181897731},{"$f":"SUM(M1243:P1243)","v":-270288.81285053439},{"$f":"SUM(R1243:U1243)","v":-1285615.0949521128},{"$f":"SUM(W1243:Z1243)","v":-575886.18912276858},{"$f":"SUM(AB1243:AE1243)","v":88885.981993011796},{"$f":"SUM(AG1243:AJ1243)","v":120057.71746812975},{"$f":"SUM(AL1243:AO1243)","v":-156880.42737805867},{"$f":"SUM(AQ1243:AT1243)","v":54846.447399447788},{"$f":"SUM(AV1243:AY1243)","v":-829534.16102185985},{"$f":"BI1243*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10865142.3202901},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1243:BI1243)+Monte_Carlo!BJ1243/(1+Analise_Fundamentalista!$C$10)^10","v":-6434260.3178324495},{"$f":"(BK1243+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-156.8397845366909},6.3713023194977236E-2]
["Tent1230",1672459.6377708053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1255","v":138724.60303015041},-1324950.2095466566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1255","v":272799.39116909984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1255","v":-137590.5002668325},1461773.6374636558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1255","v":223788.5566780791},-705461.05176463281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1255","v":238433.83082095851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1255","v":-120257.70996995164},1634712.5807844012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1255","v":138570.61603803921},-800070.86620992585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1255","v":266642.36714785552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1255","v":-134485.11204874524},1385196.5276315175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1255","v":148883.57427649063},-232358.21060327007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1255","v":225943.13241011926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1255","v":-113957.83724785969},1466196.9171847934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1255","v":212123.07087313227},-764681.41083309788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1255","v":239155.32387684195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1255","v":-120621.60590854818},1466738.7582606636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1255","v":275602.90385808627},-452578.80079120304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1255","v":239243.70503251805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1255","v":-120666.1822815801},1472026.5469877911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1255","v":128871.78697464499},-845810.92260250822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1255","v":240106.21047827811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1255","v":-121101.19995246425},1251017.8462039528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1255","v":235861.95687576858},-433694.32636762626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1255","v":204056.88668277784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1255","v":-102919.17808633283},1344837.2247871303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1255","v":195720.81953483805},-379033.75948975998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1255","v":219360.0179388886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1255","v":-110637.54386476708},1322726.5690475595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1255","v":86334.14151542625},-419759.52433573164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1255","v":215753.48939381464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1255","v":-108818.53662792269},-1051016.7156142388,-363496.37423554686,-529342.99507277634,28510.658835480135,-434024.6219916718,-58398.374182178828,-597934.12510204932,-96694.660895412671,-74590.465880800402,-226490.43005441345,{"$f":"BI1255*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2966545.4086827701},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1255:BI1255)+Monte_Carlo!BJ1255/(1+Analise_Fundamentalista!$C$10)^10","v":-3879018.290472162},{"$f":"(BK1255+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-99.166041975243573},0.30132852729204962]
["Tent1232",1526610.5439179589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1257","v":141859.29372016026},-132504.36695465364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1257","v":249009.55307252635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1257","v":-125591.73549339683},1683215.7736476995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1257","v":152534.61196495002},-21468.665026243278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1257","v":274553.85343071824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1257","v":-138475.38985269569},1552761.9281772785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1257","v":297120.50135710574},-1489520.0655642317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1257","v":253275.17571779416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1257","v":-127743.16681146793},1636643.9010275025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1257","v":266510.94492425252},-642098.46885775682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1257","v":266957.38998880901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1257","v":-134643.99858473241},1555158.8265524337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1257","v":178966.92249564949},-687233.01147252752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1257","v":253666.140260477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1257","v":-127940.35569368569},1524578.6305896263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1257","v":196302.3979325394},-454383.36685658491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1257","v":248678.12222280112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1257","v":-125424.57332993991},1246650.1965499297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1257","v":200954.3632270658},-853918.19332605333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1257","v":203344.46759681081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1257","v":-102559.85874174866},1517197.4376719159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1257","v":123841.08234522773},-972551.26346452639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1257","v":247474.15598733671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1257","v":-124817.33474362196},1442021.7320730519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1257","v":105536.52332982243},-102266.60173595886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1257","v":235212.04439138083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1257","v":-118632.75324003097},1380922.3015587446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1257","v":179071.15370580289},-312893.68293166411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1257","v":225245.9518958405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1257","v":-113606.20370745914},132772.74434463616,267144.41051672929,-1066867.5553007997,-243274.1325294277,-382540.30441008671,-134827.4200311843,-552179.22124392539,-726053.35987558402,119849.21274521343,-22182.781037479857,{"$f":"BI1257*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-290547.49563918175},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1257:BI1257)+Monte_Carlo!BJ1257/(1+Analise_Fundamentalista!$C$10)^10","v":-1792104.8306750543},{"$f":"(BK1257+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-52.062828917693558},0.61760472919679343]
["Tent1248",1580786.5551027714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1273","v":111861.91686873506},-434751.30699894117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1273","v":257846.34801418852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1273","v":-130048.70671891191},1578114.1994350462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1273","v":245347.11373279421},-638185.10744761105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1273","v":257410.45289141327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1273","v":-129828.8564188453},1613347.7801855179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1273","v":190529.82981660016},-223457.74411473508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1273","v":263157.49704145762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1273","v":-132727.46508608395},1532883.7924162813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1273","v":172789.85119412674},-96488.369100489042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1273","v":250032.79951288638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1273","v":-126107.8253168456},1483088.9468970518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1273","v":147873.27330651833},-587372.32467380341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1273","v":241910.62829020081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1273","v":-122011.28537592816},1510630.9339161108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1273","v":207516.55814228085},-218194.93258821135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1273","v":246403.07589294302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1273","v":-124277.11929305989},1420395.2855560756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1273","v":110425.66726459328},-239573.44615487513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1273","v":231684.49651534011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1273","v":-116853.58109855509},1570859.9579545301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1273","v":243241.95888149724},-337899.81948488607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1273","v":256227.19404642488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1273","v":-129232.06191820731},1404925.5782064032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1273","v":93005.244120786199},-637023.7367671096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1273","v":229161.19092921563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1273","v":-115580.91374972749},1497984.6982260153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1273","v":163411.25793928621},-331590.63220368075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1273","v":244340.31436559322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1273","v":-123236.73430809742},-195091.74883492952,-265256.39724224887,97502.117657238763,200226.45628967846,-319599.7084530124,111447.58215395262,-14316.863473496822,32337.271524828728,-430438.21546683525,-47075.794206898747,{"$f":"BI1273*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-616593.2976992426},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1273:BI1273)+Monte_Carlo!BJ1273/(1+Analise_Fundamentalista!$C$10)^10","v":-831220.04498870485},{"$f":"(BK1273+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.374933537334702},0.75068590106394639]
["Tent1251",1538683.783754796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1276","v":233787.70947530819},-468841.2379610535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1276","v":250978.8517046402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1276","v":-126584.98105309597},1647126.183746567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1276","v":205652.17254322703},-400798.57949512976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1276","v":268667.18332506833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1276","v":-135506.3587222702},1627580.7316027619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1276","v":305142.92009062262},-816163.46260554215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1276","v":265479.07204002608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1276","v":-133898.38656098561},1524767.2393017812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1276","v":177555.53644276538},-1214989.6300746524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1276","v":248708.88669728112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1276","v":-125440.08985809641},1437464.4130825473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1276","v":102847.69319745172},-373786.64040876034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1276","v":234468.68782964631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1276","v":-118257.83011147354},1425254.092893857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1276","v":273608.2938070668},-75912.941176945329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1276","v":232477.02965253525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1276","v":-117253.30717696532},1506621.9913064919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1276","v":156595.09733937294},-909687.53470936534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1276","v":245749.16647806851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1276","v":-123947.31018631594},1355066.1352823975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1276","v":254973.91994755578},-143652.26591112415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1276","v":221028.48305004157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1276","v":-111479.05948669526},1390329.8627854846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1276","v":237303.83816093995},-152540.00850259062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1276","v":226780.44451801304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1276","v":-114380.14827762723},1447156.0167021826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1276","v":101414.77040961708},-398122.9388540769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1276","v":236049.51137072308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1276","v":-119055.14238155668},-110659.65783420108,-61985.582349104603,-379439.85703587905,-914165.29679270228,-154728.08949313586,312919.07510569145,-631290.58107823983,220871.0775997779,197164.12589873513,-179713.7994552934,{"$f":"BI1276*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2353870.5212531695},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1276:BI1276)+Monte_Carlo!BJ1276/(1+Analise_Fundamentalista!$C$10)^10","v":-2322788.329023594},{"$f":"(BK1276+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-64.040756306818494},0.53614777568773819]
["Tent1263",1599849.4964716246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1288","v":203133.51003852926},-1056212.9198409885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1288","v":260955.75566856208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1288","v":-131616.98351331864},1483355.6634088992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1288","v":98414.318850836775},-55323.07832290668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1288","v":241954.13313803301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1288","v":-122033.22770414088},1623480.8329897402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1288","v":132524.25846098474},-1533701.7943681444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1288","v":264810.32654672489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1288","v":-133561.09465362405},1583949.4343599784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1288","v":178424.10731465259},-816354.98983419186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1288","v":258362.25375936841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1288","v":-130308.91158691265},1548138.9188965298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1288","v":107085.68703658684},-110041.76763888251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1288","v":252521.10423608217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1288","v":-127362.83945090798},1522731.3486261542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1288","v":246241.86182149133},-88387.830243978155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1288","v":248376.80709173792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1288","v":-125272.60048482733},1446004.4114068991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1288","v":173002.38553933267},-52777.006279376161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1288","v":235861.66993268442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1288","v":-118960.40171032638},1588384.1533004262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1288","v":248255.67621461148},-189346.45003870426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1288","v":259085.61269709005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1288","v":-130673.74861124426},1282857.2927279635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1288","v":157963.42642358382},-5462.4693061840817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1288","v":209250.30446742967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1288","v":-105538.55692007067},1394325.3868888034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1288","v":252445.3443536447},-37897.950384795673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1288","v":227432.16520422325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1288","v":-114708.85346595487},-723740.63764721574,163012.14596182224,-1269928.3040140588,-509877.54034708341,122202.18418287853,280958.23818442377,237126.64748231455,187321.09026175301,256212.70466475876,327270.70570711739,{"$f":"BI1288*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4286553.7814492779},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1288:BI1288)+Monte_Carlo!BJ1288/(1+Analise_Fundamentalista!$C$10)^10","v":801168.20946423104},{"$f":"(BK1288+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.4693023274405617},0.90622857625450393]
["Tent1271",1660342.6088096157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1296","v":126143.85516491829},-945588.18331154226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1296","v":270822.94997510081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1296","v":-136593.65224798291},1622001.4295637454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1296","v":225365.32750717254},-774494.79112513049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1296","v":264569.0170736647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1296","v":-133439.38656998359},1528037.5638598669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1296","v":107564.99419495658},-191180.42314071074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1296","v":249242.31813456249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1296","v":-125709.13407406428},1431623.5755240992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1296","v":106814.69831708581},-977093.1038653095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1296","v":233515.97310106488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1296","v":-117777.31402397301},1584201.7683495746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1296","v":116156.04186124397},-786006.08758536563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1296","v":258403.41263530092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1296","v":-130329.67068870428},1571716.3642765854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1296","v":280991.50263068342},-956598.18142670509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1296","v":256366.88478572512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1296","v":-129302.51705603075},1500947.5773482285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1296","v":197588.07042010635},-514795.53219027392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1296","v":244823.5975506659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1296","v":-123480.48549434359},1321477.2959876668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1296","v":192642.48255780558},-209966.96296805597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1296","v":215549.71710392134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1296","v":-108715.76099053294},1310313.001544168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1296","v":91399.394714614755},-33184.775504386089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1296","v":213728.67900037795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1296","v":-107797.29287153269},1541675.0059052864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1296","v":120130.04205879441},-291678.84632318519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1296","v":251466.7579973104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1296","v":-126831.06397360445},-685215.03041950602,-417999.83311427676,39917.755114744054,-754539.74647113169,-541776.30377752497,-548542.31106632738,-195864.34971384527,89509.475703138,164146.00533907395,-46913.110240684837,{"$f":"BI1296*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-614462.48196048383},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1296:BI1296)+Monte_Carlo!BJ1296/(1+Analise_Fundamentalista!$C$10)^10","v":-2495569.1769282022},{"$f":"(BK1296+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-67.940550547402935},0.50911973416703926]
["Tent1281",1699381.5885470803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1306","v":255311.12160057257},-560358.19165235863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1306","v":277190.70299211121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1306","v":-139805.32482331866},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1441007.0552676427},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1306","v":109341.86802548118},-160806.7461691823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1306","v":235046.53772772348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1306","v":-118549.27745017485},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1588369.8623036854},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1306","v":147210.13324957804},-232209.5725772689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1306","v":259083.28165416259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1306","v":-130672.57291447617},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1548137.6037846613},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1306","v":272137.09187572851},-528192.32759844314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1306","v":252520.88972464707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1306","v":-127362.73125882022},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1603511.7614570856},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1306","v":120515.37073709814},-249169.11153361024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1306","v":261553.11756344483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1306","v":-131918.2720228165},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1441179.8834530604},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1306","v":150118.20177109033},-119393.22926943349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1306","v":235074.72819803082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1306","v":-118563.49574038335},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1531072.653374231},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1306","v":197135.67635201867},-492943.68761831021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1306","v":249737.37975097663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1306","v":-125958.8258903598},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1400771.385350541},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1306","v":143636.38693485805},-1158644.7453583011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1306","v":228483.58935588933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1306","v":-115239.1551444168},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1394477.0127343517},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1306","v":262472.94390142697},-232239.21152527104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1306","v":227456.89730383086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1306","v":-114721.32747457738},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1384133.7448974047},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1306","v":223356.06810342963},-314979.19932701817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1306","v":225769.77905900494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1306","v":-113870.40386246782},-167661.69188299347,65032.38213384751,43411.269411995556,-130897.07725688777,981.10474411622272,147236.2049593043,-172029.45740567474,-901763.92421197053,142969.30220540942,20276.243972948578,{"$f":"BI1306*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":265575.89408449357},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1306:BI1306)+Monte_Carlo!BJ1306/(1+Analise_Fundamentalista!$C$10)^10","v":-445584.20304404397},{"$f":"(BK1306+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.670841309421693},0.7962029338162111]
["Tent1288",1590802.6403556559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1313","v":127085.11668355165},-44195.940555109257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1313","v":259480.0986274629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1313","v":-130872.71355862047},1564823.7666592828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1313","v":169872.04327003108},-494608.01753816917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1313","v":255242.61464424658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1313","v":-128735.47440048022},1512412.2482925612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1313","v":204759.34860244233},-196147.24342805136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1313","v":246693.63087340526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1313","v":-124423.66509342071},1694603.9597764416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1313","v":278119.73824718437},-824130.06029884249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1313","v":276411.41110940883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1313","v":-139412.27717194601},1514398.0040191764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1313","v":144574.2260778576},-418938.02285207697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1313","v":247017.53283253012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1313","v":-124587.02994699463},1426723.760793631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1313","v":205722.22964060947},-1036603.4879412754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1313","v":232716.75113772068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1313","v":-117374.2143348956},1583862.2537087111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1313","v":184340.53928130752},-1049356.7831435392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1313","v":258348.03348878591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1313","v":-130301.73937829814},1482149.3966699075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1313","v":183854.45384080525},-195794.10612614785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1313","v":241757.37572484778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1313","v":-121933.99012595076},1390316.0617503226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1313","v":121353.51737337533},-1037261.697031442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1313","v":226778.19339403691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1313","v":-114379.01288919138},1345709.4818059045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1313","v":103172.73059425497},-150843.63052328376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1313","v":219502.29412797606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1313","v":-110709.30301330736},211496.56119728478,-198228.8340243717,130882.07095437552,-409011.18811419525,-151933.2938886839,-715538.72149784083,-736969.94975174405,107883.73331355442,-803508.99915322114,61122.091185639903,{"$f":"BI1313*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":800570.06793747493},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1313:BI1313)+Monte_Carlo!BJ1313/(1+Analise_Fundamentalista!$C$10)^10","v":-1084017.3228688608},{"$f":"(BK1313+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.080759039804427},0.71814718988892412]
["Tent1300",1517266.7140737211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1325","v":151875.57500387402},-279754.95667074271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1325","v":247485.45584761916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1325","v":-124823.03399911716},1623099.075097841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1325","v":220198.58673351383},-427262.60958994663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1325","v":264748.05698988051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1325","v":-133529.68806051952},1530438.3037600128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1325","v":167687.83848943334},-629484.06742818141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1325","v":249633.90927872196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1325","v":-125906.63899221698},1547817.3612407255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1325","v":161790.04325410331},-611747.74689954054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1325","v":252468.65410171234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1325","v":-127336.38543209189},1455015.0131601689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1325","v":128218.37067526004},-524391.90318365477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1325","v":237331.41342714362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1325","v":-119701.68907830739},1393204.6093457781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1325","v":247449.70969794018},-310731.73674390384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1325","v":227249.35216379564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1325","v":-114616.64894313707},1379943.4784523607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1325","v":162932.42477327},-128543.30339451232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1325","v":225086.29342549338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1325","v":-113525.67754237953},1300359.6473397198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1325","v":96662.965668808334},-589467.72392137046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1325","v":212105.16061718814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1325","v":-106978.44681187627},1401562.4412973684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1325","v":150619.20734807162},-642355.43846807943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1325","v":228612.62061966493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1325","v":-115304.23401448634},1431759.8392979549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1325","v":210121.73040304758},-697608.57082833024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1325","v":233538.199451828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1325","v":-117788.52422025497},-5216.9598183666967,-75845.653927071806,-338068.95865224308,-324825.43497581681,-278543.80815955851,49350.67617469492,145949.73726187152,-387678.04444725026,-378427.84451482922,-371737.16519370966,{"$f":"BI1325*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4868970.3153338991},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1325:BI1325)+Monte_Carlo!BJ1325/(1+Analise_Fundamentalista!$C$10)^10","v":-3404277.6690716716},{"$f":"(BK1325+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-88.450787573139607},0.36915348349654808]
["Tent1303",1548765.6220233771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1328","v":112166.75109065106},-203526.04027549413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1328","v":252623.32746920938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1328","v":-127414.3972851267},1653518.1697701402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1328","v":157819.4056991417},-40035.259350184548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1328","v":269709.79736262822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1328","v":-136032.21688638968},1549079.3539556025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1328","v":143975.44874526738},-288693.86037372315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1328","v":252674.50112875161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1328","v":-127440.20749455102},1518148.0987860237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1328","v":157977.80780007999},-284023.93636034284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1328","v":247629.22087935553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1328","v":-124895.54406797294},1420575.8041933076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1328","v":105805.00222603166},-299928.68615292181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1328","v":231713.94139593359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1328","v":-116868.43206957006},1429111.6830988114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1328","v":188244.00058288799},-1109054.353982046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1328","v":233106.25156948034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1328","v":-117570.66477061795},1436940.6929064407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1328","v":218366.3658148275},-270772.86397696071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1328","v":234383.26242268388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1328","v":-118214.74451502447},1314112.5569392932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1328","v":121380.55847530383},-22230.675686949329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1328","v":214348.4347033526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1328","v":-108109.87603694983},1327133.0091447039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1328","v":216134.63846553926},-277798.57235419803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1328","v":216472.23569332255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1328","v":-109181.04719838407},1447674.013140392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1328","v":185735.52794711542},-1294853.0332257007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1328","v":236134.00316339775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1328","v":-119097.75709551455},33849.640999239607,251461.72682519568,-19484.117994255183,-3312.4517488802521,-79278.174600526603,-805274.76660029555,63762.019745526195,205388.44145475727,45627.254606279719,-992081.25921070203,{"$f":"BI1328*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12994165.377515828},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1328:BI1328)+Monte_Carlo!BJ1328/(1+Analise_Fundamentalista!$C$10)^10","v":-6478567.1383138876},{"$f":"(BK1328+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-157.83982294041209},6.1568932985210545E-2]
["Tent1312",1639930.47519859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1337","v":112868.06049043604},-434595.04667151958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1337","v":267493.47194418573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1337","v":-134914.37962960277},1681961.7856190447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1337","v":213091.31231838331},-862296.63509344042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1337","v":274349.31206958479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1337","v":-138372.22632259029},1571334.9293305648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1337","v":145069.57664144158},-596025.68857077614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1337","v":256304.66790545188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1337","v":-129271.13703115183},1520040.2972476555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1337","v":236164.09526102728},-81010.207727521411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1337","v":247937.86246127871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1337","v":-125051.21211942263},1559286.7356504281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1337","v":161352.62271664446},-65877.253098655303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1337","v":254339.45461934261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1337","v":-128279.95197751954},1284499.4399377827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1337","v":111195.37475714472},-252693.44173598109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1337","v":209518.15951692179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1337","v":-105673.65366680709},1537910.8850200316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1337","v":142191.1411051022},-481384.09529000503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1337","v":250852.78211257511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1337","v":-126521.39594696235},1436444.5597687731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1337","v":234510.64104752365},-483958.66591402242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1337","v":234302.33681178247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1337","v":-118173.92845879868},1491147.4317936767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1337","v":290108.3741269079},-360241.62310656917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1337","v":243225.06944255938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1337","v":-122674.24365801693},1457244.3970094468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1337","v":144317.25734524528},-14088.626159949439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1337","v":237695.05422482282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1337","v":-119885.09681633674},-189147.89386650058,-513228.23702806258,-323922.58105503453,278040.53787536197,221534.8722598122,-37653.561128721674,-214861.56801929008,-133319.61651351498,50417.576804881188,248038.58859378193,{"$f":"BI1337*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3248780.6923774257},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1337:BI1337)+Monte_Carlo!BJ1337/(1+Analise_Fundamentalista!$C$10)^10","v":871282.47394322441},{"$f":"(BK1337+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.0518342348482168},0.91075600722015315]
["Tent1321",1683360.8147489573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1346","v":278319.40603925107},-187279.70320529208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1346","v":274577.51147496875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1346","v":-138487.32214524891},1526406.4768591339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1346","v":184304.55354911464},-606320.41041983722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1346","v":248976.26714553122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1346","v":-125574.94723251591},1549465.908406985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1346","v":215128.32928614202},-125509.10350276124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1346","v":252737.55306531818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1346","v":-127472.00869270548},1503468.6042617317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1346","v":176334.35550116087},-997908.05708643212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1346","v":245234.80903319907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1346","v":-123687.88622700186},1532055.4606733057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1346","v":241645.42136610689},-1981400.0954344869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1346","v":249897.68809371279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1346","v":-126039.67982841108},1429642.5003563068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1346","v":264656.8763693067},-65664.348810488809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1346","v":233192.8346004824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1346","v":-117614.33423226571},1534639.0906599311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1346","v":116027.41902702097},-1094378.2762530395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1346","v":250319.11093193269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1346","v":-126252.23081280314},1284617.5865040019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1346","v":84794.284843513029},-446889.28041075123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1346","v":209537.43072120406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1346","v":-105683.37339025139},1366696.4032903225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1346","v":113071.546834226},-32555.393575939772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1346","v":222925.52735535245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1346","v":-112435.86248349621},1445943.3683165247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1346","v":150975.84186561781},-184489.32856211535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1346","v":235851.71302998069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1346","v":-118955.37979580434},227129.89216367886,-298614.53695770731,214884.77015599346,-700026.77877907408,-1615896.6658030781,314571.02792703453,-854283.97710688901,-258240.93823628552,191005.81813014246,83382.846537678808,{"$f":"BI1346*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1092138.8621136181},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1346:BI1346)+Monte_Carlo!BJ1346/(1+Analise_Fundamentalista!$C$10)^10","v":-1278162.0955056972},{"$f":"(BK1346+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.462753198015278},0.69184344286856869]
["Tent1337",1595180.3820335874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1362","v":111411.87768856972},-386632.15284121316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1362","v":260194.16385060162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1362","v":-131232.86315739248},1517569.3009713599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1362","v":255939.8514026491},-470950.04188727803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1362","v":247534.81161058493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1362","v":-124847.9273248992},1470600.9670118906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1362","v":240324.67516067266},-685959.91065234249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1362","v":239873.68029297158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1362","v":-120983.91983542897},1530314.3897164699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1362","v":283915.25451716763},-1480945.649725219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1362","v":249613.69732569635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1362","v":-125896.44478791086},1521234.5833045442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1362","v":218471.83253948909},-164091.16887742103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1362","v":248132.66567317283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1362","v":-125149.46406662541},1574717.3969637332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1362","v":177058.20067941619},-151146.33635379735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1362","v":256856.39130142418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1362","v":-129549.40707323448},1492279.4094472607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1362","v":229772.12354682683},-325935.10803513305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1362","v":243409.70936315341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1362","v":-122767.36959548654},1384531.6080202055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1362","v":220748.66773318092},-355725.1193865395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1362","v":225834.67558339183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1362","v":-113903.13540639725},1340887.2865013808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1362","v":212094.39417403011},-1143729.7346412393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1362","v":218715.73287802807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1362","v":-110312.58894658218},1400529.6397749078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1362","v":238910.01631344654},-288703.23142630281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1362","v":228444.15758464584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1362","v":-115219.26713400539},-146258.97445943431,-92323.306198943188,-326745.47503412724,-1073313.1426702659,177363.86526861548,153218.84855380852,24479.35527936065,-23044.91147636401,-823232.19653576333,63431.675337784181,{"$f":"BI1362*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":830820.7335433641},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1362:BI1362)+Monte_Carlo!BJ1362/(1+Analise_Fundamentalista!$C$10)^10","v":-1034975.4647644726},{"$f":"(BK1362+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.973847260504428},0.72461635690972004]
["Tent1340",1453266.7363188225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1365","v":168787.0577443926},-241564.39495448186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1365","v":237046.24728791768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1365","v":-119557.86122155481},1526542.7410103602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1365","v":162578.14310093247},-162927.9042602655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1365","v":248998.49355784827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1365","v":-125586.15745984351},1661829.665139942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1365","v":193810.96233940328},-621996.61460997432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1365","v":271065.50773397618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1365","v":-136715.98992346023},1490597.2202252387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1365","v":188566.18116828628},-152139.1392854575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1365","v":243135.32295332025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1365","v":-122628.97865834562},1630619.4460892656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1365","v":260239.69820272378},-3331.7158944052544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1365","v":265974.72493539867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1365","v":-134148.37659776965},1383298.8546159561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1365","v":211354.16458291214},-335939.61147653707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1365","v":225633.59785897564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1365","v":-113801.71881387345},1367563.7455581124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1365","v":163853.43398358522},-533282.0725943211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1365","v":223067.00188618398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1365","v":-112507.2173035664},1460814.2093094741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1365","v":230861.77928724571},-387626.7950057342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1365","v":238277.33591344606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1365","v":-120178.77939565096},1519048.4407182345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1365","v":295675.72862926032},-745941.69166118349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1365","v":247776.07807423439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1365","v":-124969.61371609264},1444791.2610650139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1365","v":165565.65977996305},-265584.97020539147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1365","v":235663.78971651132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1365","v":-118860.59782946183},44711.048856273614,123062.57493867174,-293836.13446005509,156933.38617780342,388734.33064594748,-12753.56784852274,-258868.85402811831,-38666.459200693382,-327459.4986737814,16783.881461621088,{"$f":"BI1365*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":219833.33458233095},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1365:BI1365)+Monte_Carlo!BJ1365/(1+Analise_Fundamentalista!$C$10)^10","v":60138.083084092061},{"$f":"(BK1365+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.256307333604227},0.84774083501263542]
["Tent1352",1597996.3898108667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1377","v":291610.94513709645},-135184.57752394909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1377","v":260653.49045545358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1377","v":-131464.53147995219},1466180.913809831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1377","v":223866.92781260106},-340995.46306559065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1377","v":239152.71352329574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1377","v":-120620.28933724368},1578994.3172378729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1377","v":135325.84544447108},-297755.85758569854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1377","v":257554.01127413649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1377","v":-129901.26226114477},1580633.5343107628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1377","v":215018.59704659838},-1102176.2686501481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1377","v":257821.38838111074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1377","v":-130036.11795034124},1517844.5325018747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1377","v":210946.46554825173},-839289.7356945381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1377","v":247579.70536602111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1377","v":-124870.57016967553},1545977.3837072623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1377","v":181291.87965931415},-1095695.7623475199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1377","v":252168.53041588003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1377","v":-127185.0135104075},1458598.6769443736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1377","v":164384.39674072858},-654411.38281954301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1377","v":237915.95446861765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1377","v":-119996.51119641487},1407090.5498057785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1377","v":223988.05387812713},-123271.37605291653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1377","v":229514.32527151593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1377","v":-115759.02239802862},1437361.9764288305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1377","v":120062.04567037392},-79356.304172585733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1377","v":234451.97911145893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1377","v":-118249.40281666041},1391298.8267250941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1377","v":204806.85942507364},-81916.554116489904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1377","v":226938.49483314209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1377","v":-114459.86334529193},285615.32658864872,1403.8889330624661,-34777.263128235747,-759372.4011727802,-505634.13494994072,-789420.36578273319,-372107.54280661163,214471.98069869791,156908.31779258669,235368.93679643387,{"$f":"BI1377*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3082835.0612088041},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1377:BI1377)+Monte_Carlo!BJ1377/(1+Analise_Fundamentalista!$C$10)^10","v":331411.50254146662},{"$f":"(BK1377+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.1334613604927544},0.87146709242762788]
["Tent1361",1590160.2238604145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1386","v":250583.26773590859},-860538.61078928411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1386","v":259375.31234454102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1386","v":-130819.86301146002},1499759.0534662115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1386","v":135882.64898196878},-315018.74568436318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1386","v":244629.73422261793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1386","v":-123382.70759177863},1515353.3966357391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1386","v":108065.5910528907},-3811.7260537651628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1386","v":247173.36949264418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1386","v":-124665.62852426094},1422912.2575349433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1386","v":101329.98290733433},-895770.97053050552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1386","v":232095.04658657531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1386","v":-117060.64823841839},1445710.8761069251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1386","v":216319.34006843803},-536915.89635665144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1386","v":235813.79060016654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1386","v":-118936.25304457847},1487482.4154064872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1386","v":252717.78477916413},-322797.33626111975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1386","v":242627.2587591382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1386","v":-122372.72879522975},1486313.9001180553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1386","v":110787.12291669776},-1852843.6245429276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1386","v":242436.65908662183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1386","v":-122276.59696670977},1341554.7374915162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1386","v":220666.6402236454},-104779.55449717934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1386","v":218824.60260476588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1386","v":-110367.49904041184},1509853.9600720075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1386","v":209184.84657519934},-56902.27830142247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1386","v":246276.34159882981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1386","v":-124213.19893439168},1362371.6964045991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1386","v":256667.13692081271},-96313.087811252815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1386","v":222220.11277985774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1386","v":-112080.0759697438},-481399.89372029447,-57889.070071555092,226761.60596750875,-679406.58927501424,-203719.01873262535,50174.978481952829,-1621896.4395063177,224344.1892908201,274345.71093821496,270494.0859196739,{"$f":"BI1386*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3542900.1943617216},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1386:BI1386)+Monte_Carlo!BJ1386/(1+Analise_Fundamentalista!$C$10)^10","v":130666.10314756632},{"$f":"(BK1386+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.6644366501404431},0.85417226788547806]
["Tent1370",1568193.6313461422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1395","v":271939.86651805695},-158532.94521674659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1395","v":255792.28233973894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1395","v":-129012.70761892399},1613452.2168274601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1395","v":122468.40362746608},-201720.42468700962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1395","v":263174.53198310535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1395","v":-132736.05691663487},1406594.5753494941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1395","v":126599.01587658442},-862984.37296439835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1395","v":229433.42554356187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1395","v":-115718.21939625891},1568060.0105389012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1395","v":292226.06330195197},-404851.53038861597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1395","v":255770.48709037111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1395","v":-129001.71485515311},1453766.8130621968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1395","v":230332.62552908197},-14888.298334629069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1395","v":237127.81615095591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1395","v":-119599.00171172795},1474819.6822496823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1395","v":276092.29293579602},-366436.11440501263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1395","v":240561.80628560801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1395","v":-121330.98659084841},1395454.0951486649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1395","v":170208.89621239447},-143007.19650880888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1395","v":227616.2718452111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1395","v":-114801.71043578682},1386763.5236799128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1395","v":140089.52386562835},-1499596.1261054834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1395","v":226198.72935148186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1395","v":-114086.75143230136},1330214.4077493462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1395","v":178200.15819999363},-71897.778657503455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1395","v":216974.85091004381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1395","v":-109434.54878727705},1264595.5122254514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1395","v":128294.74973243693},-780498.40742557205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1395","v":206271.57631744022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1395","v":-104036.19031082155},240186.49602212536,51186.454006926942,-622670.15094051091,14143.305148554005,332973.14163368091,28886.998225542993,140016.26111300988,-1247394.6243206747,213842.68166525694,-549968.27168651635,{"$f":"BI1395*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7203420.695968789},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1395:BI1395)+Monte_Carlo!BJ1395/(1+Analise_Fundamentalista!$C$10)^10","v":-3953013.0341230868},{"$f":"(BK1395+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.83615922853265},0.29127976758637786]
["Tent1373",1606126.6295762132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1398","v":271818.72145987512},-857053.06833774014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1398","v":261979.63573750152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1398","v":-132133.39291692793},1558295.435048288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1398","v":137932.21110423512},-422700.77985013212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1398","v":254177.76091109274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1398","v":-128198.39930941147},1694727.0680086098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1398","v":117119.32499157626},-241449.0949930381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1398","v":276431.49162437307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1398","v":-139422.40508347729},1489777.0823074563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1398","v":225079.7008270486},-446704.30076151149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1398","v":243001.54805101891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1398","v":-122561.5072624165},1565903.1270654846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1398","v":193246.23144682933},-204330.27572044183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1398","v":255418.67202405658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1398","v":-128824.27160365545},1449584.0209929666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1398","v":228763.75649150976},-1547972.7865974235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1398","v":236445.54968299271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1398","v":-119254.89029622938},1328701.0928396124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1398","v":166029.51324224222},-610379.72466860618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1398","v":216728.01004363416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1398","v":-109310.05086171332},1369732.5920140888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1398","v":204287.29984183257},-42289.919890619283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1398","v":223420.76826676956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1398","v":-112685.64472993914},1399591.5910317388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1398","v":208428.46297595889},-706054.944139275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1398","v":228291.14993038369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1398","v":-115142.09540864205},1483109.7706219319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1398","v":106797.45394834563},-299638.3282817796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1398","v":241914.02490399097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1398","v":-122012.99850948245},-455388.10405729141,-158789.20714421576,12679.31653943393,-101184.55914586049,115510.35614678863,-1202018.3707191504,-336932.25224444311,272732.50348804367,-384477.42664157448,-72939.847938925464,{"$f":"BI1398*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-955357.67653076758},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1398:BI1398)+Monte_Carlo!BJ1398/(1+Analise_Fundamentalista!$C$10)^10","v":-1990088.7988409246},{"$f":"(BK1398+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.531476618783593},0.58761887748994401]
["Tent1389",1568877.7028072411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1414","v":276317.67986827798},-741545.2943455287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1414","v":255903.86307621203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1414","v":-129068.98505152996},1544819.0258079872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1414","v":230195.10678629586},-222855.07121758806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1414","v":251979.58754243684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1414","v":-127089.7173135667},1475351.4201101025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1414","v":196277.32121734545},-805536.69613459462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1414","v":240648.53947862994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1414","v":-121374.73178898278},1465099.0708449422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1414","v":120192.80872085707},-373805.91643908597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1414","v":238976.25120665913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1414","v":-120531.28789805343},1526102.2036711313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1414","v":262479.37890301965},-6269.6342053914741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1414","v":248926.63632720735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1414","v":-125549.91517840256},1579201.8244816156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1414","v":206149.38202452968},-71769.986883379184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1414","v":257587.85833894913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1414","v":-129918.33354037373},1478286.5960457062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1414","v":242143.55649348238},-1348146.471611172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1414","v":241127.30392240101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1414","v":-121616.20387968696},1344602.1734075269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1414","v":88661.824273535691},-120970.03609629985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1414","v":219321.67807596986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1414","v":-110618.20657483934},1501990.8756593727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1414","v":109817.40121436468},-319626.96285183902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1414","v":244993.77274512814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1414","v":-123566.31592834389},1347453.7819028134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1414","v":256013.70986003254},-30118.360581593388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1414","v":219786.81160971761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1414","v":-110852.80370984379},-338392.73645256867,132229.90579757793,-489985.56722760201,-135168.14440962317,379586.46584643296,262048.91993972589,-986491.8150749756,76395.259678366361,-88382.104820690089,334829.35717831296,{"$f":"BI1414*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4385556.1225738954},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1414:BI1414)+Monte_Carlo!BJ1414/(1+Analise_Fundamentalista!$C$10)^10","v":1298445.3525930592},{"$f":"(BK1414+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.693223047049241},0.93488846623361954]
["Tent1392",1593322.7539219358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1417","v":284639.95018561638},-610022.89331799396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1417","v":259891.16113147314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1417","v":-131080.03915170673},1533868.960946101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1417","v":254657.97551413486},-9914.0902393009128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1417","v":250193.49300232209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1417","v":-126188.8735094619},1568935.6757688718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1417","v":118814.19527767095},-1070857.575928583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1417","v":255913.31920195639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1417","v":-129073.75439161602},1587146.385498642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1417","v":275438.37634440401},-604524.5511600012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1417","v":258883.71706080105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1417","v":-130571.91949249274},1477401.794691643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1417","v":185374.62711753856},-42631.395456002894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1417","v":240982.98159303481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1417","v":-121543.41272933992},1409483.6989097202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1417","v":240471.99019939578},-751600.28393040923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1417","v":229904.67826048392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1417","v":-115955.90283387779},1528585.9300548371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1417","v":292695.84534939931},-277391.01307307702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1417","v":249331.76361997044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1417","v":-125754.24725789927},1358419.7521131409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1417","v":266242.0686323577},-643574.11086657678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1417","v":221575.50051400898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1417","v":-111754.95602077263},1510352.5634116835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1417","v":186248.41066940842},-32035.066525272032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1417","v":246357.67013102674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1417","v":-124254.2182100689},1427696.3291848747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1417","v":107582.75054668238},-449750.5114424224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1417","v":232875.38938465333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1417","v":-117454.22593486062},-196571.82115261117,368748.50476769416,-825203.81584057165,-200774.37724728888,262182.80052523059,-397179.51830440731,138882.34863839345,-267511.49774098274,276316.79606509424,-226746.59744594729,{"$f":"BI1417*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2969900.6594941462},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1417:BI1417)+Monte_Carlo!BJ1417/(1+Analise_Fundamentalista!$C$10)^10","v":-2105286.6422692048},{"$f":"(BK1417+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.13157895522648},0.5699206603796938]
["Tent1402",1546494.761969629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1427","v":200485.80264558922},-506927.49814133899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1427","v":252252.92137622982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1427","v":-127227.57736805677},1666563.9335000529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1427","v":188738.16728078257},-494795.77251839853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1427","v":271837.72698345885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1427","v":-137105.4703852628},1351033.2941631211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1427","v":146158.89495035104},-1424083.5221630179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1427","v":220370.67548495936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1427","v":-111147.28428891681},1533248.8973103655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1427","v":205128.00273595992},-503385.76270711503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1427","v":250092.35275445326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1427","v":-126137.86189524332},1545709.1402733552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1427","v":299553.62372319715},-1070640.5683349033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1427","v":252124.77650768257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1427","v":-127162.94556483139},1421178.2172259984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1427","v":166590.86788428584},-895576.55706626154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1427","v":231812.2026064519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1427","v":-116917.9915977424},1466424.6963065972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1427","v":186331.47067035118},-193308.2065757174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1427","v":239192.47754222545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1427","v":-120640.3449218024},1468331.127701092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1427","v":166702.26268897759},-294166.76148789446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1427","v":239503.44069612076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1427","v":-120797.18389320058},1406842.3758213827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1427","v":169910.66499458038},-63967.789563708444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1427","v":229473.84494522391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1427","v":-115738.60553301431},1371021.4278655045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1427","v":127593.8496859626},-913058.94731354155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1427","v":223630.99375002951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1427","v":-112791.67513303724},-181416.35148757673,-171325.34863941994,-1168701.2360166244,-174303.26911194515,-646125.11366885505,-614091.47817326616,111575.39671505682,-8758.2419959966937,219678.11484308154,-674625.77901058679,{"$f":"BI1427*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8836170.2824357152},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1427:BI1427)+Monte_Carlo!BJ1427/(1+Analise_Fundamentalista!$C$10)^10","v":-6308696.6556022204},{"$f":"(BK1427+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-154.00571784046491},7.0105302763656521E-2]
["Tent1410",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1426583.3745783262},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1435","v":217347.92238409011},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B1435)","v":-177929.90500074651},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1435","v":232693.85236444164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1435","v":-117362.6649921443},1506988.2752738916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1435","v":201847.63306054901},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G1435)","v":-203773.85916816402},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1435","v":245808.91204145612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1435","v":-123977.44376513368},1592905.6760280565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1435","v":232667.75939238258},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L1435)","v":-592659.34062139655},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1435","v":259823.13043407944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1435","v":-131045.72684020273},1631266.3943330466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1435","v":212605.71187218055},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q1435)","v":-1355150.5159694997},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1435","v":266080.25040401722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1435","v":-134201.59996441976},1501132.5074570372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1435","v":176333.25025358651},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V1435)","v":-1068405.4376708558},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1435","v":244853.76199825705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1435","v":-123495.69938986056},1690128.848182271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1435","v":184947.6228792269},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA1435)","v":-1337146.2377854458},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1435","v":275681.46361726441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1435","v":-139044.11711050945},1400592.7091458919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1435","v":196665.84468931507},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF1435)","v":-285178.63727616688},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1435","v":228454.44499943143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1435","v":-115224.45574729639},1401604.3364958966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1435","v":219992.64564020975},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK1435)","v":-943927.14141225326},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1435","v":228619.45425821337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1435","v":-115307.6806634781},1394583.271313878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1435","v":91093.141484883192},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP1435)","v":-522477.85500255792},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1435","v":227474.22942661974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1435","v":-114730.06919293308},1321658.7513468761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1435","v":222296.06011966299},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU1435)","v":-330756.00172056508},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1435","v":215579.31477575673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1435","v":-108730.68902412245},{"$f":"SUM(C1435:F1435)","v":154749.20475564097},{"$f":"SUM(H1435:K1435)","v":119905.24216870742},{"$f":"SUM(M1435:P1435)","v":-231214.17763513725},{"$f":"SUM(R1435:U1435)","v":-1010666.1536577217},{"$f":"SUM(W1435:Z1435)","v":-770714.12480887282},{"$f":"SUM(AB1435:AE1435)","v":-1015561.2683994639},{"$f":"SUM(AG1435:AJ1435)","v":24717.196665283234},{"$f":"SUM(AL1435:AO1435)","v":-610622.72217730817},{"$f":"SUM(AQ1435:AT1435)","v":-318640.55328398803},{"$f":"SUM(AV1435:AY1435)","v":-1611.3158492678049},{"$f":"BI1435*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-21104.828285392894},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1435:BI1435)+Monte_Carlo!BJ1435/(1+Analise_Fundamentalista!$C$10)^10","v":-2296767.7276160046},{"$f":"(BK1435+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-63.453451679387307},0.54020681532768777]
["Tent1422",1677081.1279939786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1447","v":290034.47898213397},-1049001.4045792155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1447","v":273553.21487324376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1447","v":-137970.70265702726},1690114.0168823435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1447","v":249042.36970672329},-604022.39129966579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1447","v":275679.0444440305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1447","v":-139042.89696388796},1654003.0310349963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1447","v":159116.2116628626},-209841.88072770953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1447","v":269788.88438802905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1447","v":-136072.1056242013},1397341.5831192364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1447","v":108970.65106659118},-287993.2748399796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1447","v":227924.14508626415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1447","v":-114956.99096289402},1475034.626600387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1447","v":145771.81552060644},-648662.01722537889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1447","v":240596.86643694635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1447","v":-121348.66970862003},1422172.0668907221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1447","v":247934.11190111109},-63731.214993630085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1447","v":231974.31209915789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1447","v":-116999.75397303153},1464165.9528697927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1447","v":238296.24875046971},-650021.68930223456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1447","v":238824.04782323458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1447","v":-120454.5218188553},1462267.7588838642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1447","v":211405.13173736929},-594478.16439566074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1447","v":238514.42829521274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1447","v":-120298.36052549488},1502604.899564418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1447","v":128466.54343650902},-14866.884625985691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1447","v":245093.92783627455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1447","v":-123616.83066386456},1364441.5949228171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1447","v":102929.82657662065},-263686.60554664081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1447","v":222557.73949610203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1447","v":-112250.36311222025},-623384.41338086489,-218343.8741128,82991.109698980814,-66055.469650018291,-383642.00497644616,299177.45503360737,-293355.91454738559,-264856.96488857362,235076.75598293333,-50449.4025861384,{"$f":"BI1447*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-660780.42933973949},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1447:BI1447)+Monte_Carlo!BJ1447/(1+Analise_Fundamentalista!$C$10)^10","v":-1331852.8562109801},{"$f":"(BK1447+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.674594220387498},0.68438334350658292]
["Tent1429",1615880.947571906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1454","v":292109.46208923077},-950175.05729635071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1454","v":263570.68878918624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1454","v":-132935.86459545407},1600403.1297680736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1454","v":181971.17406515902},-22175.701991074911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1454","v":261046.06028506305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1454","v":-131662.53001291867},1510211.7497615607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1454","v":216400.71860109843},-417865.30056892015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1454","v":246334.70163770454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1454","v":-124242.63370295898},1686030.8207538077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1454","v":315382.32432907139},-715006.52313840704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1454","v":275013.02333791088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1454","v":-138706.97914242014},1417972.5046674551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1454","v":269214.25574910932},-311352.19788390753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1454","v":231289.31020625061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1454","v":-116654.26290457671},1502296.1947487984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1454","v":266010.0260735479},-357661.33667936886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1454","v":245043.57416324705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1454","v":-123591.43402704498},1365269.8017516655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1454","v":173357.10442866414},-302245.0094887563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1454","v":222692.83054019627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1454","v":-112318.49832417523},1484379.5992030478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1454","v":240905.9321954296},-225736.96720590457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1454","v":242121.15006025441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1454","v":-122117.46521575331},1471526.904542635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1454","v":106771.26236278703},-883584.69640937808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1454","v":240024.71245479069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1454","v":-121060.09519129034},1352094.2884368517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1454","v":102716.56334425912},-309062.02766374452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1454","v":220543.73711548897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1454","v":-111234.57054061818},-527430.77101338771,289179.00234622846,-79372.514033076164,-263318.15461384493,72497.105166875685,29800.829530381103,-18513.572844071125,135172.64983402612,-657848.8167830907,-97036.297744614625,{"$f":"BI1454*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1270970.1839530391},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1454:BI1454)+Monte_Carlo!BJ1454/(1+Analise_Fundamentalista!$C$10)^10","v":-1306565.7912909712},{"$f":"(BK1454+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.103846065529609},0.68790648391305054]
["Tent1441",1495805.9089731637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1466","v":273280.44372321275},-350348.91271578724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1466","v":243984.92618865884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1466","v":-123057.48890419911},1685891.9377027461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1466","v":192683.5842540095},-481425.93092948891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1466","v":274990.3697497957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1466","v":-138695.55346251576},1376637.1931940212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1466","v":185444.16919517919},-13711.577748248146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1466","v":224546.99634164351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1466","v":-113253.6748988203},1434908.4307562879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1466","v":258077.87535688246},-130207.32496669944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1466","v":234051.77467569307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1466","v":-118047.55365457085},1524691.5737835679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1466","v":200589.32983251268},-512036.75238434051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1466","v":248696.54469103183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1466","v":-125433.86498051565},1342619.0566906477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1466","v":161137.72225535254},-181170.11279828177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1466","v":218998.20657282317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1466","v":-110455.05882825061},1448968.6130999892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1466","v":235763.81369726901},-584953.21567180275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1466","v":236345.16884585115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1466","v":-119204.26170230065},1438792.1732169194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1466","v":166747.91942755695},-247718.54477111521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1466","v":234685.26235742273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1466","v":-118367.06275123166},1477519.0900473064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1466","v":102433.52255094374},-102400.6288354876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1466","v":241002.11395407317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1466","v":-121553.06242509355},1369502.1820458153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1466","v":189959.81087270999},-660879.48771884595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1466","v":223383.18547694027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1466","v":-112666.68928127823},43858.968291885234,-152447.53038819949,283025.91288975423,243874.77141130529,-188184.74284131167,88510.757201643326,-232048.49483098323,35347.574262632814,119481.94524443574,-360203.18065047392,{"$f":"BI1466*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4717899.5222662464},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1466:BI1466)+Monte_Carlo!BJ1466/(1+Analise_Fundamentalista!$C$10)^10","v":-2111481.5297046686},{"$f":"(BK1466+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.271402243715194},0.56896459160061208]
["Tent1451",1731611.1974233042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1476","v":327473.32376018667},-149956.11986290195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1476","v":282447.76120774093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1476","v":-142456.80167127098},1520559.3646354945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1476","v":251212.13231703997},-437255.1574209102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1476","v":248022.5289394288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1476","v":-125093.91493864293},1575283.7881394001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1476","v":157319.3228941407},-957187.02095429355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1476","v":256948.77688992867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1476","v":-129596.00314254865},1512886.0276858269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1476","v":191289.74125835407},-830671.67601576506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1476","v":246770.91030491589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1476","v":-124462.64214390573},1497435.4596395954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1476","v":137035.18786009317},-332340.23206576792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1476","v":244250.7265820688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1476","v":-123191.54935405447},1483295.3440023588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1476","v":172432.85497876696},-726216.03794652375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1476","v":241944.29427734646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1476","v":-122028.26532589614},1452884.7103778075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1476","v":255194.14950567429},-52779.176198775975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1476","v":236983.93400886084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1476","v":-119526.43257649093},1406324.1331368943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1476","v":273197.75697763904},-169688.09910777415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1476","v":229389.31298665618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1476","v":-115695.9705607806},1496433.1104571787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1476","v":256377.12494876399},-489946.6289943693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1476","v":244087.23071016447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1476","v":-123109.08773744135},1413619.6346828754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1476","v":145037.2509343689},-262996.32464119198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1476","v":230579.30187193031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1476","v":-116296.15945905913},317508.1634337547,-63114.411103084363,-672514.92431277281,-517073.6665964009,-74245.866977660422,-433867.15401630645,319872.47473926825,217203.00029574044,-112591.3610728822,-3675.9312939519004,{"$f":"BI1476*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-48146.922146275603},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1476:BI1476)+Monte_Carlo!BJ1476/(1+Analise_Fundamentalista!$C$10)^10","v":-766173.52810201957},{"$f":"(BK1476+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.90678452081394},0.75872317358531682]
["Tent1459",1687033.263242465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1484","v":136032.40377402466},-482223.97457663168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1484","v":275176.53442924714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1484","v":-138789.44843518402},1561697.4757625237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1484","v":246931.21425850969},-422974.35863681498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1484","v":254732.67692497815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1484","v":-128478.27959664144},1302992.6082278404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1484","v":109113.19026847424},-798834.36968286068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1484","v":212534.62995147277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1484","v":-107195.0561682984},1430014.9510306178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1484","v":183510.68407376239},-393420.61801499024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1484","v":233253.58603202546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1484","v":-117644.97513590597},1509895.5820440997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1484","v":135694.6437096892},-365401.60082054976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1484","v":246283.13067067918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1484","v":-124216.62310549448},1441064.2797562603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1484","v":109678.43309213643},-1061833.1732421392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1484","v":235055.87176802094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1484","v":-118553.98521461867},1367512.4115188417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1484","v":264403.16395130864},-1435252.9184227898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1484","v":223058.62865292741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1484","v":-112502.99413669023},1462106.132973677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1484","v":203076.83648249428},-671401.51502498286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1484","v":238488.06505815731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1484","v":-120285.06382802218},1469952.9792162846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1484","v":270209.32699445612},-81755.450966908131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1484","v":239767.98526025802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1484","v":-120930.61094656211},1347041.181113658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1484","v":162057.56343139175},-1161161.1648927189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1484","v":219719.51118492079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1484","v":-110818.85972237271},-209804.48480854387,-49788.747049968588,-584381.60563121201,-94301.323045108365,-107640.44954567586,-835652.85359660047,-1060294.1199552438,-350121.67731235345,307291.25034124393,-890202.94999877911,{"$f":"BI1484*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11659775.088423327},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1484:BI1484)+Monte_Carlo!BJ1484/(1+Analise_Fundamentalista!$C$10)^10","v":-7671736.6734716902},{"$f":"(BK1484+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-184.77056056370574},2.2192571601323596E-2]
["Tent1462",1569127.1208409248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1487","v":255550.13477579626},-140986.55178101736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1487","v":255944.54632273043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1487","v":-129089.50426243054},1631352.0468968172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1487","v":302831.25605479756},-353526.51498913649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1487","v":266094.22142413695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1487","v":-134208.6464597923},1540825.9332131448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1487","v":196121.12943671169},-212742.88700435456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1487","v":251328.26346611604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1487","v":-126761.21216143732},1564589.3825031861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1487","v":253275.01336689651},-814120.77337961702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1487","v":255204.38361394915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1487","v":-128716.1920019316},1449670.9754209341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1487","v":208152.16449801985},-131913.57945034062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1487","v":236459.73305368415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1487","v":-119262.04389382557},1560002.6467702503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1487","v":199813.61361263911},-300481.11626568751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1487","v":254456.22880821271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1487","v":-128338.84880641654},1508582.8792799541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1487","v":206110.2219286582},-791890.90497469658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1487","v":246069.01219107138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1487","v":-124108.62921078908},1402224.2592112261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1487","v":170453.63514760401},-663536.85835446068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1487","v":228720.57152017564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1487","v":-115358.68068440695},1373793.3360795451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1487","v":129494.11338890521},-13492.282455345254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1487","v":224083.12715647439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1487","v":-113019.71545715048},1350417.1328974678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1487","v":227780.27737740488},-28667.235312902721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1487","v":220270.17176317374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1487","v":-111096.59371625863},241418.62505507882,81190.316030005721,107945.29373703586,-434357.5684007029,193436.27420753782,25449.877348747759,-463820.30006575608,-379721.33237108792,227065.24263288389,308286.62011141726,{"$f":"BI1487*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4037902.4280634639},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1487:BI1487)+Monte_Carlo!BJ1487/(1+Analise_Fundamentalista!$C$10)^10","v":1815173.6133853674},{"$f":"(BK1487+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.356170183977323},0.95693759992936211]
["Tent1478",1633619.3801897708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1503","v":311769.24129470537},-1155618.0700637551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1503","v":266464.0522576748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1503","v":-134395.1762360594},1551478.0438593095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1503","v":277611.55161115719},-350863.16614900401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1503","v":253065.75789247654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1503","v":-127637.54376287253},1535153.5123142574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1503","v":196408.12891930199},-379694.90896750934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1503","v":250403.01963199046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1503","v":-126294.55143517775},1623995.7087672229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1503","v":154536.74620474313},-799991.33595766511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1503","v":264894.30932003248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1503","v":-133603.45263596289},1493980.3565336515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1503","v":133234.46729377357},-155035.07688729439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1503","v":243687.1554187107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1503","v":-122907.30371123947},1497406.0361583685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1503","v":109733.6346520353},-243707.98384681944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1503","v":244245.92723888377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1503","v":-123189.12873270722},1452578.1193354977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1503","v":131774.47602109326},-908790.58487613907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1503","v":236933.92511908489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1503","v":-119501.20983632068},1376066.8973993694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1503","v":186681.63024508863},-370210.14625467622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1503","v":224453.97386023123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1503","v":-113206.75760293219},1433003.3654876256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1503","v":94847.105232053829},-548378.17258492962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1503","v":233741.03435425778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1503","v":-117890.82707209523},1395725.7298257581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1503","v":115057.52026892349},-738368.48282514035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1503","v":227660.57890820858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1503","v":-114824.0573733553},-711779.95274743449,52176.599591757185,-59178.311851394639,-514163.73306885234,98979.242113950415,-12917.550688607575,-659583.3935722817,-72281.299752288556,-337680.86007071321,-510474.4410213636,{"$f":"BI1503*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6686135.0781929912},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1503:BI1503)+Monte_Carlo!BJ1503/(1+Analise_Fundamentalista!$C$10)^10","v":-4809523.3028303934},{"$f":"(BK1503+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-120.16824292539184},0.18778090356505384]
["Tent1481",1485675.0057052916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1506","v":261435.27851353679},-27008.144721064651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1506","v":242332.44730004887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1506","v":-122224.03617547477},1547569.0747716944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1506","v":144668.12949350858},-393917.19440616289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1506","v":252428.15542774883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1506","v":-127315.95931315188},1618965.6070763101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1506","v":120113.63326686744},-182154.05530835368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1506","v":264073.83590004093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1506","v":-133189.63445320053},1440722.5795899897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1506","v":205080.93275626373},-516951.72453536425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1506","v":235000.13613457675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1506","v":-118525.87410463631},1641138.6141787821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1506","v":213886.8503197493},-197280.69156049757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1506","v":267690.53474367032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1506","v":-135013.77123399332},1546871.5182317919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1506","v":203991.52482345703},-111040.33534076691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1506","v":252314.37510379133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1506","v":-127258.57248531935},1452000.1507017734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1506","v":260094.99072481017},-140946.46212974112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1506","v":236839.65110024819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1506","v":-119453.66130859737},1464959.3349625713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1506","v":164041.45577651888},-32289.662484230848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1506","v":238953.45851093461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1506","v":-120519.79205712165},1404518.1425839362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1506","v":275605.50326991931},-134110.79063411479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1506","v":229094.73300865394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1506","v":-115547.3946920141},1398303.8661230984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1506","v":269491.0370520564},-55852.595549717829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1506","v":228081.10565598877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1506","v":-115036.15640097664},354535.54491704621,-124136.86879805736,68843.779405354144,-195396.52974916011,149282.92226892876,218006.99210116209,236534.51838671986,250185.459746101,255042.05095244438,326683.39075735066,{"$f":"BI1506*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4278861.1982912933},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1506:BI1506)+Monte_Carlo!BJ1506/(1+Analise_Fundamentalista!$C$10)^10","v":2843747.2646036469},{"$f":"(BK1506+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.571854385576678},0.98300738139636368]
["Tent1492",1530904.6891757499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1517","v":202647.82472252182},-515567.65145192231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1517","v":249709.98265866478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1517","v":-125945.00775234678},1470115.828321493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1517","v":163343.21014441754},-202198.62240289786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1517","v":239794.54801594431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1517","v":-120944.00827427491},1601870.1264618379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1517","v":120251.56152587711},-613668.61853410956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1517","v":261285.34606264954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1517","v":-131783.21741512936},1555207.9912331034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1517","v":133592.44905086083},-807752.41694414522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1517","v":253674.15964381566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1517","v":-127944.40039100217},1449103.3413223978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1517","v":205124.19413680444},-671424.90914770181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1517","v":236367.14472868643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1517","v":-119215.34557129371},1472854.8851384597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1517","v":196018.82390292882},-20796.263477353092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1517","v":240241.32294262777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1517","v":-121169.34596804912},1567318.9460230332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1517","v":108224.1689410354},-532133.6458154479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1517","v":255649.61006339829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1517","v":-128940.74869778493},1532373.4613530175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1517","v":114507.49593238797},-62760.458642111014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1517","v":249949.55804014232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1517","v":-126065.84122066152},1460357.5464207234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1517","v":217839.59182048979},-276905.35299126233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1517","v":238202.84840103783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1517","v":-120141.2104918057},1325578.4259684724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1517","v":198019.55386915742},-17283.86988206844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1517","v":216218.66344893468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1517","v":-109053.15420049433},-189154.85182308248,79995.127483189077,-363914.92836071225,-548430.20864047087,-349148.91585350467,294294.5374001544,-297200.61550879915,175630.75410975772,58995.876738459585,287901.1932355293,{"$f":"BI1517*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3770896.4689676422},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1517:BI1517)+Monte_Carlo!BJ1517/(1+Analise_Fundamentalista!$C$10)^10","v":941413.74682065495},{"$f":"(BK1517+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":9.6347500346552444},0.91511978890250667]
["Tent1499",1736857.0706335483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1524","v":246981.46717398323},-1300657.811755904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1524","v":283303.42970077094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1524","v":-142888.37102160574},1504541.1530756431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1524","v":163500.22684911711},-791703.97607840481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1524","v":245409.75535586438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1524","v":-123776.1230516964},1566157.8168630642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1524","v":307308.74143894628},-414848.38300011749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1524","v":255460.21516216738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1524","v":-128845.22451389043},1566729.2751249305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1524","v":139857.42995905227},-436625.91993811511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1524","v":255553.42725673458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1524","v":-128892.23744404198},1481484.9626683046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1524","v":185777.10833606875},-273152.49589731474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1524","v":241648.99810722651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1524","v":-121879.32823479942},1438812.9676054579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1524","v":159062.53498424048},-59141.205745704865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1524","v":234688.65418608329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1524","v":-118368.77347133344},1556295.7033126948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1524","v":105837.70429607847},-145730.45724968615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1524","v":253851.57928754188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1524","v":-128033.88467259401},1594595.4509727194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1524","v":193209.3817960321},-49307.714260168788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1524","v":260098.75417154148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1524","v":-131184.74184225348},1445519.3281458048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1524","v":197972.59868049054},-385206.73633460008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1524","v":235782.54669687993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1524","v":-118920.49470924982},1387202.4973756648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1524","v":209765.97248551014},-186685.52994656182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1524","v":226270.33153202836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1524","v":-114122.86507536841},-913261.28590275557,-506570.11692511971,19075.349087105744,-170107.30016637023,32394.282311181087,216241.20995328546,85924.941661340199,272815.67986515129,-70372.085666479426,135227.90899560828,{"$f":"BI1524*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1771199.4827345072},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1524:BI1524)+Monte_Carlo!BJ1524/(1+Analise_Fundamentalista!$C$10)^10","v":-207470.28933946893},{"$f":"(BK1524+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.29643042691001},0.8216497709587548]
["Tent1511",1623153.2700679281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1536","v":293850.3857001866},-36003.606236787047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1536","v":264756.89687725971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1536","v":-133534.14659146272},1566559.0051558919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1536","v":215634.70711529112},-910266.39038186113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1536","v":255525.65406398356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1536","v":-128878.22961408221},1588089.9176159292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1536","v":132171.12755456707},-301783.05182026571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1536","v":259037.61912296829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1536","v":-130649.542326015},1491668.0282250461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1536","v":226697.72330776628},-37276.5719127997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1536","v":243309.98532711351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1536","v":-122717.07226913051},1574743.1632963393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1536","v":188343.96384543236},-707058.46050927776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1536","v":256860.59411725836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1536","v":-129551.52682698713},1411302.4096077564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1536","v":215579.61891802686},-228738.11711207798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1536","v":230201.33305557261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1536","v":-116105.52516803288},1332013.3649216196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1536","v":133626.09955260265},-51915.040029526172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1536","v":217268.28365439965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1536","v":-109582.54603139685},1416452.8304129075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1536","v":225359.23190308653},-593507.55446697702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1536","v":231041.43204999896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1536","v":-116529.24180618743},1342971.8462361896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1536","v":193233.06184482455},-106921.81009653474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1536","v":219055.75102475562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1536","v":-110484.0822432041},1336072.5141408993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1536","v":229655.83383831976},-427849.74059623829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1536","v":217930.38240445379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1536","v":-109916.48555323956},389069.52974919655,-567984.25881666865,-41223.847468745356,310014.06445294956,-391405.42937357415,100937.30969348861,189396.79714607931,-253636.13232007896,194882.92052984133,-90180.009906704305,{"$f":"BI1536*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1181167.3203120723},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1536:BI1536)+Monte_Carlo!BJ1536/(1+Analise_Fundamentalista!$C$10)^10","v":-637455.29844880139},{"$f":"(BK1536+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.001516855169751},0.77420420033249249]
["Tent1518",1471671.7593131717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1543","v":253012.01782635465},-966537.34521692025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1543","v":240048.34010613599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1543","v":-121072.01215472196},1683849.4726448702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1543","v":123596.06498535951},-1634322.5023526647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1543","v":274657.21777907584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1543","v":-138527.52322564545},1537144.7404882214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1543","v":120095.80371903827},-41926.506383594082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1543","v":250727.81421672564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1543","v":-126458.36649798327},1346974.4805296257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1543","v":170901.70997888816},-240044.86418774867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1543","v":219708.63147320537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1543","v":-110813.37237516395},1501663.873541909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1543","v":104098.76262461393},-1043047.9612438089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1543","v":244940.43454996907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1543","v":-123539.4140026328},1468493.0230066874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1543","v":157297.00040114418},-325078.45648869837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1543","v":239529.84787498604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1543","v":-120810.50275338988},1484555.4260842372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1543","v":158599.34047774435},-993304.25487161707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1543","v":242149.82965589687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1543","v":-122131.93020372483},1377354.5183055128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1543","v":164898.16389192204},-1350774.6121924482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1543","v":224664.00117049908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1543","v":-113312.68805448344},1460815.230142497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1543","v":249085.83740333348},-1503469.5082876184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1543","v":238277.50242426692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1543","v":-120178.86337790269},1386295.4675139794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1543","v":179952.88631859614},-35180.178068965906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1543","v":226122.38345097943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1543","v":-114048.24522230422},-594548.99943915149,-1374596.742813875,202438.74505418655,39752.104889180919,-817548.17807185871,-49062.11096595804,-714687.01494170073,-1074525.1351845106,-1136285.0318379207,256846.84647830544,{"$f":"BI1543*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3364150.2335079247},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1543:BI1543)+Monte_Carlo!BJ1543/(1+Analise_Fundamentalista!$C$10)^10","v":-2012112.1851764238},{"$f":"(BK1543+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-57.028561082894818},0.58424793885595738]
["Tent1530",1564778.4634287716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1555","v":164150.8920945673},-1618215.2440290046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1555","v":255235.22511243229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1555","v":-128731.74737830942},1684482.1327568351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1555","v":131040.3803191218},-703252.72261903121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1555","v":274760.41267207253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1555","v":-138579.57113122012},1549744.7443765306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1555","v":284859.21282643848},-642641.92073885631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1555","v":252783.03475050221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1555","v":-127494.94806874526},1508326.3634178292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1555","v":237192.34433460372},-642864.79220057081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1555","v":246027.17119865963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1555","v":-124087.52607323104},1462002.828696107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1555","v":219066.01362820214},-600714.89406652434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1555","v":238471.2148195089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1555","v":-120276.5651552234},1541287.8381498544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1555","v":100394.88967142979},-414404.58922206919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1555","v":251403.60602307029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1555","v":-126799.2123199358},1421895.3170336753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1555","v":169039.16648765019},-823645.31350935786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1555","v":231929.17068539609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1555","v":-116976.98621803171},1509581.3656810448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1555","v":198255.22777918229},-62630.995605697601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1555","v":246231.87799432102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1555","v":-124190.77304274356},1407577.190327201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1555","v":106219.06145549555},-679152.28665441531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1555","v":229593.70251624228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1555","v":-115799.05751234796},1343217.6892261906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1555","v":109982.96401512298},-484407.01463546726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1555","v":219095.85113628049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1555","v":-110504.30734114812},-1327560.8742003143,-436031.500759057,-232494.62123066088,-283732.80274053849,-263454.23077403673,-189405.30584750487,-539653.96255434328,257665.33712506213,-459138.58019502542,-265832.50682521192,{"$f":"BI1555*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3481843.3715345259},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1555:BI1555)+Monte_Carlo!BJ1555/(1+Analise_Fundamentalista!$C$10)^10","v":-4374034.1578267962},{"$f":"(BK1555+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-110.33892399266091},0.23729371134303523]
["Tent1533",1579694.6777935822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1558","v":191318.91286972334},-926463.63828667777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1558","v":257668.24896865629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1558","v":-129958.8797707402},1577364.8022250743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1558","v":219462.53546432135},-191748.01092907615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1558","v":257288.21669628652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1558","v":-129767.2047444551},1477827.744436993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1558","v":258331.8739952163},-1679776.958562752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1558","v":241052.45940199107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1558","v":-121578.45491345467},1599460.6991734959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1558","v":176146.42389288891},-334226.36428531806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1558","v":260892.3378952285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1558","v":-131584.99779985577},1481895.8572767172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1558","v":277643.57602642535},-579022.95114111039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1558","v":241716.02023229201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1558","v":-121913.13185759046},1454208.6583233494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1558","v":221198.1163711538},-1309600.4090230206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1558","v":237199.88672026069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1558","v":-119635.35159375174},1327890.7622787713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1558","v":229072.48053437987},-77232.538911682597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1558","v":216595.83484570961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1558","v":-109243.38630088944},1541173.8534317317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1558","v":270467.48983824544},-576124.37526852055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1558","v":251385.01366902824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1558","v":-126789.83498488083},1405673.1968809401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1558","v":209737.94421581767},-647003.31919450895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1558","v":229283.13702264254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1558","v":-115642.41910693629},1472604.8019640404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1558","v":183709.69949524821},-193894.55985965801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1558","v":240200.53120321446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1558","v":-121148.77203711556},-607435.35621903825,155235.53648707661,-1301971.0800789993,-28772.60029705643,-181576.48673998349,-970837.75752535777,259192.39016751747,-181061.70674612769,-323624.657062985,108866.89880168909,{"$f":"BI1558*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1425926.0257490482},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1558:BI1558)+Monte_Carlo!BJ1558/(1+Analise_Fundamentalista!$C$10)^10","v":-1612386.6506284238},{"$f":"(BK1558+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.006453850816285},0.64423150973415311]
["Tent1548",1551414.1466357207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1573","v":227722.57835962111},-10487.856329217129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1573","v":253055.33544442532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1573","v":-127632.28704351101},1628976.0865502425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1573","v":244659.41700345342},-76303.719162008725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1573","v":265706.67213962838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1573","v":-134013.18011470602},1489160.6659798059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1573","v":215186.66851470454},-969706.6058022998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1573","v":242901.00272538469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1573","v":-122510.79570622786},1536020.6262643994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1573","v":282647.43241854239},-212825.19180485563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1573","v":250544.45692131619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1573","v":-126365.88747193101},1469588.853927373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1573","v":95535.397599659249},-780011.468419465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1573","v":239708.5918047264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1573","v":-120900.65495866878},1505042.0219215173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1573","v":143913.69764648331},-496955.7606577265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1573","v":245491.45342087248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1573","v":-123817.3287068378},1472398.6832524932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1573","v":150976.98574186474},-119233.37864512886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1573","v":240166.91062562395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1573","v":-121131.81499014374},1385559.7469442089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1573","v":173082.63347835909},-971014.34645181964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1573","v":226002.37808943211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1573","v":-113987.71870258129},1447273.2113381699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1573","v":218467.41270347548},-363900.05405483308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1573","v":236068.62730310409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1573","v":-119064.7837912684},1274144.3959636244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1573","v":138853.82241252065},-237767.26843198325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1573","v":207829.12043467234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1573","v":-104821.76125128157},342657.77043131832,300049.18986636703,-634129.73026843846,194000.81006307196,-565668.13397374807,-231367.93829720851,150778.7027322161,-685917.05358660966,-28428.797839521911,4093.9131639281695,{"$f":"BI1573*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":53621.600246329741},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1573:BI1573)+Monte_Carlo!BJ1573/(1+Analise_Fundamentalista!$C$10)^10","v":-574669.28667184839},{"$f":"(BK1573+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.584389146361364},0.78154678576441627]
["Tent1551",1698274.045243335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1576","v":333735.51922104973},-28545.961512123944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1576","v":277010.04862405855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1576","v":-139714.20905957287},1766369.8372679818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1576","v":274079.54755528917},-477560.65214517055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1576","v":288117.33646884118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1576","v":-145316.33773230162},1550889.4867497524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1576","v":188469.10956602287},-459513.14443482162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1576","v":252969.75675885909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1576","v":-127589.12413867909},1531471.5791585553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1576","v":192966.29419522855},-792396.11975685204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1576","v":249802.44960894366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1576","v":-125991.64485770282},1568610.1989220358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1576","v":138569.41218077263},-1300029.3456840273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1576","v":255860.22979779303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1576","v":-129046.97794740769},1600528.1736659356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1576","v":134371.92182641028},-541820.90240682173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1576","v":261066.45653166642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1576","v":-131672.817168479},1525605.561779862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1576","v":177971.97880876827},-40435.553204203025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1576","v":248845.62773213722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1576","v":-125509.05726785575},1319282.8353935829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1576","v":140176.22885727909},-153474.74199002489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1576","v":215191.77273235578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1576","v":-108535.22633119833},1400819.0720495987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1576","v":160136.20310887459},-420596.29036641843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1576","v":228491.36766167084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1576","v":-115243.07825061993},1351738.022948277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1576","v":161043.97876148758},-246270.11837134059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1576","v":220485.62569313662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1576","v":-111205.26116555538},442485.39727341139,-60680.105853341811,-145663.40224861875,-475619.02081038273,-1034646.6816528693,-278055.34121722402,260872.99606884673,93358.033268411644,-147211.79784649293,24054.224917728236,{"$f":"BI1576*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":315059.45073249191},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1576:BI1576)+Monte_Carlo!BJ1576/(1+Analise_Fundamentalista!$C$10)^10","v":-691930.19597444928},{"$f":"(BK1576+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.231056437845233},0.76772202289571889]
["Tent1563",1652052.7176518731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1588","v":281776.51620476932},-1066466.5737165075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1588","v":269470.76352490671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1588","v":-135911.65655386157},1408884.1320499419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1588","v":95360.993134139804},-108386.002161532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1588","v":229806.88129688683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1588","v":-115906.57745566402},1544211.3827281839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1588","v":153474.31733213313},-1628290.6650474072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1588","v":251880.47324486286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1588","v":-127039.72751803104},1577514.3941397304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1588","v":132437.19400989977},-258877.93516712883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1588","v":257312.61703595417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1588","v":-129779.51142493251},1624688.9733754108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1588","v":286439.13547288557},-309654.11769585905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1588","v":265007.38957546081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1588","v":-133660.486373641},1590515.6387777037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1588","v":220812.98563033415},-594345.86351047165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1588","v":259433.2850279226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1588","v":-130849.10241142385},1429631.2913927226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1588","v":239380.68349208334},-810837.7313932433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1588","v":233191.00627627512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1588","v":-117613.41208929007},1446407.416695788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1588","v":227065.9490054721},-96126.24778135684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1588","v":235927.40520961664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1588","v":-118993.55629179199},1418233.2390237744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1588","v":265573.59326680354},-91548.944070002966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1588","v":231331.83928859999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1588","v":-116675.71309070529},1272901.3177625244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1588","v":149390.39498923687},-440218.71390980802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1588","v":207626.35860486361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1588","v":-104719.49525472328},-651130.95054069313,100875.29481383061,-1349975.6019884422,1092.3644537926011,108131.92097884632,-244948.6952636388,-455879.45371417492,247873.55014193992,288680.77539469529,-187921.45557043079,{"$f":"BI1588*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2461373.4500018954},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1588:BI1588)+Monte_Carlo!BJ1588/(1+Analise_Fundamentalista!$C$10)^10","v":-2843974.1629708605},{"$f":"(BK1588+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.804314236710681},0.45461955910286311]
["Tent1570",1666443.8136218549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1595","v":209845.2326641104},-907122.97019702801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1595","v":271818.13390695065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1595","v":-137095.58832069155},1384285.9498937281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1595","v":194880.40389340892},-553322.58073943597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1595","v":225794.60562545367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1595","v":-113882.92551687091},1545507.1417975547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1595","v":282690.11976561666},-605399.90754772455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1595","v":252091.82799282996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1595","v":-127146.32748286944},1445261.1275603727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1595","v":160432.30203184366},-1028506.1349817965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1595","v":235740.43090471692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1595","v":-118899.25297227962},1609505.7374233671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1595","v":246500.92775051121},-947662.48399149766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1595","v":262530.81110973767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1595","v":-132411.38655494791},1482863.8546482541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1595","v":99714.101092766854},-945767.97847917723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1595","v":241873.91288790223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1595","v":-121992.76740729154},1498289.9315236113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1595","v":148569.42267596093},-395040.68474813178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1595","v":244390.10178997598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1595","v":-123261.84534884595},1460798.9184999999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1595","v":220772.86489911322},-166025.07729861652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1595","v":238274.84178837371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1595","v":-120177.52144593575},1469124.0333104092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1595","v":275082.88089479745},-605418.67764756328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1595","v":239632.77366332145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1595","v":-120862.4149319572},1347157.5221430464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1595","v":142116.99031560708},-91675.243454831987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1595","v":219738.48788323288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1595","v":-110828.43090727524},-562555.19194665854,-246530.49673744425,-197764.28727214737,-751232.65501751541,-571042.13168619666,-726172.73190579971,-125343.00563104083,172845.10794293467,-211565.43802140158,159351.80383673275,{"$f":"BI1595*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2087171.4620507667},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1595:BI1595)+Monte_Carlo!BJ1595/(1+Analise_Fundamentalista!$C$10)^10","v":-1335886.8621737184},{"$f":"(BK1595+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.765644781897969},0.68381973815362207]
["Tent1582",1567228.6417420015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1607","v":171296.73160526529},-572617.07203230087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1607","v":255634.88028916094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1607","v":-128933.31951329355},1604412.6109137137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1607","v":171711.82867371177},-806723.10673739843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1607","v":261700.05754199685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1607","v":-131992.38342413423},1471131.3532338105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1607","v":274318.01593735639},-176673.5459128762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1607","v":239960.19301660126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1607","v":-121027.55383648975},1575352.6733430638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1607","v":190661.82424079839},-688856.93870521744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1607","v":256960.01294082977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1607","v":-129601.67021481696},1672314.8045630821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1607","v":112714.77512093526},-12786.497042168499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1607","v":272775.76703492302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1607","v":-137578.58507733804},1435077.7799290612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1607","v":173665.18569910323},-20217.189470967372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1607","v":234079.39767488791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1607","v":-118061.48573213817},1449219.3435442522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1607","v":143041.8709969013},-192075.65066138445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1607","v":236386.06616319012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1607","v":-119224.88888305835},1578696.8649212853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1607","v":186584.90519799315},-363696.29368131317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1607","v":257505.49302650028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1607","v":-129876.79134889045},1418103.0519266534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1607","v":272361.13397315342},-356184.88400403666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1607","v":231310.60412092801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1607","v":-116665.00281261149},1504171.9134873594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1607","v":255380.79580117282},-50897.980129012532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1607","v":245349.52769320246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1607","v":-123745.74631881573},-274618.77965116821,-505303.60394582408,216577.10920459172,-370836.77173840627,235125.46003635175,269465.90817088564,68127.397615648617,-49482.686805710182,30821.851277433278,326086.59704654699,{"$f":"BI1607*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4271044.4634195818},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1607:BI1607)+Monte_Carlo!BJ1607/(1+Analise_Fundamentalista!$C$10)^10","v":1646978.225911058},{"$f":"(BK1607+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.559873248756155},0.9505421489089485]
["Tent1588",1622459.3383589478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1613","v":238634.38077412284},-162157.88346576499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1613","v":264643.7078092263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1613","v":-133477.05797250094},1508737.9370785321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1613","v":125710.16624275043},-356028.89991020714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1613","v":246094.30408577115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1613","v":-124121.38556053577},1519408.620920734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1613","v":187567.02475496204},-1216543.177616436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1613","v":247834.8280361073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1613","v":-124999.24514822345},1467935.7595715041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1613","v":217566.60061553115},-190752.09435103534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1613","v":239438.95113678946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1613","v":-120764.65760825413},1441797.2985042105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1613","v":101656.8958085847},-250625.42827922749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1613","v":235175.43642814207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1613","v":-118614.28945990968},1516248.0426042527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1613","v":178235.82249297886},-291285.99153676146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1613","v":247319.29760355971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1613","v":-124739.22957482713},1587979.0555425396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1613","v":222861.66820231988},-762779.09390510805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1613","v":259019.53611190995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1613","v":-130640.42188579999},1398763.1202361532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1613","v":211888.22785272697},-800762.06226896017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1613","v":228156.01582996477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1613","v":-115073.9384805783},1340339.8350960049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1613","v":259833.56290732473},-781264.37364646327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1613","v":218626.43660641203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1613","v":-110267.55102098067},1385067.1692016334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1613","v":158042.58779638616},-693624.84153856523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1613","v":225922.03240858976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1613","v":-113947.19514285486},207643.1471450832,-108345.81514222134,-906140.5699735902,145488.79979303118,-32407.385502410398,9529.8989849499776,-411538.31147667824,-475791.75706684677,-413071.92515370715,-423607.41647644428,{"$f":"BI1613*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5548360.8562633768},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1613:BI1613)+Monte_Carlo!BJ1613/(1+Analise_Fundamentalista!$C$10)^10","v":-3913834.7821596595},{"$f":"(BK1613+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-99.9518764899302},0.29658085748093177]
["Tent1600",1617504.5224498783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1625","v":264420.44335441897},-699642.01008253207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1625","v":263835.5144556631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1625","v":-133069.43342703354},1519732.4125831118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1625","v":235721.05977044028},-209650.11428527342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1625","v":247887.64256529979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1625","v":-125025.88295508147},1618806.1350155175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1625","v":253038.6832747533},-628105.49124636059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1625","v":264047.82398315502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1625","v":-133176.51494937064},1472605.4565780261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1625","v":261896.10716953964},-817366.59848278726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1625","v":240200.63797906286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1625","v":-121148.82589113017},1496559.0645009519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1625","v":231527.09158629918},-716362.75515876478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1625","v":244107.77541311612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1625","v":-123119.44976920703},1563729.0551080373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1625","v":200279.78306907439},-244655.51775814677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1625","v":255064.05329786718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1625","v":-128645.41428388182},1525073.1821156207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1625","v":190746.20841541496},-509148.20360450418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1625","v":248758.78985276728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1625","v":-125465.2592695779},1626216.8505044139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1625","v":172421.19423493804},-315551.32202986709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1625","v":265256.60572463425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1625","v":-133786.18230900361},1456827.9442197087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1625","v":108112.84836292425},-727026.41028614133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1625","v":237627.12548984739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1625","v":-119850.83593112102},1364473.3581396972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1625","v":264787.20797701378},-347972.3962652554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1625","v":222562.92047986438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1625","v":-112252.97621976672},-304455.48569948354,148932.70509538514,-244195.49893782294,-436418.67922531487,-363847.33792855649,82042.904324912975,-195108.46460589982,-11659.704379298404,-501137.27236449067,27124.755971856037,{"$f":"BI1625*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":355276.91068721196},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1625:BI1625)+Monte_Carlo!BJ1625/(1+Analise_Fundamentalista!$C$10)^10","v":-1048336.798688821},{"$f":"(BK1625+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.275422659147374},{"$f":"_xlfn.NORM.DIST(BL1625,$H$7,$H$8,$C$6)","v":0.72286111010287257}]
["Tent1603",1678642.0534102542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1628","v":177368.15879985105},-71369.455771461973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1628","v":273807.82161746867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1628","v":-138099.11742056129},1439946.07060958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1628","v":219203.18175704961},-205151.32761367635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1628","v":234873.4776656313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1628","v":-118461.99198953866},1586070.2508315532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1628","v":230255.54484302885},-846470.52257138095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1628","v":258708.18583997645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1628","v":-130483.38766556233},1599043.5718822486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1628","v":254002.03732781843},-177288.65658497901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1628","v":260824.29914049723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1628","v":-131550.68142451165},1576149.3573793571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1628","v":276334.90312771453},-70712.871834009915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1628","v":257089.96221742016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1628","v":-129667.21209853877},1490071.7287149501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1628","v":133539.42425690099},-435206.39069505496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1628","v":243049.6086192737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1628","v":-122585.74733715036},1560455.3966041056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1628","v":128287.33894963973},-2266067.0811721622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1628","v":254530.0780517091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1628","v":-128376.09578967941},1436109.8422769655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1628","v":220331.92788266213},-1057750.5810199562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1628","v":234247.74014115642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1628","v":-118146.39180194563},1533458.817812084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1628","v":172548.65248426155},-1195313.7689872948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1628","v":250126.59345226709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1628","v":-126155.13170923189},1387690.6147114539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1628","v":104407.33096449061},-1367444.9663789605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1628","v":226349.94966391931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1628","v":-114163.02168477373},241707.40722529645,130463.33981946591,-487990.17955393798,205986.99845882499,333044.78141258599,-181203.10515603065,-2011625.7599604926,-721317.30479808315,-898793.65475999797,-1150850.7074353243,{"$f":"BI1628*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15073709.213238576},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1628:BI1628)+Monte_Carlo!BJ1628/(1+Analise_Fundamentalista!$C$10)^10","v":-9096862.1270693429},{"$f":"(BK1628+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-216.93671846518103},5.0812335385321756E-3]
["Tent1619",1525706.9592350037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1644","v":225034.23598874279},-506660.64011581161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1644","v":248862.16694384915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1644","v":-125517.3990695134},1655616.321444791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1644","v":213781.49714188467},-46241.066130114712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1644","v":270052.03252723173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1644","v":-136204.82836951979},1392798.070740405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1644","v":160192.48619297936},-1365139.4922377926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1644","v":227183.04055810551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1644","v":-114583.20368154281},1587411.2955807401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1644","v":128414.273511968},-185304.10020449499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1644","v":258926.92725701674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1644","v":-130593.71320870475},1531776.4861171828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1644","v":223456.59164460772},-882887.18338881247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1644","v":249852.18380329927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1644","v":-126016.72905108181},1369748.0595675381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1644","v":105883.7783150613},-1073297.7342279032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1644","v":223423.2912210272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1644","v":-112686.91722009014},1526600.1298437975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1644","v":126453.36736601994},-668344.19275051903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1644","v":249007.85440487144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1644","v":-125590.87874466501},1369853.2773423034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1644","v":226179.0986078417},-503382.59223921056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1644","v":223440.45357535128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1644","v":-112695.5733131521},1433369.6075776001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1644","v":96333.092333627937},-34961.927303650424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1644","v":233800.77308690589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1644","v":-117920.95720572615},1381561.2013919132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1644","v":191284.42135964677},-784535.39366240555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1644","v":225350.16456655029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1644","v":-113658.76494462193},-158281.63625273306,301387.63516948186,-1092347.1691682504,71443.387355785002,-535595.13699198724,-856677.58191190485,-418473.84972429258,-166458.61336916967,177250.98091115724,-481559.57268083049,{"$f":"BI1644*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6307411.4831268871},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1644:BI1644)+Monte_Carlo!BJ1644/(1+Analise_Fundamentalista!$C$10)^10","v":-4899530.9091146383},{"$f":"(BK1644+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-122.19978258301572},0.1784051300154669]
["Tent1623",1701256.1086563964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1648","v":206955.01207200059},-723630.06810474338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1648","v":277496.46101042564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1648","v":-139959.53850583528},1518735.1221140707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1648","v":138512.15453669525},-810098.93088747223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1648","v":247724.97183374432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1648","v":-124943.83751048731},1597503.4375332457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1648","v":190938.62239604312},-613756.15426749235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1648","v":260573.08368319229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1648","v":-131423.97710784432},1605995.342212026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1648","v":191873.49419167338},-473986.89632446674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1648","v":261958.22110230816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1648","v":-132122.59212167448},1290724.6384284974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1648","v":226379.90422535827},-674305.10480399337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1648","v":210533.56839126529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1648","v":-106185.7904952566},1495394.2966226847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1648","v":118672.29997699996},-1117282.9336886925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1648","v":243917.78699075387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1648","v":-123023.62623395021},1459436.9615371653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1648","v":101426.64295697739},-266064.38851466391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1648","v":238052.6893239023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1648","v":-120065.47548941385},1353193.1137392761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1648","v":113190.44927243626},-47847.432871434416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1648","v":220722.96946689097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1648","v":-111324.96908875172},1302730.0353781888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1648","v":126921.30567463113},-51406.567633991996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1648","v":212491.8009875296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1648","v":-107173.45473235092},1375745.4004310903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1648","v":224825.92224779935},-140181.27708276358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1648","v":224401.53362476692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1648","v":-113180.30857677886},-379138.13352815242,-548805.64202751999,-293668.42529610125,-152277.77315215964,-343577.42268262641,-877716.47295488894,-46650.531723198059,174741.01677914109,180833.08429581785,195865.87021302385,{"$f":"BI1648*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2565428.4724458666},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1648:BI1648)+Monte_Carlo!BJ1648/(1+Analise_Fundamentalista!$C$10)^10","v":-534384.57564278855},{"$f":"(BK1648+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.675132790926224},0.78618460226163833]
["Tent1628",1531043.5170524458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1653","v":286190.08693444991},-623425.09376678173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1653","v":249732.62724714074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1653","v":-125956.42889314695},1494553.1613557828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1653","v":181934.06441830168},-1018529.916558836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1653","v":243780.58715434553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1653","v":-122954.42742068655},1578103.3938411276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1653","v":289748.2416715243},-141491.88841838017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1653","v":257408.69036191743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1653","v":-129827.9674604278},1496938.3909417847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1653","v":197213.00815782754},-18413.819937898963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1653","v":244169.6483694354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1653","v":-123150.65633083634},1554638.3449919564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1653","v":150316.46219503458},-94713.192043929506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1653","v":253581.24311282314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1653","v":-127897.53653281125},1655867.0567365149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1653","v":202618.22373890207},-56293.91264634861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1653","v":270092.93063525303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1653","v":-136225.45594907014},1508429.3248108625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1653","v":288554.94401655055},-99934.172175461645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1653","v":246043.96550848876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1653","v":-124095.99653748363},1448151.682220231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1653","v":168641.46798143323},-746244.37455572898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1653","v":236211.91705215027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1653","v":-119137.05414410858},1528652.805917321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1653","v":283781.21070784633},-602207.76418526715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1653","v":249342.67192182568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1653","v":-125759.7490249776},1356176.1339657304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1653","v":100636.87176581226},-155162.71467930218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1653","v":221209.53792166486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1653","v":-111570.37725047632},-213458.80847833803,-715769.69240687543,275837.07615463377,299818.18025852763,181286.976731117,280191.78577873635,310568.74081209401,-460528.04366625403,-194843.63058057276,55113.317757698605,{"$f":"BI1653*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":721867.84983407939},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1653:BI1653)+Monte_Carlo!BJ1653/(1+Analise_Fundamentalista!$C$10)^10","v":113597.32330169147},{"$f":"(BK1653+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.0496919035091281},0.85263277343264154]
["Tent1640",1612566.5665099209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1665","v":215962.10203098666},-559384.44414447935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1665","v":263030.07117702247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1665","v":-132663.19592346071},1640236.9269404588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1665","v":119581.20703024411},-303391.70564469724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1665","v":267543.45811229199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1665","v":-134939.59090975515},1593184.1431934617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1665","v":131486.5676847084},-585839.71677682979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1665","v":259868.55196262788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1665","v":-131068.63587533319},1519552.1255885672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1665","v":145654.7552801503},-387047.5259121455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1665","v":247858.23546856828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1665","v":-125011.05104092894},1462831.0350494036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1665","v":194825.0097793364},-169643.1532643931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1665","v":238606.30578603459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1665","v":-120344.70032805552},1339467.8590038144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1665","v":137613.29091512095},-525349.10093234817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1665","v":218484.20624001548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1665","v":-110195.81498380782},1547872.649300413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1665","v":111517.01187932563},-633705.05739988887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1665","v":252477.6722858772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1665","v":-127340.93388971644},1346375.1734013872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1665","v":243795.21019888268},-450547.27617549687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1665","v":219610.87687511853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1665","v":-110764.06836463624},1571256.976096513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1665","v":277016.57516593841},-314567.34416797111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1665","v":256291.95274371718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1665","v":-129264.72394695632},1547988.0612655852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1665","v":304431.53005882719},-1159620.6211801502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1665","v":252496.4974420254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1665","v":-127350.42864203584},-213055.46685993089,-51206.631411916285,-325553.2330048267,-118545.58620435586,143443.46197292232,-279447.41876101954,-397051.30712440255,-97905.257466131909,89476.459794728158,-730043.02232133329,{"$f":"BI1665*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9562018.9139467925},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1665:BI1665)+Monte_Carlo!BJ1665/(1+Analise_Fundamentalista!$C$10)^10","v":-5547601.2534018867},{"$f":"(BK1665+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-136.82721974862289},0.11979055270281902]
["Tent1652",1606148.583480333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1677","v":110370.35696662148},-759247.22375226545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1677","v":261983.21669786816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1677","v":-132135.19902846715},1705250.9600367837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1677","v":221185.63094366045},-21124.965121312391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1677","v":278148.07196698856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1677","v":-140288.18835035517},1568444.1268042661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1677","v":147243.26466889403},-1141130.1866231333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1677","v":255833.14132785655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1677","v":-129033.31546775901},1593670.7621413521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1677","v":182446.37173212189},-1107350.0582976169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1677","v":259947.92568843736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1677","v":-131108.66921483356},1402121.0759934501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1677","v":207676.19793606485},-189718.43640605957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1677","v":228703.74102791594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1677","v":-115350.19197099807},1483330.6989507719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1677","v":178916.00277009766},-300074.16140686756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1677","v":241950.06111810249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1677","v":-122031.17391928112},1391053.0870437068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1677","v":272390.52254481649},-565701.59132187697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1677","v":226898.41157256314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1677","v":-114439.64674637745},1374920.8854154588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1677","v":230274.28184944546},-166394.64526208449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1677","v":224267.04476225912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1677","v":-113112.47708421772},1397154.960647658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1677","v":120773.5973433826},-661643.64777070109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1677","v":227893.70459282844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1677","v":-114941.63783947889},1231236.4447581698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1677","v":135855.92749732212},-348575.09461017861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1677","v":200830.28907228253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1677","v":-101291.79476452539},-519028.84911624296,337920.54943898146,-867087.09609414171,-796064.4300918912,131311.31058692315,-1239.271437948526,-180852.30395087478,175034.2042654024,-427917.98367396905,-113180.67280509936,{"$f":"BI1677*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1482427.3377949363},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1677:BI1677)+Monte_Carlo!BJ1677/(1+Analise_Fundamentalista!$C$10)^10","v":-2307774.0367322448},{"$f":"(BK1677+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-63.701872389333722},0.5384903913625263]
["Tent1659",1443032.0032425909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1684","v":250070.35542350181},-1855687.8117330803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1684","v":235376.8324399183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1684","v":-118715.86658547906},1577015.8140642308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1684","v":191576.6400091112},-248071.74014164813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1684","v":257231.29229843963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1684","v":-129738.49406316078},1361778.2534164996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1684","v":149329.55474840896},-1000881.3623735837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1684","v":222123.31469744607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1684","v":-112031.25439236853},1504291.6049071143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1684","v":188295.48387653654},-649592.67509735015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1684","v":245369.05088270127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1684","v":-123755.59313481642},1554073.3405189842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1684","v":223654.3201315809},-40878.356666857464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1684","v":253489.08371312602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1684","v":-127851.05454524422},1399344.291790192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1684","v":177029.78888863526},-226495.41732047361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1684","v":228250.81228575122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1684","v":-115121.75050728147},1522278.5952996411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1684","v":130577.39165832091},-409477.79903623805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1684","v":248302.95727854469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1684","v":-125235.35321422924},1517401.7947032752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1684","v":168819.4251750379},-487269.47512163746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1684","v":247507.48921253206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1684","v":-124834.14686006578},1364877.1430628761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1684","v":121937.86510404786},-492868.88953561446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1684","v":222628.7829250432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1684","v":-112286.19494046149},1373586.8625841734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1684","v":240088.76311755547},-506031.84984706977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1684","v":224049.44870913978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1684","v":-113002.72922269769},-1488956.4904551392,70997.698102741924,-741459.74732009717,-339683.73347292875,308413.99263260525,63663.433346631398,-155832.8033136017,-195776.70759413324,-260588.43644698488,-154896.36724307219,{"$f":"BI1684*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2028814.6698126772},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1684:BI1684)+Monte_Carlo!BJ1684/(1+Analise_Fundamentalista!$C$10)^10","v":-3206844.8836943633},{"$f":"(BK1684+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-83.994580483902169},0.39876662159061138]
["Tent1664",1604928.9043457881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1689","v":206935.98681361094},-788830.93350899057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1689","v":261784.27155275899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1689","v":-132034.85803458179},1533817.3774279135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1689","v":104717.11376479099},-590343.94391198305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1689","v":250185.07907588818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1689","v":-126184.62981836607},1474415.1159455075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1689","v":271103.86318465607},-330345.31362318352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1689","v":240495.8163872727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1689","v":-121297.70358722584},1661357.7022514138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1689","v":216194.82491506351},-509763.93388594623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1689","v":270988.5245974405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1689","v":-136677.16231382865},1468492.4122652877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1689","v":226540.45862235589},-572347.38938099891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1689","v":239529.74825531317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1689","v":-120810.45250870066},1394576.5535014481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1689","v":259967.98824946745},-115477.39725158802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1689","v":227473.13366616043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1689","v":-114729.51652956707},1501460.8753489642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1689","v":210438.07852561408},-475398.40001130762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1689","v":244907.32296856339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1689","v":-123522.71367558767},1439761.9035432357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1689","v":125069.86843948833},-62207.811717602206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1689","v":234843.43767994945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1689","v":-118446.84086826869},1494188.3381416025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1689","v":151392.09517112971},-1239577.319863539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1689","v":243721.07985834562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1689","v":-122924.41401563068},1435905.4184720174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1689","v":208270.39837027362},-345577.77086203964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1689","v":234214.39602434135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1689","v":-118129.57419214863},-452145.53317720245,-361626.38088966993,59956.662361519411,-159257.74668727088,-227087.63501203051,257234.20813447284,-143575.71219271785,179258.65353356692,-967388.55884969421,-21222.550659573317,{"$f":"BI1689*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-277970.50941432442},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1689:BI1689)+Monte_Carlo!BJ1689/(1+Analise_Fundamentalista!$C$10)^10","v":-1383688.8116138657},{"$f":"(BK1689+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.844570886128658},{"$f":"_xlfn.NORM.DIST(BL1689,$H$7,$H$8,$C$6)","v":0.67710891874349133}]
["Tent1673",1676028.1607978968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1698","v":254678.03197595949},-48318.580283794319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1698","v":273381.46256094583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1698","v":-137884.07677978542},1643184.3920751608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1698","v":262169.93626555818},-409911.8025332024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1698","v":268024.22708039131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1698","v":-135182.07401263184},1602692.6253666941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1698","v":276270.59969963488},-1020967.3835542868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1698","v":261419.50607190456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1698","v":-131850.88304557707},1523599.2949606115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1698","v":182664.8463409424},-504332.40818516316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1698","v":248518.38015350877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1698","v":-125344.00500046748},1504589.5627013394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1698","v":136444.07575816533},-591068.79357972275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1698","v":245417.6515801549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1698","v":-123780.10563188359},1480947.4386533613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1698","v":154643.86428215427},-393846.51683686668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1698","v":241561.32111897302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1698","v":-121835.10701926082},1442724.2644960566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1698","v":116101.84743765267},-133792.50406091005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1698","v":235326.63634501846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1698","v":-118690.54942557224},1246681.588101961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1698","v":227076.04514181774},-501140.5208463631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1698","v":203349.58795731972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1698","v":-102562.44127304005},1342229.8592613228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1698","v":197120.50400144618},-553392.33279985364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1698","v":218934.72353301366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1698","v":-110423.04019665315},1377138.8442395686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1698","v":157596.23312798},-590700.71761352778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1698","v":224628.82199334478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1698","v":-113294.94490424072},341856.83747332555,-14899.713199884747,-615128.1608283245,-198493.18669117946,-332987.17187328613,-119476.4384550002,98945.430296188832,-173277.32902026572,-247760.14546204696,-321770.60739644372,{"$f":"BI1698*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4214514.1310900422},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1698:BI1698)+Monte_Carlo!BJ1698/(1+Analise_Fundamentalista!$C$10)^10","v":-2830599.2951220893},{"$f":"(BK1698+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.502433367171164},0.45670260179658517]
["Tent1689",1505409.5719209083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1714","v":178900.81036947435},-424061.23942861735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1714","v":245551.40549014436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1714","v":-123847.56644002261},1556240.7455387074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1714","v":115950.07140023804},-376463.48759995308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1714","v":253842.6149771662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1714","v":-128029.3633870301},1373790.7980661858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1714","v":104342.58728832392},-275048.0322487154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1714","v":224082.71317428697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1714","v":-113019.5066589709},1578313.6324347861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1714","v":253802.08307631616},-282547.1541594523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1714","v":257442.98294456338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1714","v":-129845.26344331646},1544010.728592647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1714","v":286384.97722681868},-1346301.6888808908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1714","v":251847.74400896754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1714","v":-127023.22003272877},1364986.4883267118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1714","v":149951.38535826057},-364982.59113971336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1714","v":222646.61852521429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1714","v":-112295.19059525231},1409533.171615341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1714","v":178517.46729281786},-101748.61445003835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1714","v":229912.74788660108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1714","v":-115959.97287189975},1432595.9344936234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1714","v":281498.23275231943},-596036.31475637399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1714","v":233674.57718865745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1714","v":-117857.30839515802},1363697.391481536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1714","v":154691.08657503111},-586497.27054944297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1714","v":222436.35047055996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1714","v":-112189.13872062738},1468268.4451291007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1714","v":95469.116205494458},-648283.90011271485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1714","v":239493.21637315955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1714","v":-120792.02710122574},-123456.59000902125,-134700.16460957896,-59642.238445075433,98852.648418110781,-935092.18767783337,-104679.77785149081,190721.62785748087,-198720.81321055512,-321558.97222447931,-434113.59463528654,{"$f":"BI1714*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5685969.5604034541},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1714:BI1714)+Monte_Carlo!BJ1714/(1+Analise_Fundamentalista!$C$10)^10","v":-3816776.1115353322},{"$f":"(BK1714+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-97.761188984400022},0.30990013630949009]
["Tent1692",1732255.8963716368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1717","v":186026.63334380405},-380675.34046875592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1717","v":282552.9197877273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1717","v":-142509.83999208859},1631165.2257753257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1717","v":132140.77775972983},-783654.23369058769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1717","v":266063.74852837942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1717","v":-134193.27699377594},1559167.6350722956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1717","v":104682.98438905196},-1229241.6892842101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1717","v":254320.02780361046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1717","v":-128270.15376908614},1364619.4753081307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1717","v":228130.08424627024},-102639.14693986747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1717","v":222586.75404432704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1717","v":-112264.99703859445},1439812.0434662383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1717","v":283798.69428901409},-616657.19256698841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1717","v":234851.61613768886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1717","v":-118450.9657971659},1457962.7530703498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1717","v":221549.39231401836},-383128.98313810647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1717","v":237812.22721461058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1717","v":-119944.19478651024},1529012.0140201773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1717","v":123490.51572104465},-1013972.1417380667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1717","v":249401.2633219104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1717","v":-125789.30048407157},1354879.9544727651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1717","v":106337.32511890856},-300085.7470214151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1717","v":220998.11459727414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1717","v":-111463.74269808113},1335744.5643604321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1717","v":237481.77929689176},-502964.61919023428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1717","v":217876.88963343258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1717","v":-109889.50566485373},1410637.4802473697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1717","v":213710.31070887641},-1923986.8462131352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1717","v":230092.87463864739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1717","v":-116050.82252453013},-54605.627329313167,-519642.98439625441,-998508.83086063375,235812.69431213534,-216457.84793745136,-43711.558395987769,-766869.66317918326,-84214.050003313547,-157495.45592476366,-1596234.4833901415,{"$f":"BI1717*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-20907294.30265332},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1717:BI1717)+Monte_Carlo!BJ1717/(1+Analise_Fundamentalista!$C$10)^10","v":-12013400.335658755},{"$f":"(BK1717+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-282.76518872816382},1.0123150188306541E-4]
["Tent1699",1630579.0368420121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1724","v":296825.31990436692},-274913.07477165328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1724","v":265968.13367436052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1724","v":-134145.05219554226},1616666.1267057613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1724","v":229314.61575145702},-465961.7200804454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1724","v":263698.76147018676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1724","v":-133000.45998979805},1563226.6474000455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1724","v":267241.354825633},-449358.91221694602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1724","v":254982.10422491885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1724","v":-128604.08202908812},1625598.9705552261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1724","v":304157.59412381088},-454085.86030976591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1724","v":265155.8216637533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1724","v":-133735.35034308131},1403863.0059231308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1724","v":238765.35634496706},-298401.85190969548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1724","v":228987.87190530411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1724","v":-115493.49767777973},1562669.150216422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1724","v":264611.59668340697},-286805.41367001558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1724","v":254891.1693593853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1724","v":-128558.21765385313},1472721.9015868921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1724","v":154448.67697627112},-645363.37334658799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1724","v":240219.63163774728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1724","v":-121158.40563025308},1411633.7914077553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1724","v":241572.14767474256},-21715.007361146956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1724","v":230255.38563253329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1724","v":-116132.78740301389},1492188.1690973623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1724","v":249044.4139096938},-1040094.0559982763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1724","v":243394.82690420482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1724","v":-122759.86340215098},1308270.4502269048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1724","v":165439.6081486356},-1223035.604789966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1724","v":213395.51295965738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1724","v":-107629.25553824463},153735.3266115319,-105948.80284859968,-55739.535195482298,-18507.794865283038,53857.878662795963,104139.13471892355,-371853.4703628227,333979.73854311497,-670414.67858652864,-951829.73921991768,{"$f":"BI1724*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12466955.632748788},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1724:BI1724)+Monte_Carlo!BJ1724/(1+Analise_Fundamentalista!$C$10)^10","v":-6333805.8000517134},{"$f":"(BK1724+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-154.57245019591784},6.8789058336704234E-2]
["Tent1713",1649754.3312018502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1738","v":215835.73025277269},-796626.09768629691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1738","v":269095.86752737261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1738","v":-135722.57208549936},1507941.8060767411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1738","v":285100.47140700114},-293445.20353408705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1738","v":245964.44501612632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1738","v":-124055.88917405174},1653947.1986404154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1738","v":274746.00023580773},-144334.45792588932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1738","v":269779.77741593524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1738","v":-136067.51238504145},1454524.6283469638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1738","v":222406.39134424645},-498630.37225218199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1738","v":237251.42544091083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1738","v":-119661.34592726902},1494242.7097311048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1738","v":222334.11782037999},-668142.78279169765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1738","v":243729.94855459285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1738","v":-122928.8870767623},1468982.7321196129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1738","v":228985.2856897577},-632416.97415452078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1738","v":239609.72564592829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1738","v":-120850.79031567894},1481139.1440981186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1738","v":230691.8021579737},-274496.88712617836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1738","v":241592.59070983939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1738","v":-121850.87831050895},1470154.0571791225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1738","v":105710.92002997028},-500011.08322651987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1738","v":239800.7836277647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1738","v":-120947.15329943849},1346469.7159681926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1738","v":143191.85657487423},-373442.71924718196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1738","v":219626.29796755125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1738","v":-110771.84622591879},1369250.8107911553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1738","v":112673.38494011664},-295746.10103737988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1738","v":223342.18363529339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1738","v":-112646.00938210443},-447417.07199165097,113563.82371498867,264123.80734081217,-158633.90139429373,-325007.60349348711,-284672.75313451374,75936.627431125773,-275446.53286822338,-121396.41093067528,-72376.54184407428,{"$f":"BI1738*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-947979.55857248406},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1738:BI1738)+Monte_Carlo!BJ1738/(1+Analise_Fundamentalista!$C$10)^10","v":-1241864.5163767387},{"$f":"(BK1738+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-39.643489421092376},0.69684255546455864]
["Tent1722",1482558.4713663182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1747","v":216580.41126607778},-380381.88775957277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1747","v":241824.10099917024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1747","v":-121967.64402757835},1523373.6643021628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1747","v":298113.21722361271},-254200.8225934373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1747","v":248481.57692976345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1747","v":-125325.4427377555},1536467.8560299689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1747","v":202502.42744944344},-1727444.0805683662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1747","v":250617.40577162307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1747","v":-126402.68032826623},1488002.4311079485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1747","v":260234.92038099666},-20649.991498208023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1747","v":242712.07991927463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1747","v":-122415.50963065012},1545103.9825161474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1747","v":177236.27971699528},-141674.41515973408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1747","v":252026.06759776379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1747","v":-127113.16023269294},1522430.1584853076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1747","v":287986.16090603283},-120166.99175696148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1747","v":248327.67915753042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1747","v":-125247.82206792648},1375613.3557069139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1747","v":192921.89147322884},-221650.39673287084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1747","v":224379.9954545481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1747","v":-113169.44547476627},1561012.041654963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1747","v":126475.85010884194},-471489.42126135592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1747","v":254620.87392357457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1747","v":-128421.89006135501},1448741.3289533879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1747","v":193271.13437960116},-618060.72118715325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1747","v":236308.09591720466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1747","v":-119185.56340984123},1351885.3657027245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1747","v":197778.88684751146},-150503.28604857609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1747","v":220509.65916623143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1747","v":-111217.38281132626},-43945.019521903101,167068.52882218338,-1400726.9276755659,359881.49917141319,160474.771922332,290899.02623867529,82482.044720139835,-218814.58729029441,-307667.05430018867,156567.87715384056,{"$f":"BI1747*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2050707.9129407259},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1747:BI1747)+Monte_Carlo!BJ1747/(1+Analise_Fundamentalista!$C$10)^10","v":327029.4246813897},{"$f":"(BK1747+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.2323681676288984},0.87110544728695216]
["Tent1729",1582535.8463203725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1754","v":214954.25266562949},-1376939.7389364375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1754","v":258131.67961105448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1754","v":-130192.61802672855},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1648710.2378506779},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1754","v":192703.72514089698},-496740.54154373793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1754","v":268925.56265179237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1754","v":-135636.67624486517},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1427102.3338349182},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1754","v":195933.63226385889},-564150.15057509812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1754","v":232778.50120501308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1754","v":-117405.35891558496},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1436899.9539506217},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1754","v":122872.30765644602},-869754.89389540663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1754","v":234376.61738199453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1754","v":-118211.39298821635},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1532914.8852161884},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1754","v":157995.35672660707},-121823.47069342376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1754","v":250037.87114313254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1754","v":-126110.38327029171},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1607732.6350115058},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1754","v":268996.1308886637},-1085776.6946259697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1754","v":262241.59560491337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1754","v":-132265.51633939071},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1496292.7344328223},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1754","v":245592.85327108676},-343885.05200189399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1754","v":244064.33359915845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1754","v":-123097.53923308259},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1515069.9666476229},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1754","v":286768.33726191061},-977618.54534754087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1754","v":247127.13846473116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1754","v":-124642.31120587859},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1355116.6884552634},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1754","v":132319.39592783881},-153324.90885415836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1754","v":221036.728914078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1754","v":-111483.21841297821},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1414753.6288126237},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1754","v":228610.19336535918},-45594.864902568763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1754","v":230764.27070537672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1754","v":-116389.45128870214},-1034046.4246864822,-170747.92999591376,-252843.3760218111,-630717.36184518249,160099.37390602415,-686804.48447178351,22674.595635268633,-568365.38082677778,88547.997574780238,297390.14787946496,{"$f":"BI1754*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3895181.6973784124},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1754:BI1754)+Monte_Carlo!BJ1754/(1+Analise_Fundamentalista!$C$10)^10","v":-427860.3437094565},{"$f":"(BK1754+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.270800417203631},0.79816848693513898]
["Tent1741",1519955.8814548883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1766","v":251291.44372427845},-35648.732880520191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1766","v":247924.09317420484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1766","v":-125044.26737116388},1505503.5352060008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1766","v":239297.91561888816},-608334.79178910772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1766","v":245566.73209437839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1766","v":-123855.29664475258},1560697.8261146117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1766","v":178908.26543367922},-917470.25228941476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1766","v":254569.62138140982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1766","v":-128396.04006628656},1412216.7988465067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1766","v":205588.82572173167},-264108.18636262923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1766","v":230350.48154441456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1766","v":-116180.75046492911},1445583.7802762783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1766","v":195423.65036097317},-855473.38632721454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1766","v":235793.05965728604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1766","v":-118925.79707988695},1468395.7360530139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1766","v":216780.56138710096},-1113365.2641724122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1766","v":239513.97913822765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1766","v":-120802.49911591901},1336751.9127206539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1766","v":210953.71250566133},-39250.973345843056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1766","v":218041.20093467867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1766","v":-109972.37855559244},1312478.9411523803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1766","v":183683.00457953979},-690224.02167638973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1766","v":214081.97123720401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1766","v":-107975.48115632674},1244143.2365910253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1766","v":114067.82796066324},-45614.055459481293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1766","v":202935.55061308856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1766","v":-102353.61527428038},1419486.0274785187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1766","v":190455.10957635698},-687755.3292664435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1766","v":231536.18498400549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1766","v":-116778.77793384048},338522.53664679924,-247325.44072059376,-612388.40554061229,55650.370438587895,-543182.47338884231,-777873.22276300262,279771.5615389045,-400434.52701597265,169035.70783999015,-382542.8126399215,{"$f":"BI1766*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5010501.4334994806},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1766:BI1766)+Monte_Carlo!BJ1766/(1+Analise_Fundamentalista!$C$10)^10","v":-3594860.9421805758},{"$f":"(BK1766+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-92.752395996963159},0.34128416511661891]
["Tent1748",1646407.9360451605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1773","v":132918.55857492206},-1261013.1902862536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1773","v":268550.02801008959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1773","v":-135447.26966665406},1602497.5973980126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1773","v":294667.05317263975},-894224.87244739244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1773","v":261387.6945352219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1773","v":-131834.83841575708},1410588.060786359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1773","v":96250.946257151649},-266428.70336927375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1773","v":230084.81369740184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1773","v":-116046.75686685456},1553343.3821127836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1773","v":259364.37715870125},-812223.98392672627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1773","v":253370.01823358133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1773","v":-127791.0020692293},1472086.8119473318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1773","v":98037.218478165669},-466215.75562131172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1773","v":240116.04045796805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1773","v":-121106.15785144399},1511839.4086613643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1773","v":271727.28976118605},-128820.56828405788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1773","v":246600.19345997009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1773","v":-124376.53852028912},1565927.8043296144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1773","v":113968.39421088154},-156204.50522588371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1773","v":255422.69719900147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1773","v":-128826.30176153798},1400870.7765631636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1773","v":207889.71838634129},-503013.09698983672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1773","v":228499.80132398632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1773","v":-115247.33189580622},1491151.1633526499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1773","v":97954.700999737397},-41990.547510407705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1773","v":243225.67810718302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1773","v":-122674.55064722868},1441153.7651671856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1773","v":207617.04034118747},-1418795.1889572775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1773","v":235070.4679741521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1773","v":-118561.34703201488},-994991.87336789584,-470004.96315528778,-56139.700281574798,-427280.59060367307,-249168.65453662199,265130.37641680916,84360.284422461336,-181870.90917531532,176515.28094928403,-1094669.0276739527,{"$f":"BI1773*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14337848.081674909},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1773:BI1773)+Monte_Carlo!BJ1773/(1+Analise_Fundamentalista!$C$10)^10","v":-8614304.63335317},{"$f":"(BK1773+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-206.04503135073782},8.6400329145845424E-3]
["Tent1754",1568623.8061929878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1779","v":133397.26039822004},-1034530.569626021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1779","v":255862.44931636757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1779","v":-129048.09739518107},1603285.0215738257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1779","v":170965.48041200679},-173783.77982874925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1779","v":261516.13341105627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1779","v":-131899.61850600591},1641515.3301107539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1779","v":209651.43460334413},-137385.85115700783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1779","v":267751.98189286585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1779","v":-135044.76303335751},1494299.2933334995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1779","v":260664.29701776867},-531546.68855911202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1779","v":243739.17805821422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1779","v":-122933.54211655194},1624632.0468195351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1779","v":210309.94639923156},-534070.98382052593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1779","v":264998.10413177445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1779","v":-133655.80311963326},1425146.4479455254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1779","v":141717.43087132648},-685673.97258926649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1779","v":232459.47139540059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1779","v":-117244.451404331},1563545.5563486218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1779","v":304666.56391903176},-613854.97936998028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1779","v":255034.12232152652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1779","v":-128630.31814312235},1362595.3946543271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1779","v":104140.62588130278},-783324.71305175265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1779","v":222256.60080321756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1779","v":-112098.47925637254},1388603.6792228972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1779","v":112379.73709443296},-804949.57777804707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1779","v":226498.88207292612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1779","v":-114238.13799853591},1414501.8487791589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1779","v":222292.82085047086},-849367.54324748169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1779","v":230723.20218671919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1779","v":-116368.73775996921},-774318.95730661449,126798.21548830791,204972.80230584467,-150076.75559968106,-192418.73640915318,-428741.52172687044,-182784.61127254437,-569025.96562360483,-580309.09660922387,-512720.25797026081,{"$f":"BI1779*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6715550.528359659},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1779:BI1779)+Monte_Carlo!BJ1779/(1+Analise_Fundamentalista!$C$10)^10","v":-4907293.4042319534},{"$f":"(BK1779+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-122.37498796091606},0.17761058963979764]
["Tent1762",1569940.2445252761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1787","v":173974.47069792671},-1335256.8346671907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1787","v":256077.17711454545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1787","v":-129156.398608926},1495077.1327889201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1787","v":243856.29183670128},-250747.24726765236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1787","v":243866.05354451828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1787","v":-122997.53368763778},1609577.8942985025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1787","v":116325.98734109852},-459302.58436412981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1787","v":262542.58081177477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1787","v":-132417.32278224055},1446388.660704911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1787","v":138438.10845685072},-170241.22289153823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1787","v":235924.34586948282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1787","v":-118992.01326730907},1504135.5058705516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1787","v":218700.19478937218},-319394.95439037879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1787","v":245343.58914887242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1787","v":-123742.75112413539},1553664.6369365896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1787","v":258692.94307047693},-1214634.4983510093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1787","v":253422.41897220915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1787","v":-127817.43117455559},1475323.0030200176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1787","v":142343.94736045576},-138377.65277684553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1787","v":240643.90429061174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1787","v":-121372.3939617775},1483102.1956070464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1787","v":193007.91959632043},-572275.50928064913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1787","v":241912.78932293289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1787","v":-122012.37532548202},1547440.0370534875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1787","v":155576.51372499464},-1327709.333856622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1787","v":252407.10773836388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1787","v":-127305.34359256861},1303112.5111564347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1787","v":160328.69140512185},-391003.15343958186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1787","v":212554.1876407474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1787","v":-107204.92038478301},-1034361.5854636446,113977.56442592941,-212851.33899349711,85129.218167486237,20906.078423730418,-830336.56748287892,123237.80491244447,-259367.17568687783,-1047031.0559858321,-125325.19477849561,{"$f":"BI1787*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1641494.8793779088},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1787:BI1787)+Monte_Carlo!BJ1787/(1+Analise_Fundamentalista!$C$10)^10","v":-2842982.1184728416},{"$f":"(BK1787+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.781923043087673},0.454774021010664]
["Tent1769",1623069.9561394204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1794","v":278427.9196211425},-708105.2209474874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1794","v":264743.30731822969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1794","v":-133527.29249176208},1701976.5852481942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1794","v":141131.12555517079},-390234.15815170057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1794","v":277613.97988571285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1794","v":-140018.81092859351},1541570.0160610797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1794","v":102036.278415206},-407569.67650645954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1794","v":251449.63282135298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1794","v":-126822.42663201419},1491118.9353360441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1794","v":141847.04311119518},-88885.329100784526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1794","v":243220.4213086869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1794","v":-122671.8993013742},1520341.0739870977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1794","v":110747.12700439342},-641340.3116903085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1794","v":247986.92296447093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1794","v":-125075.95652647072},1422860.1037475935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1794","v":107695.12548102537},-1208775.9363707784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1794","v":232086.53964200403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1794","v":-117056.35763221767},1383823.3668993132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1794","v":127780.59545360183},-435710.08168539981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1794","v":225719.15246868285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1794","v":-113844.8695756816},1354021.4229464638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1794","v":232472.70227627066},-562644.38096325379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1794","v":220858.07721019158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1794","v":-111393.11272320407},1345235.6080482583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1794","v":206227.90838929848},-1022846.630525294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1794","v":219424.99930443746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1794","v":-110670.31819962016},1294858.2994822823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1794","v":244794.03619154176},-628262.24402991089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1794","v":211207.82096711517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1794","v":-106525.85998302126},-298461.28649987729,-111507.86363941044,-180906.19190191475,173510.23601772333,-407682.21824791492,-986050.62887996668,-196055.20333879671,-220706.71419999562,-707864.0410311782,-278786.24685427523,{"$f":"BI1794*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3651509.9574439428},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1794:BI1794)+Monte_Carlo!BJ1794/(1+Analise_Fundamentalista!$C$10)^10","v":-3625406.9839667738},{"$f":"(BK1794+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-93.441843231857121},0.33689214526067934]
["Tent1781",1574104.0904400141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1806","v":183487.73366574268},-3611.8065502702116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1806","v":256756.35322427595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1806","v":-129498.95135549418},1581455.5909352722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1806","v":256118.43324529973},-226788.23824975113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1806","v":257955.47624882849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1806","v":-130103.74719511313},1493962.5601913584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1806","v":208718.11433397394},-686870.97167472378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1806","v":243684.25260943928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1806","v":-122905.83963546525},1450195.9087805566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1806","v":105045.89253462477},-417721.16533186665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1806","v":236545.35634627388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1806","v":-119305.22929688467},1429336.4222685092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1806","v":263934.48082339641},-638866.81136682024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1806","v":233142.909380097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1806","v":-117589.15369201846},1597349.6685520976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1806","v":107562.33566775633},-827.87496059235173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1806","v":260548.00201097102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1806","v":-131411.32678698521},1384325.473212447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1806","v":146947.4227552778},-336364.55249926733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1806","v":225801.05238030502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1806","v":-113886.17703521665},1445495.084274974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1806","v":198798.40592963836},-351137.66937212489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1806","v":235778.59221388202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1806","v":-118918.5002059203},1628330.0955849604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1806","v":192042.66044096867},-615022.1413042628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1806","v":265601.30281528132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1806","v":-133960.03550178162},1393946.4543521691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1806","v":145460.59065470748},-219644.82551936962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1806","v":227370.35649867755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1806","v":-114677.6793101753},307133.32898425427,157181.92404926397,-357374.4443667758,-195435.14574785266,-259378.5748553453,235871.13593114977,-77502.254398901161,-35479.171434524804,-291338.2135497944,38508.442323840107,{"$f":"BI1806*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":504379.11546138232},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1806:BI1806)+Monte_Carlo!BJ1806/(1+Analise_Fundamentalista!$C$10)^10","v":5574.0967251771654},{"$f":"(BK1806+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.487857718536379},0.84263785154950854]
["Tent1793",1552367.6497702685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1818","v":271841.3238561601},-116078.02546086951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1818","v":253210.86390604437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1818","v":-127710.73017620346},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1616874.61596727},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1818","v":118134.24934846576},-115422.83157880053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1818","v":263732.76871455926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1818","v":-133017.61205801147},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1527890.6064927222},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1818","v":246939.3373188297},-809141.84804639604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1818","v":249218.34752302754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1818","v":-125697.04413347217},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1515548.5442345741},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1818","v":188299.75314250271},-111584.45356623383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1818","v":247205.20054252306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1818","v":-124681.68299585665},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1471931.1055263842},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1818","v":278322.65793494252},-31996.079351814133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1818","v":240090.64276472852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1818","v":-121093.34814060308},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1415064.2497121729},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1818","v":230950.38683632619},-33436.389956246174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1818","v":230814.93691600909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1818","v":-116415.00555859129},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1341450.2619918596},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1818","v":143983.88556560603},-552799.4810913644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1818","v":218807.56132493186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1818","v":-110358.90401310072},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1436268.8253191367},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1818","v":135412.03589341772},-468226.89016532205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1818","v":234273.67229289928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1818","v":-118159.47107501881},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1359615.7200719689},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1818","v":131914.20138225288},-827951.94556196511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1818","v":221770.57806545345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1818","v":-111853.34633527826},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1386367.9379564743},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1818","v":145720.11491033505},-295633.2778068296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1818","v":226134.20429983214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1818","v":-114054.20724626715},281263.43212513148,133426.57442621305,-438681.20733801089,199238.81712293529,365323.87320725387,311913.92823749786,-300366.93821392721,-216700.65305402386,-586120.51244953705,-37833.165842929564,{"$f":"BI1818*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-495534.42236085981},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1818:BI1818)+Monte_Carlo!BJ1818/(1+Analise_Fundamentalista!$C$10)^10","v":-202677.42427462825},{"$f":"(BK1818+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.188251842290011},0.82214051978746061]
["Tent1803",1517614.4063817069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1828","v":124042.527982518},-135246.66734163833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1828","v":247542.16887542003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1828","v":-124851.63807273084},1632899.65179053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1828","v":115138.70038469078},-360369.21094847424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1828","v":266346.65542208852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1828","v":-134335.96536587074},1496902.551954123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1828","v":276053.56142209505},-85812.016422036759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1828","v":244163.80257573523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1828","v":-123147.70791633947},1511811.8734591808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1828","v":212692.86145747305},-402370.03779482265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1828","v":246595.70211906015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1828","v":-124374.27324454924},1541353.5483602325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1828","v":221861.73167975922},-370348.85794402048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1828","v":251414.32419227442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1828","v":-126804.61819073494},1591526.6734428981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1828","v":211339.49322223596},-525733.53247546265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1828","v":259598.19761229053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1828","v":-130932.27856840221},1643775.7545404197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1828","v":168628.29439207749},-278233.3373857229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1828","v":268120.68580312491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1828","v":-135230.72442881914},1335740.3755681415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1828","v":230601.31781521425},-171599.21612997269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1828","v":217876.20638825235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1828","v":-109889.16105980989},1323531.5096142262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1828","v":241024.74304583945},-787819.48454339313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1828","v":215884.78541528794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1828","v":-108884.75776280183},1443048.7972204005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1828","v":211716.73147889492},-865570.69085085986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1828","v":235379.57175082201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1828","v":-118717.24819837789},111486.39144356888,-113219.82050756569,311257.63965945406,-67455.747462838699,-23877.420262721775,-185728.12020933838,23284.918380660354,166989.14701368398,-439794.71384506754,-537191.6358195208,{"$f":"BI1828*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7036073.79985251},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1828:BI1828)+Monte_Carlo!BJ1828/(1+Analise_Fundamentalista!$C$10)^10","v":-3464873.5872821379},{"$f":"(BK1828+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-89.818483215949328},0.36020928881701425]
["Tent1811",1503835.8165073469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1836","v":218269.20394859562},-1046368.1779621866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1836","v":245294.70601054386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1836","v":-123718.09617373973},1690905.9763410632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1836","v":134579.41099977965},-380626.94740506791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1836","v":275808.22308206168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1836","v":-139108.050164393},1515870.3467506117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1836","v":172550.8275432378},-211022.50894532161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1836","v":247257.69061670429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1836","v":-124708.15715892092},1599553.6675723598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1836","v":257571.70262356556},-84373.850217464045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1836","v":260907.5022208931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1836","v":-131592.64615693406},1426244.5410940023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1836","v":155247.48695052127},-775808.40478790924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1836","v":232638.58432320241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1836","v":-117334.78971936497},1341549.8010664012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1836","v":114321.00468217478},-391971.1296986895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1836","v":218823.7974111842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1836","v":-110367.09292884672},1575134.6596895887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1836","v":296453.55004710745},-311065.8387491926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1836","v":256924.45214725879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1836","v":-129583.73459056081},1371648.1580735417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1836","v":231726.55389814242},-1035800.4796783975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1836","v":223733.22140044247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1836","v":-112843.23519518087},1360295.8187550595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1836","v":131304.88732470488},-686102.65930134628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1836","v":221881.51079141707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1836","v":-111909.2969339797},1390594.1651143567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1836","v":113501.43982089359},-370130.56452155253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1836","v":226823.55558196493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1836","v":-114401.89199498214},-706522.36417678685,-109347.36348761959,84077.852055699565,302512.70847006061,-505257.12323355058,-169193.42053417725,112728.42885461284,-693183.93957499345,-444825.55811920401,-144207.46111367617,{"$f":"BI1836*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1888812.6158875604},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1836:BI1836)+Monte_Carlo!BJ1836/(1+Analise_Fundamentalista!$C$10)^10","v":-2343179.0697385627},{"$f":"(BK1836+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-64.500990726118189},0.53296430338354983]
["Tent1818",1519228.1627226733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1843","v":228521.41914556082},-1070140.7878047577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1843","v":247805.39301390966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1843","v":-124984.39914943957},1625310.0940283444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1843","v":166982.61543783417},-1339263.9732868881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1843","v":265108.7022362487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1843","v":-133711.58494692383},1470813.6365783671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1843","v":278538.32073736814},-1566124.7262521165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1843","v":239908.36939813427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1843","v":-121001.41581044816},1585637.6314089037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1843","v":209182.10059881993},-469552.24372917268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1843","v":258637.62012201149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1843","v":-130447.79677807949},1466315.2279297963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1843","v":99680.338936739106},-635425.21342644235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1843","v":239174.62186076734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1843","v":-120631.33913871067},1544003.4499782892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1843","v":148798.98112287893},-322810.00625708123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1843","v":251846.55677459695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1843","v":-127022.62123311165},1538023.928661301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1843","v":191379.04640059589},-385292.28162042412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1843","v":250871.22096503971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1843","v":-126530.69586117432},1407168.2921003522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1843","v":165841.43489180433},-91582.840868218336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1843","v":229527.00602634484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1843","v":-115765.41812858063},1494697.5349796435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1843","v":285622.40985611879},-409705.30320614082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1843","v":243804.13632456205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1843","v":-122966.30480097348},1465421.8865810232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1843","v":171548.35609876525},-319240.36583660188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1843","v":239028.90654988767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1843","v":-120557.84541706214},-718798.37479472673,-1040884.2405597293,-1168679.4519270621,-132180.31978642073,-417201.59176764649,-49187.089592717006,-69572.710115962836,188020.18192135025,-3245.0618264334626,-29220.948605011101,{"$f":"BI1843*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-382732.59890373767},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1843:BI1843)+Monte_Carlo!BJ1843/(1+Analise_Fundamentalista!$C$10)^10","v":-3008133.0546256513},{"$f":"(BK1843+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.509504412473234},0.42917181067132981]
["Tent1830",1506448.1073249625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1855","v":204067.71301565671},-503939.61745915061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1855","v":245720.80379401686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1855","v":-123933.00503749997},1727160.9544336279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1855","v":174607.94138332826},-22744.213689152937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1855","v":281721.87010058312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1855","v":-142090.68750897367},1579317.5965757133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1855","v":110512.44181255755},-706074.22278009995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1855","v":257606.74223669528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1855","v":-129927.85791990679},1396422.9589917364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1855","v":160570.16019181421},-195789.6992041046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1855","v":227774.30583332453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1855","v":-114881.41726867418},1550111.8314127047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1855","v":133199.34046373132},-730187.57217496971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1855","v":252842.91130459821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1855","v":-127525.1477147086},1518837.2814421775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1855","v":129012.32698191488},-181312.83200064962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1855","v":247741.63531660536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1855","v":-124952.24199017919},1498494.2462009625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1855","v":138068.45607363849},-358782.77147635992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1855","v":244423.42810669509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1855","v":-123278.65398089525},1455623.0320004497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1855","v":105435.91913774013},-534070.13281312946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1855","v":237430.58901602004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1855","v":-119751.70978703875},1500990.1446991516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1855","v":233595.03889692106},-371623.08431246498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1855","v":244830.54082579989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1855","v":-123483.98744020599},1333824.0688530086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1855","v":166442.50246656756},-147362.32023940943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1855","v":217563.63244423878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1855","v":-109731.50966204506},-178084.10568697704,291494.91028578475,-467882.89665075397,77673.349552359956,-471670.46812134876,70488.888307691421,-99569.541276921591,-310955.33444640803,-16681.492029950023,126912.30500935185,{"$f":"BI1855*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1662282.6652781293},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1855:BI1855)+Monte_Carlo!BJ1855/(1+Analise_Fundamentalista!$C$10)^10","v":77337.245876521221},{"$f":"(BK1855+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.868109238652055},0.84932632042032796]
["Tent1833",1549485.614833798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1858","v":156000.53484692614},-260589.72235296763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1858","v":252740.76743361462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1858","v":-127473.62990798772},1649781.8654104217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1858","v":206412.08675557154},-645483.15677660133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1858","v":269100.35870621185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1858","v":-135724.83727949642},1551271.4919314634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1858","v":256408.21814588839},-308720.95668805798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1858","v":253032.06665180996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1858","v":-127620.55107590921},1644940.1576070283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1858","v":294021.69223517855},-574622.7103488663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1858","v":268310.61472007603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1858","v":-135326.51795162153},1633645.6313629118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1858","v":193037.32606530766},-1122704.5672421404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1858","v":266468.33415715303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1858","v":-134397.33587684442},1419343.9388068318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1858","v":187309.31067478177},-711874.84538824542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1858","v":231513.00851848561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1858","v":-116767.08853280614},1527542.1568709051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1858","v":181222.54889307549},-377923.39579866087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1858","v":249161.51096773014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1858","v":-125668.37775689671},1517701.9726440886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1858","v":163373.24819131292},-337919.04959835904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1858","v":247556.45204406886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1858","v":-124858.84200493674},1414868.4846975508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1858","v":231990.09047686146},-110133.97420414115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1858","v":230783.00515778005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1858","v":-116398.9002932155},1328519.5159320864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1858","v":195832.32936735838},-545334.95736938994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1858","v":216698.39254572583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1858","v":-109295.11282854396},20677.950019585405,-305695.54859431437,73098.777033731152,-147616.92134523325,-797596.24289652403,-409819.61472778418,-73207.713694751947,-51848.191367913998,236240.22113728485,-242099.34828484972,{"$f":"BI1858*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3170989.2110097869},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1858:BI1858)+Monte_Carlo!BJ1858/(1+Analise_Fundamentalista!$C$10)^10","v":-2578588.7191205965},{"$f":"(BK1858+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.814364320307917},0.49611042226576507]
["Tent1844",1707218.5595434727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1869","v":320153.95934850926},-319070.95911670692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1869","v":278469.01241623302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1869","v":-140450.0595216146},1507251.3281848403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1869","v":187367.20519389655},-1411559.3166168383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1869","v":245851.81930948904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1869","v":-123999.08469493352},1521469.1172509028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1869","v":288080.61825869069},-1038476.4580390867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1869","v":248170.92113616288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1869","v":-125168.7587881722},1681186.7310798746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1869","v":149651.99010474145},-116191.91217786158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1869","v":274222.89083846303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1869","v":-138308.46386197832},1392104.2158919312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1869","v":139446.30866372681},-732651.01564394974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1869","v":227069.86402699613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1869","v":-114526.12138576836},1341889.4585512478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1869","v":133397.08648653422},-1135145.4411072268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1869","v":218879.19985736563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1869","v":-110395.03599079212},1511796.9878691712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1869","v":217967.72287539835},-370779.40110988094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1869","v":246593.27409042488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1869","v":-124373.04863157208},1350744.3028261545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1869","v":101705.39077083288},-546082.54149051383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1869","v":220323.53733047287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1869","v":-111123.50944752272},1367307.6167177863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1869","v":215636.18292699821},-367565.68858796812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1869","v":223025.22402193912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1869","v":-112486.14600565442},1409675.9785031951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1869","v":142425.67543205331},-484891.20484525611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1869","v":229936.04150229233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1869","v":-115971.72135939544},139101.95312642076,-1102339.3768083863,-627393.6774324053,169374.50490336458,-480660.96433899517,-893264.19075411907,-30591.45277562979,-335177.12283673079,-41390.427644685202,-228501.20927030587,{"$f":"BI1869*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2992882.3618571153},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1869:BI1869)+Monte_Carlo!BJ1869/(1+Analise_Fundamentalista!$C$10)^10","v":-3732097.8831149964},{"$f":"(BK1869+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-95.849937410505461},0.32172869928949543]
["Tent1851",1618966.3123987387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1876","v":276884.41690265568},-1006744.5280084136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1876","v":264073.95094707987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1876","v":-133189.69247891524},1580840.6019948972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1876","v":166727.56290357251},-1073059.4201317371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1876","v":257855.16374817307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1876","v":-130053.15306772508},1419736.2880433754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1876","v":167812.37428125649},-291930.95245114667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1876","v":231577.0056580503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1876","v":-116799.3664583932},1660192.1021155552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1876","v":184211.72721521775},-59529.374365837495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1876","v":270798.40042330336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1876","v":-136581.2703101103},1546354.0925316915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1876","v":301168.60343933338},-1173347.8234463998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1876","v":252229.97640574517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1876","v":-127216.00472504586},1577112.4581103632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1876","v":163735.31190577752},-43677.688903331495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1876","v":257247.05616881931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1876","v":-129746.44480968695},1348249.9978861888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1876","v":144263.2347330137},-724763.26995372912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1876","v":219916.68454093731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1876","v":-110918.30708762282},1366575.4057527969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1876","v":261459.61444312017},-420112.19982008956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1876","v":222905.79112147004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1876","v":-112425.90821533737},1302714.9991962437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1876","v":189766.21295773354},-32751.131426996653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1876","v":212489.34839543857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1876","v":-107172.21773042322},1487655.841742055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1876","v":267693.49965185282},-781075.58538112487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1876","v":242655.54679532585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1876","v":-122386.99629426611},-598975.8526375934,-778529.84654771665,-9340.9389702330809,258899.4829625733,-747165.24832636712,247558.23436157839,-471501.65776740096,-48172.702470836724,262332.21219575225,-393113.53522821225,{"$f":"BI1876*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5148955.5330975046},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1876:BI1876)+Monte_Carlo!BJ1876/(1+Analise_Fundamentalista!$C$10)^10","v":-4057209.9117811541},{"$f":"(BK1876+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-103.18796145838485},0.27740079982123977]
["Tent1863",1624365.7924756678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1888","v":188721.17724126604},-261356.14569751942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1888","v":264954.67466940492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1888","v":-133633.89881321916},1520643.1860817387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1888","v":264818.61433729838},-384025.82286176208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1888","v":248036.20128104227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1888","v":-125100.81079099199},1605379.324521601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1888","v":236412.66165697284},-123880.90640214775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1888","v":261857.74079946429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1888","v":-132071.91336071389},1498396.5587676798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1888","v":219333.02688788818},-163227.5645750011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1888","v":244407.49404663019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1888","v":-123270.61739662643},1492783.0188208125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1888","v":179687.54347479669},-231638.19283530052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1888","v":243491.85444300424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1888","v":-122808.800709327},1400719.7249813874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1888","v":110107.5375840504},-370337.68063683086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1888","v":228475.16289408758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1888","v":-115234.90513091855},1584471.3522407811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1888","v":172079.80713586847},-101325.77208480559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1888","v":258447.38518909487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1888","v":-130351.84891149499},1400571.5649982505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1888","v":161985.47178684859},-312366.13804236962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1888","v":228450.99612062256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1888","v":-115222.71625308918},1428456.1213562319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1888","v":157870.9337665374},-971571.12608614471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1888","v":232999.32112989866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1888","v":-117516.73278560601},1373526.4724596057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1888","v":169350.39405998235},-196954.31685794072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1888","v":224039.59831344552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1888","v":-112997.76102659728},58685.807399932382,3728.1819655865838,242317.5826935755,177242.33896289085,68732.404373173413,-146989.88528961144,198849.57132866274,-37152.386387987659,-698217.60397531476,83437.914488889874,{"$f":"BI1888*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1092860.135757681},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1888:BI1888)+Monte_Carlo!BJ1888/(1+Analise_Fundamentalista!$C$10)^10","v":616616.01010213955},{"$f":"(BK1888+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.3038197934225115},0.89350528973955223]
["Tent1870",1645749.9168223219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1895","v":158259.9728528597},-738031.66726773768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1895","v":268442.69672429113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1895","v":-135393.13550878808},1546545.7150555723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1895","v":243323.42118844663},-840462.12869238039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1895","v":252261.23247116426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1895","v":-127231.76919453003},1394583.719818142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1895","v":170158.57411613179},-319081.62524319801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1895","v":227474.30258335691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1895","v":-114730.10609064031},1428637.427071023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1895","v":120215.39843467844},-391805.49250891415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1895","v":233028.89439283038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1895","v":-117531.64850819565},1407927.4382895422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1895","v":242558.05418674281},-606228.7030369381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1895","v":229650.83240370089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1895","v":-115827.87183543692},1414726.3764629145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1895","v":174037.80088734665},-14908.522808955498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1895","v":230759.82550129484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1895","v":-116387.20928276953},1469548.6986023167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1895","v":284090.1612422709},-150127.26885125102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1895","v":239702.04196162097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1895","v":-120897.35144620242},1595938.9148150145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1895","v":263855.32783693628},-242523.60554253298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1895","v":260317.89017336711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1895","v":-131295.26640020226},1545587.8189212603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1895","v":279221.54879635363},-522162.69814724458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1895","v":252104.98745553455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1895","v":-127152.96465698117},1246307.8287426049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1895","v":166486.20467126498},-384157.64739709563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1895","v":203288.62306263801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1895","v":-102531.69270603621},-446722.13319937501,-472109.24422729947,-36178.854634349627,-156092.84818960098,-249847.68828193133,273501.89429691649,252767.58290643845,150354.34606756814,-117989.12655233758,-116914.51236922885,{"$f":"BI1895*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1531332.7357539816},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1895:BI1895)+Monte_Carlo!BJ1895/(1+Analise_Fundamentalista!$C$10)^10","v":-1533666.6632253402},{"$f":"(BK1895+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.229684277009625},0.65568515460151766]
["Tent1882",1575480.312694594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1907","v":188602.99628616535},-1117381.4382341828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1907","v":256980.83253886388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1907","v":-129612.17089407651},1594266.924725204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1907","v":176349.24842427499},-590667.53783033823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1907","v":260045.16737142912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1907","v":-131157.71452887289},1672454.1444117783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1907","v":160486.12939612599},-315887.37521188933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1907","v":272798.49513252941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1907","v":-137590.04833723159},1443846.0734525998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1907","v":118702.89512488611},-493733.70145311696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1907","v":235509.61762207991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1907","v":-118782.83880108167},1525131.1371647972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1907","v":247536.31524614673},-567703.5644495067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1907","v":248768.24305676302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1907","v":-125470.02713603583},1485601.8560221533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1907","v":132010.4790531153},-16806.864244597622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1907","v":242320.51565842732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1907","v":-122218.01827150263},1347070.0362814337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1907","v":254370.56036885656},-117167.73300867718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1907","v":219724.21782896979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1907","v":-110821.23358950819},1580435.2900621477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1907","v":242683.34932443674},-939812.68721127266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1907","v":257789.05222835485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1907","v":-130019.80872246754},1428085.2590702258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1907","v":134927.82591981292},-537498.71363331296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1907","v":232938.82878464548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1907","v":-117486.2225560559},1280065.5113918728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1907","v":171996.48704700576},-115027.48059602609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1907","v":208794.92950257973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1907","v":-105308.88166693253},-801409.78030323004,-285430.83656350704,-20192.799020465522,-258304.02750723259,-196869.03328263276,235306.11219544237,246105.81159964102,-569360.09438094858,-287118.28148491052,160455.05428662687,{"$f":"BI1907*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2101621.7086063246},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1907:BI1907)+Monte_Carlo!BJ1907/(1+Analise_Fundamentalista!$C$10)^10","v":-452510.70079300855},{"$f":"(BK1907+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.827177595279871},0.7954317037793176]
["Tent1885",1690993.3364643285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1910","v":279628.2319856488},-434406.65490206197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1910","v":275822.47262680467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1910","v":-139115.23713787325},1493442.4431729519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1910","v":113565.67328863557},-1175310.2141143112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1910","v":243599.41492322338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1910","v":-122863.05046486665},1610221.2652361349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1910","v":237286.63172118212},-138930.89783057259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1910","v":262647.52277636289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1910","v":-132470.25184980474},1445838.7386547481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1910","v":232137.64040070088},-730081.28695919272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1910","v":235834.64660434847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1910","v":-118946.77208582948},1495772.3461258016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1910","v":129290.88597268285},-1516296.1797446508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1910","v":243979.45166232676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1910","v":-123054.72774401643},1509090.0737184489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1910","v":108250.107152046},-760739.99558853498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1910","v":246151.74204051046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1910","v":-124150.35526201867},1444263.1216640153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1910","v":115671.56407371175},-439805.06636666431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1910","v":235577.64347788709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1910","v":-118817.14867065828},1430076.3719258301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1910","v":154094.30724824552},-442554.56429034943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1910","v":233263.60455949276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1910","v":-117650.02813180989},1405885.4895700901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1910","v":185905.71618196531},-22064.730912889918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1910","v":229317.76465433053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1910","v":-115659.88407687844},1385019.9279837345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1910","v":223299.14136043147},-415035.83199798258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1910","v":225914.32676643861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1910","v":-113943.30868565307},-18071.187427481753,-941008.17636731872,228533.00481716768,-381055.77203997289,-1266080.5698536576,-530488.50165799726,-207373.00748572376,-172846.68061442103,277498.86584652751,-79765.672556765567,{"$f":"BI1910*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1044761.5364451251},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1910:BI1910)+Monte_Carlo!BJ1910/(1+Analise_Fundamentalista!$C$10)^10","v":-2680244.4375625476},{"$f":"(BK1910+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-72.108810667285354},0.48018782890741385]
["Tent1900",1551590.3048356611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1925","v":165017.84231555666},-234556.18683625828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1925","v":253084.06908236066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1925","v":-127646.77928853057},1626665.7834993182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1925","v":229973.1724695091},-7419.7022489222654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1925","v":265329.83239326038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1925","v":-133823.11528721137},1570301.6873082321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1925","v":301088.13487965154},-297703.87350975664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1925","v":256136.13301931351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1925","v":-129186.13391147178},1561717.4276457573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1925","v":139374.18430254678},-571270.48570592643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1925","v":254735.93133033172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1925","v":-128479.92100521919},1582736.5870580503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1925","v":232924.01436450999},-1083121.2047206182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1925","v":258164.42297285804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1925","v":-130209.13263664633},1494758.7396740182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1925","v":146359.35912685673},-63223.018756901649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1925","v":243814.11958692904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1925","v":-122971.3400103905},1570028.7050103662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1925","v":243963.8655385923},-123668.91711499121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1925","v":256091.60614226613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1925","v":-129163.67610736153},1476363.6145582751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1925","v":157469.36830939815},-688043.07473490387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1925","v":240813.6412383198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1925","v":-121458.00335939688},1481679.5787422739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1925","v":143749.24470024407},-61133.142710937303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1925","v":241680.74245865451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1925","v":-121895.33897871972},1394991.8585169788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1925","v":121606.2605183811},-128937.54699908997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1925","v":227540.87518459687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1925","v":-114763.68298928885},55898.945273128469,354060.18732663582,130334.26047773662,-305640.29107826715,-722241.90001989645,203979.11994649365,247222.8784585057,-411218.06854658277,202401.50546924159,105445.90571459915,{"$f":"BI1925*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1381118.2546957459},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1925:BI1925)+Monte_Carlo!BJ1925/(1+Analise_Fundamentalista!$C$10)^10","v":569884.30783218856},{"$f":"(BK1925+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.2490499761932348},0.89009437897505816]
["Tent1903",1639939.7397832205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1928","v":284985.02867088356},-322621.8963019423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1928","v":267494.98311551061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1928","v":-134915.14181172382},1609755.9488883733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1928","v":241718.70776826309},-411336.0081549121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1928","v":262571.62377497379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1928","v":-132431.97104013679},1595644.9995499065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1928","v":235955.32303267228},-205331.17218950848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1928","v":260269.94886371394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1928","v":-131271.08647534848},1511552.7158315575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1928","v":233380.77974844101},-289037.88403756893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1928","v":246553.43022117045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1928","v":-124352.95277329399},1581382.6374313075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1928","v":303762.20352280437},-602349.01503046264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1928","v":257943.57660651978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1928","v":-130097.74543047856},1463270.3504178685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1928","v":116630.74497027544},-1116716.1660126843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1928","v":238677.96369773656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1928","v":-120380.84207997401},1314575.2445659088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1928","v":146596.29033232961},-419833.20196175226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1928","v":214423.90492696318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1928","v":-108147.94058605797},1444068.980327209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1928","v":165713.11904008363},-828188.81135749805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1928","v":235545.97656211499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1928","v":-118801.17698258259},1494638.0962612343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1928","v":237142.65684094903},-402367.84116193501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1928","v":243794.441115286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1928","v":-122961.414875491},1284314.3859145702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1928","v":158025.70830426223},-438600.72225027689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1928","v":209487.97485731886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1928","v":-105658.42957705617},94942.973672728054,-39477.647651812003,159623.01323152924,66543.373158748538,-170740.98033161706,-881788.29942464642,-166960.94728851749,-545730.89273788198,-44392.158081190981,-176745.46866575201,{"$f":"BI1928*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2314991.6685217312},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1928:BI1928)+Monte_Carlo!BJ1928/(1+Analise_Fundamentalista!$C$10)^10","v":-1966788.5027054828},{"$f":"(BK1928+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.005571336022882},0.59117823417973792]
["Tent1910",1583859.9369241977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1935","v":244222.05669660287},-520706.87150886148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1935","v":258347.65559183073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1935","v":-130301.5487802514},1486587.9011015848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1935","v":104525.47709445041},-852510.79174842313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1935","v":242481.35212422852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1935","v":-122299.13857641204},1558082.0354369264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1935","v":108866.81519594823},-497982.7109596954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1935","v":254142.95272634469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1935","v":-128180.84327480179},1385652.2565029112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1935","v":128797.49254253904},-232871.60728698387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1935","v":226017.46757244348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1935","v":-113995.32931163508},1524491.8711216711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1935","v":146651.95147883243},-267480.25122453639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1935","v":248663.97065256181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1935","v":-125417.43577138289},1581537.0173691665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1935","v":271589.89634843828},-961265.0733713666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1935","v":257968.75793353393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1935","v":-130110.44601374018},1433189.2229721518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1935","v":125301.37465698627},-410455.69415861246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1935","v":233771.35006859727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1935","v":-117906.11726128533},1377816.6794416341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1935","v":172785.86352572273},-754129.72800134495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1935","v":224739.38551682862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1935","v":-113350.70929008562},1541629.9825973136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1935","v":280379.55982398766},-916906.2368666539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1935","v":251459.41412441444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1935","v":-126827.35998019992},1291914.7173250658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1935","v":227811.84395608012},-672163.5121737005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1935","v":210727.68536192042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1935","v":-106283.69632630798},-148438.70800067927,-627803.10110615625,-263153.78631220426,7948.0235163635662,2418.2351354749553,-561816.86510313465,-169289.08669431426,-469955.18824887916,-511894.62289845175,-339907.67918200791,{"$f":"BI1935*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4452071.3957368927},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1935:BI1935)+Monte_Carlo!BJ1935/(1+Analise_Fundamentalista!$C$10)^10","v":-3983728.8840823025},{"$f":"(BK1935+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-101.5294391621497},0.28715488268661093]
["Tent1922",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1604977.3892206072},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1947","v":259337.86317288972},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B1947)","v":-529563.25641913293},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1947","v":261792.18005113641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1947","v":-132038.84680539041},1590758.3110065253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1947","v":173921.51353343838},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G1947)","v":-1209636.4943722354},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1947","v":259472.86794806074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1947","v":-130869.06665606711},1646273.189932236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1947","v":270342.3659088001},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L1947)","v":-79154.857626180572},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1947","v":268528.04920908413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1947","v":-135436.1843258377},1634553.9920599035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1947","v":123734.08415703084},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q1947)","v":-280659.13914636796},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1947","v":266616.4993143293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1947","v":-134472.0652155377},1444999.6252141402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1947","v":270288.61335193866},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V1947)","v":-1238659.285454002},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1947","v":235697.77655346657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1947","v":-118877.73960488557},1410098.5126340685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1947","v":184187.29508210722},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA1947)","v":-514708.24134309945},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1947","v":230004.96218118182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1947","v":-116006.48254653187},1436854.4759899371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1947","v":106183.2492713595},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF1947)","v":-188801.20486068618},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1947","v":234369.19934947154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1947","v":-118207.65159128193},1557208.4412349316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1947","v":245630.28347664513},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK1947)","v":-196719.51240363866},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1947","v":254000.45842570454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1947","v":-128108.97411839997},1438721.5629347449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1947","v":205835.23107409466},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP1947)","v":-983791.2796466382},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1947","v":234673.74492432454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1947","v":-118361.25375959506},1401237.2185360438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1947","v":124855.31936736872},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU1947)","v":-236798.03113783844},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1947","v":228559.57266007294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1947","v":-115277.47847347464},{"$f":"SUM(C1947:F1947)","v":-140472.06000049724},{"$f":"SUM(H1947:K1947)","v":-907111.17954680347},{"$f":"SUM(M1947:P1947)","v":324279.37316586595},{"$f":"SUM(R1947:U1947)","v":-24780.620890545513},{"$f":"SUM(W1947:Z1947)","v":-851550.63515348232},{"$f":"SUM(AB1947:AE1947)","v":-216522.46662634227},{"$f":"SUM(AG1947:AJ1947)","v":33543.592168862931},{"$f":"SUM(AL1947:AO1947)","v":174802.25538031105},{"$f":"SUM(AQ1947:AT1947)","v":-661643.55740781408},{"$f":"SUM(AV1947:AY1947)","v":1339.3824161285884},{"$f":"BI1947*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17543.075687931363},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1947:BI1947)+Monte_Carlo!BJ1947/(1+Analise_Fundamentalista!$C$10)^10","v":-1576423.6698604166},{"$f":"(BK1947+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.194742211626078},0.64948098363799645]
["Tent1934",1729601.0869094175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1959","v":124940.68841884044},-318901.93242339592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1959","v":282119.88667373918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1959","v":-142291.43318945463},1670664.9595125681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1959","v":152167.26197837704},-446732.65327823849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1959","v":272506.6563699246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1959","v":-137442.85504192414},1555104.7654361571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1959","v":252584.48398585586},-335397.35767572315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1959","v":253657.32220635292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1959","v":-127935.90817467507},1576989.2859526081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1959","v":215405.13854388299},-816489.24502374383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1959","v":257226.96522678056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1959","v":-129736.3116391029},1518788.0276611249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1959","v":291689.20006061636},-878918.27310740249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1959","v":247733.60139986355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1959","v":-124948.18996272095},1432886.6702038383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1959","v":260804.81342788701},-232239.15345870206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1959","v":233721.99987255756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1959","v":-117881.22674326668},1510378.3747851748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1959","v":151348.84521306513},-808258.1193457382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1959","v":246361.88029360084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1959","v":-124256.34166926099},1491161.2499243519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1959","v":217821.9921101389},-1316681.9606703948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1959","v":243227.32335503068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1959","v":-122675.38045287249},1354696.4692228294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1959","v":137683.12180190242},-55196.416121999493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1959","v":220968.18582450107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1959","v":-111448.64766872433},1404420.7289020685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1959","v":217553.31066582902},-84598.619134940192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1959","v":229078.84360091883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1959","v":-115539.38062882339},-54132.790520270937,-159501.58997186102,42908.540341810556,-473593.45289218321,-464443.66160964355,144406.4330984758,-534803.73550833319,-978308.02565809758,192006.24383567969,246494.15450298428,{"$f":"BI1959*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3228551.8736146726},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1959:BI1959)+Monte_Carlo!BJ1959/(1+Analise_Fundamentalista!$C$10)^10","v":119963.53387189959},{"$f":"(BK1959+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.9060017224668862},0.8532082335539084]
["Tent1940",1615732.4572305251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1965","v":223920.91830347205},-660978.16766320844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1965","v":263546.46813009924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1965","v":-132923.64853959598},1591593.5962355353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1965","v":253239.57154946984},-534182.8150963668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1965","v":259609.11356904937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1965","v":-130937.78419634698},1516578.9893862032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1965","v":243693.54615304133},-130676.29148259152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1965","v":247373.27922355614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1965","v":-124766.45602158968},1568037.2315594493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1965","v":234778.31372646312},-632491.77640095784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1965","v":255766.77154974724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1965","v":-128999.84086602503},1531147.7081268062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1965","v":164309.1126214806},-278711.61183380196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1965","v":249749.62213359948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1965","v":-125965.00052125732},1492310.7615254011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1965","v":148159.42292888756},-235468.87618150903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1965","v":243414.82328496978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1965","v":-122769.94887932594},1462996.1197336121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1965","v":144501.55379658102},-231646.30957793733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1965","v":238633.23319302627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1965","v":-120358.28157317119},1396742.1260326391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1965","v":265924.84360159701},-121014.49940138844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1965","v":227826.36602806594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1965","v":-114907.67461553907},1316470.2566664545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1965","v":171704.0711031566},-568436.88265106559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1965","v":214733.00544909955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1965","v":-108303.84011094774},1334664.8105967687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1965","v":109102.24723507099},-615803.94614088233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1965","v":217700.76809202874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1965","v":-109800.67610080789},-306434.4297692331,-152271.91417419456,235624.07787241624,-270946.53199077252,9382.1224000208022,33335.421153022384,31130.195838498781,257829.03561273537,-290303.64620975719,-398801.60691459052,{"$f":"BI1965*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5223457.2369506434},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1965:BI1965)+Monte_Carlo!BJ1965/(1+Analise_Fundamentalista!$C$10)^10","v":-2926016.5244969567},{"$f":"(BK1965+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-77.656072303901425},0.44187143983010674]
["Tent1952",1556635.3005714277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1977","v":269292.64153222612},-1050126.9281546783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1977","v":253906.97191007985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1977","v":-128061.82277983621},1647103.3189530978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1977","v":126698.19957731084},-314034.06705066882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1977","v":268663.45378708921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1977","v":-135504.47767336425},1589052.3521218726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1977","v":231974.16550952927},-792308.51627393381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1977","v":259194.60440460502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1977","v":-130728.72022792438},1455409.6882453519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1977","v":229850.88334703579},-811342.58926158585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1977","v":237395.78994213746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1977","v":-119734.15834763192},1459728.1655865998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1977","v":114313.39317344248},-836019.39809272881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1977","v":238100.18839987257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1977","v":-120089.43236701888},1437392.8847762106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1977","v":223421.15102330051},-1089564.2513668435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1977","v":234457.02065515713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1977","v":-118251.94559550087},1564338.8251327993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1977","v":266396.15371481201},-633505.51860828383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1977","v":255163.51452715578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1977","v":-128695.57905967667},1493591.2311198795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1977","v":285488.31206100283},-687121.8088629368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1977","v":243623.68412555178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1977","v":-122875.29100424297},1537319.1593104072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1977","v":178916.79951433424},-2742.2910989138581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1977","v":250756.26414007577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1977","v":-126472.71564725929},1446089.9902728379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1977","v":192756.10793933237},-946455.9787061112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1977","v":235875.62893175252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1977","v":-118967.44214269967},-654989.13749220863,-54176.891359633039,-431868.46658772393,-463830.07432004448,-603695.24888643262,-749938.0252838867,-240641.42942599271,-280885.10368062515,300458.05690823693,-636791.68397772592,{"$f":"BI1977*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8340623.6896528043},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1977:BI1977)+Monte_Carlo!BJ1977/(1+Analise_Fundamentalista!$C$10)^10","v":-6397686.3323476166},{"$f":"(BK1977+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-156.01428205954298},6.5526299410815697E-2]
["Tent1959",1584899.1637563887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1984","v":248289.50673301102},-525549.52075792942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1984","v":258517.16667640684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1984","v":-130387.04426038296},1410644.6386745339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1984","v":125365.92660098612},-60103.798038543726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1984","v":230094.04226896146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1984","v":-116051.41143654475},1544694.0691644901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1984","v":156327.00081297811},-815246.61201781256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1984","v":251959.20552812767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1984","v":-127079.43733627927},1553939.2573328875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1984","v":117522.18470666687},-44071.282464421914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1984","v":253467.21304389901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1984","v":-127840.02374232629},1473205.1172503505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1984","v":129954.85574142283},-13706.07549780642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1984","v":240298.45024467676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1984","v":-121198.15898714762},1395201.3670244135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1984","v":192835.03807328353},-163852.35685114967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1984","v":227575.0486809146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1984","v":-114780.91890918616},1545427.5382936313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1984","v":257926.04009528019},-1515286.3359158083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1984","v":252078.84365113656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1984","v":-127139.77863368919},1509411.2120375927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1984","v":216426.95177209447},-512044.09677040699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1984","v":246204.12377574938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1984","v":-124176.77478269825},1411534.2995155924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1984","v":246019.8833270414},-938238.16077888233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1984","v":230239.15724232563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1984","v":-116124.6023688845},1244136.7646476361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1984","v":118476.01824483249},-159877.34450308484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1984","v":202934.49495698998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1984","v":-102353.08283815546},-149129.89160889457,179304.75939485914,-534039.84301298601,199078.09154381766,235349.07150114555,141776.81099386228,-1132421.2308030808,-173589.79600526139,-578103.72257839981,59180.08586058217,{"$f":"BI1984*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":775133.90721623192},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1984:BI1984)+Monte_Carlo!BJ1984/(1+Analise_Fundamentalista!$C$10)^10","v":-661689.69168441021},{"$f":"(BK1984+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.54850541501559},0.77133316970003596]
["Tent1971",1401240.204123029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1996","v":192470.42913995692},-129557.43553374955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1996","v":228560.05964719865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1996","v":-115277.72409279937},1524108.5693650634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1996","v":116897.90930410767},-144393.89537765147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1996","v":248601.44927179115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1996","v":-125385.90216707118},1448792.4506856096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1996","v":220953.43117015387},-1406376.614759203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1996","v":236316.4345204873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1996","v":-119189.76911056611},1478207.7564607291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1996","v":212963.71130356492},-1173954.5551725596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1996","v":241114.44418558222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1996","v":-121609.71787686044},1487025.5530986339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1996","v":216226.74491464908},-355141.39927548682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1996","v":242552.73871894364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1996","v":-122335.14348550331},1687641.5056014613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1996","v":290483.68961564841},-400329.78639984893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1996","v":275275.74647686258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1996","v":-138839.48753243202},1351051.2705822203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1996","v":232054.51027275913},-172346.67681119376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1996","v":220373.60766704311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1996","v":-111148.76317931333},1521308.1926419935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1996","v":226588.2330660962},-1574059.1318598161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1996","v":248144.67229024568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1996","v":-125155.51978560076},1503785.612351062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1996","v":110150.24408775604},-800313.10133714147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1996","v":245286.51707554096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1996","v":-123713.96596047615},1407532.3438344863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1996","v":140799.64970641187},-178925.81694537224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1996","v":229586.3874841588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1996","v":-115795.36806524354},176195.32916060666,95719.561031176185,-1068296.5181791279,-841486.1175602728,-18697.059127397413,26590.162160230044,168932.67794929515,-1224481.7462890749,-568590.30613432068,75664.852179954891,{"$f":"BI1996*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":991049.466324821},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1996:BI1996)+Monte_Carlo!BJ1996/(1+Analise_Fundamentalista!$C$10)^10","v":-1553823.5954194907},{"$f":"(BK1996+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.684641461396154},0.65276541794319376]
["Tent1975",1590251.0084283585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2000","v":195975.14247057494},-923276.80384190648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2000","v":259390.1204596688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2000","v":-130827.33170836477},1574081.3145493206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2000","v":179229.57430817204},-151797.62141988191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2000","v":256752.63818746779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2000","v":-129497.07762047315},1561368.338931462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2000","v":298504.55815170129},-453861.95050690335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2000","v":254678.99053094076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2000","v":-128451.20205155798},1479380.8654232486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2000","v":103778.03932790725},-520398.49429093744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2000","v":241305.79314463807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2000","v":-121706.22761938296},1601936.8974579973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2000","v":190664.69251085856},-105773.6793243331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2000","v":261296.23725947645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2000","v":-131788.71055502788},1408301.1828590399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2000","v":186364.73703321611},-777101.06462774926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2000","v":229711.79488596899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2000","v":-115858.61918570346},1482883.5421201752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2000","v":238437.90532144252},-658902.76076931891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2000","v":241877.12416441523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2000","v":-121994.38706318602},1535901.5782030856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2000","v":224904.17015998645},-899811.19946632138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2000","v":250525.03867174362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2000","v":-126356.09358396981},1422996.9523501389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2000","v":177382.13033222232},-990614.53233818675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2000","v":232108.8613857482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2000","v":-117067.61594139285},1439632.1479960477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2000","v":119071.7776081281},-155294.57831039926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2000","v":234822.27290354812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2000","v":-118436.16609307723},-598738.87262002751,154687.51345528476,-29129.603875819274,-297020.88943777507,214398.539890974,-476883.15189426753,-300582.11834664718,-550738.08421856118,-698191.15656160901,80163.306108199744,{"$f":"BI2000*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1049969.6946267397},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2000:BI2000)+Monte_Carlo!BJ2000/(1+Analise_Fundamentalista!$C$10)^10","v":-1107190.1184941609},{"$f":"(BK2000+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.603786539748619},0.71506517093979738]
["Tent1980",1733378.5747372673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2005","v":205108.54844812036},-510379.54841755796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2005","v":282736.04287644406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2005","v":-142602.20089245192},1581977.3372850572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2005","v":108918.46879996348},-456019.52554954577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2005","v":258040.57969966915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2005","v":-130146.67040812114},1618987.0447360314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2005","v":138097.10597184222},-810355.46793989604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2005","v":264077.33265439479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2005","v":-133191.39809416322},1450232.4908338534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2005","v":145266.09798163114},-1460266.1222248818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2005","v":236551.32334340893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2005","v":-119308.23884216769},1287760.7929920505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2005","v":147798.51019745163},-190721.89771431519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2005","v":210050.12758807812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2005","v":-105941.95981192972},1475572.9031604666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2005","v":280365.13061868522},-525548.16103666578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2005","v":240684.66617486169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2005","v":-121392.95283480774},1368753.8053907398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2005","v":195896.27522493666},-538278.88002611895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2005","v":223261.11574726843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2005","v":-112605.12156625875},1460108.5259071228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2005","v":171672.08778366327},-164587.38069497072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2005","v":238162.2299950897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2005","v":-120120.72398422773},1370748.2490845753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2005","v":263287.42894781841},-525497.06868633488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2005","v":223586.43482410102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2005","v":-112769.20116458893},1440432.2157439918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2005","v":240784.83181872577},-655521.81031803659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2005","v":234952.77410644953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2005","v":-118501.9863491844},-165137.15798544546,-219207.14745803428,-541372.42740782234,-1197756.9397420094,61184.780259284846,-125891.31707792662,-231726.61062017261,125126.21309955452,-151392.4060790044,-298286.19074204564,{"$f":"BI2005*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3906917.9629651448},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2005:BI2005)+Monte_Carlo!BJ2005/(1+Analise_Fundamentalista!$C$10)^10","v":-3716153.016303909},{"$f":"(BK2005+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-95.490049723236481},0.32397685701477841]
["Tent1992",1687473.7964464752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2017","v":192449.7286536727},-749810.83299767855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2017","v":275248.39098538138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2017","v":-138825.69037642734},1545657.4318014109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2017","v":166712.87743981901},-1195729.2299295738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2017","v":252116.34219970519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2017","v":-127158.69159399575},1611226.0999517266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2017","v":316408.67958671961},-182317.57416716102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2017","v":262811.42407027056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2017","v":-132552.91794713913},1456887.7418792117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2017","v":185941.50089361772},-151525.50078432341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2017","v":237636.87924697096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2017","v":-119855.75538609621},1479582.0287937415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2017","v":133805.55114544253},-230382.49427374962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2017","v":241338.60544321712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2017","v":-121722.77699860647},1468312.3997787517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2017","v":143043.33351391336},-531062.8432549804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2017","v":239500.38593432147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2017","v":-120795.64317786995},1295214.461932566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2017","v":175762.29569551477},-160698.42045304523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2017","v":211265.91558261466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2017","v":-106555.16088129353},1293793.6012962735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2017","v":194227.41679974762},-419696.05231392075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2017","v":211034.15518148869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2017","v":-106438.26901655621},1355395.7143498957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2017","v":228337.3997448108},-339970.37720580393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2017","v":221082.24157845392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2017","v":-111506.17341384212},1361008.6559715839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2017","v":140934.11814473852},-495422.33530013071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2017","v":221997.7835876501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2017","v":-111967.94087791436},-420938.40373505175,-904058.70188404538,264349.61154269002,152197.12397016911,23038.885316303567,-269314.76698461553,119774.62994379067,-120872.74934924065,-2056.9092963813309,-244458.37444565643,{"$f":"BI2017*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3201887.4623161331},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2017:BI2017)+Monte_Carlo!BJ2017/(1+Analise_Fundamentalista!$C$10)^10","v":-2546633.3818969261},{"$f":"(BK2017+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.093108222933026},0.50111814762500972]
["Tent1999",1652254.7055063143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2024","v":304332.94978686766},-791120.24123473011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2024","v":269503.71030728077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2024","v":-135928.2737620218},1482510.1485846431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2024","v":160034.59444511452},-1536986.6455448167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2024","v":241816.2189402417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2024","v":-121963.66859190576},1443483.2310037476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2024","v":257906.52296056552},-337060.12145653396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2024","v":235450.43341404179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2024","v":-118752.98835032751},1495594.9284855539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2024","v":101188.34459239652},-926667.49512673856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2024","v":243950.51259369447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2024","v":-123040.13188691679},1483857.3921836324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2024","v":221933.24861093934},-1194699.8705567545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2024","v":242035.97146835091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2024","v":-122074.50410421343},1556543.4466293794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2024","v":113264.01260372867},-682180.33901036205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2024","v":253891.98936646484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2024","v":-128054.26610728492},1439909.7365276557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2024","v":174643.91868287476},-81641.525559625312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2024","v":234867.55111577397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2024","v":-118459.0028444521},1330006.4941387509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2024","v":151207.75895516522},-853347.36711499514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2024","v":216940.93756164052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2024","v":-109417.4440769163},1384287.1661242947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2024","v":109050.29901373708},-28387.422665131566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2024","v":225794.80400809358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2024","v":-113883.02557415678},1338759.2884562197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2024","v":167105.32441601346},-14933.054086906019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2024","v":218368.62939163079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2024","v":-110137.52205169985},-353211.85490260349,-1257099.5007513664,37543.846567745844,-704568.76982756436,-852805.15458167775,-443078.60314745345,209410.94139457133,-594616.11467510567,192574.65478254232,260403.37766903837,{"$f":"BI2024*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3410733.2669375101},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2024:BI2024)+Monte_Carlo!BJ2024/(1+Analise_Fundamentalista!$C$10)^10","v":-1171903.1736216112},{"$f":"(BK2024+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.06440907249592},0.70637414541129162]
["Tent2011",1667063.7852097161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2036","v":311292.92739311443},-809436.36620552279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2036","v":271919.259140643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2036","v":-137146.59236228309},1699258.8029046808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2036","v":137041.47176443535},-908750.77364499145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2036","v":277170.67509563203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2036","v":-139795.22345071644},1519832.3444309854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2036","v":109429.85588402217},-540922.23002126173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2036","v":247903.94271786709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2036","v":-125034.10418364269},1565605.6767091583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2036","v":155934.24985484779},-298635.34433626937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2036","v":255370.15409616387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2036","v":-128799.80085266857},1399606.0533611581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2036","v":244312.26006089363},-221711.69738540624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2036","v":228293.50891984531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2036","v":-115143.28520066747},1427920.4660462113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2036","v":165589.17686298647},-205812.84350722918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2036","v":232911.94895113274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2036","v":-117472.66530534411},1390921.8933203307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2036","v":109593.23441002693},-123661.00935225812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2036","v":226877.01221137441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2036","v":-114428.85365479931},1639039.1031389297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2036","v":264865.20169423852},-273989.84280484379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2036","v":267348.07784935151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2036","v":-134841.04791812663},1415977.1906145245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2036","v":195765.58751455141},-712860.69556920673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2036","v":230963.84916280437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2036","v":-116490.11170323705},1443215.0429177994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2036","v":273424.57611786562},-1100144.7457454391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2036","v":235406.68853379882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2036","v":-118730.92495813682},-363370.77203404845,-634333.85023564054,-308622.5356030151,-16130.741237926282,135750.78639466525,75215.617001545921,98380.383614343911,123382.38882061961,-402621.370595088,-710044.40605191153,{"$f":"BI2036*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9300079.3553534839},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2036:BI2036)+Monte_Carlo!BJ2036/(1+Analise_Fundamentalista!$C$10)^10","v":-5592981.0624029273},{"$f":"(BK2036+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-137.85147631367218},0.11626626790779539]
["Tent2016",1748998.1147935707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2041","v":236645.84452342216},-448175.68528329849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2041","v":285283.78807846305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2041","v":-143887.19473131618},1553352.7458917913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2041","v":157869.56442468864},-762203.4261407688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2041","v":253371.54558476797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2041","v":-127791.77241190842},1645435.0105410363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2041","v":314102.37099304865},-236050.95159805988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2041","v":268391.33151351416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2041","v":-135367.22868760044},1578880.1692923799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2041","v":295003.45844355796},-404222.22792858648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2041","v":257535.39229563891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2041","v":-129891.87149764286},1439047.6234738901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2041","v":158613.10490138773},-261533.99862906549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2041","v":234726.92953611081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2041","v":-118388.07822320846},1335453.603921975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2041","v":96746.94787909255},-98011.110651749346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2041","v":217829.43029350424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2041","v":-109865.56882872264},1457406.550384738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2041","v":100529.26714983671},-719492.42789109389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2041","v":237721.50349813051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2041","v":-119898.43690749495},1323631.2798695131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2041","v":200140.6210839627},-1104403.9380605295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2041","v":215901.05921005367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2041","v":-108892.96569740704},1411506.6643262503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2041","v":106286.8859721139},-305682.09328787023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2041","v":230234.64959224124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2041","v":-116122.32886736574},1443819.7854469894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2041","v":224098.84649338527},-773546.81928162591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2041","v":235505.3297147585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2041","v":-118780.67613015002},-70133.247412729455,-478754.08854322071,211075.52222090252,18424.751312967535,13417.957585224591,106699.6986921248,-501140.09415062162,-797255.22346392018,-85282.886590880822,-432723.31920363219,{"$f":"BI2041*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5667759.8938953029},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2041:BI2041)+Monte_Carlo!BJ2041/(1+Analise_Fundamentalista!$C$10)^10","v":-3726762.9364124071},{"$f":"(BK2041+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-95.72952363388093},0.32248018278583357]
["Tent2029",1574487.4051740656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2054","v":201795.52004879335},-736787.78113650181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2054","v":256818.87672183241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2054","v":-129530.48602743883},1549041.884686026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2054","v":190576.72107927254},-154583.53883009736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2054","v":252668.38941538217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2054","v":-127437.1249594457},1799409.1400623298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2054","v":170685.30768865801},-5928.9350725579943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2054","v":293506.46603788901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2054","v":-148034.42676552985},1588686.6723299937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2054","v":157877.83042730726},-256464.46319454318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2054","v":259134.9573899121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2054","v":-130698.63635363181},1395482.9210863609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2054","v":234669.1342102802},-739854.04161877895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2054","v":227620.97372146315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2054","v":-114804.08189821179},1365583.5910919241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2054","v":148892.59335190765},-141723.52620200932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2054","v":222744.01356371725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2054","v":-112344.31325646389},1563390.6503319852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2054","v":166265.33860325141},-814931.10448828223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2054","v":255008.85518438759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2054","v":-128617.57428022604},1425418.6551431227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2054","v":112837.47254881467},-81227.38728664942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2054","v":232503.87184375781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2054","v":-117266.84544221856},1443106.9967535306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2054","v":141310.49556327736},-281699.86530283425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2054","v":235389.06483325321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2054","v":-118722.03617812808},1453729.0032594206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2054","v":240735.10496850251},-263674.40369011747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2054","v":237121.64889230009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2054","v":-119595.89116151707},-407703.87039331481,161224.44670511162,310228.41188845917,29849.688269044374,-392368.01558524737,117568.76745715168,-522274.48498086928,146847.11166370448,-23722.341084431755,94586.459009168058,{"$f":"BI2054*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1238882.4800668033},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2054:BI2054)+Monte_Carlo!BJ2054/(1+Analise_Fundamentalista!$C$10)^10","v":205675.08989311015},{"$f":"(BK2054+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.9714271641362684},0.86080915149898163]
["Tent2041",1594972.6906457895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2066","v":211769.95623101463},-517245.31356707332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2066","v":260160.28674955666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2066","v":-131215.77672893534},1507496.3762998472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2066","v":193396.96944041946},-422805.88576399675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2066","v":245891.78976681505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2066","v":-124019.24439982075},1645116.0293841672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2066","v":219358.62532058917},-283690.25189478247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2066","v":268339.30163881759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2066","v":-135340.9866331089},1583493.6654381892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2066","v":277483.26936279272},-804796.24297349458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2066","v":258287.91206431642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2066","v":-130271.41622825715},1470069.7401072888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2066","v":249794.12398643896},-572421.88046726363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2066","v":239787.03044332788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2066","v":-120940.21667278836},1506837.2247712379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2066","v":228833.36536024717},-534730.82142289705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2066","v":245784.27378757598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2066","v":-123965.01708902365},1491386.7216569602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2066","v":179823.54367409396},-637336.17731229635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2066","v":243264.10065595456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2066","v":-122693.9296410173},1421105.6535769601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2066","v":174931.54292678111},-390627.644611486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2066","v":231800.36655442911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2066","v":-116912.02190583061},1483469.8666544359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2066","v":143872.93974178794},-708785.75082001463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2066","v":241972.76113666946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2066","v":-122042.62301708633},1432562.647807529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2066","v":258575.34096696574},-635507.84086846956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2066","v":233669.14770773274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2066","v":-117854.56995430807},-176530.84731543736,-107536.37095658298,68666.688431515387,-399296.47777464252,-203780.94271028513,-184078.1993640975,-336942.46262326511,-100807.75703610638,-444982.67295864352,-261117.92214807912,{"$f":"BI2066*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3420092.2877274337},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2066:BI2066)+Monte_Carlo!BJ2066/(1+Analise_Fundamentalista!$C$10)^10","v":-2870678.4376919526},{"$f":"(BK2066+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-76.407049887213986},0.45046434138474245]
["Tent2044",1561529.0558685663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2069","v":303174.8259635907},-243602.11271957148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2069","v":254705.20550295111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2069","v":-128464.42396931199},1542952.4417871931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2069","v":244676.02244031572},-1179743.2618626484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2069","v":251675.12400087281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2069","v":-126936.156519984},1532312.6320439032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2069","v":274116.86527086754},-574810.39661242301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2069","v":249939.63600787509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2069","v":-126060.8368935717},1595969.475656857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2069","v":117266.19751443638},-632560.40848150861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2069","v":260322.87503450215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2069","v":-131297.78059033438},1471688.8224427069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2069","v":194492.8090170309},-75620.503627168931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2069","v":240051.12331910181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2069","v":-121073.41591029002},1486832.1880224477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2069","v":234277.40519782912},-74778.080419191945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2069","v":242521.19842112978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2069","v":-122319.23565911053},1534674.4179357602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2069","v":161389.99647782565},-471829.75806407636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2069","v":250324.8732589391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2069","v":-126255.13712961022},1417685.0617918153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2069","v":96729.174428907048},-910168.33770855353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2069","v":231242.42462545721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2069","v":-116630.61545254604},1411113.3379475111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2069","v":274019.9556165461},-300738.80507541134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2069","v":230170.49306838406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2069","v":-116089.97055389934},1467573.2043081925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2069","v":208021.81897372979},-37874.739295272026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2069","v":239379.81377235751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2069","v":-120734.83078378145},185813.49477765837,-810328.27194144391,-176814.7322272521,-386269.11652290449,237850.01279867376,279701.28754065646,-186370.02545692184,-698827.35410673532,87361.673055619482,288792.06266703375,{"$f":"BI2069*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3782564.9735535998},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2069:BI2069)+Monte_Carlo!BJ2069/(1+Analise_Fundamentalista!$C$10)^10","v":799090.42739049287},{"$f":"(BK2069+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.4224052166634058},0.9060918690364258]
["Tent2051",1610691.8880366755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2076","v":195785.08064916159},-856813.87119457312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2076","v":262724.2873275415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2076","v":-132508.96921260442},1423160.6859183337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2076","v":112831.83210841748},-158573.57690609974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2076","v":232135.56840857177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2076","v":-117081.08603241904},1462516.885586441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2076","v":134261.55392712285},-895591.84950509085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2076","v":238555.06402193051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2076","v":-120318.85576906503},1589530.1926895753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2076","v":255911.77582070141},-1365650.8265743519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2076","v":259272.54626520438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2076","v":-130768.03138454256},1374327.0284132143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2076","v":267190.27501800028},-827699.96161324135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2076","v":224170.17914888635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2076","v":-113063.62144658051},1297433.9187524302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2076","v":158148.71924554967},-361969.0961590269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2076","v":211627.9371558181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2076","v":-106737.75193896041},1376770.6194690284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2076","v":251412.06347736809},-783611.26937501912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2076","v":224568.75986033533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2076","v":-113264.65165874465},1450120.5994169342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2076","v":140586.30410264892},-645635.19141307753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2076","v":236533.07243335812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2076","v":-119299.03371955558},1358689.8451331835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2076","v":187643.87259336544},-80223.841274640406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2076","v":221619.55611317721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2076","v":-111777.1761287543},1470677.9614753646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2076","v":141358.96179522108},-140665.35484562704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2076","v":239886.23906705782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2076","v":-120990.2540431479},-530813.47243047447,69312.737578470449,-643094.08732510253,-981234.53587298864,-449403.12889293523,-98930.191696619542,-420895.09769606037,-387814.84859662608,217262.41130314794,119589.59197350396,{"$f":"BI2076*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1566370.6184407545},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2076:BI2076)+Monte_Carlo!BJ2076/(1+Analise_Fundamentalista!$C$10)^10","v":-1594212.7923728537},{"$f":"(BK2076+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.596256143062242},0.64688781959148267]
["Tent2065",1432609.1810250666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2090","v":256205.46178030036},-43049.871744157412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2090","v":233676.73786604014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2090","v":-117858.39816548605},1603252.5812988651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2090","v":183664.06296123544},-74057.298438038371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2090","v":261510.84199052883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2090","v":-131896.94969800612},1400853.7419040718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2090","v":257140.93596670282},-91700.024430984879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2090","v":228497.0227549111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2090","v":-115245.93048245466},1435495.2997850867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2090","v":280389.01409226196},-905399.24462298676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2090","v":234147.50046191635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2090","v":-118095.83440314015},1527112.5333560717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2090","v":254275.9205749871},-444460.9984628571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2090","v":249091.43392034937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2090","v":-125633.03333781636},1604091.0535313373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2090","v":194767.18471899719},-129927.6808444636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2090","v":261647.6074522266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2090","v":-131965.9294278126},1438409.0857241398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2090","v":277093.40194651019},-889923.66239463864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2090","v":234622.77592580154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2090","v":-118335.54677405223},1450172.814384131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2090","v":162957.54859306299},-156947.79290681536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2090","v":236541.58935713882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2090","v":-119303.32935892156},1381095.8061053732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2090","v":211319.59351660972},-779840.06663133064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2090","v":225274.25268924463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2090","v":-113620.47764079066},1388496.8089416176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2090","v":195766.969576123},-81394.896900275649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2090","v":226481.45017381854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2090","v":-114229.34595648431},328973.92973669706,239220.65681571976,278692.0038081744,-508958.56447194866,-66726.677305336983,194521.1818989476,-496543.03129637917,123248.01568446489,-456866.69806626695,226624.17689318157,{"$f":"BI2090*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2968297.2092792816},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2090:BI2090)+Monte_Carlo!BJ2090/(1+Analise_Fundamentalista!$C$10)^10","v":1433924.0757994119},{"$f":"(BK2090+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.751080158466838},0.94137734683859942]
["Tent2069",1540866.1317261099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2094","v":252912.92510438713},-1335735.1417308582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2094","v":251334.82035371748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2094","v":-126764.51922690183},1666404.6232345083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2094","v":316959.1596221971},-389813.76659713557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2094","v":271811.74145743111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2094","v":-137092.36419206153},1587032.5798848593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2094","v":298991.00627256301},-501179.30637576414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2094","v":258865.15392094976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2094","v":-130562.55689205689},1512250.1829011657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2094","v":247111.60692102878},-725565.72032062581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2094","v":246667.19595138755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2094","v":-124410.33224055273},1331431.0498978405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2094","v":128478.27066003239},-572374.26110631402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2094","v":217173.30068418742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2094","v":-109534.63993332117},1362269.4006217045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2094","v":234876.28859929289},-4900.8656023492831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2094","v":222203.42703948912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2094","v":-112071.66026414123},1469574.602449571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2094","v":220349.04897792902},-709613.18619003089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2094","v":239706.26720783938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2094","v":-120899.48251305871},1495944.5673905252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2094","v":277114.69808670325},-771196.71142816648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2094","v":244007.54313616682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2094","v":-123068.89610385889},1441943.5622860887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2094","v":273436.85403058783},-706295.47030314431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2094","v":235199.29390711815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2094","v":-118626.32234038407},1377620.5925005218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2094","v":224661.5198535207},-451383.58422356332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2094","v":224707.40124830365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2094","v":-113334.57754034761},-958251.91549965541,61864.770290431101,-73885.703074308258,-356197.24968876218,-336257.32969541539,340107.18977229152,-370457.35251732118,-373143.3663091553,-316285.6447058224,-115349.24066208658,{"$f":"BI2094*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1510830.9883068672},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2094:BI2094)+Monte_Carlo!BJ2094/(1+Analise_Fundamentalista!$C$10)^10","v":-2464492.6166366329},{"$f":"(BK2094+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-67.239129109135959},0.51398773485352245]
["Tent2081",1505999.6998679803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2106","v":228491.89277756595},-424869.67882063874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2106","v":245647.66284729511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2106","v":-123896.11529443161},1513877.0162318151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2106","v":100022.07298654193},-328254.3941187234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2106","v":246932.55311284724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2106","v":-124544.16913966807},1587074.6634491647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2106","v":305169.76104513387},-389150.71087743726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2106","v":258872.01828434694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2106","v":-130566.01903759094},1425391.8275751348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2106","v":167703.32992914232},-601056.41357739351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2106","v":232499.49592696535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2106","v":-117264.63838237866},1552311.2529826709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2106","v":212254.52259405173},-1093782.3062809398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2106","v":253201.66487428715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2106","v":-127706.09050535955},1653368.2552617514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2106","v":195481.01368110129},-707021.13656573766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2106","v":269685.34440382896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2106","v":-136019.88366665712},1466268.8268008363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2106","v":147522.29255632276},-150904.14715229199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2106","v":239167.05324778322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2106","v":-120627.52179424245},1469222.6994665423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2106","v":98489.738022284422},-113012.7872819115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2106","v":239648.86736550371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2106","v":-120870.53203414322},1448293.1202726511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2106","v":244112.96929150642},-236136.11675512837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2106","v":236234.98739341111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2106","v":-119148.69001976725},1420634.2792389186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2106","v":216534.40221710777},-1448879.613347719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2106","v":231723.4794179468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2106","v":-116873.24271527835},-74626.238490209289,-105843.93715900231,44325.049414452602,-318118.22610366449,-756032.20931796066,-377874.66214746458,115157.67685757154,104255.2860717334,125063.14991002191,-1117494.9744279427,{"$f":"BI2106*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14636819.687343273},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2106:BI2106)+Monte_Carlo!BJ2106/(1+Analise_Fundamentalista!$C$10)^10","v":-8036298.6512041111},{"$f":"(BK2106+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-192.99899975901454},1.5634124079265725E-2]
["Tent2093",1701969.9510564744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2118","v":291415.11876375636},-1489153.9553525916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2118","v":277612.8977648525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2118","v":-140018.26514456561},1688730.8635532972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2118","v":180754.40140803446},-546861.60017600469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2118","v":275453.43458323873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2118","v":-138929.10721722306},1552264.5724964612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2118","v":250574.11651388812},-545650.64533617219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2118","v":253194.05069459043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2118","v":-127702.25017863043},1579826.1056646963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2118","v":252185.91733609317},-921289.53367614257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2118","v":257689.68652231249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2118","v":-129969.69212526715},1552494.288468878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2118","v":179355.88675763982},-961227.73082528322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2118","v":253231.52028488839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2118","v":-127721.14853339505},1453393.6597663539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2118","v":234465.22169062111},-526183.46273462148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2118","v":237066.95011292445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2118","v":-119568.30300457129},1482438.0357775702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2118","v":261055.84387549892},-404586.94216612098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2118","v":241804.45642626486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2118","v":-121957.73599002005},1410458.0313528352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2118","v":246525.66387984194},-1118339.2330187315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2118","v":230063.6042466634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2118","v":-116036.05955948528},1512210.4064934563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2118","v":286006.98635047884},-705346.2092614331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2118","v":246660.70791451004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2118","v":-124407.05990099251},1466541.6038245792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2118","v":176364.21296780035},-1019962.961097013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2118","v":239211.54664201612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2118","v":-120649.96271078865},-1060144.2039685484,-229582.87140195453,-169584.72830632408,-541383.62194300408,-656361.47231615009,-174219.59393564722,-23684.37785437725,-757786.02445171145,-297085.57489743672,-725037.16419798508,{"$f":"BI2118*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9496452.7642919552},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2118:BI2118)+Monte_Carlo!BJ2118/(1+Analise_Fundamentalista!$C$10)^10","v":-7432070.3304990325},{"$f":"(BK2118+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-179.36111018004561},2.766411245250831E-2]
["Tent2100",1647250.4211096975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2125","v":166361.92697417297},-38611.469276002215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2125","v":268687.44801562175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2125","v":-135516.57952554637},1633853.3502826281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2125","v":214833.12676285391},-779153.15890118282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2125","v":266502.21574900323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2125","v":-134414.42457030716},1601636.4274394088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2125","v":221273.35636391758},-773628.95152753079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2125","v":261247.22678634792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2125","v":-131763.99138139933},1607131.5157489961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2125","v":256952.98742353174},-1052225.2021115154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2125","v":262143.54542473008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2125","v":-132216.06324756067},1499249.3633822415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2125","v":214031.72895747819},-659770.27091489569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2125","v":244546.59730173097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2125","v":-123340.77622790549},1391095.9623872817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2125","v":123451.11041437446},-662760.85797648481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2125","v":226905.4050852072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2125","v":-114443.17403028814},1399464.0815805567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2125","v":197360.77321612524},-30508.490128005255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2125","v":228270.35152074485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2125","v":-115131.60541607023},1444619.6732146346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2125","v":207681.07167302875},-422541.16956557968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2125","v":235635.80156058914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2125","v":-118846.48157957441},1331084.8514270484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2125","v":115569.75448693121},-891345.57594179432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2125","v":217116.83132019031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2125","v":-109506.15875523345},1422271.9496155377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2125","v":110256.38524161288},-53460.619909827503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2125","v":231990.604239131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2125","v":-117007.97116031965},260921.32618824611,-432232.24095963279,-422872.35975866462,-665344.73251081433,-324532.72088359203,-426847.51650719123,279991.02919279458,-98070.777911536192,-668165.14888990624,171778.39841059677,{"$f":"BI2125*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2249933.5578700118},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2125:BI2125)+Monte_Carlo!BJ2125/(1+Analise_Fundamentalista!$C$10)^10","v":-552281.51451096754},{"$f":"(BK2125+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.079080218946427},0.78413131588188811]
["Tent2106",1672841.8302212229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2131","v":181512.58780430787},-80334.378541579179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2131","v":272861.73160795332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2131","v":-137621.94261035076},1651309.4392844292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2131","v":213942.14949873323},-762610.78045035864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2131","v":269349.52539064706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2131","v":-135850.5082665699},1618303.4848108341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2131","v":190712.99453853813},-68537.35731656893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2131","v":263965.83535591891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2131","v":-133135.16274477346},1594289.2206112524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2131","v":182749.03099290206},-750975.66102103225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2131","v":260048.80411338821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2131","v":-131159.54877470221},1536804.8121683262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2131","v":257009.11819490106},-356818.18197225156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2131","v":250672.36759391081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2131","v":-126430.40115488441},1413711.1323642947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2131","v":140080.88437530454},-776524.40575238015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2131","v":230594.22630491565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2131","v":-116303.68682263517},1552702.6150423898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2131","v":289282.80827354873},-320074.70835308905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2131","v":253265.50099278404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2131","v":-127738.28721753489},1531083.0391225363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2131","v":125948.33849117241},-401052.33828440867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2131","v":249739.07379832494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2131","v":-125959.6803087701},1269086.2504857956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2131","v":243461.06837722784},-186877.70886195399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2131","v":207004.07271714677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2131","v":-104405.63595235089},1406545.5994586414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2131","v":252713.03407148042},-40681.899951207946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2131","v":229425.43695423819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2131","v":-115714.19023036977},236417.99826033125,-415169.61382754822,253006.30983311465,-439337.37468944432,24432.902661675893,-522152.98189479514,94735.313695708828,-151324.60630368142,159181.79628006977,325742.38084414089,{"$f":"BI2131*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4266535.9594858978},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2131:BI2131)+Monte_Carlo!BJ2131/(1+Analise_Fundamentalista!$C$10)^10","v":1563477.6962465204},{"$f":"(BK2131+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.675203225309485},0.94709674404753685]
["Tent2118",1728605.0511588594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2143","v":182255.0193538504},-579507.11978339718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2143","v":281957.42060269119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2143","v":-142209.49096848382},1557349.912260901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2143","v":109949.31155129336},-624205.21140182216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2143","v":254023.53414536972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2143","v":-128120.61270673825},1557030.2974770777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2143","v":182475.24874663673},-2435707.0482793525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2143","v":253971.4009180759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2143","v":-128094.3185248006},1540867.8989545128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2143","v":228572.78840567748},-16656.336824391587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2143","v":251335.10861109689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2143","v":-126764.66461387234},1664411.071254431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2143","v":172337.76635727991},-674222.8313598932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2143","v":271486.56783042877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2143","v":-136928.35795355382},1483240.809336697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2143","v":144155.1562500541},-216244.63989202213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2143","v":241935.39898130813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2143","v":-122023.77884875741},1474410.6631044713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2143","v":179836.55796547479},-53443.73095071494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2143","v":240495.09007239118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2143","v":-121297.33725932654},1247676.0556407177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2143","v":194784.531007593},-1148044.284112951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2143","v":203511.79823312158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2143","v":-102644.2544798084},1409991.8561530428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2143","v":129792.55297394215},-148362.27515144585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2143","v":229987.56515560884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2143","v":-115997.70809347506},1442096.2747455947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2143","v":110205.02833178504},-1050672.4280192815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2143","v":235224.20324725186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2143","v":-118638.8857429475},-257504.17079533942,-388352.97841189732,-2127354.7171394406,336486.89557851042,-367326.85512573831,47822.136490582692,245590.57982782449,-852392.20935204474,95420.134884630068,-823882.08218319202,{"$f":"BI2143*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10791112.046585666},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2143:BI2143)+Monte_Carlo!BJ2143/(1+Analise_Fundamentalista!$C$10)^10","v":-7731161.8335950105},{"$f":"(BK2143+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-186.11183131220145},2.0986962608271497E-2]
["Tent2121",1574477.9675539504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2146","v":203254.5947218473},-468594.83983052935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2146","v":256817.33732622405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2146","v":-129529.7096099734},1651221.3338642654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2146","v":282498.14250574622},-1375065.6239240323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2146","v":269335.15427852178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2146","v":-135843.25997874115},1508524.9379472937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2146","v":97854.538888302384},-722982.90385542298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2146","v":246059.56122441348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2146","v":-124103.86247276634},1532547.5935929185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2146","v":201135.78370478455},-707834.71295524412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2146","v":249977.96121828491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2146","v":-126080.16679328489},1597539.8846619953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2146","v":239932.62622890115},-1134626.5720229605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2146","v":260579.02867242147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2146","v":-131426.97555310701},1382290.5585440081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2146","v":168716.39945161116},-133790.94912272194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2146","v":225469.13197392013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2146","v":-113718.76795645166},1521324.8828674851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2146","v":268523.90579775214},-761193.22258295165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2146","v":248147.39467782967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2146","v":-125156.89286296723},1456024.0514721815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2146","v":180996.22590728718},-76641.88725524109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2146","v":237496.00038097301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2146","v":-119784.70099859699},1356436.002707652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2146","v":116770.59953927726},-51904.229155607223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2146","v":221251.92581132095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2146","v":-111591.75622393386},1329915.9976648316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2146","v":253203.04178503584},-187098.7988638719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2146","v":216926.17643830422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2146","v":-109409.99908103255},-138052.61739243142,-959075.58711850538,-503172.66621547344,-382801.13482545951,-765541.89267474494,146675.81434635769,-369678.81497033709,222065.6380344221,174526.53997105712,173620.4202784356,{"$f":"BI2146*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2274060.1468540044},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2146:BI2146)+Monte_Carlo!BJ2146/(1+Analise_Fundamentalista!$C$10)^10","v":-947196.65431464638},{"$f":"(BK2146+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.992613208298714},0.73600979624590002]
["Tent2133",1495441.4517336567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2158","v":257211.51724933996},-1114613.3029133058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2158","v":243925.47858777252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2158","v":-123027.50560727694},1622383.675765553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2158","v":290244.32907596114},-1069775.8138448817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2158","v":264631.36628005205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2158","v":-133470.83333554017},1522329.5033778716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2158","v":226508.83237714533},-516239.75763850496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2158","v":248311.26103215001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2158","v":-125239.54133799209},1366273.1623490793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2158","v":88973.245617540742},-1923513.4378937902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2158","v":222856.4913867219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2158","v":-112401.0431482346},1389922.4964439571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2158","v":185922.13172432853},-853752.91126251861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2158","v":226713.99789805181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2158","v":-114346.63491954263},1384066.4782976666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2158","v":110335.71313452334},-404466.1921625082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2158","v":225758.80702294491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2158","v":-113864.86995007904},1524750.7819487012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2158","v":283058.32861982775},-706773.2191205211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2158","v":248706.20229414274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2158","v":-125438.73593875977},1496916.7343252893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2158","v":290334.49265434762},-902539.77128245728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2158","v":244166.11590045301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2158","v":-123148.87467666042},1568746.1758955135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2158","v":143630.76366330049},-1027305.2745471023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2158","v":255882.40936777488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2158","v":-129058.16454909484},1358971.2727546839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2158","v":116280.1982833816},-662237.44641958049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2158","v":221665.46052968426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2158","v":-111800.32871573257},-736503.81268347031,-648370.95182440872,-166659.20556720174,-1724084.7440377623,-555463.41655968095,-182236.54195511903,-300447.42414531036,-491188.03740431712,-756850.26606512186,-436092.11632224714,{"$f":"BI2158*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5711884.0082016336},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2158:BI2158)+Monte_Carlo!BJ2158/(1+Analise_Fundamentalista!$C$10)^10","v":-6687549.1360403206},{"$f":"(BK2158+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-162.55670447562326},5.2206296799008289E-2]
["Tent2140",1470242.7177289834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2165","v":163250.99986199135},-435069.16347221698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2165","v":239815.2452885884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2165","v":-120954.44725687327},1517049.2575153597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2165","v":136447.51762921317},-93981.538767681879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2165","v":247449.98592333103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2165","v":-124805.14420615861},1598036.6894265497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2165","v":127950.36054413664},-354701.01540052326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2165","v":260660.06383419133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2165","v":-131467.84686297079},1415599.7733757307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2165","v":271407.85647988709},-727806.7484036542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2165","v":230902.28762156627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2165","v":-116459.0622085155},1524859.5666317604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2165","v":295934.46960787388},-691639.08706606529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2165","v":248723.94645647518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2165","v":-125447.68547549324},1525265.6788685562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2165","v":161320.47203516407},-565791.36651740363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2165","v":248790.18851603955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2165","v":-125481.09566044676},1295033.6469218379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2165","v":87360.285222998093},-658391.96274161083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2165","v":211236.42235974286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2165","v":-106540.2855281191},1381406.4490890673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2165","v":93035.861448017735},-189667.21114135685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2165","v":225324.92250208129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2165","v":-113646.03372750604},1411534.8247984203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2165","v":174464.72566381516},-422263.63694188441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2165","v":230239.24292262094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2165","v":-116124.64558303774},1363482.3934101027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2165","v":198193.38661098087},-370069.85909054719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2165","v":222401.28155668906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2165","v":-112171.45118333987},-152957.36557851054,165110.82057870369,-97558.437885166088,-341955.66651071631,-272428.35647720948,-281161.80162664677,-466335.54068698897,15047.539081236129,-133684.31393848604,-61646.642106217128,{"$f":"BI2165*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-807440.57511380396},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2165:BI2165)+Monte_Carlo!BJ2165/(1+Analise_Fundamentalista!$C$10)^10","v":-1401586.0360169467},{"$f":"(BK2165+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.248524758887271},0.67458129649885656]
["Tent2155",1554842.2814715824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2180","v":211973.53597605001},-386470.36855056148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2180","v":253614.50774069378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2180","v":-127914.3140511565},1535678.8279471423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2180","v":137291.50151872341},-471583.66675555316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2180","v":250488.7052782005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2180","v":-126337.76828722862},1419864.2589136658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2180","v":273199.26788400149},-1177398.5880972254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2180","v":231597.87933100131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2180","v":-116809.89441115523},1566673.2789984422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2180","v":168681.22478229686},-191024.61456694754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2180","v":255544.29357788886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2180","v":-128887.63073492773},1552871.5228068915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2180","v":294993.09519993211},-277951.94892713951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2180","v":253293.05199268812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2180","v":-127752.1829811706},1483186.0298347929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2180","v":250993.05422999349},-1296510.4648129337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2180","v":241926.46374937159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2180","v":-122019.27222934423},1565210.2509413471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2180","v":277875.05338025314},-73267.305713562469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2180","v":255305.65513530688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2180","v":-128767.26982592042},1403908.0314555827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2180","v":229752.37618328404},-416164.26227747678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2180","v":228995.21614104084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2180","v":-115497.20185418849},1354762.0736378354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2180","v":266592.74550283875},-105644.3098788114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2180","v":220978.88673713745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2180","v":-111454.04483591241},1499327.6431636298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2180","v":157865.10948383855},-610475.24663260137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2180","v":244559.3657274803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2180","v":-123347.21617661262},-48796.638884974192,-210141.2282458579,-789411.33529337787,104313.27305831046,142582.0152843101,-925610.21906291286,331146.13297607715,-72913.871807340387,270473.27752525237,-331397.98759789515,{"$f":"BI2180*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4340612.441413342},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2180:BI2180)+Monte_Carlo!BJ2180/(1+Analise_Fundamentalista!$C$10)^10","v":-3077214.4086931106},{"$f":"(BK2180+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-81.068722751723342},0.41854405937249706]
["Tent2163",1581014.1233326332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2188","v":250301.7761966211},-662091.56839239318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2188","v":257883.46728041992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2188","v":-130067.42838243335},1562181.6432815453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2188","v":171807.20908164454},-309557.93445221905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2188","v":254811.65079162939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2188","v":-128518.11126112568},1530098.8866385671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2188","v":111364.95665135968},-64143.492547188987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2188","v":249578.54603886153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2188","v":-125878.71570457274},1524765.9692032405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2188","v":138066.11282230896},-358562.54435658577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2188","v":248708.67952809104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2188","v":-125439.98536918101},1458617.8203259648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2188","v":202865.61325013},-478673.58252934139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2188","v":237919.0769970931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2188","v":-119998.08609089391},1471879.9876541237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2188","v":275449.44376221858},-524329.97332502564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2188","v":240082.30479105451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2188","v":-121089.14275743086},1485488.0810928931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2188","v":129786.01652724494},-1127168.2765553074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2188","v":242301.95752361108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2188","v":-122208.65819543193},1367407.6113441489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2188","v":98976.557186675418},-303100.33955193398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2188","v":223041.53441447468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2188","v":-112494.37239889854},1158717.608926906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2188","v":141743.58382760576},-278081.50241445441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2188","v":189001.54665226859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2188","v":-95325.789561499216},1454234.2722175296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2188","v":188092.58954381163},-676737.70432636014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2188","v":237204.06467145306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2188","v":-119637.45880664611},-283973.75329778547,-11457.185840070801,170921.2944384595,-97227.737375366778,-157886.97837301216,-129887.36752918341,-877288.96069988341,-93576.620349682416,-42662.161496079279,-371078.50891774159,{"$f":"BI2188*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4860343.311751877},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2188:BI2188)+Monte_Carlo!BJ2188/(1+Analise_Fundamentalista!$C$10)^10","v":-3332841.3918412616},{"$f":"(BK2188+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-86.838416839400921},0.37978912330904457]
["Tent2170",1499258.7290148912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2195","v":271684.00465859799},-320396.87700885424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2195","v":244548.12495527015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2195","v":-123341.54672308068},1598855.9080908904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2195","v":143125.29718396268},-931977.19973681227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2195","v":260793.68879459062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2195","v":-131535.24263343302},1449238.9110600047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2195","v":251346.48895681259},-63455.19847059602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2195","v":236389.25787332971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2195","v":-119226.49867035639},1525685.8501740585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2195","v":112016.70895737309},-318119.19804914511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2195","v":248858.7237881257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2195","v":-125515.66246183091},1460307.6054109838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2195","v":264500.79330828035},-264998.83601628017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2195","v":238194.70238857591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2195","v":-120137.10192717506},1533317.4811465065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2195","v":202889.03280672955},-1320958.7590258282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2195","v":250103.53964848691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2195","v":-126143.50417450181},1313019.5918669729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2195","v":144480.27156013899},-117046.41894754511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2195","v":214170.15822984951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2195","v":-108019.95960029658},1477246.3744922006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2195","v":129361.71032909566},-360802.65313155937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2195","v":240957.63058615502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2195","v":-121530.62656547091},1389460.3423568767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2195","v":262293.63123706036},-125584.20370083411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2195","v":226638.61470151026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2195","v":-114308.61426385345},1296242.5169704901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2195","v":169242.99497510679},-608390.95261364779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2195","v":211433.60440577086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2195","v":-106639.73727630798},72493.705881933216,-659593.45639169193,305054.04968918988,-82759.427765477216,117559.55775340104,-994109.69074511342,133584.05124214682,-112013.93878177961,249039.42797388305,-334354.09050907812,{"$f":"BI2195*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4379331.1348109264},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2195:BI2195)+Monte_Carlo!BJ2195/(1+Analise_Fundamentalista!$C$10)^10","v":-2845048.1337316306},{"$f":"(BK2195+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.82855456796382},0.45445234896394582]
["Tent2182",1642517.4641352163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2207","v":150107.86106076461},-466476.03427963634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2207","v":267915.44266977737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2207","v":-135127.20694928005},1624613.867628803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2207","v":175033.06499955355},-1141963.8698065002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2207","v":264995.13887506415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2207","v":-133654.30754754841},1594373.292621898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2207","v":132830.14717358188},-1048337.22303122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2207","v":260062.5173252353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2207","v":-131166.46524057197},1488390.7220936355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2207","v":288934.63539784396},-767556.23971466033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2207","v":242775.41510662361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2207","v":-122447.45369062216},1546754.7995844989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2207","v":290135.14458471269},-668779.08945512201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2207","v":252295.33681120686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2207","v":-127248.97023441366},1551880.3257934402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2207","v":152597.71874355813},-130152.01802800347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2207","v":253131.375181068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2207","v":-127670.63883513337},1560858.2851811089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2207","v":265086.46057927486},-72846.08497692841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2207","v":254595.79429145166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2207","v":-128409.24076945038},1382748.5358053816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2207","v":256464.47815105654},-220835.87176210139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2207","v":225543.83387718312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2207","v":-113756.44499156816},1460564.8565361679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2207","v":173523.15190818088},-302919.09015331336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2207","v":238236.66331172342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2207","v":-120158.26555361418},1409077.871443436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2207","v":119969.9087929091},-370875.4519138012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2207","v":229838.48265060387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2207","v":-115922.51607652531},-183579.93749837438,-835589.97347943077,-786611.02377297485,-358293.64290081494,-253597.57829361613,147906.4370614893,318426.92912434769,147415.9952745701,-11317.540487023245,-136989.57654681354,{"$f":"BI2207*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1794273.6001901447},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2207:BI2207)+Monte_Carlo!BJ2207/(1+Analise_Fundamentalista!$C$10)^10","v":-2459339.1751138903},{"$f":"(BK2207+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-67.122812041513541},0.5147948159028064]
["Tent2189",1631326.1631613264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2214","v":197438.80405941349},-743297.9439508582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2214","v":266089.9994584024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2214","v":-134206.51704749768},1479922.2468741043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2214","v":253782.80538297707},-476017.33416457102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2214","v":241394.09932964144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2214","v":-121750.76617982182},1685057.6715819656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2214","v":329112.38187510625},-135291.42315023913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2214","v":274854.29035829223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2214","v":-138626.91976259171},1407864.249109366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2214","v":183828.66225377921},-628723.18022926676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2214","v":229640.52544651565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2214","v":-115822.67336564096},1525620.2057815399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2214","v":223576.60652532257},-770242.16261156509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2214","v":248848.01635464971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2214","v":-125510.26200575869},1491766.7956080083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2214","v":117374.58616804017},-1044297.346519949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2214","v":243326.09554067618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2214","v":-122725.19769908105},1429461.3165373972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2214","v":247808.21571376681},-633361.26332569018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2214","v":233163.28122031584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2214","v":-117599.42853784953},1419987.6477514361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2214","v":96573.689820497035},-559043.89162767271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2214","v":231618.0056163003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2214","v":-116820.04540764731},1347267.7954378617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2214","v":169791.211052486},-620285.94277363806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2214","v":219756.4748570339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2214","v":-110837.5029096465},1320147.6897306768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2214","v":168629.9892543396},-425101.99744533014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2214","v":215332.84145011785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2214","v":-108606.37647330717},-413975.65748053999,-102591.19563177433,330048.32932056766,-331076.66589461284,-423327.80173735158,-806321.86251031375,-269989.19492945704,-347672.24159852264,-341575.7597737647,-149745.54321417987,{"$f":"BI2214*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1961349.7735246865},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2214:BI2214)+Monte_Carlo!BJ2214/(1+Analise_Fundamentalista!$C$10)^10","v":-2696302.2575476835},{"$f":"(BK2214+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-72.471247793007478},0.47767488823020865]
["Tent2196",1534549.1401030924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2221","v":239040.17338418902},-51447.969218087201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2221","v":250304.43885460019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2221","v":-126244.83072861863},1539291.0818151415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2221","v":241751.58766485818},-229981.42941040604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2221","v":251077.90972516214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2221","v":-126634.94246444899},1595671.6356673036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2221","v":285627.72526828892},-44938.680235980493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2221","v":260274.29355248547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2221","v":-131273.27778486355},1490712.5787412608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2221","v":289704.32104549243},-394606.66062708257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2221","v":243154.13939123377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2221","v":-122638.46901349144},1507450.549753709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2221","v":253419.75670758041},-1310138.9188661852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2221","v":245884.31487558089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2221","v":-124015.47432533509},1476991.1362749841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2221","v":196220.88892662097},-421073.06240444921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2221","v":240915.99799384174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2221","v":-121509.62853765552},1600104.0465679166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2221","v":225816.87221145767},-837386.11806707771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2221","v":260997.27601962004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2221","v":-131637.92493055874},1363022.1563659378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2221","v":181098.53747146868},-125425.75752849554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2221","v":222326.21105417516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2221","v":-112133.58823961444},1370698.219377039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2221","v":152473.5276327898},-525203.60442085506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2221","v":223578.27434390286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2221","v":-112765.08530293663},1328527.4083083409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2221","v":126851.36920824485},-845169.4442067832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2221","v":216699.67989245066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2221","v":-109295.76212134161},311651.8122920834,136213.12551516527,369690.06079993036,15613.330796152179,-934850.32160835899,-105445.80402164202,-482209.89476655878,165865.40275753388,-261916.88774709904,-610914.15722742933,{"$f":"BI2221*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8001682.8427891424},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2221:BI2221)+Monte_Carlo!BJ2221/(1+Analise_Fundamentalista!$C$10)^10","v":-4196446.8960264456},{"$f":"(BK2221+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.33064536010941},0.25937438629270559]
["Tent2203",1607594.6076311786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2228","v":269425.80434047035},-1287720.6563085637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2228","v":262219.08158755378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2228","v":-132254.16105410858},1615574.3791381917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2228","v":136810.72810141311},-1330108.7453560103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2228","v":263520.68358715915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2228","v":-132910.64371525572},1522612.539071762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2228","v":260657.08179432037},-216771.5263493784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2228","v":248357.42774567101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2228","v":-125262.8262184378},1590537.1658544231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2228","v":151210.62301637762},-317759.90373000311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2228","v":259436.79636732358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2228","v":-130850.87340857572},1501675.1706227486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2228","v":250564.47076887108},-278044.45885761559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2228","v":244942.27724721891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2228","v":-123540.34339486992},1506555.588498492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2228","v":125950.94323672609},-1022682.3013876345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2228","v":245738.33533740288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2228","v":-123941.847336651},1406385.0832188956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2228","v":224909.16038522258},-678947.6475421614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2228","v":229399.25471851393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2228","v":-115700.98482365694},1445284.9963998115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2228","v":182629.59005868598},-63152.640987751111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2228","v":235744.32421533545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2228","v":-118901.2166223941},1287444.6822876784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2228","v":174149.57111476865},-1718116.3173415591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2228","v":209998.56592061112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2228","v":-105915.95390483814},1328912.4969241112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2228","v":110339.16595554067},-292661.49083404581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2228","v":216762.49273262676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2228","v":-109327.44272761412},-888329.93143464811,-1062687.9773826937,166980.15697217517,-37963.357754877623,93921.945763604468,-774934.87015015655,-340340.2172620818,236320.05666387622,-1439884.1342110173,-74887.274873492497,{"$f":"BI2228*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-980864.84886514419},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2228:BI2228)+Monte_Carlo!BJ2228/(1+Analise_Fundamentalista!$C$10)^10","v":-3292899.8399195191},{"$f":"(BK2228+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-85.936905844209988},0.38577620707004756]
["Tent2210",1624042.1967710915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2235","v":285226.27780214004},-611796.47878545278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2235","v":264901.89210341667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2235","v":-133607.27712748677},1695499.0815509714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2235","v":153550.98115210512},-264431.2620599239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2235","v":276557.41683032381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2235","v":-139485.91736628962},1478428.0887991528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2235","v":270715.49996231683},-928739.81571719528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2235","v":241150.38318609344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2235","v":-121627.844255509},1528491.3517171058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2235","v":296659.24335593003},-727420.18203947018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2235","v":249316.33669284574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2235","v":-125746.46645380153},1559798.0146748645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2235","v":292421.65389867319},-580935.99422376812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2235","v":254422.85071658395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2235","v":-128322.01406090823},1456037.5819046297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2235","v":265874.7320883146},-1577530.345975857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2235","v":237498.20736621247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2235","v":-119785.81412499319},1367046.7377297441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2235","v":95358.21849749508},-79222.418092687891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2235","v":222982.67134832029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2235","v":-112464.68392091217},1542527.3650332629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2235","v":100379.70223179831},-384080.87514420482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2235","v":251605.78858789575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2235","v":-126901.18615543576},1380185.1097448675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2235","v":263382.88146133861},-693803.29619743396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2235","v":225125.70655570866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2235","v":-113545.55615090634},1359120.3533566731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2235","v":169177.79501113866},-112552.70771155355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2235","v":221689.77746776716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2235","v":-111812.59333135889},-195275.58600738284,26191.218556215405,-538501.77682429401,-307191.06844449596,-162413.50366941921,-1193943.2206463232,126653.7878322153,-158996.5704799465,-318840.26433129306,166502.27143599335,{"$f":"BI2235*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2180827.4581183498},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2235:BI2235)+Monte_Carlo!BJ2235/(1+Analise_Fundamentalista!$C$10)^10","v":-763235.58078531246},{"$f":"(BK2235+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.840472830810192},0.75908283853133374]
["Tent2222",1601413.9510388849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2247","v":267371.00276432309},-846278.72075994126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2247","v":261210.93806209907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2247","v":-131745.68861429254},1774291.3232989109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2247","v":345499.63376822375},-582753.57314598467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2247","v":289409.43136762892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2247","v":-145968.02534331326},1450420.9592507402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2247","v":117160.28268447048},-340387.89986272587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2247","v":236582.06493395031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2247","v":-119323.74382846351},1566352.3200811436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2247","v":277690.98622817994},-211012.10000540569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2247","v":255491.94110536759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2247","v":-128861.22597334253},1671367.4108828125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2247","v":246434.48993470156},-30159.526711548278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2247","v":272621.23510282842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2247","v":-137500.64455938828},1454434.5886317038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2247","v":99940.91172604759},-72444.798257551985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2247","v":237236.7388207083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2247","v":-119653.93850816801},1458935.9090067844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2247","v":250273.79955105588},-500444.88039854506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2247","v":237970.96129762009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2247","v":-120024.25472285056},1404392.9558339887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2247","v":108811.3360975032},-458563.81349990366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2247","v":229074.31346106259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2247","v":-115537.09578424793},1342944.744360971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2247","v":101417.45139502321},-29434.722637370094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2247","v":219051.33036497273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2247","v":-110481.85261656005},1365477.9870389537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2247","v":158148.47630844469},-748822.31548581424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2247","v":222726.78820251586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2247","v":-112335.6253849301},-449442.46854781173,-93812.533353445266,-105969.2960727686,193309.60135479929,351395.55376659345,145078.9137810359,-132224.37427271967,-236215.25972558581,180552.20650606579,-480282.67635978386,{"$f":"BI2247*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6290686.8430718761},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2247:BI2247)+Monte_Carlo!BJ2247/(1+Analise_Fundamentalista!$C$10)^10","v":-3284362.6658451501},{"$f":"(BK2247+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-85.744215377124945},0.3870594881729944]
["Tent2229",1609795.7545225385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2254","v":295447.39458644058},-12450.975058202801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2254","v":262578.11657905712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2254","v":-132435.2457841094},1543598.13714754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2254","v":110251.16822038924},-430081.72733614634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2254","v":251780.4451083036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2254","v":-126989.27681397717},1398612.7459380971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2254","v":111260.84911435732},-56982.63494197985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2254","v":228131.48787363581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2254","v":-115061.56743470697},1452726.1588746905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2254","v":94319.323019906718},-593184.75131458882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2254","v":236958.07224661412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2254","v":-119513.3888054251},1515159.442173294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2254","v":180680.98493341726},-272721.99959423702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2254","v":247141.73305845191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2254","v":-124649.67221003122},1600923.7611378692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2254","v":115071.74425833594},-937045.41199179261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2254","v":261130.98186851788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2254","v":-131705.36149835904},1454936.2230033644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2254","v":117719.52000339888},-186390.62345768459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2254","v":237318.56175268706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2254","v":-119695.20714185522},1503827.6448668342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2254","v":270523.53756863583},-1057649.2246159473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2254","v":245293.37311227451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2254","v":-123717.42390633145},1462350.7259424999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2254","v":230854.06850601363},-173388.01983987016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2254","v":238527.96127536471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2254","v":-120305.18608878236},1343441.2886972458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2254","v":258051.53143748458},-509704.12155570323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2254","v":219132.32304758526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2254","v":-110522.70250141811},413139.29032318556,-195039.39082143069,167348.1346113063,-381420.74485349312,30451.046187600936,-692548.0473632979,48952.251156546132,-665549.73784136842,175688.82385272582,-143042.96957205149,{"$f":"BI2254*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1873560.2406087164},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2254:BI2254)+Monte_Carlo!BJ2254/(1+Analise_Fundamentalista!$C$10)^10","v":-1490017.6171054435},{"$f":"(BK2254+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-45.244492337453011},0.66197582648759135]
["Tent2237",1593404.3254887168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2262","v":299928.70903587824},-119602.92742279929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2262","v":259904.46648919419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2262","v":-131086.74991017737},1615428.1650404818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2262","v":165344.15628543746},-709285.45262569468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2262","v":263496.83421230142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2262","v":-132898.61492221605},1583381.5777169745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2262","v":149818.61546481538},-216286.33409485003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2262","v":258269.62913454382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2262","v":-130262.19495601393},1580506.1718198319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2262","v":148068.76465621858},-353910.24265970767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2262","v":257800.61394255387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2262","v":-130025.64004794728},1429981.5815290671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2262","v":137011.50570913599},-153627.47028179234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2262","v":233248.14304284888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2262","v":-117642.22988196483},1462454.4154663146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2262","v":189664.70665654904},-878882.17396423651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2262","v":238544.87435256457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2262","v":-120313.71645515527},1278527.8240514172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2262","v":150158.04977434003},-7524.2638629496423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2262","v":208544.11318342248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2262","v":-105182.37866162875},1363949.9815304996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2262","v":154585.40273225217},-1286190.4085461225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2262","v":222477.55111302479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2262","v":-112209.91888800148},1437569.7146906569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2262","v":196327.34186739768},-358077.74101798102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2262","v":234485.86385825273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2262","v":-118266.49310136668},1361738.8710222614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2262","v":230908.56637859636},-88907.428523964554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2262","v":222116.89092916591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2262","v":-112028.01446764774},309143.49819209578,-413343.07705017179,61539.715548495238,-78066.504108882495,98989.948588227708,-570986.30941027822,245995.52043318411,-1021337.373588847,-45531.028393697285,252090.01431615002,{"$f":"BI2262*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3301845.797037357},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2262:BI2262)+Monte_Carlo!BJ2262/(1+Analise_Fundamentalista!$C$10)^10","v":820511.05445052474},{"$f":"(BK2262+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.9058849486562712},0.90749419086308847]
["Tent2252",1681098.5575864003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2277","v":179498.45397177336},-1336348.3442275922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2277","v":274208.50862271694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2277","v":-138301.2099738704},1600493.8588556717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2277","v":179964.97143860161},-876061.88452256552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2277","v":261060.85935064233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2277","v":-131669.99414554672},1639599.9020934757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2277","v":117306.83188106238},-813947.18984153681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2277","v":267439.55127562344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2277","v":-134887.18392461821},1515594.0382177942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2277","v":195621.8238753606},-315553.52818774572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2277","v":247212.62118852491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2277","v":-124685.4257109387},1463700.503028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2277","v":243746.66791090943},-426889.99267094984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2277","v":238748.1270472749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2277","v":-120416.23002685323},1647470.6046266346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2277","v":317580.24143252068},-406960.04477532225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2277","v":268723.36274145986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2277","v":-135534.6936608963},1469653.8846040003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2277","v":101836.17000293161},-241757.70657320498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2277","v":239719.1991333522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2277","v":-120906.00492534526},1383070.8786626335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2277","v":146525.47954080085},-540680.71602544736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2277","v":225596.41208787358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2277","v":-113782.96360761431},1330402.9947046405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2277","v":208599.25845699487},-167963.32913428996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2277","v":217005.61183570375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2277","v":-109450.06352553245},1382524.9707980049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2277","v":146532.28339511569},-325010.48501369642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2277","v":225507.36758734167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2277","v":-113738.05266656824},-1020942.5916069724,-566706.0478788683,-564087.99060946924,2595.4911652010924,-64811.427739618739,43808.865737761982,-21108.342362266427,-282341.78800438723,148191.47763287619,-66708.886697807306,{"$f":"BI2277*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-873745.26819599338},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2277:BI2277)+Monte_Carlo!BJ2277/(1+Analise_Fundamentalista!$C$10)^10","v":-2399645.6308013937},{"$f":"(BK2277+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-65.77548365915446},0.52413816346642994]
["Tent2259",1521322.1439716751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2284","v":181509.89178999822},-515086.35693498864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2284","v":248146.94792916524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2284","v":-125156.66753851924},1476138.8630090572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2284","v":241833.45001990645},-44766.410571947024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2284","v":240776.98140844633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2284","v":-121439.51341955364},1531958.2682401089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2284","v":157432.95309142358},-564940.26160854928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2284","v":249881.83477444365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2284","v":-126031.68396698419},1522303.2540374906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2284","v":232881.61653877483},-647446.5826518978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2284","v":248306.97943161818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2284","v":-125237.38184798521},1465040.7977872959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2284","v":139398.52764840759},-496069.82504225534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2284","v":238966.74613144627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2284","v":-120526.49386956237},1396749.2280624697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2284","v":246125.60614463442},-93575.622546293525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2284","v":227827.52445925921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2284","v":-114908.25888783793},1503592.0672994389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2284","v":222042.36309657898},-157810.99869844937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2284","v":245254.94742144935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2284","v":-123698.04332780055},1488159.1751176934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2284","v":220369.59318342531},-445652.17182909459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2284","v":242737.64685641445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2284","v":-122428.40470221272},1393393.9441285967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2284","v":202181.64692203869},-315431.46344821772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2284","v":227280.23506961507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2284","v":-114632.2252039314},1480272.1549500267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2284","v":180429.14320356798},-99088.991002116541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2284","v":241451.17377731181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2284","v":-121779.55254101481},-210586.1847543444,316404.50743685209,-283657.15770966618,-291495.36852949002,-238231.04513196382,265469.24916976219,185788.26849177844,-104973.33649146755,-601.80666049536376,201011.77343774843,{"$f":"BI2284*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2632828.9166110577},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2284:BI2284)+Monte_Carlo!BJ2284/(1+Analise_Fundamentalista!$C$10)^10","v":975814.64558009477},{"$f":"(BK2284+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":10.411204303053442},0.91720093001489311]
["Tent2262",1591851.8821243879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2287","v":116196.01132392591},-859904.06293672638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2287","v":259651.24327528279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2287","v":-130959.0329510891},1603150.0851559096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2287","v":313110.18877128174},-1697628.4875801278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2287","v":261494.12356889163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2287","v":-131888.51750911129},1407235.6034126882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2287","v":268026.76307225967},-665951.96271123085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2287","v":229537.98535559702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2287","v":-115770.95571940122},1644924.4872703135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2287","v":190092.37982538034},-493132.21581721178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2287","v":268308.05868929438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2287","v":-135325.22877882523},1385009.4229623543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2287","v":189363.58411470536},-143187.17097671836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2287","v":225912.61326413814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2287","v":-113942.44445484331},1287991.2730000115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2287","v":248908.29274418973},-672235.32593062404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2287","v":210087.72180226928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2287","v":-105960.92102264038},1395088.8078115964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2287","v":249428.36760713565},-893277.11662449944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2287","v":227556.6888448782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2287","v":-114771.65884810523},1460845.0032908241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2287","v":186448.1212923323},-520635.61959865049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2287","v":238282.35880259343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2287","v":-120181.31276578647},1537323.0909275485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2287","v":257773.45187076004},-148355.60031279887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2287","v":250756.90543672544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2287","v":-126473.03909492708},1350240.3759208568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2287","v":244342.88754207792},-389686.36626050249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2287","v":220241.34045716468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2287","v":-111082.05221086842},-615015.84128860675,-1254912.6927490658,-284158.17000277538,-170057.00608136228,158146.58194728184,-319200.23240680539,-531063.71902059077,-216086.45226951124,233701.71789975953,-36184.190472128306,{"$f":"BI2287*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-473936.33402615093},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2287:BI2287)+Monte_Carlo!BJ2287/(1+Analise_Fundamentalista!$C$10)^10","v":-2613492.0789155504},{"$f":"(BK2287+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-70.602159513792316},0.49064143984358183]
["Tent2274",1656357.2011644891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2299","v":230993.01427960003},-423416.39131845225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2299","v":270172.87941160408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2299","v":-136265.77932401141},1793914.0430287321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2299","v":241662.11354904427},-2148339.8113274979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2299","v":292610.14597651007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2299","v":-147582.35418165856},1543999.2296018444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2299","v":173826.58051173374},-450645.00486970122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2299","v":251845.86837764038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2299","v":-127022.27402969147},1603167.8671911368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2299","v":314209.52213320433},-573178.96038346982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2299","v":261497.02404449903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2299","v":-131889.98040786674},1465308.121876607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2299","v":204555.36892217115},-1567157.4997173403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2299","v":239010.35008287322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2299","v":-120548.48618217249},1573468.4425707231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2299","v":129143.82795558627},-1111810.2836615976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2299","v":256652.67099014347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2299","v":-129446.65765204441},1422448.4988456573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2299","v":237459.08080008705},-342332.76518421964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2299","v":232019.40165905096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2299","v":-117022.49557474813},1334881.119764349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2299","v":155709.33377889174},-274656.92155620852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2299","v":217736.05086231956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2299","v":-109818.47149981634},1473820.587667289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2299","v":273317.34566704143},-433108.51656476996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2299","v":240398.84128026981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2299","v":-121248.79272481968},1461720.0371770675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2299","v":134054.75901087373},-239811.83771079982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2299","v":238425.08793400475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2299","v":-120253.3003626406},-58516.276951259555,-1761649.9059836019,-151994.83001001854,-129362.39461363319,-1244140.2668944686,-855460.44236791239,10123.221700170237,-11030.00841481355,-40641.122342278395,12414.708871438066,{"$f":"BI2299*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":162606.41826610453},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2299:BI2299)+Monte_Carlo!BJ2299/(1+Analise_Fundamentalista!$C$10)^10","v":-3079302.3737741862},{"$f":"(BK2299+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-81.115849700667454},0.41822372150707071]
["Tent2286",1466537.2199582444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2311","v":105898.59934232316},-157515.25800801202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2311","v":239210.83157778374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2311","v":-120649.60205732445},1573945.788598388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2311","v":179888.42412584121},-34379.644790445484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2311","v":256730.53218498672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2311","v":-129485.92812366805},1573573.8874971545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2311","v":297186.31801355217},-30380.046578245732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2311","v":256669.87039578694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2311","v":-129455.33243249987},1527248.0190566841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2311","v":268595.99154991057},-422875.41928850044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2311","v":249113.53335749242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2311","v":-125644.17952329389},1558997.3611941983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2311","v":235728.00776306409},-462612.13766864565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2311","v":254292.25397324233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2311","v":-128256.14561753457},1451160.3415711035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2311","v":228845.33277649217},-723320.87592909578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2311","v":236702.66757348855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2311","v":-119384.57159437769},1533714.6406817783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2311","v":286544.86480981065},-430725.69103849772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2311","v":250168.321408819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2311","v":-126176.17783544386},1419107.6624348157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2311","v":102036.29727289653},-574976.6749924355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2311","v":231474.46884375866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2311","v":-116747.65046476985},1508253.956907664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2311","v":154452.81756408454},-655169.99176324031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2311","v":246015.36077798123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2311","v":-124081.56930887559},1341651.0379783039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2311","v":128278.34943739297},-114272.41997559508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2311","v":218840.31043625649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2311","v":-110375.42152287648},66944.570854770413,272753.38339671434,394020.8093985935,-30810.073904391349,-100848.0215498738,-377157.44717349275,-20188.682655311932,-358213.55934055016,-378783.38273005013,122470.81837517791,{"$f":"BI2311*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1604108.587992969},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2311:BI2311)+Monte_Carlo!BJ2311/(1+Analise_Fundamentalista!$C$10)^10","v":674237.18419825449},{"$f":"(BK2311+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":3.6043732147126097},0.89760495106000726]
["Tent2292",1628908.2060882298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2317","v":124528.65334462345},-442033.3532274664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2317","v":265695.59997484117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2317","v":-134007.5957008788},1718452.5092807834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2317","v":315229.02194554784},-616066.33682502725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2317","v":280301.41218215349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2317","v":-141374.25806693151},1510217.8713597881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2317","v":119251.87148058337},-1165765.5081964743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2317","v":246335.70014806118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2317","v":-124243.13731676438},1476545.3565964336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2317","v":107288.11473134889},-312366.53290568438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2317","v":240843.28567112988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2317","v":-121472.95497759143},1380531.9257355537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2317","v":104211.84937756734},-159707.08871033983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2317","v":225182.27664503708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2317","v":-113574.08813133887},1457881.6483534097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2317","v":153641.69860382375},-393597.16989997984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2317","v":237798.99800602312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2317","v":-119937.52243500724},1583309.8199656897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2317","v":272557.75722225988},-119503.41585048242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2317","v":258257.92453467182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2317","v":-130256.29156398322},1482176.9522907923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2317","v":256685.94419856888},-774837.14324511355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2317","v":241761.87039630706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2317","v":-121936.25708150357},1373726.3849662989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2317","v":146864.82464184726},-395910.90217388142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2317","v":224072.20658026484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2317","v":-113014.20749931586},1339902.6768656124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2317","v":153880.99267743636},-171942.9523550563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2317","v":218555.13055130473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2317","v":-110231.58673325912},-185816.69560888057,-161910.16076425742,-924421.07388459414,-85708.087480797054,56112.949180925745,-122093.99572514021,281055.9743424661,-398325.58573174122,-137988.0784510852,90261.584140425664,{"$f":"BI2317*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1182235.7701730875},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2317:BI2317)+Monte_Carlo!BJ2317/(1+Analise_Fundamentalista!$C$10)^10","v":-680912.15710399626},{"$f":"(BK2317+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.982370978486625},0.76904139489857781]
["Tent2299",1548423.2019257399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2324","v":228743.11615863006},-673574.52847518271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2324","v":252567.47440582307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2324","v":-127386.22694757638},1503099.7307779538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2324","v":110311.68561254058},-540714.6607236272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2324","v":245174.64108682805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2324","v":-123657.53961293599},1545592.1194400457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2324","v":202643.27927177495},-253977.66199189611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2324","v":252105.68892472392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2324","v":-127153.31845357975},1588768.7950487898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2324","v":276766.67566204467},-276160.37445303478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2324","v":259148.35264752121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2324","v":-130705.3924544711},1397608.2642907258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2324","v":236004.47024016469},-267001.06887878716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2324","v":227967.64416963546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2324","v":-114978.9303837137},1364837.9739762868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2324","v":123907.6268166254},-506692.44833479717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2324","v":222622.39394994752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2324","v":-112282.97256420972},1429124.0939464956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2324","v":150070.1462552989},-83700.016975198625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2324","v":233108.27593623675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2324","v":-117571.68579061929},1556543.9350280992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2324","v":153635.25982488692},-188824.04389930764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2324","v":253892.06903049405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2324","v":-128054.30628704332},1358913.5605393494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2324","v":195450.35411868425},-577029.41283906484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2324","v":221656.04693496981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2324","v":-111795.58082681493},1338277.9701509026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2324","v":96862.4041435939},-110640.2750460026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2324","v":218290.12026789249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2324","v":-110097.92478733511},-319650.16485830594,-308885.87363719457,73617.987751023014,129049.26140206,81992.115147299293,-272445.40013243398,181906.71942571772,90648.97866903001,-271718.59261222568,94414.324578148677,{"$f":"BI2324*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1236627.8832350781},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2324:BI2324)+Monte_Carlo!BJ2324/(1+Analise_Fundamentalista!$C$10)^10","v":100072.05724999169},{"$f":"(BK2324+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.3549673740862378},0.85140517389043346]
["Tent2311",1702416.9041560963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2336","v":307104.37522253813},-1766.3672534130085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2336","v":277685.80148743233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2336","v":-140055.03524004889},1424174.0370330117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2336","v":154639.4104485228},-456019.30150032771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2336","v":232300.85883524726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2336","v":-117164.45275988179},1586031.7015599338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2336","v":183463.10301382112},-529190.202034118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2336","v":258701.89796456811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2336","v":-130480.21628046744},1451404.6166733417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2336","v":139820.2397581767},-429187.59012548917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2336","v":236742.51194262214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2336","v":-119404.66770477738},1614982.526083156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2336","v":111933.07250968975},-903290.82932995097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2336","v":263424.14484300715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2336","v":-132861.95293905537},1456859.3593146936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2336","v":166886.55615570347},-483629.75556188979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2336","v":237632.2496905108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2336","v":-119853.42039925246},1439942.5243945213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2336","v":171898.66739070709},-105217.90248616127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2336","v":234872.89923295219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2336","v":-118461.70024826552},1360783.9987237616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2336","v":107042.30470494399},-46079.772251175367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2336","v":221961.13913953098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2336","v":-111949.45869609163},1356319.3434029825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2336","v":120810.93631099685},-224787.40933086636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2336","v":221232.89719827144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2336","v":-111582.15885504808},1335626.236894177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2336","v":220630.93291567554},-223521.49713619758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2336","v":217857.58892205876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2336","v":-109879.77105906136},442968.77421650861,-186243.48497643942,-217505.41733619623,-172029.50612946769,-660795.56491630943,-198964.370114928,183091.96388923249,170974.21289720797,5674.2653233538585,105087.25364247536,{"$f":"BI2336*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1376420.6714132302},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2336:BI2336)+Monte_Carlo!BJ2336/(1+Analise_Fundamentalista!$C$10)^10","v":253793.99712102779},{"$f":"(BK2336+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.8853470832337083},0.86495686567503038]
["Tent2323",1576191.8171935894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2348","v":204731.9119510412},-943475.82852577209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2348","v":257096.8879519552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2348","v":-129670.70519753471},1341670.0449863665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2348","v":97549.021245900367},-448365.68976798397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2348","v":218843.41072047883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2348","v":-110376.98519812989},1526658.4783787951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2348","v":242631.2938816766},-50393.987826179116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2348","v":249017.37179139812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2348","v":-125595.67898255348},1552910.1452796299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2348","v":247484.35272824374},-1468829.8798383225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2348","v":253299.35180812792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2348","v":-127755.36038840101},1448442.2631010502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2348","v":156359.82900445655},-36840.295105115038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2348","v":236259.3144814111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2348","v":-119160.95975465783},1503871.5679302474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2348","v":259834.50533683019},-374268.9332514446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2348","v":245300.53752132022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2348","v":-123721.03738442789},1290542.5984106257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2348","v":122496.09355372103},-173491.46694125998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2348","v":210503.8753541825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2348","v":-106170.81436276175},1411028.911016505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2348","v":247100.33285930793},-265408.5821342672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2348","v":230156.72196452206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2348","v":-116083.024889316},1382443.9550216491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2348","v":218660.02072919521},-298677.27227355173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2348","v":225494.15288609217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2348","v":-113731.38763206067},1313477.7328048276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2348","v":85560.053167772945},-570944.73523845209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2348","v":214244.8868308237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2348","v":-108057.65010080766},-611317.73382031044,-242350.24299973465,315658.99886434217,-1095801.5356903519,236617.88862609479,7145.072222277915,53337.687603881801,95765.447800246795,31745.513709674982,-379197.44534066308,{"$f":"BI2348*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4966684.200252194},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2348:BI2348)+Monte_Carlo!BJ2348/(1+Analise_Fundamentalista!$C$10)^10","v":-3475892.8889024565},{"$f":"(BK2348+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-90.067197176526179},0.35859082088768268]
["Tent2327",1526147.7997412796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2352","v":102779.9235312653},-168131.83330523098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2352","v":248934.07362488273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2352","v":-125553.66629200807},1551505.7431708397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2352","v":193051.96676177598},-700836.17169401993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2352","v":253070.27600170355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2352","v":-127639.82253961812},1552504.4115455416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2352","v":172557.10845731106},-299916.11636837141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2352","v":253233.17148715851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2352","v":-127721.98134224194},1495087.0934432361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2352","v":248740.13163597402},-780797.0996239729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2352","v":243867.67825364228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2352","v":-122998.35313426559},1397236.8710064527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2352","v":190662.94899201338},-184183.03405099147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2352","v":227907.06521182632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2352","v":-114948.37646981058},1563531.4618616654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2352","v":171550.53345497543},-435008.44081227237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2352","v":255031.82333183868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2352","v":-128629.15861289062},1519744.1067450338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2352","v":189056.35932103352},-424030.91589196044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2352","v":247889.55003151332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2352","v":-125026.84501452537},1478279.5850686659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2352","v":112263.13645795402},-364649.60742914234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2352","v":241126.16034307337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2352","v":-121615.62709815124},1370497.0983689546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2352","v":149201.08961320875},-218597.94217597981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2352","v":223545.46895517019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2352","v":-112748.53940879869},1336585.6010305739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2352","v":215480.90282389679},-637084.1426357741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2352","v":218014.07338745811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2352","v":-109958.6963667243},58028.497558909003,-382353.75147015846,-1847.8177661437803,-411187.64286862215,119438.60368303765,-137055.24263834883,-112111.85155393896,-132875.93772626622,41400.076983600433,-313547.86279114347,{"$f":"BI2352*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4106813.5750455153},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2352:BI2352)+Monte_Carlo!BJ2352/(1+Analise_Fundamentalista!$C$10)^10","v":-2690322.1008776743},{"$f":"(BK2352+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-72.336271140083696},0.47861064410425624]
["Tent2332",1645828.770731102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2357","v":139948.80355283944},-533042.71870177845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2357","v":268455.558797504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2357","v":-135399.62269001029},1622322.4855072841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2357","v":188374.9149957186},-268200.51037451602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2357","v":264621.38537239708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2357","v":-133465.7993137578},1420418.647917201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2357","v":257118.24751172058},-34319.311488699816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2357","v":231688.30721291833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2357","v":-116855.50308153278},1465786.5091415355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2357","v":288424.49681431853},-145851.63421508262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2357","v":239088.38111672795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2357","v":-120587.84231467117},1635243.6797215645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2357","v":269772.34804811131},-116531.03622845325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2357","v":266728.99612438609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2357","v":-134528.80468371543},1472593.2006720719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2357","v":142845.72412759037},-158907.34656631289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2357","v":240198.63888526888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2357","v":-121147.8176179298},1492616.4990995235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2357","v":180648.76268005214},-1249990.6220495584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2357","v":243464.6929632535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2357","v":-122795.10140607387},1492467.3553658039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2357","v":215357.53932488596},-298626.15350779571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2357","v":243440.36572758423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2357","v":-122782.83159670407},1479696.278268249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2357","v":289544.27133351885},-336201.34946885391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2357","v":241357.24098238541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2357","v":-121732.17611473321},1305727.6967498136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2357","v":183234.6208729755},-676649.88595136057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2357","v":212980.75759888339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2357","v":-107420.06739697831},-260037.9790414453,51329.990679841867,337631.74015440629,261073.40140129268,285441.50326032867,102989.19882861656,-948672.26781232678,37388.919947970411,72967.986732317135,-387854.57487647998,{"$f":"BI2357*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5080074.279783058},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2357:BI2357)+Monte_Carlo!BJ2357/(1+Analise_Fundamentalista!$C$10)^10","v":-2444250.592652963},{"$f":"(BK2357+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-66.782251338789166},0.5171574798041052]
["Tent2344",1585844.3498249794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2369","v":158016.44931808999},-153117.84761880749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2369","v":258671.33851902108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2369","v":-130464.80316175529},1664426.4197372966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2369","v":114382.18066783571},-1146368.9067339469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2369","v":271489.07136276312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2369","v":-136929.62064796398},1586072.7960289163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2369","v":299969.09334002848},-412198.77620441385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2369","v":258708.60099396601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2369","v":-130483.59705475807},1677648.1645524343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2369","v":144875.02228128788},-760131.09512556239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2369","v":273645.70573187131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2369","v":-138017.35182092068},1561082.0033650596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2369","v":234857.72631734534},-87875.074271528327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2369","v":254632.28556633621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2369","v":-128427.6456960348},1447448.3646153135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2369","v":153300.12830560812},-1248567.7742741902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2369","v":236097.19702537835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2369","v":-119079.19336294434},1564063.9657169874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2369","v":105367.52813856662},-877733.47707494372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2369","v":255118.68146834994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2369","v":-128672.96682816416},1557110.3056234026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2369","v":152884.15923090628},-140013.66792170814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2369","v":253984.45126208008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2369","v":-128100.90066324487},1442452.0739335159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2369","v":102511.83491771312},-106117.78762394698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2369","v":235282.23861005006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2369","v":-118668.15675622341},1334814.2819595316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2369","v":193001.49201775514},-815185.55253763939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2369","v":217725.14876815272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2369","v":-109812.97286367956},133105.13705654829,-897427.2753513119,15995.321074822583,-479627.71893332398,273187.29191611847,-978249.64230614796,-645920.23429619125,138754.04190803331,113008.12914759279,-514271.88461541111,{"$f":"BI2369*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6735873.5543658994},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2369:BI2369)+Monte_Carlo!BJ2369/(1+Analise_Fundamentalista!$C$10)^10","v":-4921250.0600323547},{"$f":"(BK2369+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-122.69000022395504},0.17618766452916104]
["Tent2351",1502180.7173845493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2376","v":288055.91827757197},-818125.10579292779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2376","v":245024.73833967946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2376","v":-123581.93389445123},1543750.0308690877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2376","v":268129.80524564057},-53782.673310385951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2376","v":251805.2209018862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2376","v":-127001.77286031703},1507565.3715912122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2376","v":149063.66818662581},-453766.93314938078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2376","v":245903.04377441731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2376","v":-124024.92052882296},1511337.7611097088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2376","v":104940.90911774362},-667619.80776872754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2376","v":246518.36837816692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2376","v":-124335.26880230544},1393284.3371715278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2376","v":267129.32347224955},-860448.05342918076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2376","v":227262.35678395661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2376","v":-114623.20802006924},1466941.8790482103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2376","v":154058.772083313},-468991.62574838934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2376","v":239276.83661065908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2376","v":-120682.89269428124},1406937.7646200322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2376","v":97546.157426502177},-273657.2071968962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2376","v":229489.40406880947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2376","v":-115746.45301239715},1493013.9029229716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2376","v":208209.8941464989},-469701.51238056389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2376","v":243529.51457008725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2376","v":-122827.7951642019},1408295.3749007292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2376","v":240451.13981042025},-243785.24174833449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2376","v":229710.84753426295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2376","v":-115858.14137453752},1500910.408650066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2376","v":195899.70400872434},-490724.2137916928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2376","v":244817.53486430846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2376","v":-123477.42768675352},-408626.38307012769,339150.57997682376,-182825.14171716062,-440495.79907512246,-480679.58119304379,-196338.90974869847,-62368.098713981701,-140789.89882817963,110518.6042218112,-173484.40260541352,{"$f":"BI2376*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2272278.6031335634},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2376:BI2376)+Monte_Carlo!BJ2376/(1+Analise_Fundamentalista!$C$10)^10","v":-2159440.8790433328},{"$f":"(BK2376+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-60.353880982541384},0.56154967168172876]
["Tent2363",1629604.3321917257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2388","v":135670.29616522792},-432893.75288692169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2388","v":265809.14697646792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2388","v":-134064.86484906371},1593707.6685077222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2388","v":290469.8282381646},-407656.66267873126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2388","v":259953.94558515036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2388","v":-131111.70544081906},1693136.1574180636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2388","v":196863.25689181723},-136232.38738913724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2388","v":276171.99391769961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2388","v":-139291.52348903427},1512860.7763843641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2388","v":123782.49507670356},-954589.26990819268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2388","v":246766.79149719718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2388","v":-124460.56476091711},1461356.396692208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2388","v":253653.72336496031},-880766.42100818071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2388","v":238365.77355616642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2388","v":-120223.38425877827},1374815.6959786925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2388","v":212526.57255156731},-53852.586138648876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2388","v":224249.88703022228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2388","v":-113103.82332247627},1506481.4636357767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2388","v":197648.54355605773},-1210027.7167760509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2388","v":245726.24463161689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2388","v":-123935.74920626095},1477399.8171153089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2388","v":262145.06874985062},-211450.89693617352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2388","v":240982.65902523842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2388","v":-121543.25003739151},1341391.1336527902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2388","v":102798.40035274715},-268093.49095280876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2388","v":218797.91674246496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2388","v":-110354.03962201542},1385625.468435443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2388","v":269844.09322530095},-37944.551682572353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2388","v":226013.09809868704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2388","v":-113993.12550143788},-165479.17459428954,11655.405703764642,197511.33993134531,-708500.54809520906,-508970.30834583228,269820.05012066441,-890588.67779463716,170133.58080152405,-56851.213479612066,343919.51413997781,{"$f":"BI2388*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4504617.9451522455},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2388:BI2388)+Monte_Carlo!BJ2388/(1+Analise_Fundamentalista!$C$10)^10","v":1065230.2805590904},{"$f":"(BK2388+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.429382721195047},0.9224304696564718]
["Tent2368",1564772.2908847255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2393","v":159171.34253343433},-283055.15804219845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2393","v":255234.21829216607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2393","v":-128731.23957327541},1515193.9115389993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2393","v":230360.63196420774},-273436.80404232122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2393","v":247147.35544942986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2393","v":-124652.50794798516},1397338.9567104951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2393","v":272785.07878892869},-858063.24869554723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2393","v":227923.71668566816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2393","v":-114956.77489257192},1505579.6527585727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2393","v":124926.44680961268},-1079355.2537002165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2393","v":245579.1478331681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2393","v":-123861.55871045566},1455243.25442144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2393","v":246858.78332223257},-437353.62354912277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2393","v":237368.64247333896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2393","v":-119720.46611101454},1505595.7152179589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2393","v":253775.71484577653},-606631.03275765735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2393","v":245581.76782413368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2393","v":-123862.88014253842},1463774.5681178963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2393","v":244152.92650597511},-306508.55553538929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2393","v":238760.20800335557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2393","v":-120422.32323983188},1472140.1135520157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2393","v":271511.95665905083},-326132.16492368869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2393","v":240124.73462611283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2393","v":-121110.54288668661},1379407.3069187796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2393","v":263219.58315625688},-195885.75334782284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2393","v":224998.83704411361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2393","v":-113481.56759325539},1404053.6770448943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2393","v":204369.55969169052},-136157.82032759488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2393","v":229018.97278496416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2393","v":-115509.18387697844},2619.1632101265423,79418.675423331224,-472311.22811352229,-832711.21776789147,-72846.66386456578,-231136.43023028551,55982.255734109509,64393.983474788358,178851.0992592923,181721.52827208137,{"$f":"BI2393*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2380167.5206535044},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2393:BI2393)+Monte_Carlo!BJ2393/(1+Analise_Fundamentalista!$C$10)^10","v":210980.06650671735},{"$f":"(BK2393+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.8516898350568169},{"$f":"_xlfn.NORM.DIST(BL2393,$H$7,$H$8,$C$6)","v":0.86127063171566609}]
["Tent2381",1745995.5011812106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2406","v":229116.37256265906},-785185.87942672882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2406","v":284794.02369379922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2406","v":-143640.17465399861},1435216.0873534037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2406","v":255908.66798483548},-485911.96062120143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2406","v":234101.95737098024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2406","v":-118072.86405618027},1651933.5816724815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2406","v":200573.73715616789},-1447545.0541986085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2406","v":269451.33093477989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2406","v":-135901.8554330249},1522716.7133737921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2406","v":286929.70262612548},-101781.62708897149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2406","v":248374.41989634986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2406","v":-125271.39646671618},1593129.5217269789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2406","v":293689.75806594751},-648702.70260292687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2406","v":259859.64250827409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2406","v":-131064.14225723388},1553192.5611755068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2406","v":260436.85283211549},-568051.43219886592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2406","v":253345.41742472743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2406","v":-127778.59427908479},1405234.6541964214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2406","v":154320.96420341008},-614310.50657335436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2406","v":229211.60514549792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2406","v":-115606.34092245363},1440102.7914066564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2406","v":129678.61416944544},-59583.338716336526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2406","v":234899.04081649033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2406","v":-118474.88515143325},1466916.4943387725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2406","v":141019.58164816778},-1070195.8165739661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2406","v":239272.69604240663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2406","v":-120680.80433603821},1280017.1198639753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2406","v":85889.426038683916},-839397.6554736098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2406","v":208787.03623026988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2406","v":-105304.90057562143},-414915.65782426915,-113974.19932156599,-1113421.8415406856,308251.09896678769,-226217.44428593916,-182047.75622110779,-346384.2781469,186519.43111816602,-810584.34321942984,-650026.09378027741,{"$f":"BI2406*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8513966.4557332676},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2406:BI2406)+Monte_Carlo!BJ2406/(1+Analise_Fundamentalista!$C$10)^10","v":-6036676.3720391374},{"$f":"(BK2406+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-147.86601458037245},8.5632178121934716E-2]
["Tent2393",1672609.6564993819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2418","v":122015.65997431411},-4487.5808362844864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2418","v":272823.86112753436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2418","v":-137602.8420605883},1538119.9100205356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2418","v":200417.10342462803},-679831.69289671571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2418","v":250886.87674277654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2418","v":-126538.59208954069},1525460.9243788882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2418","v":287043.20016731013},-79880.454154987819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2418","v":248822.03553652615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2418","v":-125497.15818706011},1566189.7362129977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2418","v":306785.76255937462},-757410.22391958197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2418","v":255465.42161321215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2418","v":-128847.85046624608},1533576.9577930374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2418","v":157175.0898560335},-1324089.6874221684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2418","v":250145.86358240893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2418","v":-126164.85089091724},1406002.0730662227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2418","v":197774.10187510442},-861620.67887322779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2418","v":229336.78090204563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2418","v":-115669.47520912072},1381667.2312183045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2418","v":226143.16325317594},-8499.7401874729931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2418","v":225367.45937679984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2418","v":-113667.48784383391},1426704.2406226478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2418","v":254886.3575935837},-585087.73028434557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2418","v":232713.56715011375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2418","v":-117372.60844257378},1412564.7043850385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2418","v":267314.18494456919},-549264.88086656202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2418","v":230407.22935282346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2418","v":-116209.37208066865},1365120.0348824505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2418","v":135273.68273492146},-108204.78186463194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2418","v":222668.40166321982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2418","v":-112306.17725047437},252749.09820497571,-355066.30481885182,330487.6233617884,-324006.89021324128,-1042933.5848746432,-550179.27130519855,329343.39459866885,-214860.41398322189,-167752.838649838,137431.12528303495,{"$f":"BI2418*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1800056.9543735099},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2418:BI2418)+Monte_Carlo!BJ2418/(1+Analise_Fundamentalista!$C$10)^10","v":-219005.15320976928},{"$f":"(BK2418+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.556781016879093},0.82046520505513798]
["Tent2400",1571775.2373900132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2425","v":135435.91232057559},-280761.26534823986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2425","v":256376.48773765092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2425","v":-129307.36045012281},1566395.8539531427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2425","v":125882.77743939766},-805442.61715978617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2425","v":255499.0420323546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2425","v":-128864.80743330222},1649662.0754342156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2425","v":208718.80350159941},-784419.41409501119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2425","v":269080.81944090512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2425","v":-135714.98235541879},1499024.5917219575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2425","v":288194.40887763986},-504855.1738557152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2425","v":244509.93419148741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2425","v":-123322.28463355797},1492398.4636482934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2425","v":178895.9368234193},-65551.711392687575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2425","v":243429.12861419204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2425","v":-122777.1639885523},1505592.4342633064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2425","v":232584.62167914715},-340655.23056261928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2425","v":245581.2326587931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2425","v":-123862.61022380208},1641369.6848359816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2425","v":240358.68434883133},-327639.12252142036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2425","v":267728.22530024784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2425","v":-135032.78103644418},1514096.8343245562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2425","v":211302.25594725527},-129668.83723687065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2425","v":246968.40823336161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2425","v":-124562.25321217117},1488350.1322199411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2425","v":273881.33742043062},-901815.42855622584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2425","v":242768.79438312072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2425","v":-122444.11442855494},1387690.8864391071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2425","v":221217.90567310149},-527600.97553615924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2425","v":226349.99398614789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2425","v":-114163.04403936031},-18256.225740136157,-552925.60512133618,-442334.77350792551,-95473.115420145899,233996.1900563715,13648.013551518889,45415.006091214629,204039.57373157507,-507609.41118122946,-194196.11991627017,{"$f":"BI2425*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2543558.2765382896},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2425:BI2425)+Monte_Carlo!BJ2425/(1+Analise_Fundamentalista!$C$10)^10","v":-2092389.7804865162},{"$f":"(BK2425+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-58.840487043641986},0.57190973669114697]
["Tent2403",1604287.6230635345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2428","v":260934.05728011543},-141230.44832894037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2428","v":261679.67043748181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2428","v":-131982.10087952446},1740236.6685390833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2428","v":197609.63272614649},-1890308.1384679817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2428","v":283854.68500774814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2428","v":-143166.40497592173},1524869.711138983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2428","v":274222.99049773556},-39255.491832194246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2428","v":248725.60115434145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2428","v":-125448.52004739693},1417632.8086079031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2428","v":114711.5182008984},-284257.08862315706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2428","v":231233.90146804522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2428","v":-116626.31666915381},1507064.3397689566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2428","v":284141.65518773266},-984160.37197137717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2428","v":245821.31912589315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2428","v":-123983.70146588303},1391093.6567829715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2428","v":216234.46288920101},-29350.474396261954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2428","v":226905.02901188505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2428","v":-114442.98435201829},1393668.365401203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2428","v":91767.183386234872},-138687.7675976209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2428","v":227324.99666170386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2428","v":-114654.80139012392},1437546.087274967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2428","v":279260.51309654332},-851888.27788369381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2428","v":234482.00992691141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2428","v":-118264.54931278646},1440353.9071184795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2428","v":202426.95542367219},-651998.48527565831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2428","v":234940.00097585755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2428","v":-118495.54402751868},1294244.5723462966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2428","v":219150.52467503885},-568281.39964553295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2428","v":211107.71428276852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2428","v":-106475.36966220243},249401.17850913238,-1552010.2257100088,358244.57977248583,-54937.985623367247,-578181.0991236344,299346.03315280582,65749.6110601939,-456410.30417302554,-333127.0729036472,-244498.53034992798,{"$f":"BI2428*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3202413.4196972894},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2428:BI2428)+Monte_Carlo!BJ2428/(1+Analise_Fundamentalista!$C$10)^10","v":-2979090.9569413736},{"$f":"(BK2428+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-78.854002331906017},0.43365560688654592]
["Tent2417",1462132.533360735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2442","v":220593.77233536376},-736253.36330524599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2442","v":238492.371296319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2442","v":-120287.23574439045},1491194.4273631407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2442","v":106677.21589980356},-604394.44489811186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2442","v":243232.7350163334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2442","v":-122678.10990612651},1512555.6261404557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2442","v":281753.68680087861},-65753.416783155684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2442","v":246717.01761992485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2442","v":-124435.4605528587},1424612.1348729371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2442","v":203967.08390630034},-1467110.959056369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2442","v":232372.31815259345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2442","v":-117200.49434773231},1439555.1646807846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2442","v":156599.67951464048},-666099.03684151242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2442","v":234809.71594787654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2442","v":-118429.83280250325},1430827.9283857034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2442","v":150781.99089156251},-525470.7163948036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2442","v":233386.19295568025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2442","v":-117711.85744413371},1437229.7226776027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2442","v":168385.87711411418},-28378.895774053293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2442","v":234430.40684627535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2442","v":-118238.52251833653},1422738.5777655779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2442","v":181209.58354601037},-971569.69276659947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2442","v":232066.71721211911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2442","v":-117046.35988980086},1461691.262582832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2442","v":168874.84824176927},-917383.42379826086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2442","v":238420.39443252268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2442","v":-120250.93312415757},1415120.2630195904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2442","v":151411.12280265358},-821903.67820734286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2442","v":230824.07339728239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2442","v":-116419.61368115229},-397454.45541795366,-377162.60388810141,338281.82708478905,-1147972.0513452075,-393119.47418149863,-259014.38999169454,256198.86566799972,-675339.7518982708,-630339.11424812651,-556088.09568855911,{"$f":"BI2442*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7283577.4416239811},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2442:BI2442)+Monte_Carlo!BJ2442/(1+Analise_Fundamentalista!$C$10)^10","v":-5745279.9972955491},{"$f":"(BK2442+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-141.28897830734974},0.10497800090829637]
["Tent2421",1585716.5784330063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2446","v":242330.90827493268},-515811.91696769022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2446","v":258650.49738351509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2446","v":-130454.29161974594},1538324.8366518563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2446","v":285055.70449465088},-127081.91945707559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2446","v":250920.30287695405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2446","v":-126555.45106603533},1474724.9913952886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2446","v":272576.56489913404},-836673.5092777065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2446","v":240546.36100558779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2446","v":-121323.19653019015},1563472.9331280626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2446","v":291471.79471631057},-183845.88933924198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2446","v":255022.27655263271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2446","v":-128624.34355035966},1492186.3724266302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2446","v":198745.74926397947},-1002414.884520071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2446","v":243394.53384440785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2446","v":-122759.71559300853},1291089.9091293153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2446","v":226939.87334852052},-548009.93702590163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2446","v":210593.14867801461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2446","v":-106215.84071430124},1520538.0623327959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2446","v":253603.05348442125},-262484.24417265313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2446","v":248019.05426352308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2446","v":-125092.16243327961},1391204.2759734369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2446","v":143255.40608515692},-694307.88671917643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2446","v":226923.07240565616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2446","v":-114452.0848106551},1357929.5031576871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2446","v":245549.14382810981},-583880.59280992381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2446","v":221495.53468789952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2446","v":-111714.62404652775},1306505.0871926814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2446","v":88368.141811628622},-665258.00833976781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2446","v":213107.55984554187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2446","v":-107484.02202854084},-145284.80292898841,282338.63684849406,-444873.77990317484,234023.83837934164,-683034.31700469216,-216692.75571366778,114045.7011420116,-438581.49303901842,-228550.5383404422,-471266.32871113822,{"$f":"BI2446*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6172591.7663229313},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2446:BI2446)+Monte_Carlo!BJ2446/(1+Analise_Fundamentalista!$C$10)^10","v":-3948678.714100501},{"$f":"(BK2446+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.73833035186071},0.29186405041745206]
["Tent2433",1597272.3620771768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2458","v":117039.44013708159},-683464.85689980595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2458","v":260535.39234385826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2458","v":-131404.96691059836},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1614604.5042886641},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2458","v":116617.0651940715},-84136.92333820877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2458","v":263362.48469106259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2458","v":-132830.85370853209},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1587238.0541606073},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2458","v":188725.6371233805},-516428.33688129269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2458","v":258898.66938288324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2458","v":-130579.46092235672},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1610183.9393541045},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2458","v":106494.20918681005},-30552.156725837613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2458","v":262641.43445132184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2458","v":-132467.18111095674},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1549193.115447073},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2458","v":201562.04396663461},-1004895.2138839685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2458","v":252693.05707169385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2458","v":-127449.56646511691},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1465698.1629324486},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2458","v":148834.25939489802},-30124.406129903658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2458","v":239073.9707288736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2458","v":-120580.57421753422},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1410195.9690002189},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2458","v":166109.85493920973},-282874.37266591674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2458","v":230020.85855126512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2458","v":-116014.50012128823},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1592475.0415536466},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2458","v":146352.42647026811},-224842.29490443872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2458","v":259752.88848636221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2458","v":-131010.29925114282},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1526946.6126265514},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2458","v":289712.51370742614},-1664924.9408167668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2458","v":249064.37014375758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2458","v":-125619.38331262965},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1484757.1075204464},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2458","v":215076.45847071431},-619774.74140638707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2458","v":242182.72645756876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2458","v":-122148.52220336169},-437294.99132946448,163011.77283839326,-199383.49129738568,206116.30580133756,-678089.67931075697,237203.24977633375,-2758.1592967301258,50252.720801048781,-1251767.4402782125,-284664.0786814657,{"$f":"BI2458*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3728497.117633326},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2458:BI2458)+Monte_Carlo!BJ2458/(1+Analise_Fundamentalista!$C$10)^10","v":-2981666.4426124413},{"$f":"(BK2458+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-78.912132988796188},0.43325762483608687]
["Tent2440",1653423.2466632423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2465","v":278287.75261668599},-297542.27434240753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2465","v":269694.3141992772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2465","v":-136024.40771870036},1453547.7398504021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2465","v":159177.54017653313},-800956.64087881229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2465","v":237092.08252997676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2465","v":-119580.97891935367},1596701.9018157402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2465","v":132240.96730216625},-356383.55802105996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2465","v":260442.34303582623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2465","v":-131358.03608429871},1478317.0814441745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2465","v":249954.86924948345},-156551.80335749948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2465","v":241132.2764777643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2465","v":-121618.71186321694},1478877.2143913859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2465","v":284959.01421137538},-527943.78599580959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2465","v":241223.64126978806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2465","v":-121664.79307838186},1490690.125307437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2465","v":237541.04039312145},-488856.22425108589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2465","v":243150.47695123317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2465","v":-122636.62180646608},1429575.4232749208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2465","v":235893.21482321116},-110255.89047175697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2465","v":233181.89347727064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2465","v":-117608.81591123965},1317072.3868100981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2465","v":248508.67833755622},-176713.52573374799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2465","v":214831.22051682428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2465","v":-108353.37636630402},1448875.9658703178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2465","v":127116.82475318866},-439013.14600298239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2465","v":236330.05690695762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2465","v":-119196.63976728293},1409171.1156401166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2465","v":92851.412986051553},-94353.437633630499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2465","v":229853.69196239236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2465","v":-115930.18712303581},114415.3847548553,-524267.99709165609,-95058.2837673662,212916.63050653134,-123425.92359302801,-130801.32871319735,241210.40191748517,178272.99675432849,-194762.90411011907,112421.48019177761,{"$f":"BI2465*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1472483.5209157225},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2465:BI2465)+Monte_Carlo!BJ2465/(1+Analise_Fundamentalista!$C$10)^10","v":428046.47864472592},{"$f":"(BK2465+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.9523369603244747},0.87926362640855305]
["Tent2452",1535077.0018617068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2477","v":124073.5788904061},-145451.42123280122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2477","v":250390.53980622816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2477","v":-126288.25704624044},1482576.0126920294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2477","v":158229.33327460982},-10961.87739395734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2477","v":241826.96221200089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2477","v":-121969.08712355833},1593965.6953903453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2477","v":121009.53947474436},-476890.2938038318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2477","v":259996.03304418086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2477","v":-131132.9328875452},1581326.3232866912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2477","v":140330.29455250507},-1101844.532184799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2477","v":257934.39105488159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2477","v":-130093.11255853662},1356965.7432575107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2477","v":160299.71299350291},-242829.1515655079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2477","v":221338.33321764355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2477","v":-111635.33710661741},1377505.4124069458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2477","v":98469.31830475523},-433308.50178869459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2477","v":224688.61391335534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2477","v":-113325.10186372261},1456671.5886536201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2477","v":145367.46393841444},-600449.20493893861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2477","v":237601.62191279742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2477","v":-119837.97281617836},1488713.8409687281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2477","v":201126.93074472938},-685390.7575559665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2477","v":242828.1198956719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2477","v":-122474.03614837815},1451229.6369788372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2477","v":275073.37390729703},-411954.74907975923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2477","v":236713.97053387912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2477","v":-119390.27241345933},1439653.5569642507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2477","v":118687.12734511515},-1160573.4849812272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2477","v":234825.76497795124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2477","v":-118437.92737363595},102724.44041759259,267125.33096909506,-227017.65417245179,-833672.95913594891,27173.557539021145,-223475.67143430666,-337318.09190390509,-363909.7430639434,-19557.677052042403,-925498.52003179665,{"$f":"BI2477*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12122072.374905294},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2477:BI2477)+Monte_Carlo!BJ2477/(1+Analise_Fundamentalista!$C$10)^10","v":-6875945.7090274571},{"$f":"(BK2477+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-166.80895742605853},4.4769602880404283E-2]
["Tent2458",1618229.9162524391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2483","v":122640.32786989503},-540747.08673088776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2483","v":263953.83539042732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2483","v":-133129.11038062378},1487539.3155157806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2483","v":190836.32559884081},-245908.95138906824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2483","v":242636.5398890514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2483","v":-122377.40987352074},1559117.4287469576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2483","v":201183.77095843546},-372370.20754011697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2483","v":254311.83851480746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2483","v":-128266.02337737814},1519315.8322386681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2483","v":219099.1880871825},-415092.92302206845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2483","v":247819.69302453316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2483","v":-124991.61157615019},1654906.1484118199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2483","v":305425.53926433844},-300066.07783187542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2483","v":269936.19429314585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2483","v":-136146.4036035788},1479323.0186428307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2483","v":276446.72068135766},-129241.69833969051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2483","v":241296.35760065078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2483","v":-121701.46866001749},1541670.5870872724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2483","v":271760.36377993278},-878763.88994308223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2483","v":251466.03723201557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2483","v":-126830.70044472316},1498488.9041528881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2483","v":245422.3601897255},-728838.23347687768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2483","v":244422.55675086123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2483","v":-123278.21449939722},1435529.4145631697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2483","v":154956.27799497716},-56271.464275753649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2483","v":234153.06501515323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2483","v":-118098.64096975434},1349534.2251134352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2483","v":142420.64319344136},-703926.43196891982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2483","v":220126.15829910975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2483","v":-111023.95834679977},-287282.03385118919,65186.50422530323,-45140.621444252189,-73165.653486502983,139149.25212203007,266799.91128230048,-482368.18937585701,-362271.53103568812,214739.2377646224,-452403.58882316848,{"$f":"BI2483*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5925529.784956255},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2483:BI2483)+Monte_Carlo!BJ2483/(1+Analise_Fundamentalista!$C$10)^10","v":-3285296.6210389854},{"$f":"(BK2483+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-85.765295451276984},0.38691903853635851]
["Tent2470",1619711.649460766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2495","v":250773.16641758097},-209159.8153176198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2495","v":264195.52488055179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2495","v":-133251.0101316201},1578507.9913680439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2495","v":248219.29794799502},-1371505.4354280056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2495","v":257474.68535307809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2495","v":-129861.25303269389},1541192.4468375638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2495","v":207466.29500379917},-1115331.5323360458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2495","v":251388.04648947794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2495","v":-126791.36463375983},1659777.8420484352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2495","v":144718.97568947516},-445191.574891895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2495","v":270730.82934921363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2495","v":-136547.18981657352},1532783.3130530887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2495","v":121839.50304087948},-993601.91041488352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2495","v":250016.41005362236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2495","v":-126099.55904510073},1531594.8426756542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2495","v":144469.42836950286},-644686.40551301744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2495","v":249822.55545285076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2495","v":-126001.78554426965},1487141.6518450424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2495","v":283037.49802760535},-48351.387478999284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2495","v":242571.67589782702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2495","v":-122344.69473818406},1515329.4183719174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2495","v":220968.8220548642},-1089184.5341786605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2495","v":247169.45833352013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2495","v":-124663.65587198267},1432019.7009789133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2495","v":237530.50565948154},-935293.93551738665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2495","v":233580.58618975137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2495","v":-117809.9026128187},1393556.9065602783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2495","v":244934.28600382688},-46283.999386120937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2495","v":227306.81631028728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2495","v":-114645.63185482653},172557.86584889283,-995672.70515962655,-783268.55547652848,-166288.95966977975,-747845.55636548239,-376396.20723493345,354913.09170824906,-745709.90966225893,-581992.74628097238,311311.4710731667,{"$f":"BI2495*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4077521.5754613108},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2495:BI2495)+Monte_Carlo!BJ2495/(1+Analise_Fundamentalista!$C$10)^10","v":-657524.65985056828},{"$f":"(BK2495+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.454497500628953},0.77182805190991133]
["Tent2473",1534905.6023850089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2498","v":101841.51096473828},-103456.52691296552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2498","v":250362.58237644396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2498","v":-126274.15629354559},1419470.3574290499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2498","v":253198.0594460073},-38959.053856006663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2498","v":231533.62900007732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2498","v":-116777.48878467543},1683964.2679516017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2498","v":281011.7300286672},-359796.23681493546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2498","v":274675.94235040672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2498","v":-138536.96724649041},1556530.4344764766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2498","v":220492.08342084702},-122397.02972401137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2498","v":253889.86691919644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2498","v":-128053.19561889344},1484415.856683328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2498","v":216968.56994358177},-10460.1632070131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2498","v":242127.06411541149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2498","v":-122120.44805894875},1547900.5622746053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2498","v":157809.60428294213},-350657.47371606034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2498","v":252482.22524619589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2498","v":-127343.23024413739},1448181.4575075272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2498","v":231812.89254050364},-811942.28507343819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2498","v":236216.77377936977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2498","v":-119139.50370796181},1384586.0825589984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2498","v":177299.92069175577},-204739.80135810081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2498","v":225843.56107197481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2498","v":-113907.61693699748},1421173.1242833161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2498","v":143819.268596785},-82867.694162006519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2498","v":231811.37188286873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2498","v":-116917.57260973475},1384587.2367907537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2498","v":161793.6342482983},-370612.33211528498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2498","v":225843.74934182182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2498","v":-113907.71189374325},122473.41013467111,328995.14580540254,57354.468317648047,223931.72499713866,326515.02279303141,-67708.87443105971,-463052.1224615266,84496.063468632288,175845.37370791248,-96882.660418908112,{"$f":"BI2498*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1268957.8600633829},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2498:BI2498)+Monte_Carlo!BJ2498/(1+Analise_Fundamentalista!$C$10)^10","v":27387.913430650835},{"$f":"(BK2498+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.995503399265203},0.84469127720271142]
["Tent2489",1588881.3320321701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2514","v":190442.35918834319},-1351708.1333812468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2514","v":259166.70885765436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2514","v":-130714.65068677287},1590965.2937733277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2514","v":266042.35735547624},-539403.99159299361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2514","v":259506.62946402861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2514","v":-130886.09478744188},1436043.5573228253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2514","v":185754.39627124931},-235913.76983718146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2514","v":234236.9282239509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2514","v":-118140.93864792364},1644497.0438950832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2514","v":237204.37299688396},-409414.57434251596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2514","v":268238.33725034981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2514","v":-135290.06371623988},1422233.1227607329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2514","v":101245.96535829634},-329605.40413115028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2514","v":231984.27108638248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2514","v":-117004.77693891322},1385674.1132807278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2514","v":130113.54648736097},-23775.837645719337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2514","v":226021.03269027747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2514","v":-113997.12743275327},1437629.8357051886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2514","v":138309.17998306846},-190163.21509604095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2514","v":234495.67035868499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2514","v":-118271.43915822759},1429844.8989412822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2514","v":104965.50697956588},-882569.41455567477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2514","v":233225.84837821897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2514","v":-117630.98523055059},1521946.9021879085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2514","v":177180.83738198224},-1198782.4944577178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2514","v":248248.8539226896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2514","v":-125208.06536814455},1442030.3714958508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2514","v":203864.94083012731},-42638.410682252928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2514","v":235213.45359087741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2514","v":-118633.46399111762},-1032813.7160220222,-144741.09956093063,65936.616010095109,-39261.927811522066,-113379.94462538467,218361.61409916583,64370.196087484917,-662009.04442844063,-898560.86852119048,277806.51974763419,{"$f":"BI2514*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3638677.605325269},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2514:BI2514)+Monte_Carlo!BJ2514/(1+Analise_Fundamentalista!$C$10)^10","v":21887.784084729152},{"$f":"(BK2514+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.119645472914108},0.84417520198470175]
["Tent2492",1596839.9035217273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2517","v":146694.68179661271},-575945.87788769905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2517","v":260464.85286537508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2517","v":-131369.38925739517},1431725.8275753334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2517","v":245641.31699475483},-1176658.7142041258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2517","v":233532.6517082447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2517","v":-117785.7261318439},1514244.2399263033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2517","v":102738.35940612759},-1009021.6997879873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2517","v":246992.4519576485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2517","v":-124574.38002828587},1599613.4939395403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2517","v":140801.74673208283},-120867.9106848123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2517","v":260917.26066060318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2517","v":-131597.56797364258},1574428.3452808592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2517","v":118736.43383628181},-88546.260110539733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2517","v":256809.2433037544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2517","v":-129525.62726728196},1402393.9663034675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2517","v":155182.06393188474},-33385.853300207484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2517","v":228748.25290057788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2517","v":-115372.64220741951},1436117.65860717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2517","v":153814.56092641715},-575961.63091239787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2517","v":234249.01508380543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2517","v":-118147.03483855996},1318363.0451628384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2517","v":217511.41737212508},-391275.29064392415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2517","v":215041.74327317861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2517","v":-108459.55670358485},1489689.817076728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2517","v":208759.09463390283},-1766848.2068036711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2517","v":242987.31398445295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2517","v":-122554.32809558901},1412399.440408746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2517","v":102842.02129821239},-38512.597972728006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2517","v":230380.27270101759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2517","v":-116195.77608548848},-300155.73248310643,-815270.47163297015,-783865.26845249708,149253.52873423111,157473.7897622145,235171.82132483565,-306045.0897407353,-67181.686702205305,-1437656.1262809043,178513.91994101345,{"$f":"BI2517*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2338154.6384090045},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2517:BI2517)+Monte_Carlo!BJ2517/(1+Analise_Fundamentalista!$C$10)^10","v":-1007104.6205859764},{"$f":"(BK2517+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.34478125622406},0.72825998543510384]
["Tent2507",1505187.9432868066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2532","v":239144.93814109144},-542206.73690461484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2532","v":245515.2550473575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2532","v":-123829.33341726329},1628648.6261212504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2532","v":252873.69606982099},-1145931.0318142369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2532","v":265653.25918804284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2532","v":-133986.2404844602},1621597.5858224058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2532","v":226614.11594216604},-970927.10658772674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2532","v":264503.14503449749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2532","v":-133406.16301041559},1635951.0802065136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2532","v":307386.33178062277},-347457.66385637649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2532","v":266844.38212070469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2532","v":-134587.00135669636},1497406.748078736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2532","v":179345.38185082914},-625223.91737480916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2532","v":244246.04336213029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2532","v":-123189.1873012235},1433693.0867667117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2532","v":180681.2925565312},-294230.78101765394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2532","v":233853.53664774323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2532","v":-117947.56930592314},1428221.2913867042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2532","v":144896.34853985792},-522184.1724008639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2532","v":232961.01738177304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2532","v":-117497.41371072059},1362357.1446297925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2532","v":267810.9146295808},-533032.19889802358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2532","v":222217.73920071835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2532","v":-112078.87881919369},1433164.042153104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2532","v":213929.50374312446},-122617.7944902396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2532","v":233767.24275745489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2532","v":-117904.04567676892},1340564.426584678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2532","v":129084.16039882996},-886438.88205798774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2532","v":218663.07032837943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2532","v":-110286.02779290646},-181375.8771334292,-761390.31704083318,-613216.0086214788,92186.04868825461,-324821.67946307326,2356.478880697352,-261824.22018995351,-155082.42388691811,207174.90633357083,-648977.67912368488,{"$f":"BI2532*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8500234.4420443755},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2532:BI2532)+Monte_Carlo!BJ2532/(1+Analise_Fundamentalista!$C$10)^10","v":-5715976.9281354733},{"$f":"(BK2532+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-140.62758590345899},0.10708588487183006]
["Tent2510",1831250.805601116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2535","v":328731.07342650997},-723051.04904362466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2535","v":298700.245772011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2535","v":-150653.9881539591},1641046.3684374185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2535","v":303406.36355314148},-558936.82649913966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2535","v":267675.48829261481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2535","v":-135006.18232875757},1443042.8126339016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2535","v":203047.18646200982},-416389.39404451643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2535","v":235378.595588817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2535","v":-118716.75585630177},1438992.2366443996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2535","v":221307.65271171878},-197419.17285125025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2535","v":234717.89524133768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2535","v":-118383.52163995485},1498552.3092444818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2535","v":120602.99414807072},-852185.57554835011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2535","v":244432.89892593867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2535","v":-123283.43073186994},1542085.0314096217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2535","v":110377.53872341028},-154018.21074644048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2535","v":251533.63836047155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2535","v":-126864.79609663425},1511014.280442487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2535","v":110895.6112498709},-15598.553888908258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2535","v":246465.60457623107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2535","v":-124308.65658050675},1520039.1821336439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2535","v":257764.66783748812},-390730.51221457624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2535","v":247937.68057203214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2535","v":-125051.12038082922},1538124.6348151285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2535","v":144610.35955779967},-412141.16133483587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2535","v":250887.64741673437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2535","v":-126538.98079061127},1330976.4204950365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2535","v":217264.67534673223},-76249.03917176729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2535","v":217099.14485914292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2535","v":-109497.23832101609},-246273.71799906279,-122861.15698214094,-96680.36784999138,140222.85346185137,-610433.11320621078,81028.1702408071,217454.00535668695,-10079.284185885204,-143182.13515091306,248617.54271309183,{"$f":"BI2535*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3256363.7663468826},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2535:BI2535)+Monte_Carlo!BJ2535/(1+Analise_Fundamentalista!$C$10)^10","v":966894.272296621},{"$f":"(BK2535+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":10.209864740384084},0.91666500042877008]
["Tent2522",1682550.0262226167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2547","v":265249.90461334842},-1334732.6461047521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2547","v":274445.26157705946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2547","v":-138420.61990835756},1498866.8354164581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2547","v":181597.71064351371},-911340.97139087855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2547","v":244484.20213606351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2547","v":-123309.30628209063},1621534.6322429029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2547","v":122767.45942319764},-824446.69418330502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2547","v":264492.87650677189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2547","v":-133400.98392309906},1410812.5676905427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2547","v":274349.65133127751},-288347.15841491183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2547","v":230121.43362256562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2547","v":-116065.2266801537},1475964.2105596298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2547","v":272996.51933206018},-856231.19740054803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2547","v":240748.4933775283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2547","v":-121425.14505014918},1520939.4493772476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2547","v":190767.2785038166},-835884.54735449387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2547","v":248084.52558425136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2547","v":-125125.18388444021},1283356.1702210561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2547","v":131644.62493440465},-612069.75994784094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2547","v":209331.67771752796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2547","v":-105579.598749898},1557901.2726067705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2547","v":256077.19762417898},-368343.99321224412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2547","v":254113.46801478643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2547","v":-128165.9722144371},1406150.3703718111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2547","v":201564.89738263411},-480837.85394731048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2547","v":229360.97007454516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2547","v":-115681.67538424203},1511515.0804611896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2547","v":158209.65851249459},-477810.9780275118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2547","v":246547.29141465406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2547","v":-124349.85657335009},-933458.09982270165,-608568.36489339196,-570587.34217643458,100058.69985877759,-463911.32974110881,-522157.92715086613,-376673.05604580638,13680.70021228418,-165593.66187437324,-197403.88467371324,{"$f":"BI2547*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2585573.2076373254},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2547:BI2547)+Monte_Carlo!BJ2547/(1+Analise_Fundamentalista!$C$10)^10","v":-3941831.8285180624},{"$f":"(BK2547+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.58379097273304},0.29278814736699132]
["Tent2534",1795275.975978608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2559","v":187400.29505388715},-10982.189012738028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2559","v":292832.29452416318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2559","v":-147694.3981626739},1373202.2441521075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2559","v":129107.45535518538},-650691.58712838672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2559","v":223986.71256189267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2559","v":-112971.08729766424},1584663.0078042196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2559","v":194146.46255801248},-913624.26312839414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2559","v":258478.64664368512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2559","v":-130367.61609908918},1517711.2279980564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2559","v":233025.186391861},-415187.97030256002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2559","v":247557.96170975556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2559","v":-124859.60342766637},1559117.8682068507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2559","v":257493.12329502293},-7466.2292856386784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2559","v":254311.91019629297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2559","v":-128266.05953101987},1460917.3783941125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2559","v":232942.85279871826},-1601807.323619277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2559","v":238294.16410041167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2559","v":-120187.26694634988},1451723.5934531789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2559","v":130960.24600727334},-37209.57586083177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2559","v":236794.54110336927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2559","v":-119430.90939917773},1515538.4389524877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2559","v":133483.27176933407},-83041.460401722667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2559","v":247203.55224277428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2559","v":-124680.85165094034},1502680.1070952879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2559","v":163157.64123713295},-138224.80406198962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2559","v":245106.19513897609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2559","v":-123623.0178635808},1404338.0349618341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2559","v":119395.26072328989},-1145172.1027668477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2559","v":229065.35516984412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2559","v":-115532.57753453703},321556.00240263843,-410568.50650897296,-591366.77002578578,-59464.425628609824,376072.74467465736,-1250757.5736664971,211114.30185063308,172964.51195944534,146416.01445053861,-912244.06440825074,{"$f":"BI2559*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11948467.050984221},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2559:BI2559)+Monte_Carlo!BJ2559/(1+Analise_Fundamentalista!$C$10)^10","v":-6614311.0955835907},{"$f":"(BK2559+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-160.90366658497388},5.5349591641110786E-2]
["Tent2541",1482389.8232764059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2566","v":290012.81579587498},-61697.15407977366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2566","v":241796.59235548711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2566","v":-121953.76962694348},1706765.4436868236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2566","v":247366.44806170918},-1271948.7946128373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2566","v":278395.10346977395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2566","v":-140412.78242625925},1475125.4967626159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2566","v":96790.705840978539},-816695.75506553368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2566","v":240611.68851358819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2566","v":-121356.14544722563},1627005.9660086606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2566","v":202154.69633327413},-1197700.4434718695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2566","v":265385.32047759986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2566","v":-133851.10154205747},1644245.5297049754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2566","v":322698.59373020503},-1341525.3051771962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2566","v":268197.31209411751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2566","v":-135269.37205800216},1406346.0206947681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2566","v":261658.25611676814},-941139.69619894715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2566","v":229392.88312510811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2566","v":-115697.77121412341},1514340.6095361908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2566","v":155289.83094477505},-348908.83426620322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2566","v":247008.17106399391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2566","v":-124582.3081973941},1330496.9462430947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2566","v":140660.25239351261},-180997.01547480331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2566","v":217020.93652391201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2566","v":-109457.79276388584},1371085.9679793655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2566","v":152939.57383909801},-248227.05663642159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2566","v":223641.52106164268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2566","v":-112796.98474192277},1306069.0561086605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2566","v":164238.51486333698},-661932.89792552672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2566","v":213036.43764231176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2566","v":-107448.15046929516},348158.48444464488,-886600.02550761332,-600649.50615819264,-864011.52820305293,-885898.77141087584,-565786.3281711943,-71193.140454828361,67226.38067873547,15557.053522396323,-392106.09588917316,{"$f":"BI2566*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5135760.2093699863},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2566:BI2566)+Monte_Carlo!BJ2566/(1+Analise_Fundamentalista!$C$10)^10","v":-4979739.9462983795},{"$f":"(BK2566+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-124.01016113506839},0.17030320764040191]
["Tent2548",1558888.7767204593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2573","v":294410.79098308773},-812931.50453737786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2573","v":254274.54246759077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2573","v":-128247.21255169218},1626531.4225493758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2573","v":175553.51505064679},-676638.20790947578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2573","v":265307.91641722521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2573","v":-133812.0616331193},1448250.4057266898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2573","v":102213.62841660692},-404732.66758577619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2573","v":236228.02010889843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2573","v":-119145.17596441144},1540296.6541352635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2573","v":280788.45983209187},-358150.57328119403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2573","v":251241.93133172925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2573","v":-126717.66924329341},1496099.4741393318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2573","v":138091.19710918752},-384380.08867833036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2573","v":244032.81039273198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2573","v":-123081.64002698963},1444636.7825276435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2573","v":236314.41738354557},-432435.75823602272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2573","v":235638.59230666561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2573","v":-118847.88913458078},1385468.4375438772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2573","v":148757.08713131631},-2104742.4547970574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2573","v":225987.48436748155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2573","v":-113980.2068285803},1530498.0490155118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2573","v":165567.06615097227},-587495.44090361835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2573","v":249643.6544880874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2573","v":-125911.55413600102},1417920.3452366369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2573","v":267204.44900853431},-741655.87846323312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2573","v":231280.80234115804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2573","v":-116649.97183409714},1412202.5056585937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2573","v":240720.44857686583},-71096.300290762039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2573","v":230348.15014407912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2573","v":-116179.57458789689},-392493.3836383915,-369588.83807472308,-185436.19502468227,47162.148639333696,-125337.72120340049,-79330.637680392319,-1843978.0901268399,-298196.27440055972,-359820.59894763795,283792.72384228604,{"$f":"BI2573*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3717084.2129164203},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2573:BI2573)+Monte_Carlo!BJ2573/(1+Analise_Fundamentalista!$C$10)^10","v":-506596.61236507073},{"$f":"(BK2573+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.047937471177331},0.78935002728769355]
["Tent2559",1581767.1797524001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2584","v":178880.72634931182},-238114.71197459678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2584","v":258006.30033910123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2584","v":-130129.38109398757},1516168.5112810566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2584","v":191055.89440553039},-901415.67679642362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2584","v":247306.32503545895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2584","v":-124732.68666383646},1867615.0133176118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2584","v":197496.83068291546},-566792.25205470563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2584","v":304631.70952836756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2584","v":-153645.61163982603},1507530.7938965366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2584","v":109457.40781391661},-387583.3563760278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2584","v":245897.40371360956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2584","v":-124022.075878823},1501553.5598603657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2584","v":263205.76097307197},-1159757.0056913258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2584","v":244922.4409885802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2584","v":-123530.33867771192},1473503.6211136878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2584","v":126907.65105966608},-219649.97713062901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2584","v":240347.14001293242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2584","v":-121222.71640842142},1510251.6623153607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2584","v":173362.81509613569},-236623.53909830502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2584","v":246341.21188173717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2584","v":-124245.91724303388},1420192.5383191807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2584","v":233107.33747666466},-44013.544756966752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2584","v":231651.42586805092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2584","v":-116836.90141725093},1482877.3991958464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2584","v":284892.03216748772},-221317.44667096471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2584","v":241876.12217550079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2584","v":-121993.88169491739},1378368.4627334529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2584","v":169020.12192866931},-1407064.861148654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2584","v":224829.38837409703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2584","v":-113396.10359285123},68642.933619828706,-587786.14401927067,-218309.32348324865,-156250.62072732463,-775159.14240738552,26382.097533548062,58834.570636533957,303908.3171704979,183456.8259771064,-1126611.454438739,{"$f":"BI2584*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14756226.286169009},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2584:BI2584)+Monte_Carlo!BJ2584/(1+Analise_Fundamentalista!$C$10)^10","v":-8122161.0018456029},{"$f":"(BK2584+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-194.9369778658218},1.4357744404658198E-2]
["Tent2562",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1775056.4076882603},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2587","v":274709.77421857201},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B2587)","v":-112366.34561541546},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2587","v":289534.22634078935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2587","v":-146030.9675761179},1619100.5087567284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2587","v":230658.24015386327},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G2587)","v":-174934.98903084893},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2587","v":264095.84007607884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2587","v":-133200.73259229842},1700354.1561158181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2587","v":151122.19246554299},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L2587)","v":-682340.50929580175},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2587","v":277349.34110488271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2587","v":-139885.33635561747},1471830.5920692161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2587","v":262773.92647278256},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q2587)","v":-933092.51207765541},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2587","v":240074.24774430439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2587","v":-121085.07906400297},1574953.3878062272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2587","v":225192.61298135799},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V2587)","v":-709572.7630532122},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2587","v":256894.88440266257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2587","v":-129568.82165122718},1362847.0111669672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2587","v":265686.3989930008},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA2587)","v":-1370404.9201477084},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2587","v":222297.64264955343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2587","v":-112119.17933251649},1380491.8473784239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2587","v":146296.03995319805},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF2587)","v":-128238.52738156992},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2587","v":225175.73935637722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2587","v":-113570.79095089706},1419919.1827377954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2587","v":279051.10390482802},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK2587)","v":-48768.704437140688},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2587","v":231606.83810372435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2587","v":-116814.41290372025},1471609.0364148789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2587","v":137907.00303663069},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP2587)","v":-1120525.0221122233},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2587","v":240038.10920544327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2587","v":-121066.85204516871},1307753.2261915824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2587","v":163238.98965685215},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU2587)","v":-529822.18503630371},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2587","v":213311.14715569571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2587","v":-107586.70436860032},{"$f":"SUM(C2587:F2587)","v":305846.68736782804},{"$f":"SUM(H2587:K2587)","v":186618.35860679473},{"$f":"SUM(M2587:P2587)","v":-393754.31208099355},{"$f":"SUM(R2587:U2587)","v":-551329.41692457139},{"$f":"SUM(W2587:Z2587)","v":-357054.08732041885},{"$f":"SUM(AB2587:AE2587)","v":-994540.05783767055},{"$f":"SUM(AG2587:AJ2587)","v":129662.46097710831},{"$f":"SUM(AL2587:AO2587)","v":345074.82466769137},{"$f":"SUM(AQ2587:AT2587)","v":-863646.76191531809},{"$f":"SUM(AV2587:AY2587)","v":-260858.75259235618},{"$f":"BI2587*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3416697.714917379},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2587:BI2587)+Monte_Carlo!BJ2587/(1+Analise_Fundamentalista!$C$10)^10","v":-2954890.6535175741},{"$f":"(BK2587+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-78.307783204861138},0.43739843882283669]
["Tent2574",1615069.2290633793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2599","v":224066.89639913797},-121647.75641587742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2599","v":263438.28719938052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2599","v":-132869.0858504597},1464382.2770878868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2599","v":174971.97126825067},-742704.09530232719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2599","v":238859.33304845524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2599","v":-120472.31845604474},1516310.4362339377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2599","v":223068.27349654667},-198263.70620331701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2599","v":247329.47479636397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2599","v":-124744.36259599426},1499010.3015914341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2599","v":239462.0204134286},-86177.35850070251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2599","v":244507.60328985099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2599","v":-123321.10900805215},1566943.2288010174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2599","v":160966.36530272901},-97070.193420638185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2599","v":255588.32581647063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2599","v":-128909.83906064418},1522423.6435979404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2599","v":151357.36670386579},-1079674.6661040781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2599","v":248326.61649672405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2599","v":-125247.28609887121},1406904.1936157891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2599","v":248481.62993165129},-703402.34300591773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2599","v":229483.92821198661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2599","v":-115743.69118116132},1450604.5557070281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2599","v":210980.06505061648},-1644495.1263277535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2599","v":236612.01184589069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2599","v":-119338.84800658379},1331709.9752397577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2599","v":130961.14745536643},-148370.72341594286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2599","v":217218.79694713943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2599","v":-109557.58666187878},1313797.7109863574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2599","v":243299.90358272003},-795666.45620794478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2599","v":214297.07933289511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2599","v":-108083.9741788762},232988.34133218136,-449345.10944166593,147389.67949359934,274471.15619452496,190574.65863791728,-805237.96900235931,-341180.47604344116,-1316241.8974378302,90251.63432468423,-446153.44747120579,{"$f":"BI2599*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5843666.1577521004},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2599:BI2599)+Monte_Carlo!BJ2599/(1+Analise_Fundamentalista!$C$10)^10","v":-3915549.5114098098},{"$f":"(BK2599+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-99.990579224260969},0.29634792029874635]
["Tent2581",1651671.7809634551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2606","v":249795.15582001835},-585585.48300942173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2606","v":269408.62791677151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2606","v":-135880.31751981511},1498671.2037066135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2606","v":257005.69027405215},-394423.96281241695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2606","v":244452.2921215354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2606","v":-123293.21198347937},1336268.2846220755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2606","v":188641.58630655502},-281534.95552605781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2606","v":217962.31505434716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2606","v":-109932.59126833976},1576017.9772623568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2606","v":150413.92306767442},-65850.794379953848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2606","v":257068.53245306594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2606","v":-129656.40367266412},1479655.9445412741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2606","v":147979.55875826496},-232228.60574177268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2606","v":241350.66203966306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2606","v":-121728.85792543479},1476655.4778860328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2606","v":97329.032805465133},-746163.40419542859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2606","v":240861.24785095116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2606","v":-121482.01447474389},1471555.9836300139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2606","v":134316.47844010559},-632970.23619320907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2606","v":240029.45562296858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2606","v":-121062.48747992284},1434083.0745977077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2606","v":269782.86815262277},-157766.22106179246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2606","v":233917.14861209583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2606","v":-117979.65296256448},1498763.0265020428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2606","v":230987.98656132218},-782123.06706111378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2606","v":244467.26958474159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2606","v":-123300.76609364961},1492144.354831018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2606","v":220152.95539125841},-1014742.1341761809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2606","v":243387.68024134173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2606","v":-122756.25887461023},-202262.01679244696,-16259.192400308777,15136.354566504611,211975.25746812235,35372.757130720551,-529455.13801375614,-379686.78961005778,227954.14274036163,-429968.57700869959,-673957.75741819094,{"$f":"BI2606*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8827420.613024313},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2606:BI2606)+Monte_Carlo!BJ2606/(1+Analise_Fundamentalista!$C$10)^10","v":-4940921.5218229685},{"$f":"(BK2606+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-123.13399997465233},0.17419438599655337]
["Tent2589",1602863.6282530334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2614","v":151332.18535097895},-1312452.8308951973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2614","v":261447.39881276837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2614","v":-131864.9511714362},1579812.8040605278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2614","v":229533.57934524029},-1160754.6185291184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2614","v":257687.5168618694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2614","v":-129968.5978241967},1477466.082439167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2614","v":206036.4541355485},-1187069.6659292569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2614","v":240993.46774049578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2614","v":-121548.70157646251},1579839.1795874122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2614","v":224282.11206649995},-25403.520391270235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2614","v":257691.81904502129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2614","v":-129970.76769535942},1399550.3621870365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2614","v":270178.45064775139},-260966.69678829567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2614","v":228284.42498260058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2614","v":-115138.70357948224},1553695.8945175696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2614","v":143788.93826511884},-1572820.3650473405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2614","v":253427.51748033945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2614","v":-127820.0026842692},1418002.5305411641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2614","v":207812.21953280843},-476854.5261349408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2614","v":231294.20780729409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2614","v":-116656.73308376147},1444008.1490826185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2614","v":261385.89178030621},-486223.77395595412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2614","v":235536.05421414701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2614","v":-118796.17249626433},1456584.9818701828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2614","v":155469.61015924494},-1056168.0283390789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2614","v":237587.49524734059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2614","v":-119830.84781872519},1371827.5652780104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2614","v":205438.82884489026},-1738766.1099921097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2614","v":223762.48499224769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2614","v":-112857.99473045266},-1031538.1979028862,-803502.12014620542,-861588.44562967506,326599.64302489161,122357.47526257407,-1303423.9119861515,-154404.83187859977,-108098.00045776524,-782941.77075121843,-1422422.7908854242,{"$f":"BI2614*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-18630728.894342799},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2614:BI2614)+Monte_Carlo!BJ2614/(1+Analise_Fundamentalista!$C$10)^10","v":-12398362.025086962},{"$f":"(BK2614+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-291.4540648245852},5.5058803536932312E-5]
["Tent2599",1586125.6641912281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2624","v":229179.08317882181},-1454778.2614832062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2624","v":258717.22446215933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2624","v":-130487.94643141051},1669287.763365926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2624","v":316600.55487246934},-281385.01265882456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2624","v":272282.01820118219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2624","v":-137329.5553828456},1554784.5497767327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2624","v":193272.95240653504},-408267.15246201784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2624","v":253605.0909686232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2624","v":-127909.56455969122},1620972.6738194544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2624","v":240063.60945638319},-84315.532404160767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2624","v":264401.2139564078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2624","v":-133354.75252901023},1553965.7189404059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2624","v":102041.49749515812},-846647.85375629365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2624","v":253471.52926789469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2624","v":-127842.20069520103},1634745.3330127692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2624","v":193281.77925424324},-662444.65451976319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2624","v":266647.70945194259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2624","v":-134487.80652063814},1518967.2464496074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2624","v":297832.61388432031},-32114.742373598398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2624","v":247762.83425863032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2624","v":-124962.93399731982},1324019.3559569728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2624","v":170482.5396100209},-416939.31261180062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2624","v":215964.35934477465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2624","v":-108924.89207805581},1555751.4085585258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2624","v":153430.08165108136},-458451.47962930182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2624","v":253762.79790579702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2624","v":-127989.10643948906},1433019.4079619634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2624","v":256653.45982470334},-233715.75240593127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2624","v":233743.65108540835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2624","v":-117892.14686004097},-1097369.9002736358,170168.00503198136,-89298.673646550815,286794.53847961995,-618977.02768844191,-337002.97233421553,388517.77177203243,-139417.30573506089,-179247.70651191252,138789.21164413943,{"$f":"BI2624*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1817845.0121654493},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2624:BI2624)+Monte_Carlo!BJ2624/(1+Analise_Fundamentalista!$C$10)^10","v":-409864.24895843002},{"$f":"(BK2624+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.864614966013974},0.80015257172506926]
["Tent2611",1704986.6154490155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2636","v":328919.47098772047},-15381.334682049903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2636","v":278104.95401007443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2636","v":-140266.44115643043},1718346.9882543278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2636","v":122456.01784078876},-369474.01749392902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2636","v":280284.20036363031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2636","v":-141365.57702585237},1617347.3907207157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2636","v":202581.16437892232},-559078.49062569533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2636","v":263809.88427656592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2636","v":-133056.50645843291},1445246.1852268302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2636","v":215228.30130797814},-1749852.3687617711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2636","v":235737.99362049135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2636","v":-118898.02369110545},1454009.8096621057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2636","v":220240.1177186775},-906060.24317495083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2636","v":237167.45198013485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2636","v":-119618.9926418464},1427528.2489441868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2636","v":229578.13155708363},-246652.96340156655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2636","v":232847.97336438493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2636","v":-117440.39825024633},1581192.3974775602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2636","v":115511.92245543827},-1120387.5658883911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2636","v":257912.54605583489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2636","v":-130082.09470276252},1379830.4238086373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2636","v":119057.94788763201},-441858.04613751633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2636","v":225067.85277838891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2636","v":-113516.3767230138},1399399.6741464713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2636","v":248779.78576221009},-8329.535999011785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2636","v":228259.84585088684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2636","v":-115126.30672253134},1332223.6642254903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2636","v":233834.15543265137},-1427802.5979940158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2636","v":217302.58613965166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2636","v":-109599.8470088147},451376.64915931458,-108099.37631536231,-225743.94842864,-1417784.0975244071,-568271.66611798492,98332.743269655679,-877045.19207988051,-211248.6221945092,353583.78889155382,-1086265.7034305276,{"$f":"BI2636*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14227782.314454561},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2636:BI2636)+Monte_Carlo!BJ2636/(1+Analise_Fundamentalista!$C$10)^10","v":-8569054.1582223121},{"$f":"(BK2636+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-205.02369394882592},9.0658253951630182E-3]
["Tent2614",1554552.1783347218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2639","v":153810.25391815093},-1126344.4517833304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2639","v":253567.18823753539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2639","v":-127890.447743816},1679754.003868849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2639","v":178746.72421428838},-117984.55347360049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2639","v":273989.19484840607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2639","v":-138190.59575367905},1436276.1093310565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2639","v":225455.82571810874},-535550.67602062831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2639","v":234274.86040768071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2639","v":-118160.07031868446},1543900.0426315297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2639","v":302366.12841813132},-739410.74896287464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2639","v":251829.68972405576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2639","v":-127014.11408098041},1506781.2614439323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2639","v":196918.5886300586},-533191.39135127864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2639","v":245775.14545869318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2639","v":-123960.41307824415},1356809.0137050773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2639","v":121000.51228064422},-642730.62196439528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2639","v":221312.76863867469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2639","v":-111622.44322443403},1508863.8087476362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2639","v":222736.22565209944},-203169.80384195654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2639","v":246114.83535236889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2639","v":-124131.74081547307},1512004.9920571323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2639","v":251441.10468548071},-895817.17629337066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2639","v":246627.202213146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2639","v":-124390.16079358355},1373998.1033658697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2639","v":168843.06317330585},-8009.940174905254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2639","v":224116.5272994609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2639","v":-113036.5613245947},1382712.9737832011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2639","v":205660.96971904376},-431798.11948216794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2639","v":225538.03326006775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2639","v":-113753.51936256533},-846857.45737146004,196560.76983541489,-193980.06021352333,-312229.04490166798,-214458.07034077105,-412039.78426951042,141549.51634703873,-522139.03018832748,271913.08897326677,-114352.63586562176,{"$f":"BI2639*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1497777.5741625535},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2639:BI2639)+Monte_Carlo!BJ2639/(1+Analise_Fundamentalista!$C$10)^10","v":-2185600.5561300572},{"$f":"(BK2639+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-60.944324653096118},0.55749586717719202]
["Tent2630",1680247.9936814497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2655","v":302950.70174236048},-499988.14576900913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2655","v":274069.77085578931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2655","v":-138231.23548208113},1571259.3699865672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2655","v":163730.77078936095},-546669.2312208463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2655","v":256292.34321756454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2655","v":-129264.92088834893},1574963.4632501167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2655","v":148569.89247315691},-908747.70681140153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2655","v":256896.52783542278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2655","v":-129569.65054140417},1603756.6114587737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2655","v":263311.19376507221},-1000134.1654915623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2655","v":261593.05570597443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2655","v":-131938.41542924722},1501375.4397432606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2655","v":291809.19118746324},-640797.76264760259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2655","v":244893.38733705771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2655","v":-123515.68502899801},1604928.8761301083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2655","v":149846.09946979283},-586434.3810298763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2655","v":261784.26695042357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2655","v":-132034.85571332427},1337851.8015595791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2655","v":151849.97953131917},-677047.66924630792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2655","v":218220.60676238069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2655","v":-110062.86459912252},1396682.3732065058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2655","v":163797.7835397856},-349440.78554526682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2655","v":227816.61958383393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2655","v":-114902.75884893141},1470845.5523397443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2655","v":143323.52932380588},-116533.35813960769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2655","v":239913.57526383994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2655","v":-121004.0414675792},1455631.1089032993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2655","v":101587.1770244684},-1214573.2868755171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2655","v":237431.90646137425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2655","v":-119752.37426053551},-61198.908652940474,-255911.0381022697,-632850.93704422598,-607168.33144976292,-227610.86915207966,-306838.87032298418,-417039.94755173055,-72729.141270578693,145699.70498045895,-995306.57765021001,{"$f":"BI2655*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13036410.224708548},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2655:BI2655)+Monte_Carlo!BJ2655/(1+Analise_Fundamentalista!$C$10)^10","v":-8106945.7500919923},{"$f":"(BK2655+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-194.59355814148682},1.4577156546522193E-2]
["Tent2638",1711426.221794439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2663","v":311585.18353043689},-62762.35590785466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2663","v":279155.33552645094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2663","v":-140796.21696600947},1660978.4232110442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2663","v":182854.47802145043},-72095.189442022733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2663","v":270926.65937273833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2663","v":-136645.95965175738},1593938.2146762155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2663","v":138727.66706151169},-362082.24650083197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2663","v":259991.55059096395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2663","v":-131130.67209444777},1451181.5412714079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2663","v":223040.19607296804},-204141.86559141299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2663","v":236706.12551364172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2663","v":-119386.315658811},1470743.3417002656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2663","v":138743.55649384137},-14134.241302530254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2663","v":239896.903411443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2663","v":-120995.63276658524},1394005.2211214965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2663","v":154174.59870747008},-1109342.8906243285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2663","v":227379.94210453102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2663","v":-114682.51395551335},1505292.5631392035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2663","v":178259.13215624876},-569788.11776995554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2663","v":245532.31987295538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2663","v":-123837.94032023664},1371960.3817373388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2663","v":94779.579660167423},-537959.45741853246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2663","v":223784.14904226345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2663","v":-112868.92132184532},1294655.6882400769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2663","v":167565.04114109566},-422033.88208696031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2663","v":211174.77250228566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2663","v":-106509.19148977626},1375423.8624118033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2663","v":191274.71218991923},-1277089.9207651182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2663","v":224349.08669336227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2663","v":-113153.85617342671},387181.94618302374,245039.98830040864,-94493.700942804106,136218.14033638575,243510.58583616887,-842470.86376784078,-269834.60606098804,-332264.65003794688,-149803.25993335526,-974619.97805526329,{"$f":"BI2663*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12765459.540236339},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2663:BI2663)+Monte_Carlo!BJ2663/(1+Analise_Fundamentalista!$C$10)^10","v":-6381856.0969334776},{"$f":"(BK2663+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-155.65698168948552},6.6323437955049705E-2]
["Tent2644",1437437.4234467221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2669","v":238659.17049282879},-1267075.8190116184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2669","v":234464.28547753289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2669","v":-118255.60971857954},1502687.1694193857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2669","v":126209.45633217221},-113608.12864077374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2669","v":245107.34709366044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2669","v":-123623.59886935439},1546731.1590172311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2669","v":300452.27215577848},-504912.80871130369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2669","v":252291.48073467627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2669","v":-127247.02536387478},1382905.4822760238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2669","v":201812.76801148462},-652487.10926031414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2669","v":225569.43383826461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2669","v":-113769.35671925539},1498805.7865142191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2669","v":288482.22830840491},-184003.44891033464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2669","v":244474.24428537092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2669","v":-123304.28388943606},1475389.1603916988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2669","v":264936.08386597369},-14980.881389726255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2669","v":240654.6953974991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2669","v":-121377.83661980068},1529221.9309314666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2669","v":274358.89721887303},-915790.79956924741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2669","v":249435.50343407967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2669","v":-125806.57000268146},1494608.8532660555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2669","v":108710.73829127582},-775142.05044417281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2669","v":243789.67121166585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2669","v":-122959.00910243372},1378863.5973513513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2669","v":183166.75546193577},-170345.30081111737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2669","v":224910.15111375242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2669","v":-113436.83750249994},1298258.5611461042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2669","v":112919.01030497774},-5502.3680453907709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2669","v":211762.44679530116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2669","v":-106805.59391070335},-912207.97275983624,134085.07591570454,-79416.08118472372,-338874.26412982028,225648.73979400517,369232.06125394593,-517802.96891897614,-545600.65004366485,124294.76826207088,212373.49514418477,{"$f":"BI2669*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2781643.4310029573},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2669:BI2669)+Monte_Carlo!BJ2669/(1+Analise_Fundamentalista!$C$10)^10","v":171506.50580265373},{"$f":"(BK2669+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.7426379149855409},0.85781180227836362]
["Tent2651",1476048.9132204237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2676","v":144078.50964100013},-372964.20236801525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2676","v":240762.3094564178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2676","v":-121432.11339856809},1489410.7669254628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2676","v":242448.0645806017},-820600.22727300355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2676","v":242941.79736351239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2676","v":-122531.37109917187},1495472.9025869563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2676","v":151106.13846851204},-114336.29473594889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2676","v":243930.60862107083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2676","v":-123030.09301718601},1365330.8496000699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2676","v":140734.71940427017},-347480.08820368379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2676","v":222702.78821899509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2676","v":-112323.52063013257},1629671.0628594586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2676","v":315011.17607801757},-443162.626419176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2676","v":265820.03159521671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2676","v":-134070.35467120897},1542198.3282698027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2676","v":131823.45766485328},-486436.54795260681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2676","v":251552.11851615409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2676","v":-126874.11684274908},1538965.9571391663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2676","v":302557.1612495351},-463561.02193802403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2676","v":251024.8777645354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2676","v":-126608.19499275746},1430285.3264637194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2676","v":229177.2379240086},-123542.78658841575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2676","v":233297.68769634751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2676","v":-117667.21847754494},1503769.2157145578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2676","v":279301.75837213534},-802993.84014652495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2676","v":245283.84257604659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2676","v":-123712.61703619221},1372001.1375978682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2676","v":174199.91160017977},-61322.333053560411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2676","v":223790.79684032558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2676","v":-112872.27423937613},-109555.49666916541,-457741.73642806127,157670.35933644799,-96366.101210551089,3598.2265828493109,-229935.0886143485,-36587.177916710993,221264.92055439542,-402120.85623453523,223796.10114756884,{"$f":"BI2676*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2931255.4008614202},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2676:BI2676)+Monte_Carlo!BJ2676/(1+Analise_Fundamentalista!$C$10)^10","v":747415.68195777258},{"$f":"(BK2676+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.2560671817126243},0.90264446985783642]
["Tent2663",1655208.6223433448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2688","v":130379.89593403591},-1293631.9121779967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2688","v":269985.53162990487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2688","v":-136171.28763582467},1634000.654936133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2688","v":115392.77153724199},-682210.58790794329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2688","v":266526.24300735077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2688","v":-134426.54308157621},1678952.5079191895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2688","v":149354.21278701385},-2392507.1182347918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2688","v":273858.46068768034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2688","v":-138124.65800176866},1520448.4757875244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2688","v":274233.29469731898},-173352.46103338481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2688","v":248004.44156109661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2688","v":-125084.79229572728},1435524.7476300658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2688","v":106547.47430331993},-272727.80104161263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2688","v":234152.30377913854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2688","v":-118098.25702885317},1545460.2470540155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2688","v":301979.41877075745},-371799.73785356747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2688","v":252084.1788650438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2688","v":-127142.46952954266},1440072.6189885908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2688","v":111824.5616335504},-51998.354245585571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2688","v":234894.11931220259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2688","v":-118472.40291628559},1397865.1423616537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2688","v":120564.07352183601},-140475.62769322257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2688","v":228009.54424289957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2688","v":-115000.06331959348},1351304.9255979571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2688","v":238561.81875407629},-228563.66357165255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2688","v":220414.98201910354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2688","v":-111169.63095975014},1346598.687858151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2688","v":107344.50635070588},-316706.89941485325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2688","v":219647.33491951349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2688","v":-110782.45653092048},-1029437.7722498805,-434718.11644492671,-2107419.1027618661,223800.48292930349,-50126.279988007329,55121.390252691112,176247.92378388185,93097.926751919513,119243.50624177714,-100497.51467555437,{"$f":"BI2688*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1316304.8022522207},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2688:BI2688)+Monte_Carlo!BJ2688/(1+Analise_Fundamentalista!$C$10)^10","v":-3250501.2806982165},{"$f":"(BK2688+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-84.979938338461892},0.39216146581050126]
["Tent2670",1630987.9520805455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2695","v":313237.81459612545},-156709.80932404121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2695","v":266034.83293907961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2695","v":-134178.69297883287},1561889.2470733735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2695","v":141975.4586677654},-192487.09798797552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2695","v":254763.95725944007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2695","v":-128494.05630658453},1602442.8296423578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2695","v":315866.51979498856},-483671.07908999349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2695","v":261378.76121924765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2695","v":-131830.33276268846},1517767.8356868254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2695","v":164779.32658068475},-547173.13512656488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2695","v":247567.19514217027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2695","v":-124864.26044900235},1392043.7755807138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2695","v":231040.89940321105},-420039.70106203994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2695","v":227060.0054452224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2695","v":-114521.14906089494},1521709.529780739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2695","v":221723.8847315484},-600406.78808230872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2695","v":248210.13547071995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2695","v":-125188.5371311011},1265896.848917881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2695","v":182559.7561981593},-464185.63416351052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2695","v":206483.84084651069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2695","v":-104143.24913752402},1383017.3962763802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2695","v":137908.20170053779},-1066373.8984345237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2695","v":225587.68843196065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2695","v":-113778.56369976969},1517994.3442370554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2695","v":177132.77836953971},-1050721.9959819571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2695","v":247604.14156120594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2695","v":-124882.89493442551},1409098.7863900021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2695","v":117896.61247466989},-707713.42130217329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2695","v":229841.89414380869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2695","v":-115924.23671473749},288384.14523233101,75758.261632645415,-38256.130838445737,-259690.87385271222,-76459.945274501428,-255661.30501114149,-179285.28625636455,-816656.57200179494,-750867.97098563693,-475899.15139843215,{"$f":"BI2695*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6233271.9410611372},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2695:BI2695)+Monte_Carlo!BJ2695/(1+Analise_Fundamentalista!$C$10)^10","v":-4033312.042497199},{"$f":"(BK2695+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-102.64856849830826},0.28055523827106948]
["Tent2679",1550825.3913637791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2704","v":256813.86589471999},-213967.67974893266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2704","v":252959.30198800817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2704","v":-127583.85111682452},1625048.6943529635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2704","v":119205.06018567488},-113356.52548981909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2704","v":265066.06463191716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2704","v":-133690.08002609169},1570127.3999105359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2704","v":254048.84043408898},-109100.92621833477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2704","v":256107.70453296552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2704","v":-129171.79557427211},1581336.4670972051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2704","v":288409.86918004823},-282813.7667139775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2704","v":257936.04563910581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2704","v":-130093.94707312323},1625177.4326572381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2704","v":315520.79678913532},-258557.22720736742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2704","v":265087.06348309008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2704","v":-133700.67111438379},1389970.7717059178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2704","v":153354.08425638688},-8995.3264843342931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2704","v":226721.8722059119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2704","v":-114350.60644584657},1486437.2436655636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2704","v":221921.74501565695},-1211633.3332114175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2704","v":242456.77798450433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2704","v":-122286.74423724657},1484370.3166268545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2704","v":190953.35631985942},-168994.83001846971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2704","v":242119.6359542773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2704","v":-122116.70155349602},1398603.4171074377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2704","v":204575.56333774774},-376856.76013337751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2704","v":228129.9662229683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2704","v":-115060.79996717093},1439435.6520157247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2704","v":167934.985826638},-401019.32369036332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2704","v":234790.22191553697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2704","v":-118420.00069235695},168221.63701697098,137224.51930168128,271883.82317444758,133438.20103205327,188349.96195047419,256730.02353211789,-869541.55444850284,141961.46070217103,-59212.030539832398,-116714.1166405453,{"$f":"BI2704*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1528707.9757201781},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2704:BI2704)+Monte_Carlo!BJ2704/(1+Analise_Fundamentalista!$C$10)^10","v":-326265.80102890317},{"$f":"(BK2704+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.977734853367693},0.80921451400538968]
["Tent2684",1543689.6059840193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2709","v":279102.44261417969},-452849.58733920497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2709","v":251795.36483631318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2709","v":-126996.80180452749},1575944.2638713559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2709","v":282587.02810792701},-127677.48257852031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2709","v":257056.50886353833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2709","v":-129650.33939337444},1627762.3342211561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2709","v":235071.7474718146},-454974.60669423733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2709","v":265508.69373170327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2709","v":-133913.32670934574},1570928.6001615201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2709","v":234974.38356832429},-848089.25638624269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2709","v":256238.39046148473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2709","v":-129237.70899953943},1470094.4892395225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2709","v":278313.89001603163},-1390353.8633777846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2709","v":239791.06734087257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2709","v":-120942.25274314145},1395200.1851390179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2709","v":135428.07555654595},-81544.631773597721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2709","v":227574.85590040791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2709","v":-114780.82167742094},1533881.79638417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2709","v":241167.03866692857},-631157.5737242311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2709","v":250195.5866251585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2709","v":-126189.929459815},1535122.8689228697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2709","v":254790.53090667873},-1485686.6969863367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2709","v":250398.02130597702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2709","v":-126292.03045383046},1339483.5673702478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2709","v":106953.88167254282},-490490.45068102988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2709","v":218486.76847392687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2709","v":-110197.10728524646},1479630.6561928075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2709","v":272348.95947855676},-125514.87086967299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2709","v":241346.53718910788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2709","v":-121726.77749465017},-48948.581693239597,282315.71499957057,-88307.4922000652,-486114.19135597313,-993191.15876402182,166677.47800593521,-265984.87789195904,-1106790.1752275114,-275246.9078198066,266453.84830334148,{"$f":"BI2709*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3489981.6302182442},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2709:BI2709)+Monte_Carlo!BJ2709/(1+Analise_Fundamentalista!$C$10)^10","v":32198.372539553558},{"$f":"(BK2709+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.886927703781733},0.84514171512943592]
["Tent2700",1604365.4479162674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2725","v":284074.07610970206},-46811.410308064835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2725","v":261692.36465859419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2725","v":-131988.50340200026},1593565.0310137921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2725","v":297072.30069809331},-514633.77806930989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2725","v":259930.6795997578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2725","v":-131099.97088908256},1621716.7018071518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2725","v":227893.93355121175},-564004.53043745609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2725","v":264522.57436324382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2725","v":-133415.96248632573},1493820.725906936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2725","v":202051.40393329423},-229358.21334517133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2725","v":243661.1176377105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2725","v":-122894.17116245224},1410413.3347819597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2725","v":195728.8232564244},-402090.4274459107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2725","v":230056.31366873445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2725","v":-116032.38244620369},1499365.0652453564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2725","v":98626.607336546484},-895850.17385843338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2725","v":244565.46974391257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2725","v":-123350.29482965125},1582281.9686622559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2725","v":117227.9660218924},-467464.14419938641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2725","v":258090.26894319648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2725","v":-130171.73192986978},1533679.0004522214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2725","v":263491.63411307405},-71476.61296974968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2725","v":250162.50803508807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2725","v":-126173.24577244896},1399053.9358344178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2725","v":257591.06492774381},-307587.80845178652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2725","v":228203.45154461963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2725","v":-115097.86340094527},1382640.2172674283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2725","v":247378.92734750317},-1148222.4925407518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2725","v":225526.16574903301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2725","v":-113747.53380382492},366966.52705823118,-88730.768660541333,-205003.98500932628,93460.13706338116,-92337.672966955535,-676008.39160762553,-222317.64116416732,316004.28340596351,63108.844619631651,-789064.93324804062,{"$f":"BI2725*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10335081.064207366},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2725:BI2725)+Monte_Carlo!BJ2725/(1+Analise_Fundamentalista!$C$10)^10","v":-5268800.3729153005},{"$f":"(BK2725+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-130.53447329450353},0.14309518563986448]
["Tent2703",1549206.787409808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2728","v":270202.84732218808},-696521.25106648169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2728","v":252695.28714231914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2728","v":-127450.69123497674},1493831.1578970689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2728","v":241547.85583183228},-414194.91925840272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2728","v":243662.81922768772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2728","v":-122895.02938510153},1568219.9535600361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2728","v":158581.98477865456},-257436.12689482042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2728","v":255796.57582686553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2728","v":-129014.87310411478},1454233.7811738956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2728","v":243042.614960573},-778528.72872531204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2728","v":237203.98457600479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2728","v":-119637.41840929497},1430211.238160565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2728","v":268254.73674965469},-593762.78520606924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2728","v":233285.60295388987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2728","v":-117661.12335484977},1577495.3827298661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2728","v":132409.52992011764},-1235664.7465852269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2728","v":257309.51603374214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2728","v":-129777.94738755011},1399815.032826195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2728","v":270951.53820871253},-220670.22442561385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2728","v":228327.59612263419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2728","v":-115160.4775971179},1319732.5234005316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2728","v":185161.45152278515},-409623.71232322586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2728","v":215265.12255302776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2728","v":-108572.22142300368},1394749.2059570809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2728","v":159980.31100290586},-1257220.4510777469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2728","v":227501.29547270975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2728","v":-114743.72036277555},1300601.5750841794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2728","v":102777.93326382119},-1367553.2371491536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2728","v":212144.62210247901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2728","v":-106998.34980901706},-301073.80783695122,-51879.27358398425,27927.560606584884,-417919.5475980292,-209883.56885737443,-975723.64801891719,163448.43230861495,-117769.35967041663,-984482.56496490678,-1159629.0315918704,{"$f":"BI2728*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15188686.685868543},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2728:BI2728)+Monte_Carlo!BJ2728/(1+Analise_Fundamentalista!$C$10)^10","v":-9190323.278612392},{"$f":"(BK2728+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-219.04620724779889},4.5674356298706876E-3]
["Tent2719",1548559.0995648478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2744","v":137976.11743240643},-812360.55225882144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2744","v":252589.64103536238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2744","v":-127397.40702255555},1592263.6021116085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2744","v":298234.04299728328},-76074.458167518882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2744","v":259718.40003010625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2744","v":-130992.90447643548},1450425.6749407942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2744","v":186477.98077381236},-1357718.0838241838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2744","v":236582.83412284232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2744","v":-119324.13178051867},1505523.9027566458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2744","v":156691.57523775552},-792619.09999199212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2744","v":245570.05430036178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2744","v":-123856.97224960377},1416790.531484952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2744","v":199107.62401134137},-391866.55516672082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2744","v":231096.51538042459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2744","v":-116557.02391727334},1368425.273707612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2744","v":235710.78049763481},-7773.5862924445692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2744","v":223207.52806053867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2744","v":-112578.09380569927},1493142.564999355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2744","v":149168.55967238572},-369325.81372242386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2744","v":243550.50098752373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2744","v":-122838.37998135094},1322689.1199022776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2744","v":150148.96914101567},-439426.79868543602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2744","v":215747.38096297302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2744","v":-108815.45574840995},1383724.0082980369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2744","v":147065.07680234945},-85269.646237462817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2744","v":225702.94581991032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2744","v":-113836.69550717395},1194794.5254556213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2744","v":113329.39571908154},-236749.83427804083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2744","v":194886.14957004655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2744","v":-98293.778074445887},-549192.20081360824,350885.08038343512,-1053981.4007080477,-514214.44270347856,-78219.439692228203,338566.62846002961,-99445.133043865353,-182345.90432985727,173661.68087762297,-26828.067063358627,{"$f":"BI2744*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-351390.91374200484},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2744:BI2744)+Monte_Carlo!BJ2744/(1+Analise_Fundamentalista!$C$10)^10","v":-1494655.9157704471},{"$f":"(BK2744+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-45.34918224168289},0.6613094638035838]
["Tent2720",1573598.1510871095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2745","v":238884.55042619971},-409833.0933905968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2745","v":256673.82809522422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2745","v":-129457.32855808926},1442380.2850454161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2745","v":158185.63619369504},-902408.12059763737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2745","v":235270.5289313684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2745","v":-118662.2508026182},1505449.6553259084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2745","v":238552.14760439555},-374061.10478146502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2745","v":245557.94360217595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2745","v":-123850.86403574439},1445314.9019532979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2745","v":283229.44233473064},-107065.60529864256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2745","v":235749.20219062374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2745","v":-118903.67690303229},1519248.3511324527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2745","v":246540.29988441797},-105470.75385434626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2745","v":247808.68599974448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2745","v":-124986.06001666674},1450523.6485502124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2745","v":239647.77927330713},-323433.77747800469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2745","v":236598.81486186662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2745","v":-119332.19190802689},1464751.67737066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2745","v":270698.43039195694},-324736.81653753627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2745","v":238919.58692242767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2745","v":-120502.70840899645},1396983.1714868334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2745","v":210718.10236896542},-260119.22624508981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2745","v":227865.68360061789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2745","v":-114927.50502811265},1423721.8024162089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2745","v":269837.94725892536},-19650.036774823249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2745","v":232227.09363019047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2745","v":-117127.2481626774},1333306.0301950944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2745","v":110775.80520324722},-20312.616513173172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2745","v":217479.13376499448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2745","v":-109688.89147474161},-43732.043427262121,-627614.20627519221,-13801.877610637923,293009.36232367955,263892.17201314948,33480.624749142167,64378.492367851883,63537.054696380859,365287.75595161517,198253.4309803269,{"$f":"BI2745*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2596700.4667217056},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2745:BI2745)+Monte_Carlo!BJ2745/(1+Analise_Fundamentalista!$C$10)^10","v":1337224.4298435361},{"$f":"(BK2745+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.56849611087911},0.93680031835940503]
["Tent2733",1712429.899802132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2758","v":222556.98561605383},-786487.54853283113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2758","v":279319.04814662121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2758","v":-140878.78790288983},1588458.1928530047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2758","v":166095.21857022904},-85028.771654367592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2758","v":259097.6894877101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2758","v":-130679.83972330982},1611081.5372031613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2758","v":104436.26923783585},-151077.16741823591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2758","v":262787.84405141469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2758","v":-132541.02500787418},1458075.8506382294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2758","v":130911.53622549682},-743771.9470974037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2758","v":237830.67486318963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2758","v":-119953.49913717562},1489222.0532020028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2758","v":127082.45551424597},-32633.727447265599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2758","v":242911.01576035586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2758","v":-122515.84593190823},1420937.0362514765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2758","v":118007.99191307856},-316499.13397367136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2758","v":231772.86292881469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2758","v":-116898.15003613464},1442137.3832482444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2758","v":162412.92171763792},-388339.57970923081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2758","v":235230.90856571903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2758","v":-118642.26767176483},1421746.2825583187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2758","v":202539.01762086563},-138915.64502133781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2758","v":231904.86127115236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2758","v":-116964.72539716751},1426689.7007390591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2758","v":274038.29599318863},-161899.08868236429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2758","v":232711.19551058291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2758","v":-117371.41227029458},1437546.2871241653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2758","v":111162.75448751965},-558647.24102611188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2758","v":234482.04252485186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2758","v":-118264.56575405091},-425490.30267304595,209484.29668026176,83605.920863140433,-494983.23514589289,214843.897895428,-83616.429167912749,-109338.01709763869,178563.50847351272,227478.99055111269,-331267.00976779131,{"$f":"BI2758*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4338896.9089714624},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2758:BI2758)+Monte_Carlo!BJ2758/(1+Analise_Fundamentalista!$C$10)^10","v":-2383614.6092167464},{"$f":"(BK2758+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-65.413651393572522},0.52664532424699928]
["Tent2740",1537317.0180968659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2765","v":252796.37418620131},-1027329.1343319935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2765","v":250755.91488097422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2765","v":-126472.5394931473},1721914.3220649282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2765","v":267092.40562611818},-472005.09359826386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2765","v":280866.0777791749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2765","v":-141659.0557039229},1561886.1852775945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2765","v":279547.70301928575},-379367.56100908539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2765","v":254763.45784169296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2765","v":-128493.80441768783},1510793.6408562814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2765","v":266240.02233115659},-34355.614293656894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2765","v":246429.61545970748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2765","v":-124290.50492508913},1411708.454905404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2765","v":117281.09329770756},-411219.43867900281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2765","v":230267.56419651242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2765","v":-116138.92984601291},1429786.9393564763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2765","v":201628.99678214258},-815475.42994648963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2765","v":233216.3944344045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2765","v":-117626.21699095389},1579529.101290945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2765","v":183608.56394203368},-214354.22858516435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2765","v":257641.24133983746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2765","v":-129945.25806453229},1401490.8604103811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2765","v":104318.66145584073},-307287.34557100106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2765","v":228600.94486860433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2765","v":-115298.34517279014},1350811.6618846639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2765","v":101856.77071690654},-783457.9862543802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2765","v":220334.52444773185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2765","v":-111129.05096634237},1271635.2110629641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2765","v":166147.98440867607},-115514.7822029098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2765","v":207419.84053471423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2765","v":-104615.33474151898},-650249.38475796534,-65705.665896893683,26449.795434205487,354023.51857211808,-179809.71103079573,-498256.25572089647,96950.318632174502,-89666.084419346123,-572395.74205608421,153437.70799896153,{"$f":"BI2765*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2009709.3200528238},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2765:BI2765)+Monte_Carlo!BJ2765/(1+Analise_Fundamentalista!$C$10)^10","v":-102765.3274569544},{"$f":"(BK2765+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.93316035235013},0.83217620719311691]
["Tent2752",1557469.3768475964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2777","v":246750.29623871148},-14916.847875304311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2777","v":254043.02033551791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2777","v":-128130.44086155668},1635084.6258797674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2777","v":176467.64681635649},-1155606.3291625564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2777","v":266703.05242432572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2777","v":-134515.7195860736},1589370.4423084985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2777","v":164938.7415144683},-433919.91191422654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2777","v":259246.48895074814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2777","v":-130754.88898376124},1443105.6425886955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2777","v":213315.19699719301},-736528.54836910497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2777","v":235388.84395178367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2777","v":-118721.92477321708},1585615.4230378687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2777","v":261435.07087388105},-173270.9234215336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2777","v":258633.99765486165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2777","v":-130445.96973196621},1437718.2893721384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2777","v":187938.11302305126},-1176783.8978051073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2777","v":234510.09827428046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2777","v":-118278.71609574596},1330898.5070556693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2777","v":254042.56119031977},-461430.34443909518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2777","v":217086.43618842631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2777","v":-109490.82851066376},1359918.7454489951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2777","v":250179.05001831401},-413011.23286647489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2777","v":221820.00534997179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2777","v":-111878.27573403742},1341438.1323879994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2777","v":215523.67805300828},-995142.02199567936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2777","v":218805.58283261224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2777","v":-110357.90613056565},1396926.7409996346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2777","v":232735.59006397537},-140865.2175325595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2777","v":227856.47907202807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2777","v":-114922.86258485804},357746.02783736843,-846951.34950794792,-140489.57043277135,-406546.43219334533,216352.17537524289,-872614.40260352148,-99792.175571012864,-52890.453232226515,-671170.66724062455,204803.98901858594,{"$f":"BI2777*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2682498.9168727286},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2777:BI2777)+Monte_Carlo!BJ2777/(1+Analise_Fundamentalista!$C$10)^10","v":-303890.3391548458},{"$f":"(BK2777+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.472703778424471},{"$f":"_xlfn.NORM.DIST(BL2777,$H$7,$H$8,$C$6)","v":0.81159652965977869}]
["Tent2755",1515420.1033380388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2780","v":199851.73641485747},-213585.69687306092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2780","v":247184.25020232666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2780","v":-124671.11637480948},1475364.4158715846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2780","v":191717.34087791434},-660206.86062532465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2780","v":240650.65925224961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2780","v":-121375.80092887906},1474132.110657749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2780","v":129863.16067532712},-948287.67685608356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2780","v":240449.65463337765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2780","v":-121274.42120824255},1541246.7706070973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2780","v":240992.66758856518},-919217.88730153139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2780","v":251396.90738568141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2780","v":-126795.83376082138},1503629.5843757081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2780","v":100023.90036265268},-334004.32012505754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2780","v":245261.06693269708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2780","v":-123701.12979588377},1489871.4612553013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2780","v":134087.83085411307},-1024493.4058497901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2780","v":243016.9424551228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2780","v":-122569.27166303663},1542958.3455197648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2780","v":135635.34891358012},-671279.61225454719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2780","v":251676.0869745762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2780","v":-126936.64221034067},1394496.5632706112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2780","v":268746.5232555893},-787895.70994269114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2780","v":227460.08624439969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2780","v":-114722.9358650005},1435958.2903565925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2780","v":202263.51091730458},-219685.27054685776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2780","v":234223.02009968302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2780","v":-118133.92387502555},1380326.4956637337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2780","v":150039.52881036265},-38976.421607657132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2780","v":225148.76839332524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2780","v":-113557.18773762339},108779.17336931372,-349214.66142403975,-699249.28275562136,-553624.14608810621,-112420.48262559155,-769957.90420359082,-410904.81857673143,-406412.03630770266,98667.336595104294,222654.68785840733,{"$f":"BI2780*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2916305.3018591884},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2780:BI2780)+Monte_Carlo!BJ2780/(1+Analise_Fundamentalista!$C$10)^10","v":-689136.13057150785},{"$f":"(BK2780+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.167992271310858},0.76805699888897516]
["Tent2769",1700708.8221336051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2794","v":239729.35038887564},-1149994.5652571793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2794","v":277407.19163325161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2794","v":-139914.5141448525},1458340.0730986961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2794","v":216084.01420322445},-1069484.0837959803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2794","v":237873.77289959104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2794","v":-119975.23628388836},1609977.2097106238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2794","v":119856.36166490581},-72954.718150303801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2794","v":262607.71422298002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2794","v":-132450.1738036208},1447267.2429506907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2794","v":95589.547181620641},-949003.95789846592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2794","v":236067.65378336477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2794","v":-119064.29278185897},1491932.6487676364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2794","v":167658.70620454117},-107729.63504349237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2794","v":243353.14829576109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2794","v":-122738.842165404},1558473.505020139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2794","v":181477.58015663893},-216690.4630598514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2794","v":254206.80638328794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2794","v":-128213.04883275789},1307725.3793011785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2794","v":180766.14257331283},-793785.75760774664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2794","v":213306.60497448154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2794","v":-107584.41345078382},1396398.5106969597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2794","v":144415.08141235405},-34812.627305315189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2794","v":227770.31800618683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2794","v":-114879.40594772327},1484313.8029833811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2794","v":137783.68323379016},-384340.87600649882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2794","v":242110.41786184377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2794","v":-122112.05226911163},1413218.4941756632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2794","v":230365.37686125276},-1493173.8744928269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2794","v":230513.87076455448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2794","v":-116263.15829011124},-772772.53737990453,-735501.5329770532,177059.18393396126,-736411.04971533944,180543.37729140592,90780.874647317571,-507297.42351073609,222493.3661655024,-126558.82717997652,-1148557.7851571308,{"$f":"BI2794*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15043676.782927031},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2794:BI2794)+Monte_Carlo!BJ2794/(1+Analise_Fundamentalista!$C$10)^10","v":-9112938.1021684334},{"$f":"(BK2794+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-217.29956536553786},4.9893493900305839E-3]
["Tent2773",1445292.6327424238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2798","v":226618.3323048187},-615325.31080423377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2798","v":235745.56979972406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2798","v":-118901.84485172563},1476753.7780545179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2798","v":135195.54786484741},-30595.326969518988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2798","v":240877.28185590345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2798","v":-121490.10146772879},1541975.5087817856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2798","v":218852.89973815871},-93983.665235059801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2798","v":251515.77382998116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2798","v":-126855.78585039919},1484984.1237628199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2798","v":268536.03290638415},-417045.69596416171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2798","v":242219.75568763589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2798","v":-122167.19845578144},1476251.9148097131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2798","v":189493.45352963696},-926450.32216411561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2798","v":240795.42159181042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2798","v":-121448.81400502491},1646035.8773706888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2798","v":311901.73011439358},-123381.63765963896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2798","v":268489.34051869495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2798","v":-135416.66101219505},1296021.8175910898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2798","v":134098.80377262455},-743567.8366836058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2798","v":211397.60553621841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2798","v":-106621.58070180268},1425091.6020297785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2798","v":235020.25400286849},-841315.62582928815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2798","v":232450.52533052347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2798","v":-117239.93932116035},1496958.9061056254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2798","v":122893.28843652664},-292342.6952738032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2798","v":244172.99465300428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2798","v":-123152.34407958205},1308740.7235590746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2798","v":208735.4607469117},-407561.07976054936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2798","v":213472.22050810978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2798","v":-107667.9441508569},-271863.25355141668,223987.4012835031,249529.22248268093,-28457.105825923121,-617610.2610476932,321592.77196125453,-504693.00807656551,-491084.78581705643,-48428.756263854331,-93021.342656384775,{"$f":"BI2798*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1218382.7674330813},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2798:BI2798)+Monte_Carlo!BJ2798/(1+Analise_Fundamentalista!$C$10)^10","v":-1265590.4129372332},{"$f":"(BK2798+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.179000826907462},0.69357898384311056]
["Tent2789",1604147.2524221758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2814","v":139265.14604546031},-1298301.0716242967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2814","v":261656.77420451102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2814","v":-131970.55281801603},1599938.8064075299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2814","v":280853.35917695629},-1528279.697439872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2814","v":260970.32325249063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2814","v":-131624.33089467391},1484648.3070109254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2814","v":109001.25487614739},-319995.50381513668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2814","v":242164.97971373954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2814","v":-122139.57136461126},1508053.8624147854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2814","v":166280.01632000267},-141034.5547317795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2814","v":245982.72282690558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2814","v":-124065.10786445324},1569791.3671111874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2814","v":157637.74871830657},-35910.315979511026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2814","v":256052.89331898768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2814","v":-129144.15070923365},1526157.5794629629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2814","v":145387.87180063059},-1105395.8509600125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2814","v":248935.66882159826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2814","v":-125554.47085360615},1317610.2374851196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2814","v":142590.95060566926},-203212.06906160104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2814","v":214918.950787482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2814","v":-108397.62445562932},1505519.7664233842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2814","v":260576.51018590224},-239441.02139573861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2814","v":245569.37961191492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2814","v":-123856.63196027787},1355118.950732677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2814","v":93222.674141888972},-702621.2331313045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2814","v":221037.09792023347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2814","v":-111483.40452681562},1294033.9172220351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2814","v":103651.04968159425},-500043.71913052135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2814","v":211073.35375869524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2814","v":-106458.03941202698},-1029349.7041923414,-1118080.3459050988,-90968.840589861022,147163.07655067556,248636.17534854956,-836626.78119138977,45900.207875920896,142848.23644180066,-499844.86559599766,-291777.35510225885,{"$f":"BI2814*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3821665.9879548037},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2814:BI2814)+Monte_Carlo!BJ2814/(1+Analise_Fundamentalista!$C$10)^10","v":-4223163.0621920237},{"$f":"(BK2814+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.93364940949654},0.25598607542856316]
["Tent2792",1575083.9202714383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2817","v":113016.87537303583},-1193753.9834406725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2817","v":256916.17590425294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2817","v":-129579.56034218501},1594518.7879925247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2817","v":214560.39960590479},-276060.28872956865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2817","v":260086.24946658479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2817","v":-131178.43490511808},1525280.0257278776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2817","v":201492.89408683422},-931115.66010751924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2817","v":248792.52867086284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2817","v":-125482.27595293736},1497623.0351086978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2817","v":183132.47322860936},-911586.62710924819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2817","v":244281.32252149464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2817","v":-123206.98087900654},1440493.923065474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2817","v":221662.17974554829},-381089.95463377086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2817","v":234962.83935367633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2817","v":-118507.06290890585},1463777.2188482382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2817","v":272813.02280477312},-355224.99373689515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2817","v":238760.64037111326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2817","v":-120422.54131105202},1526525.6598045889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2817","v":156696.48074871491},-529326.68643796199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2817","v":248995.70739641896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2817","v":-125584.75221717329},1415998.247587465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2817","v":96762.420366605817},-115846.38277166133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2817","v":230967.28382231321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2817","v":-116491.84402572518},1373864.6312324347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2817","v":254112.69713367516},-645034.13144275604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2817","v":224094.75630067755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2817","v":-113025.580791973},1389194.0057054216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2817","v":93626.86395311766},-7584.3307983578279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2817","v":226595.17181372864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2817","v":-114286.70318612966},-953400.49250556866,67407.925437802856,-606312.5133027595,-607379.81223815063,-42971.998443452088,35926.128127939213,-249219.25051000144,95391.477391532535,-279852.25880037632,198351.00178235883,{"$f":"BI2817*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2597978.4377808794},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2817:BI2817)+Monte_Carlo!BJ2817/(1+Analise_Fundamentalista!$C$10)^10","v":-715082.82875612518},{"$f":"(BK2817+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.753628847179602},0.76493595903257383]
["Tent2804",1661006.2496092019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2829","v":141151.16500941524},-1101604.5860655108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2829","v":270931.19821140711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2829","v":-136648.24888371053},1528462.4688027014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2829","v":194365.80919914314},-816346.89700816921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2829","v":249311.62552296949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2829","v":-125744.09030399659},1678430.7562945285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2829","v":117644.72427710009},-51538.501658411886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2829","v":273773.35637644044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2829","v":-138081.73435480529},1479476.0363822472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2829","v":101043.08946282492},-141890.57742626665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2829","v":241321.31673581208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2829","v":-121714.05717745645},1537648.100001957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2829","v":176917.68220808121},-283675.94475850783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2829","v":250809.91854126964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2829","v":-126499.77705626811},1405125.6618209218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2829","v":157729.87684420799},-1030072.6693951633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2829","v":229193.82710589273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2829","v":-115597.3742992051},1524989.4902772633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2829","v":128872.57498171119},-543876.78221535881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2829","v":248745.13865184493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2829","v":-125458.37407985625},1567845.5474380739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2829","v":123726.87206275342},-1237458.0909230397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2829","v":255735.50543699507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2829","v":-128984.0713290164},1369423.0717056098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2829","v":122060.39848170357},-289813.57065643254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2829","v":223370.28157650772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2829","v":-112660.18100386493},1426375.0162246036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2829","v":163089.41366544002},-412801.64423282543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2829","v":232659.86647279028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2829","v":-117345.52369349886},-826170.47172839893,-498413.55259005306,201797.84464032334,78759.771594913909,17551.87893457491,-758746.33974426775,-291717.44266165892,-986979.78475230758,-57043.071602086173,-134397.887788094,{"$f":"BI2829*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1760327.9611356952},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2829:BI2829)+Monte_Carlo!BJ2829/(1+Analise_Fundamentalista!$C$10)^10","v":-3005676.4590471615},{"$f":"(BK2829+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.454057194771593},0.42955073813387046]
["Tent2810",1597340.8859017424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2835","v":263285.79900122335},-1559758.7024575057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2835","v":260546.56944924238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2835","v":-131410.60425280337},1643299.3151496309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2835","v":266000.12057918368},-345222.82510590518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2835","v":268042.97249226173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2835","v":-135191.52854471825},1538560.7706457525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2835","v":294290.03742897493},-206370.40173580489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2835","v":250958.78670546474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2835","v":-126574.8609671875},1598377.1062640545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2835","v":225060.29269010329},-51547.431257062926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2835","v":260715.59014042784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2835","v":-131495.85239560893},1535488.9146618182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2835","v":195789.13629608034},-678273.32517837943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2835","v":250457.728011281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2835","v":-126322.14443398581},1359158.6133827351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2835","v":184278.01888745881},-238764.81677329127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2835","v":221696.0181635544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2835","v":-111815.74092069808},1499076.5800091363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2835","v":134612.1991417972},-589632.81843283644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2835","v":244518.41414088052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2835","v":-123326.56162433216},1505558.2846927503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2835","v":267385.95547075989},-650878.16149198625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2835","v":245575.66243046231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2835","v":-123859.80079486844},1359302.1322953792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2835","v":215651.18479950132},-871001.70801220811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2835","v":221719.42791952481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2835","v":-111827.54798530071},1374951.2646087182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2835","v":243623.15387595794},-180970.93419116482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2835","v":224271.99999420505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2835","v":-113114.97633042006},-1167336.9382598433,53628.739420821978,212303.56143144728,302732.59917785926,-358348.60530500393,55393.479357023854,-333828.76677449088,-261776.34438563249,-545458.6432784826,173809.24334857811,{"$f":"BI2835*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2276533.329547198},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2835:BI2835)+Monte_Carlo!BJ2835/(1+Analise_Fundamentalista!$C$10)^10","v":-340951.6630637066},{"$f":"(BK2835+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.309205851895051},0.80764110810689838]
["Tent2822",1745212.3572561524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2847","v":175468.7298716165},-929425.10072715022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2847","v":284666.28298118123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2847","v":-143575.74669293087},1665625.0719309016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2847","v":158832.97432432178},-68052.351162681676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2847","v":271684.58674696385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2847","v":-137028.23179004443},1526668.272842316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2847","v":252358.34511323448},-193980.87128413719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2847","v":249018.96939269445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2847","v":-125596.48475693825},1451496.1954355561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2847","v":110428.38115125828},-123939.85089610794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2847","v":236757.44960091409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2847","v":-119412.20173873691},1510166.3074098618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2847","v":225858.80361119731},-1114047.6170934681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2847","v":246327.28941345899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2847","v":-124238.89523551716},1518251.0202192834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2847","v":161468.0023714421},-437860.25362466491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2847","v":247646.00867123847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2847","v":-124904.01124480076},1547514.6801723903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2847","v":170170.12747809078},-921545.31742307497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2847","v":252419.28297831095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2847","v":-127311.48435904174},1487341.2006050118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2847","v":102481.7090491346},-170889.63759878275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2847","v":242604.22483293962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2847","v":-122361.11128605866},1418310.2862222497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2847","v":238831.38185854218},-1307673.1605627283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2847","v":231344.40666443418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2847","v":-116682.05163684594},1438684.2393717072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2847","v":267313.92860522919},-340626.32859068044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2847","v":234667.65697754064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2847","v":-118358.18321152673},-612865.8345672834,225436.97811855949,181799.95846485352,103833.77811732751,-766100.41930432897,-153650.25382678511,-626267.391325715,51835.18499723282,-954179.423676598,42997.073780562656,{"$f":"BI2847*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":563170.69016946282},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2847:BI2847)+Monte_Carlo!BJ2847/(1+Analise_Fundamentalista!$C$10)^10","v":-1289998.0563164642},{"$f":"(BK2847+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.729899773352692},0.69020553901944837]
["Tent2825",1660690.3633831758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2850","v":301661.0595043106},-98821.012052163351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2850","v":270879.67315920704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2850","v":-136622.26144408283},1736001.2638975307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2850","v":283191.40830025903},-991782.46556235792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2850","v":283163.83676156244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2850","v":-142817.96521073827},1607470.1333701366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2850","v":235889.98456513401},-1095297.0032755702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2850","v":262198.77825594472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2850","v":-132243.92076163137},1401694.5273002256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2850","v":112939.78752573712},-753708.06428648729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2850","v":228634.16552296042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2850","v":-115315.10051242802},1665216.7573799614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2850","v":211760.22848578205},-931698.09341265133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2850","v":271617.98546201421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2850","v":-136994.64042433293},1563961.0013665436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2850","v":181288.63813192135},-137176.75398235265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2850","v":255101.88667612965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2850","v":-128664.49612061029},1531068.9241503775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2850","v":137941.68577612829},-128682.60774172394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2850","v":249736.77146724064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2850","v":-125958.51909325451},1398621.3443322065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2850","v":227716.46412882619},-461076.35761052009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2850","v":228132.89038083245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2850","v":-115062.2748104309},1543899.8027767052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2850","v":182159.24860062939},-518648.31390520866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2850","v":251829.65060069002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2850","v":-127014.09434851898},1306952.6066594471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2850","v":188930.64010144494},-642350.40209735371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2850","v":213180.55594979029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2850","v":-107520.83871811639},337097.45916727145,-568245.18571127474,-729452.1612161228,-527449.21175021783,-585314.519889188,170549.27470508812,133037.33040839049,-120289.27791129235,-211673.50905240822,-347760.04476423492,{"$f":"BI2850*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4554920.7702542078},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2850:BI2850)+Monte_Carlo!BJ2850/(1+Analise_Fundamentalista!$C$10)^10","v":-3726437.5383256259},{"$f":"(BK2850+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-95.722179153285353},0.32252604205513369]
["Tent2841",1549517.872971243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2866","v":258590.03475001338},-469631.00089056633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2866","v":252746.02914520184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2866","v":-127476.28373183405},1584685.4033587088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2866","v":263847.14345482842},-503578.93179426534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2866","v":258482.29964283176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2866","v":-130369.45854447701},1498120.6899311477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2866","v":145290.31811730415},-243126.42095788766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2866","v":244362.49633849488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2866","v":-123247.92212173354},1664265.436816633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2866","v":111788.46383132356},-1703184.6172443477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2866","v":271462.8130054588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2866","v":-136916.37684818052},1537624.1120409954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2866","v":123819.92454371709},-775357.59843532892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2866","v":250806.00580041902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2866","v":-126497.80360622211},1440249.7885237855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2866","v":179825.73279646874},-71545.743229771426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2866","v":234923.01791175219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2866","v":-118486.9783621911},1463378.9729744978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2866","v":186833.80783449861},-279671.78396330349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2866","v":238695.68141519083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2866","v":-120389.77827883308},1413915.6220260041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2866","v":227483.74681393994},-1123710.2241617132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2866","v":230627.58116380422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2866","v":-116320.50985035946},1507740.577186947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2866","v":236359.44563807631},-612873.4977656235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2866","v":245931.62203051776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2866","v":-124039.33440466323},1435713.0326594531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2866","v":168798.29411593566},-19088.562869976096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2866","v":234183.01545685148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2866","v":-118113.74692816142},-85771.220727185151,-111618.94724108218,23278.471376177826,-1456849.7172557458,-527229.47169741499,224716.02911625837,25467.927007552877,-781919.40603432851,-254621.76450169267,265778.99977464962,{"$f":"BI2866*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3481142.5423862939},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2866:BI2866)+Monte_Carlo!BJ2866/(1+Analise_Fundamentalista!$C$10)^10","v":-262160.57693040092},{"$f":"(BK2866+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.530831526045578},0.81598966640249471]
["Tent2844",1652562.8933744391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2869","v":112145.41268148951},-279609.36931658065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2869","v":269553.97965961159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2869","v":-135953.62787042226},1592500.2020095666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2869","v":142590.25196297592},-994605.38398523105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2869","v":259756.99247602004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2869","v":-131012.36916041824},1561368.9999229799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2869","v":162696.82915452638},-564511.32457904867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2869","v":254679.0983470456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2869","v":-128451.25643024166},1457120.1181574319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2869","v":113163.31553962827},-354263.61181844055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2869","v":237674.78276690588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2869","v":-119874.8725998384},1519427.918390335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2869","v":117443.33608698487},-126906.10795049524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2869","v":247837.9756982926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2869","v":-125000.83271926931},1416380.2034073242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2869","v":170644.28300445992},-1061082.401267075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2869","v":231029.58566371966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2869","v":-116523.26690203704},1369763.4991933955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2869","v":261086.00392862197},-700625.1853959678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2869","v":223425.80961994018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2869","v":-112688.18741268413},1585804.5254461581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2869","v":122608.00339451442},-868206.73360679008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2869","v":258664.84265744645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2869","v":-130461.52687569069},1515817.5993438221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2869","v":162472.78718922165},-135004.57339862984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2869","v":247249.08684526911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2869","v":-124703.81771662644},1408323.3541983599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2869","v":231684.96917317339},-458333.24273711228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2869","v":229715.41131277612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2869","v":-115860.44318527853},-33863.604845901806,-723270.50870665337,-275586.65350771835,-123300.38611174481,113374.37111551293,-775931.79950093245,-328801.55926008977,-617395.41443051992,150013.48291923443,-112793.3054364413,{"$f":"BI2869*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1477353.6448857479},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2869:BI2869)+Monte_Carlo!BJ2869/(1+Analise_Fundamentalista!$C$10)^10","v":-2521709.9507813188},{"$f":"(BK2869+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-68.530567557697324},0.50502381987837375]
["Tent2859",1710820.8572692263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2884","v":232236.19205341587},-458976.52985827881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2884","v":279056.5928900466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2884","v":-140746.41462340776},1603638.1487919565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2884","v":110275.50190769888},-246199.59199704582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2884","v":261573.73294167317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2884","v":-131928.66970072725},1641759.5573583781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2884","v":247179.26717742291},-152190.91690665041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2884","v":267791.81845630455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2884","v":-135064.85520683692},1375052.4329970996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2884","v":162772.94128067355},-1160649.634515553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2884","v":224288.50184222142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2884","v":-113123.29928713257},1566929.3605561806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2884","v":156305.87451103207},-218352.63600252985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2884","v":255586.06372974362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2884","v":-128908.69814297908},1433423.1032881646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2884","v":209197.38723036161},-1101145.0745319575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2884","v":233809.49891618305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2884","v":-117925.35820973993},1539402.5017896451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2884","v":121923.7305108632},-466580.18396068236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2884","v":251096.08373697218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2884","v":-126644.10880226991},1519596.8894632612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2884","v":175991.09148193011},-273153.73692428553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2884","v":247865.53702460413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2884","v":-125014.73369118485},1428946.274294531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2884","v":219070.35703100468},-186884.92215405355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2884","v":233079.27129439168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2884","v":-117557.05686067771},1413066.884235078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2884","v":159601.74338043868},-989419.60011483007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2884","v":230489.14125924816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2884","v":-116250.68558996383},-88430.159538224107,-6279.0268484010012,227715.31352024016,-886711.49067979062,64630.604095266768,-776063.54659515282,-220204.47851511691,25688.157891063849,147707.64931066509,-715579.40106510709,{"$f":"BI2884*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9372576.0786787588},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2884:BI2884)+Monte_Carlo!BJ2884/(1+Analise_Fundamentalista!$C$10)^10","v":-5591091.1011143522},{"$f":"(BK2884+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-137.80881845987938},0.11641156178726879]
["Tent2862",1710460.0870758116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2887","v":165912.46027995672},-1118883.020618178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2887","v":278997.74669316813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2887","v":-140716.73465369592},1568859.3176420734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2887","v":203498.20516325723},-69057.195316880141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2887","v":255900.86422245734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2887","v":-129067.47253426749},1583406.5260576506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2887","v":258928.54080803177},-586085.3719989158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2887","v":258273.69852551349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2887","v":-130264.24741491753},1615489.4882495501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2887","v":171838.02564014483},-563403.16972841776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2887","v":263506.83680591895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2887","v":-132903.65988164174},1530008.7337752578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2887","v":178932.04715577757},-423750.46539280016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2887","v":249563.84096277627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2887","v":-125871.29897696803},1524938.0822857847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2887","v":213355.39363916731},-340206.52161687752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2887","v":248736.75335604473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2887","v":-125454.14482905371},1446060.089189959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2887","v":98054.172191760706},-992753.77585723472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2887","v":235870.75168567707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2887","v":-118964.98222985101},1489537.7548462001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2887","v":198137.48732976496},-243313.28843229034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2887","v":242962.51070491722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2887","v":-122541.81818629285},1305891.8079539076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2887","v":99837.740421712122},-147976.41165035195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2887","v":213007.52621891449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2887","v":-107433.56855548805},1323648.2693890196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2887","v":103645.96482432362},-11320.596076443397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2887","v":215903.83041628965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2887","v":-108894.36339719925},-814689.54829874914,261274.40153456692,-199147.38008028804,-260961.96716399572,-121125.87625121434,-3568.5194507191918,-777793.83420964796,75244.891416098995,57435.286434786598,199334.83576697059,{"$f":"BI2887*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2610864.5813113363},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2887:BI2887)+Monte_Carlo!BJ2887/(1+Analise_Fundamentalista!$C$10)^10","v":-68176.426348603563},{"$f":"(BK2887+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.152462728936664},0.83556383899524933]
["Tent2874",1502065.9801799548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2899","v":175167.17463825535},-1436244.3799993652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2899","v":245006.02324554449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2899","v":-123572.49465357338},1561254.8686025599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2899","v":305989.21802704415},-267298.96234028152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2899","v":254660.48208030843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2899","v":-128441.86703445711},1457436.9029600222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2899","v":237760.73435429271},-261815.67203378884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2899","v":237726.45438834687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2899","v":-119900.93396388031},1538705.6523680051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2899","v":110816.02457370519},-864868.20419677452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2899","v":250982.41875297693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2899","v":-126586.78014789241},1437972.5533243697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2899","v":235306.76984642821},-227362.85900191576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2899","v":234551.57195161082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2899","v":-118299.63397238539},1400735.8884073063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2899","v":270131.73915206251},-167301.20417491181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2899","v":228477.79935397592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2899","v":-115236.23486935168},1582083.5102999201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2899","v":255248.60778044886},-340582.27305340033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2899","v":258057.89786577557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2899","v":-130155.40508721289},1391810.7302736917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2899","v":272773.92764178512},-733269.16108993744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2899","v":227021.99279819964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2899","v":-114501.97680725493},1494088.3053558967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2899","v":265417.77578797634},-336199.11510096432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2899","v":243704.76324153694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2899","v":-122916.18448308023},1388220.7824586136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2899","v":184164.19767720753},-32073.898304937036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2899","v":226436.42675154304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2899","v":-114206.63771227577},-1139643.6767691388,164908.87073261396,93770.582744970437,-629656.54101798485,124195.84882373789,216072.09946177498,42568.827505611203,-347975.21745720762,50007.239445468731,264320.08841153776,{"$f":"BI2899*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3462033.8904009764},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2899:BI2899)+Monte_Carlo!BJ2899/(1+Analise_Fundamentalista!$C$10)^10","v":469961.81656408426},{"$f":"(BK2899+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.0062761243439153},0.88253970393494852]
["Tent2881",1552898.3396648003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2906","v":159021.59881467995},-601863.10697759187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2906","v":253297.42616253078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2906","v":-127754.38915990994},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1406195.5461774766},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2906","v":181504.34755269723},-605750.87624654174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2906","v":229368.33882175005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2906","v":-115685.39192338062},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1450112.1141216245},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2906","v":161010.30868188472},-779332.34893803461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2906","v":236531.68837401096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2906","v":-119298.33564828367},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1493018.1693901808},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2906","v":258980.11702757701},-474404.46271047537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2906","v":243530.21048503244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2906","v":-122828.14615943338},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1513095.5428765402},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2906","v":197896.87971024908},-23866.26132897237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2906","v":246805.08489136118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2906","v":-124479.87861362536},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1551738.6690659393},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2906","v":164338.66852638696},-99389.135491025925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2906","v":253108.26917112639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2906","v":-127658.9849694359},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1493075.5742019699},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2906","v":181592.32289549519},-81948.975929707944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2906","v":243539.57393832755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2906","v":-122832.86875876755},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1539635.2457446563},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2906","v":300115.89169770019},-184093.37695753231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2906","v":251134.04722965771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2906","v":-126663.25626417623},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1359624.1492544042},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2906","v":114234.46654272685},-363258.44451521407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2906","v":221771.9529720787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2906","v":-111854.03979023642},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1417809.7784144038},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2906","v":140043.3982562926},-658519.77977421077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2906","v":231262.76748931021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2906","v":-116640.87568370858},-317298.47116029111,-310563.5817954751,-501088.68753042253,-94722.281357299304,296355.82465901255,190398.81723705149,220350.05214534723,240493.30570564937,-139106.06479064494,-403854.48971231654,{"$f":"BI2906*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5289639.3103415817},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2906:BI2906)+Monte_Carlo!BJ2906/(1+Analise_Fundamentalista!$C$10)^10","v":-3091783.7711534561},{"$f":"(BK2906+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-81.397564266861721},0.41630995024625572]
["Tent2893",1512361.0798130699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2918","v":129167.08145211161},-235856.46364099276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2918","v":246685.28464504972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2918","v":-124419.45554687496},1723909.234467898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2918","v":336982.69879504055},-1525413.2504107144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2918","v":281191.47330841544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2918","v":-141823.17386218172},1603205.7215874039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2918","v":302597.25161769596},-1292387.6336435913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2918","v":261503.19857691915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2918","v":-131893.09462671069},1599722.8248580247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2918","v":300641.90330929641},-1214566.1981474848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2918","v":260935.09392086545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2918","v":-131606.56244826497},1378802.4070777197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2918","v":178327.52073558647},-130344.67263024139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2918","v":224900.17020359161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2918","v":-113431.80347945369},1438171.2287917843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2918","v":187518.95620984811},-204402.96391362668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2918","v":234583.97844162522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2918","v":-118315.97867591961},1420738.5511563933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2918","v":105314.21878926434},-336959.64473272796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2918","v":231740.48749094343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2918","v":-116881.82099421861},1369010.7959519776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2918","v":192275.2191763084},-496621.76118096022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2918","v":223303.03416912959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2918","v":-112626.26375653109},1462176.958889385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2918","v":146442.8577676999},-1607464.7679643065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2918","v":238499.61766382132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2918","v":-120290.89055947449},1360325.1334707711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2918","v":105298.33688198705},-479792.34068382328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2918","v":221886.29239356628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2918","v":-111911.70860736711},15576.446909293591,-1049062.25216944,-860180.27807568689,-784595.76336558792,159451.21482948298,99383.992061927042,-116786.75944673881,-193669.77159205335,-1342813.1830922598,-264519.42001563706,{"$f":"BI2918*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3464644.7126542795},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2918:BI2918)+Monte_Carlo!BJ2918/(1+Analise_Fundamentalista!$C$10)^10","v":-4472553.1638197452},{"$f":"(BK2918+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-112.56257237046908},0.22550414182755743]
["Tent2900",1464971.4562725427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2925","v":288762.17256662017},-270059.78551697504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2925","v":238955.43565041569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2925","v":-120520.78925733216},1451486.5408992837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2925","v":234797.809036099},-363287.84450810729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2925","v":236755.87482352773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2925","v":-119411.40747593644},1569542.6051005425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2925","v":143165.16094098688},-422129.0434641774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2925","v":256012.31707815215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2925","v":-129123.68546826819},1459863.4150027593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2925","v":204285.33471088248},-762359.16282216227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2925","v":238122.24929602278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2925","v":-120100.55911376355},1488803.4083613164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2925","v":267256.97477656713},-182321.48690339422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2925","v":242842.7294740527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2925","v":-122481.40471027077},1494763.3871015117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2925","v":201940.04604782275},-29501.876248493521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2925","v":243814.87764133114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2925","v":-122971.72234659722},1310757.7392705509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2925","v":183873.14124754272},-174774.80721874587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2925","v":213801.22136746842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2925","v":-107833.88071190778},1431917.6981001131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2925","v":231916.03330209764},-1124588.5299097323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2925","v":233563.94822575763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2925","v":-117801.51100395362},1461887.2954016961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2925","v":109759.57929105693},-201352.61588054552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2925","v":238452.36987302214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2925","v":-120267.06042134734},1349192.7531860832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2925","v":220409.63424043756},-66231.348851171613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2925","v":220070.45989432963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2925","v":-110995.86601365739},137137.03344272866,-11145.568124416997,-152075.25091330655,-440052.13792902051,205296.81263695488,293281.32509406313,115065.67468435748,-776910.05938583077,26592.272862186204,263252.87926993822,{"$f":"BI2925*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3448055.7087252396},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2925:BI2925)+Monte_Carlo!BJ2925/(1+Analise_Fundamentalista!$C$10)^10","v":1341900.4194834628},{"$f":"(BK2925+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.674036728881436},0.93702786573198915]
["Tent2911",1603979.8506106811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2936","v":133781.94323230773},-14564.394440531021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2936","v":261629.46884465357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2936","v":-131956.78094665427},1498599.1923842367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2936","v":243703.30259044524},-42626.000428866653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2936","v":244440.54616100038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2936","v":-123287.2877305725},1632045.9696728089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2936","v":192333.8452914691},-976860.05953759258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2936","v":266207.40903508652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2936","v":-134265.7343438518},1601505.9421671857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2936","v":280868.30877469078},-17339.372591065388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2936","v":261225.94298253281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2936","v":-131753.25657293093},1538016.3421064338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2936","v":154714.55648396746},-882201.57601682015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2936","v":250869.98350166413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2936","v":-126530.0717277986},1465003.6152972616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2936","v":114555.17040576649},-970342.95420339052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2936","v":238960.68119545953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2936","v":-120523.43492733773},1458821.1142398564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2936","v":277360.42531145032},-827242.84826631483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2936","v":237952.23681433802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2936","v":-120014.81074641434},1488183.4286714455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2936","v":235133.24380105035},-683233.38378884096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2936","v":242741.6029188197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2936","v":-122430.40000214023},1483941.9415387735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2936","v":175658.39122021414},-518971.9978104285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2936","v":242049.76254114293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2936","v":-122081.45984042874},1382531.3531600912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2936","v":207613.11416766056},-5572.5070279939491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2936","v":225508.4086315929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2936","v":-113738.5777329869},248890.23668977601,322230.56059200643,-652584.53955488873,393001.62259322719,-603147.10775898711,-737350.53752950218,-431944.99688694091,-327788.93707111117,-223345.30388950015,313810.43803827267,{"$f":"BI2936*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4110252.7552069798},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2936:BI2936)+Monte_Carlo!BJ2936/(1+Analise_Fundamentalista!$C$10)^10","v":882031.66474630102},{"$f":"(BK2936+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.2944515902620921},0.91143547811715364]
["Tent2914",1637158.2696963134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2939","v":223775.40466606111},-550644.16202999512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2939","v":267041.29004625685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2939","v":-134686.31484807591},1406131.8953231096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2939","v":132454.54488512961},-1686952.476453542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2939","v":229357.95655964545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2939","v":-115680.15547240926},1589291.2153023335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2939","v":238713.09729781121},-6878.75749080482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2939","v":259233.56602061706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2939","v":-130748.37110843157},1506342.2637831254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2939","v":203275.90763673358},-153550.68006926042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2939","v":245703.53936914209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2939","v":-123924.2974636115},1650123.4613801586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2939","v":240485.27529287396},-867214.84227565466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2939","v":269156.07734387909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2939","v":-135752.93981740152},1431210.8957890954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2939","v":95086.148494243549},-1146232.6519062468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2939","v":233448.65979919836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2939","v":-117743.36354175699},1410775.3167137096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2939","v":179392.66601431038},-389544.08312196838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2939","v":230115.35751551285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2939","v":-116062.16210363292},1402552.8488623742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2939","v":116662.62350361454},-1012944.5992929967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2939","v":228774.16866222513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2939","v":-115385.71321389999},1431078.9350253642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2939","v":198119.25051269852},-378032.41323009995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2939","v":233427.13532399363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2939","v":-117732.50734703196},1345950.2694318276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2939","v":254761.29436913735},-327254.71211887797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2939","v":219541.56964546503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2939","v":-110729.11221477363},-194513.78216575307,-1440820.1304811761,360319.53471919184,171504.46947300373,-493326.42945630313,-935441.20715456177,-96098.221695778062,-782893.52034105698,-64218.534740439762,36319.03968095078,{"$f":"BI2939*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":475702.57333789888},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2939:BI2939)+Monte_Carlo!BJ2939/(1+Analise_Fundamentalista!$C$10)^10","v":-2182482.1534851184},{"$f":"(BK2939+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-60.873939950034178},0.55797943160877006]
["Tent2930",1632289.6916153873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2955","v":225643.74135353914},-891321.23138786445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2955","v":266247.16317685979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2955","v":-134285.78494671721},1607631.238813244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2955","v":304528.89062497887},-15353.457481878471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2955","v":262225.05659821449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2955","v":-132257.17464113451},1594043.3472718312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2955","v":185191.65025331467},-453733.5265765785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2955","v":260008.69905148775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2955","v":-131139.32117996138},1620426.9733002088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2955","v":296755.83351128356},-616052.62594802305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2955","v":264312.20327653916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2955","v":-133309.85864592739},1592978.4012408839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2955","v":296688.23201839556},-220036.86744393155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2955","v":259834.99283920653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2955","v":-131051.70982370136},1432511.7891722866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2955","v":94425.017250806137},-667158.32637788972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2955","v":233660.85201890624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2955","v":-117850.38589813844},1460831.1656902595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2955","v":120093.19857334375},-547821.4444810733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2955","v":238280.10171433611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2955","v":-120180.17436917516},1410407.2575581449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2955","v":156470.03158826},-218024.36704749617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2955","v":230055.3223964076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2955","v":-116031.88248300814},1325133.9161783401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2955","v":207810.28120384345},-190993.68437748638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2955","v":216146.15826113927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2955","v":-109016.58511205921},1451786.5643464485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2955","v":268991.73330576165},-476359.149126634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2955","v":236804.81245518988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2955","v":-119436.08991086936},-533716.11180418264,419143.31510018039,-139672.49845173748,-188294.44780612772,205434.64758996916,-456922.84300631582,-309628.31856256863,52469.104454163287,123946.16997543712,-89998.693276551829,{"$f":"BI2955*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1178792.4561000725},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2955:BI2955)+Monte_Carlo!BJ2955/(1+Analise_Fundamentalista!$C$10)^10","v":-1190666.7960184065},{"$f":"(BK2955+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.487918202373109},0.70383141387789316]
["Tent2933",1594070.7610641243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2958","v":203477.34136502631},-1032685.3183920117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2958","v":260013.17058890383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2958","v":-131141.5764675095},1720535.7585534926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2958","v":228416.51750213819},-1184095.5669320095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2958","v":280641.21657588222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2958","v":-141545.64355399454},1660530.3474993892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2958","v":207509.62705856827},-119413.2546819921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2958","v":270853.57253788947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2958","v":-136609.09720083079},1528934.9943750286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2958","v":215031.12714786318},-933730.58813876635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2958","v":249388.70044037348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2958","v":-125782.96420469774},1635140.3783412343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2958","v":190426.92521992256},-669369.86298473016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2958","v":266712.14635831426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2958","v":-134520.3062492678},1689981.5771097064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2958","v":120962.85502378322},-381976.90789097018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2958","v":275657.44183639443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2958","v":-139032.00136188907},1489850.5135252464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2958","v":202600.01281633676},-497445.57543419505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2958","v":243013.52561451492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2958","v":-122567.54832778082},1341900.8117644326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2958","v":178194.87955488733},-572519.51540348853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2958","v":218881.05171051333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2958","v":-110395.97000094486},1491438.659857821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2958","v":288534.29142786877},-46388.630276548305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2958","v":243272.57243563357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2958","v":-122698.20251127258},1355616.8470050981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2958","v":188538.68449532168},-322239.83308234671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2958","v":221118.31112078813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2958","v":-111524.36563323413},-700336.38290559105,-816583.47640798381,222340.84771363487,-595093.72475522745,-346751.09765576117,-124388.61239268159,-174399.5853311242,-285839.55413903273,362720.0310756815,-24107.203099471037,{"$f":"BI2958*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-315753.35281820793},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2958:BI2958)+Monte_Carlo!BJ2958/(1+Analise_Fundamentalista!$C$10)^10","v":-2139358.435738415},{"$f":"(BK2958+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.900605068647145},0.56465737181162412]
["Tent2941",1677707.4929867499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2966","v":299805.97309117351},-101526.44694712335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2966","v":273655.38295241212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2966","v":-138022.23267351236},1657048.0019632899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2966","v":288764.82208201528},-335104.89628079074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2966","v":270285.55778845458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2966","v":-136322.61036814854},1545219.6515423313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2966","v":192035.65174656373},-775635.13639511156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2966","v":252044.93468382521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2966","v":-127122.67613299846},1524712.0845501672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2966","v":103718.37433727461},-907445.02932105993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2966","v":248699.89025735483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2966","v":-125435.55236750754},1531421.5423316774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2966","v":177815.65648183465},-153419.05257006153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2966","v":249794.28796749053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2966","v":-125987.52841035402},1565078.0081836742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2966","v":304606.23072281753},-335389.78480593424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2966","v":255284.08466331163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2966","v":-128756.39043201819},1473750.479593585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2966","v":136474.46868601939},-266112.36196424405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2966","v":240387.40576374638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2966","v":-121243.02504904693},1371201.7406036961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2966","v":94071.372621658869},-233274.62159243197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2966","v":223660.40504587654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2966","v":-112806.50916507721},1369220.8644151378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2966","v":105469.68418496488},-359697.40630600665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2966","v":223337.29900133226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2966","v":-112643.54574306382},1429058.2924634425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2966","v":278118.72988105199},-676007.22422796825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2966","v":233097.54287930101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2966","v":-117566.27241096749},333912.67642294994,87622.873221530579,-458677.22609772102,-680462.31709393812,148203.36346890967,95744.140148176739,-10493.512563525204,-28349.353089973767,-143533.96886277336,-282357.22387858276,{"$f":"BI2966*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3698282.2007278032},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2966:BI2966)+Monte_Carlo!BJ2966/(1+Analise_Fundamentalista!$C$10)^10","v":-2204730.2307557068},{"$f":"(BK2966+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-61.376095858262033},0.55452761877794376]
["Tent2951",1638595.2050784475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2976","v":236215.12828008944},-722663.28371841868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2976","v":267275.67244242516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2976","v":-134804.52915568242},1653976.0355778998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2976","v":141472.22160214829},-1239914.6985100124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2976","v":269784.48108639236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2976","v":-136069.88475240089},1546826.4398357335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2976","v":130095.18220826276},-146099.41027545347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2976","v":252307.02224532951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2976","v":-127254.86395990875},1444294.2486284862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2976","v":104703.13932545228},-205573.02479241308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2976","v":235582.72068080716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2976","v":-118819.70943476679},1505414.4952608861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2976","v":135599.29991579716},-264724.25970893097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2976","v":245552.2085493741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2976","v":-123847.97147509505},1425643.2854707101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2976","v":175249.89347616691},-104360.08821354125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2976","v":232540.51190084504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2976","v":-117285.32540935789},1377347.0339070295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2976","v":232080.06354473045},-1015477.8038240487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2976","v":224662.78037012616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2976","v":-113312.0723253452},1367955.4093671499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2976","v":183827.05623053754},-234250.73824410152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2976","v":223130.88722382407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2976","v":-112539.43884016128},1353897.7187823718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2976","v":215329.86199718542},-194860.02832389687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2976","v":220837.89949116789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2976","v":-111382.93578533478},1334258.4086884612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2976","v":237685.65215674695},-53599.615535335637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2976","v":217634.47878336473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2976","v":-109767.24208505612},-353977.01215158647,-964727.88057387248,109047.93021823006,15893.125779079564,-7420.7227188547549,186144.99175411277,-672047.03223453742,60167.766370098805,129924.79737912166,291953.27331971994,{"$f":"BI2976*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3823970.1443829029},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2976:BI2976)+Monte_Carlo!BJ2976/(1+Analise_Fundamentalista!$C$10)^10","v":628264.7315214742},{"$f":"(BK2976+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.5667402342712178},0.89434349301250793]
["Tent2963",1583686.8549371313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2988","v":121817.24196742775},-144425.43933840719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2988","v":258319.42372325363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2988","v":-130287.3096101992},1611377.62325366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2988","v":141995.35004813963},-321606.92148879101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2988","v":262836.1394437133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2988","v":-132565.38351966729},1477319.2415171596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2988","v":149606.80108450368},-39198.630628750238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2988","v":240969.51612264046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2988","v":-121536.62121562009},1385657.9045921699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2988","v":124569.20531334149},-938190.56709988904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2988","v":226018.38884747829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2988","v":-113995.79397063737},1441164.8504256187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2988","v":109563.1519618912},-1886305.741540004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2988","v":235072.27612047934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2988","v":-118562.25899797145},1519289.7738772116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2988","v":147801.29666134782},-1694456.8150799656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2988","v":247815.44257508754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2988","v":-124989.46779766491},1375619.432034465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2988","v":140112.345798564},-370321.73412876768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2988","v":224380.98658068298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2988","v":-113169.94536422768},1553361.0389090453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2988","v":141495.09285194593},-79667.999984773924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2988","v":253372.89828112413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2988","v":-127792.45466478133},1477927.1128029751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2988","v":265614.52057905874},-192973.42594680717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2988","v":241068.66764351106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2988","v":-121586.62978528859},1383768.0793954285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2988","v":121382.9730163429},-318190.88832713378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2988","v":225710.13437517651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2988","v":-113840.32116378202},105423.91674207499,-49340.815516605362,229841.06536277384,-701598.76690970664,-1660232.5724556048,-1423829.5436411952,-118998.34711374839,187407.53648351482,192123.13249047403,-84938.10209939639,{"$f":"BI2988*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1112509.4192485628},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2988:BI2988)+Monte_Carlo!BJ2988/(1+Analise_Fundamentalista!$C$10)^10","v":-2690627.2657264657},{"$f":"(BK2988+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-72.343158941215478},0.47856288998153385]
["Tent2970",1500189.4375986115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2995","v":244739.29230449401},-841395.04756163771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2995","v":244699.93533637637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2995","v":-123418.1145856136},1670429.0657232828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2995","v":321398.64460748894},-893530.18535543501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2995","v":272468.17909929616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2995","v":-137423.4484483391},1530023.4529187102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2995","v":155490.39946410185},-87815.703123496816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2995","v":249566.24184186576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2995","v":-125872.50989666102},1497204.3660696088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2995","v":237251.53100585556},-1067000.8247044103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2995","v":244213.0322881249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2995","v":-123172.53766660635},1514782.2737702772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2995","v":193944.38386449468},-1221669.8336640168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2995","v":247080.21210548686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2995","v":-124618.64318661926},1574723.8685031848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2995","v":240975.38950320377},-222879.85379344577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2995","v":256857.44689163542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2995","v":-129549.93947612811},1496681.4386341083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2995","v":260306.95415766991},-27283.446550885888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2995","v":244127.73618721552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2995","v":-123129.51728762149},1380906.0011030093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2995","v":204362.70771070302},-663762.74094156479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2995","v":225243.2930846501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2995","v":-113604.86269580867},1400446.625285275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2995","v":239998.86111032669},-86210.866514544323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2995","v":228430.61686789634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2995","v":-115212.43766864789},1406878.9522401213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2995","v":267242.85451164207},-182441.66895347901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2995","v":229479.81102329103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2995","v":-115741.61461475151},-475373.93450638087,-437086.81009698904,191368.42828580976,-708708.79907703621,-905263.88088065444,145403.04312526531,354021.72650637804,-347761.60284202034,267006.1737950308,198539.38196670255,{"$f":"BI2995*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2600445.8196071992},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2995:BI2995)+Monte_Carlo!BJ2995/(1+Analise_Fundamentalista!$C$10)^10","v":-280847.04487369373},{"$f":"(BK2995+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.952599221631562},0.81403037468105777]
["Tent2982",1588187.5977903239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3007","v":114566.30160485973},-450133.08214538934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3007","v":259053.55199901646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3007","v":-130657.57831310705},1553125.3392183273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3007","v":248719.37875211949},-386337.56779519876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3007","v":253334.45267043525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3007","v":-127773.06403936578},1435050.8714047587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3007","v":258067.396306476},-1380900.2719067589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3007","v":234075.00855309315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3007","v":-118059.27201215558},1433001.0479418272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3007","v":167591.81645386436},-371362.62063277879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3007","v":233740.65633312738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3007","v":-117890.63641141883},1463407.8236606806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3007","v":101604.42830300718},-276694.17349263158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3007","v":238700.38732823514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3007","v":-120392.1517772753},1535996.3084290307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3007","v":235785.22635252849},-638836.1116461585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3007","v":250540.49037376352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3007","v":-126363.88688366077},1431730.1957684204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3007","v":175218.53514796251},-1021761.2676438029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3007","v":233533.36421597147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3007","v":-117786.08549589581},1411608.8372722194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3007","v":148297.19562658519},-540587.82812593342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3007","v":230251.31529634842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3007","v":-116130.73446737672},1396544.7984185417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3007","v":160404.6641265582},-562102.34787715389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3007","v":227794.1793900324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3007","v":-114891.44079767767},1298628.1752385625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3007","v":127050.92118531487},-71442.188515671645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3007","v":211822.73554434656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3007","v":-106836.00145342575},-207170.80685462023,-12056.800412009805,-1006817.1390593452,-87920.784257205887,-56781.50963866456,-278874.28180352726,-730795.45377576479,-278170.05167037656,-288794.94515824097,160595.46676056407,{"$f":"BI3007*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2103460.8149199118},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3007:BI3007)+Monte_Carlo!BJ3007/(1+Analise_Fundamentalista!$C$10)^10","v":-954916.14184141008},{"$f":"(BK3007+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.166847872396197},0.73501754596054014]
["Tent2990",1709470.9034993558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3015","v":334363.59653023805},-34456.557932464355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3015","v":278836.39829867339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3015","v":-140635.35614980469},1660169.6853726984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3015","v":217968.23203052746},-479448.98652717617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3015","v":270794.74396806513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3015","v":-136579.42612159037},1524547.4387728916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3015","v":286440.58791271085},-564558.50702417991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3015","v":248673.03444165381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3015","v":-125422.00723054247},1565407.8664716918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3015","v":167285.06863622621},-27576.482042712832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3015","v":255337.8887361341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3015","v":-128783.52733017736},1543013.3268115676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3015","v":281572.82549691532},-927683.59583231539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3015","v":251685.05512100604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3015","v":-126941.16543067653},1481421.1109078638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3015","v":195670.81234569085},-448289.61687183223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3015","v":241638.58307479171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3015","v":-121874.07525561622},1312933.5965058182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3015","v":116813.02946026788},-187239.76220214643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3015","v":214156.13129512619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3015","v":-108012.88490354775},1434422.4356181719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3015","v":133615.22807180334},-286066.84885466134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3015","v":233972.50270117423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3015","v":-118007.57163487334},1401731.5556433829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3015","v":182145.21576288561},-35919.317821348843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3015","v":228640.20531563536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3015","v":-115318.14677324293},1355018.8038708365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3015","v":119614.5979076613},-571027.49862725835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3015","v":221020.76269615954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3015","v":-111475.16560940942},438108.08074664243,-127265.43665017394,-154866.89190035773,266262.94799947011,-521366.88064507052,-132854.29670696589,35716.513649699875,-36486.689716557099,259547.95648392924,-341867.30363284692,{"$f":"BI3015*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4477738.3297260348},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3015:BI3015)+Monte_Carlo!BJ3015/(1+Analise_Fundamentalista!$C$10)^10","v":-2115176.0562286037},{"$f":"(BK3015+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.354790497879122},0.56839421547446123]
["Tent3000",1634860.3270044851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3025","v":256913.89099839018},-2619461.8561362154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3025","v":266666.46643131576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3025","v":-134497.26688696959},1577380.1919150953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3025","v":124521.09434218003},-330760.25980300095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3025","v":257290.72695003089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3025","v":-129768.47082891007},1482555.8862778342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3025","v":152899.61230952284},-931879.67871432065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3025","v":241823.67933843262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3025","v":-121967.43135660578},1476853.7356604915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3025","v":115042.00302226836},-36518.330094766323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3025","v":240893.58620994375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3025","v":-121498.32481536648},1513950.6717579078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3025","v":148037.94622481498},-16305.786297095447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3025","v":246944.56726387399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3025","v":-124550.22865850705},1494012.1260622216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3025","v":228754.30894437895},-790037.78536408581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3025","v":243692.33743198978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3025","v":-122909.91733803827},1567406.9389526334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3025","v":206369.43043579956},-222343.95997302397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3025","v":255663.96282688505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3025","v":-128947.98773120026},1372936.7176950579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3025","v":207069.91038056789},-38711.984524919229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3025","v":223943.40182710032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3025","v":-112949.2428733},1400605.1842774996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3025","v":126550.13423464508},-114332.95032571745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3025","v":228456.47985171154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3025","v":-115225.48205583026},1456027.4067867883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3025","v":117351.57629615263},-1185995.0234153115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3025","v":237496.54767536581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3025","v":-119784.97703480431},-2230378.7655934794,-78716.909339700098,-659123.81842297106,197918.93432207929,254126.49853308644,-440501.05632575531,110741.44555846037,279352.08480944898,125448.18170480891,-950931.87647859741,{"$f":"BI3025*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12455195.530601202},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3025:BI3025)+Monte_Carlo!BJ3025/(1+Analise_Fundamentalista!$C$10)^10","v":-8391181.1231027786},{"$f":"(BK3025+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-201.00896519661256},1.0922658038662589E-2]
["Tent3003",1592923.6156583987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3028","v":256164.97298820649},-657537.29798918462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3028","v":259826.05661545007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3028","v":-131047.20270404879},1569725.8554264761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3028","v":182540.81223708059},-579431.67819773045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3028","v":256042.20753183917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3028","v":-129138.76117081421},1399074.261455229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3028","v":150753.11606261344},-419534.07038522779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3028","v":228206.766911315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3028","v":-115099.53555629807},1413031.1455938993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3028","v":96529.709538049763},-587996.58403726737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3028","v":230483.31183333285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3028","v":-116247.74543080688},1614831.4043186486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3028","v":145419.10999650488},-89049.53637621917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3028","v":263399.49496541428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3028","v":-132849.52040034998},1563033.29606473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3028","v":144292.93813238325},-1093267.7827563132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3028","v":254950.56616841539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3028","v":-128588.17533313415},1369141.2753044916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3028","v":219502.25158000775},-14795.669122715235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3028","v":223324.31700736503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3028","v":-112636.99807799479},1372592.5914699491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3028","v":92442.947214797561},-191241.81805551998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3028","v":223887.27047267187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3028","v":-112920.93217545215},1475766.6737209333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3028","v":256365.27937143139},-314429.04624140006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3028","v":240716.27261230748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3028","v":-121408.89401972454},1331132.0698246206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3028","v":257925.96857430166},-335207.79180843761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3028","v":217124.53324005657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3028","v":-109510.04333504454},-272593.47108957684,-269987.41959962487,-155673.72296759742,-377231.30809669162,186919.54818535002,-822612.45378864871,315393.90138666274,12167.467456497296,61243.611722614267,30332.666670876075,{"$f":"BI3028*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":397293.75331211207},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3028:BI3028)+Monte_Carlo!BJ3028/(1+Analise_Fundamentalista!$C$10)^10","v":-853919.48724474967},{"$f":"(BK3028+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.887277094205515},0.74784797624208232]
["Tent3010",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1679521.1515246851},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3035","v":240176.47112610674},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B3035)","v":-104618.75148030744},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3035","v":273951.21367607423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3035","v":-138171.43937477563},1469469.5845593293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3035","v":234870.25396534725},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G3035)","v":-583578.10599422432},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3035","v":239689.13745721773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3035","v":-120890.84286416735},1536783.2575069894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3035","v":140998.54212047998},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L3035)","v":-1234312.1663906039},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3035","v":250668.85175510863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3035","v":-126428.62788839149},1457158.7774915446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3035","v":147142.32478078714},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q3035)","v":-1019815.0739461518},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3035","v":237681.08859490362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3035","v":-119878.05303959337},1512173.6851618853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3035","v":163816.87061405502},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V3035)","v":-108107.72473232521},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3035","v":246654.71819932095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3035","v":-124404.03889751523},1469408.7695137409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3035","v":145497.81478608921},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA3035)","v":-56152.285421144006},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3035","v":239679.21775151257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3035","v":-120885.83971051432},1415408.391051288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3035","v":254939.50786542869},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF3035)","v":-607234.43631859601},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3035","v":230871.07073572377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3035","v":-116443.31749984356},1508669.6868403032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3035","v":195209.26537756884},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK3035)","v":-308155.92548309476},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3035","v":246083.17160579047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3035","v":-124115.77072582816},1368881.0289570242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3035","v":93532.325321090568},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP3035)","v":-632924.07277086063},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3035","v":223281.86752545243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3035","v":-112615.58803955083},1297649.5540103142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3035","v":174129.26772904905},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU3035)","v":-123516.02820741557},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3035","v":211663.11000288528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3035","v":-106755.49189652792},{"$f":"SUM(C3035:F3035)","v":271337.49394709792},{"$f":"SUM(H3035:K3035)","v":-229909.55743582669},{"$f":"SUM(M3035:P3035)","v":-969073.4004034067},{"$f":"SUM(R3035:U3035)","v":-754869.71361005446},{"$f":"SUM(W3035:Z3035)","v":177959.82518353552},{"$f":"SUM(AB3035:AE3035)","v":208138.90740594346},{"$f":"SUM(AG3035:AJ3035)","v":-237867.17521728709},{"$f":"SUM(AL3035:AO3035)","v":9020.7407744363882},{"$f":"SUM(AQ3035:AT3035)","v":-428725.46796386852},{"$f":"SUM(AV3035:AY3035)","v":155520.85762799083},{"$f":"BI3035*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2036994.1725126447},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3035:BI3035)+Monte_Carlo!BJ3035/(1+Analise_Fundamentalista!$C$10)^10","v":-360223.1024760023},{"$f":"(BK3035+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.744176795372159},0.80556441728055794]
["Tent3022",1547426.8449403832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3047","v":288975.2715842725},-10826.628643388409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3047","v":252404.95593730285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3047","v":-127304.2582991477},1644575.5863564454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3047","v":307913.55988099874},-20622.227314745716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3047","v":268251.14852253639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3047","v":-135296.52527519592},1480602.3573004962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3047","v":117930.01622444118},-37708.665427593536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3047","v":241505.03397108652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3047","v":-121806.71774462532},1556578.061836058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3047","v":143539.794604739},-597095.76493036619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3047","v":253897.63554595632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3047","v":-128057.11384333557},1507575.5333471918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3047","v":123171.55025741477},-282160.51441776881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3047","v":245904.70128577473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3047","v":-124025.75651975346},1507503.9247506927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3047","v":273279.58099776931},-14995.770343167844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3047","v":245893.02101494113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3047","v":-124019.86539844135},1487906.9030206762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3047","v":126281.34431108026},-1052475.6108169777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3047","v":242696.49807594705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3047","v":-122407.65069222165},1439248.9423544935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3047","v":95968.822966373249},-147644.15813341708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3047","v":234759.7672003624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3047","v":-118404.64039599267},1422347.6050736862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3047","v":128808.19180541625},-121188.19282365813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3047","v":232002.9446044561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3047","v":-117014.19521027547},1231057.9098714574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3047","v":105075.27811968654},-396069.01082455443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3047","v":200801.16776657346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3047","v":-101277.10699339891},403249.34057903918,420245.95581359346,199919.66702330884,-327715.44862300646,-37110.019394332776,380156.96627110126,-805905.41912217205,64679.791637325892,122608.74837593874,-191469.67193169333,{"$f":"BI3047*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2507847.576758543},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3047:BI3047)+Monte_Carlo!BJ3047/(1+Analise_Fundamentalista!$C$10)^10","v":-726784.05014315236},{"$f":"(BK3047+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.017734251952973},0.76352090484972979]
["Tent3031",1601419.5733844535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3056","v":140812.87326587483},-381872.12829409813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3056","v":261211.85513801133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3056","v":-131746.15115540384},1602990.1415323853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3056","v":141339.16187208844},-882780.95806097367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3056","v":261468.03473413986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3056","v":-131875.35921059203},1573366.1340190973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3056","v":257393.56525924979},-999424.55871533707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3056","v":256635.98316703274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3056","v":-129438.24089597934},1540890.7226876526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3056","v":244985.30722423957},-897496.39503898344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3056","v":251338.8314516152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3056","v":-126766.54228481263},1522298.0754306829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3056","v":131711.53990459576},-1085956.6378623431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3056","v":248306.13473512905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3056","v":-125236.95581253103},1280002.9284090325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3056","v":223538.23375774894},-694107.64685934153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3056","v":208784.72142387289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3056","v":-105303.73306799315},1331201.8165760157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3056","v":173832.76700915513},-179465.94492076311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3056","v":217135.90982032608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3056","v":-109515.78128542594},1293416.1721463567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3056","v":139826.87397940079},-288652.98555042321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3056","v":210972.59169739528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3056","v":-106407.21854192618},1497178.3476747549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3056","v":285219.90436521685},-932730.80667969538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3056","v":244208.78835773937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3056","v":-123170.39717610765},1451832.1252528899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3056","v":171929.69943204537},-536084.62671712646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3056","v":236812.24401721841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3056","v":-119439.8381316146},-111593.55104561581,-611849.12066533742,-614833.25118503394,-527938.79864794132,-831175.91903514927,-367088.42474571284,101986.95062329216,-44260.738415553322,-526472.51113284682,-246782.52139947732,{"$f":"BI3056*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3232328.8698109444},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3056:BI3056)+Monte_Carlo!BJ3056/(1+Analise_Fundamentalista!$C$10)^10","v":-4075426.4875164842},{"$f":"(BK3056+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-103.59912333192207},0.27500797720769499]
["Tent3040",1427005.1509926294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3065","v":237039.6677788521},-699715.64480311354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3065","v":232762.64945014275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3065","v":-117397.36384318626},1567559.7263122872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3065","v":279952.75515481981},-136345.58454719989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3065","v":255688.88438418342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3065","v":-128960.55729567552},1592390.9918324975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3065","v":111612.04802113332},-245344.36586393567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3065","v":259739.17891021486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3065","v":-131003.38461899325},1458492.8809745112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3065","v":186529.08825682197},-217457.45821737731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3065","v":237898.69780333567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3065","v":-119987.80753619441},1556554.1066748223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3065","v":202590.74410669581},-763649.66595080856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3065","v":253893.72815515724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3065","v":-128055.143091669},1636093.9814610968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3065","v":195839.60658655237},-1587939.8829387689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3065","v":266867.69112880703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3065","v":-134598.75760758744},1447067.4165848179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3065","v":121206.05580867792},-1056055.4831383023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3065","v":236035.05956720642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3065","v":-119047.85339580385},1431571.0822883036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3065","v":96466.814732526895},-656511.55465891655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3065","v":233507.41078814436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3065","v":-117772.99549190766},1441026.7721762145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3065","v":274667.71773423074},-56020.848895325667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3065","v":235049.75380572779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3065","v":-118550.89952777412},1454530.399194452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3065","v":119319.21522233855},-405745.58795112773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3065","v":237252.36673937074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3065","v":-119661.82068538871},-347310.69141730492,270335.49769612786,-4996.5235515807435,86982.520306585924,-435220.33678062446,-1259831.3428309967,-817862.22115822183,-444310.32463015296,335145.72311685869,-168835.82667480712,{"$f":"BI3065*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2211392.0942398296},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3065:BI3065)+Monte_Carlo!BJ3065/(1+Analise_Fundamentalista!$C$10)^10","v":-2721833.9847314018},{"$f":"(BK3065+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-73.047518159953512},0.4736812122884419]
["Tent3052",1598610.5281236747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3077","v":273559.38497575489},-616672.93663915689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3077","v":260753.66420795798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3077","v":-131515.05562761109},1551650.7667528917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3077","v":170998.29125696022},-912151.62537445046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3077","v":253093.93118834929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3077","v":-127651.75339089513},1660510.8617135836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3077","v":325227.81285817578},-295820.17452675122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3077","v":270850.39415894134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3077","v":-136607.4941373209},1431249.7451513933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3077","v":248306.94131195551},-203108.98552051748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3077","v":233454.99662320464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3077","v":-117746.55961481783},1526503.6894885306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3077","v":217792.89070406032},-1071380.5259936068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3077","v":248992.12375905688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3077","v":-125582.94475545091},1388225.3730931648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3077","v":135453.64512371435},-699407.85472568229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3077","v":226437.1755422955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3077","v":-114207.01537622063},1443287.7606582402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3077","v":208916.00641677357},-670834.97535742936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3077","v":235418.54972008485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3077","v":-118736.90732689452},1504756.5348351232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3077","v":244537.73531832107},-133071.26120292928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3077","v":245444.88685412487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3077","v":-123793.84215436767},1354898.4173141997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3077","v":104588.49664566769},-162603.14641531336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3077","v":221001.12612101372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3077","v":-111465.26160564217},1230414.4343997531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3077","v":142947.39291592038},-550496.25361059187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3077","v":200696.20875115163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3077","v":-101224.16932598875},-213874.94308305511,-615711.15632003604,163650.53835304501,160906.39279982483,-730178.45628594048,-451724.04943589307,-345237.32654746552,233117.51881514903,51521.214745725898,-308076.82126950863,{"$f":"BI3077*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4035154.5071422071},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3077:BI3077)+Monte_Carlo!BJ3077/(1+Analise_Fundamentalista!$C$10)^10","v":-3260319.42419462},{"$f":"(BK3077+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-85.201541252933325},0.3906801897312141]
["Tent3055",1560517.5967438035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3080","v":271759.45326270949},-182663.30373080712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3080","v":254540.22368384097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3080","v":-128381.21289274392},1542062.0318268037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3080","v":162378.10106448535},-709471.69199850084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3080","v":251529.88683663911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3080","v":-126862.9039588305},1566238.1343426949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3080","v":151444.20959393971},-328155.87778349058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3080","v":255473.31596235931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3080","v":-128851.83210067637},1549656.5013099404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3080","v":130091.50609713738},-718950.05324521207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3080","v":252768.64118649799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3080","v":-127487.68845697165},1591403.6321756707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3080","v":155569.51871334764},-753521.71844302898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3080","v":259578.12802015792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3080","v":-130922.15616596633},1566453.1877729069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3080","v":129016.32079752421},-336334.59344399138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3080","v":255508.39390594955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3080","v":-128869.52419223943},1326132.3471288672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3080","v":135591.73705554177},-444441.33316525101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3080","v":216309.0150196983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3080","v":-109098.72438218714},1310660.4699735784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3080","v":177581.80839401044},-76024.22847178657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3080","v":213785.35551074203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3080","v":-107825.87852702463},1379216.6881073399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3080","v":137595.41622097255},-211993.71494209167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3080","v":224967.74469693122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3080","v":-113465.88569754087},1428341.8730593445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3080","v":257535.0008359013},-487622.06240615179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3080","v":232980.68578281516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3080","v":-117507.33376636014},215255.16032299941,-422426.60805620684,-50090.18432786793,-463577.5944185484,-469296.22787548974,-80679.402932757061,-201639.30547219806,207517.05690594122,37103.560278271223,-114613.70955379547,{"$f":"BI3080*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1501197.0870788104},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3080:BI3080)+Monte_Carlo!BJ3080/(1+Analise_Fundamentalista!$C$10)^10","v":-1621847.1550066974},{"$f":"(BK3080+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.219984580262555},0.64284596625727075]
["Tent3071",1568401.8185631339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3096","v":125502.98363098249},-171581.19153891204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3096","v":255826.24031681771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3096","v":-129029.83483843241},1445675.9738325672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3096","v":260954.49128004798},-251283.01646010595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3096","v":235808.09759629358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3096","v":-118933.38169194257},1377637.8223186079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3096","v":215365.28684971819},-136297.67908412626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3096","v":224710.21165028747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3096","v":-113335.99500910826},1496107.2077653282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3096","v":104329.960793443},-209624.3579798798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3096","v":244034.07184527512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3096","v":-123082.27625966496},1487677.1410741436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3096","v":180207.17813608784},-704612.53313359059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3096","v":242659.02098668739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3096","v":-122388.74855524223},1602142.1932707061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3096","v":141543.62577090142},-821809.07092457917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3096","v":261329.72361182346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3096","v":-131805.59990346737},1629078.0670848389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3096","v":142523.28008119902},-352874.18119937298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3096","v":265723.30645899894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3096","v":-134021.56988535024},1451140.232904298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3096","v":136862.80237354306},-729900.94499791588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3096","v":236699.38759474474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3096","v":-119382.91728747367},1586941.5569467111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3096","v":108487.45244386142},-841887.71120287862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3096","v":258850.30692461669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3096","v":-130555.068584828},1337538.5891373428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3096","v":258316.38857505433},-243728.94821541052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3096","v":218169.51784151047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3096","v":-110037.0971289295},80718.197570455755,126546.19072429303,190441.82440677116,15657.398399173355,-404135.08256605756,-550741.32144532166,-78649.164544525265,-475721.67231710179,-605105.02041922859,122719.86107222478,{"$f":"BI3096*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1607370.5203815158},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3096:BI3096)+Monte_Carlo!BJ3096/(1+Analise_Fundamentalista!$C$10)^10","v":-80979.290153816924},{"$f":"(BK3096+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.441433035171778},0.83431513089928988]
["Tent3072",1538936.3831749535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3097","v":205484.93281383047},-151903.69703287605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3097","v":251020.05387566568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3097","v":-126605.76199142277},1596177.5640660957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3097","v":113852.36247551633},-1182168.0249733829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3097","v":260356.81689478247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3097","v":-131314.89968109169},1441263.9023612135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3097","v":213506.35374992652},-481739.08944330027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3097","v":235088.43274818751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3097","v":-118570.40783759848},1689866.7994713846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3097","v":323831.13501847861},-144045.50196505134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3097","v":275638.7201470054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3097","v":-139022.55879459507},1622754.2875127331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3097","v":178014.72004456952},-83769.025850890845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3097","v":264691.81775924325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3097","v":-133501.32295367363},1428449.6835387587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3097","v":221924.24096795372},-335961.00862293277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3097","v":232998.27104017005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3097","v":-117516.20315696401},1393882.223116847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3097","v":181173.26532694092},-406780.61426270602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3097","v":227359.87956907388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3097","v":-114672.39511221851},1360742.180813791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3097","v":231765.86909426417},-1089918.199157516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3097","v":221954.3181077271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3097","v":-111946.01840550224},1531125.0174375477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3097","v":100346.56652680109},-82772.12701857237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3097","v":249745.92099422659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3097","v":-125963.13379561805},1403416.2656149669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3097","v":92679.194515936993},-698238.73906276457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3097","v":228915.00289171148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3097","v":-115456.74508829927},177995.52766519735,-939273.74528417585,-151714.71078278468,316401.7944058376,225436.18899924829,1445.3002282269881,-112919.86447890973,-748144.03036102687,141357.22670683727,-492101.28674341534,{"$f":"BI3097*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6445485.6324165268},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3097:BI3097)+Monte_Carlo!BJ3097/(1+Analise_Fundamentalista!$C$10)^10","v":-3901040.5393232726},{"$f":"(BK3097+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-99.66310076547299},{"$f":"_xlfn.NORM.DIST(BL3097,$H$7,$H$8,$C$6)","v":0.29832153125930744}]
["Tent3080",1478305.7943252705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3105","v":276705.91218653874},-1129714.7629348719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3105","v":241130.43540543257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3105","v":-121617.78329053184},1685095.4617338583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3105","v":180619.60410901037},-1883.5441937009377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3105","v":274860.4544116396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3105","v":-138630.02869615678},1510625.3178734526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3105","v":170795.25420531101},-932401.12252834823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3105","v":246402.15984511538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3105","v":-124276.65727047864},1519020.8064626942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3105","v":220372.63356146845},-1403537.320380334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3105","v":247771.5705764649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3105","v":-124967.34029139621},1515944.7836468904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3105","v":108397.58537155039},-22665.523071875494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3105","v":247269.83221912434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3105","v":-124714.28095979839},1297502.7021354989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3105","v":251732.37967992376},-226298.91839162345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3105","v":211639.15659848801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3105","v":-106743.41063461604},1363551.3806556752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3105","v":147612.97823052004},-568910.60846022295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3105","v":222412.53425192044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3105","v":-112177.12665042798},1417692.6395118092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3105","v":159268.70292118753},-1647995.7617226385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3105","v":231243.66064775281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3105","v":-116631.23885909129},1419122.2270888244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3105","v":274815.79919981345},-1384423.3088733025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3105","v":231476.84452365935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3105","v":-116748.84867487072},1475236.9972939305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3105","v":162415.25115963063},-328320.12152514758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3105","v":240629.87566523641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3105","v":-121365.31841232274},-733496.19863343239,314966.48563079222,-639480.36574840045,-1060360.4565337969,208287.61355900089,130329.20725217229,-311062.22262821044,-1374114.6370127893,-994879.51382470038,-46640.313112603282,{"$f":"BI3105*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-610889.4167867467},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3105:BI3105)+Monte_Carlo!BJ3105/(1+Analise_Fundamentalista!$C$10)^10","v":-3153804.7752259388},{"$f":"(BK3105+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-82.797425173961017},0.40683052909997308]
["Tent3092",1573896.1565860845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3117","v":297389.58964810497},-34682.075413015875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3117","v":256722.43657392796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3117","v":-129481.84497974766},1590843.5614886535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3117","v":274705.82830495917},-883811.00065620348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3117","v":259486.77338356199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3117","v":-130876.08007284507},1539613.4709040793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3117","v":124850.6268194751},-180388.90742543765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3117","v":251130.49547682729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3117","v":-126661.46488389981},1528493.4899759318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3117","v":193569.28468507298},-1704802.8558427785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3117","v":249316.68546999569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3117","v":-125746.64236483397},1650455.0032305703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3117","v":182025.7792528391},-653605.03856313473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3117","v":269210.15602709324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3117","v":-135780.21521946645},1437977.2572512822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3117","v":177537.81227910562},-1121147.0380221589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3117","v":234552.33922178514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3117","v":-118300.02095670627},1682985.0871934835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3117","v":119303.66103967774},-1337898.8899342057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3117","v":274516.22554252297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3117","v":-138456.41165799159},1488695.5915436875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3117","v":195293.48803888855},-1135182.2206681345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3117","v":242825.14318285458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3117","v":-122472.53479823242},1411936.391010216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3117","v":155068.86987480026},-29402.249823809627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3117","v":230304.74346781673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3117","v":-116157.68177400068},1418040.8580556042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3117","v":231101.28758085601},-431915.96654237458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3117","v":231300.45951129228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3117","v":-116659.88622525839},389948.10582926939,-480494.47904052748,68930.749986964947,-1387663.5280525438,-338149.31850266887,-827356.90747797443,-1082535.4150099966,-819536.12424462382,239813.68174480664,-86174.10567548468,{"$f":"BI3117*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1128698.4508684827},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3117:BI3117)+Monte_Carlo!BJ3117/(1+Analise_Fundamentalista!$C$10)^10","v":-3233212.8979167966},{"$f":"(BK3117+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-84.589726480969304},0.39477357665300372]
["Tent3104",1640896.3493579437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3129","v":227380.63309329181},-432442.48869168083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3129","v":267651.01827694441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3129","v":-134993.84050613394},1554711.5291966572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3129","v":118242.68499070271},-185417.5458312071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3129","v":253593.18038534961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3129","v":-127903.55727681548},1427714.9657036928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3129","v":198786.8749103513},-797750.09418078139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3129","v":232878.42923737818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3129","v":-117455.75913057398},1466160.3783548395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3129","v":125077.90559162205},-45987.064142339281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3129","v":239149.36392998265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3129","v":-120618.59991917841},1508516.1901191666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3129","v":190007.94039821925},-121460.50951353888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3129","v":246058.13434263214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3129","v":-124103.14280335186},1463750.3884386804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3129","v":97069.047123439479},-482951.89617575117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3129","v":238756.26399082469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3129","v":-120420.33401744082},1425542.6349249727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3129","v":267266.6449547158},-492121.85042684642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3129","v":232524.09451953555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3129","v":-117277.04505470693},1518764.5773493887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3129","v":248677.90855416271},-992025.19772926345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3129","v":247729.77635642458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3129","v":-124946.26074419134},1415487.945234535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3129","v":120010.96853416138},-78594.497657673608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3129","v":230884.04703258895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3129","v":-116449.86229149297},1286279.6099529453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3129","v":153256.61812894337},-241260.04097464791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3129","v":209808.52783753557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3129","v":-105820.10532244925},-72404.677827578562,58514.762268029721,-483540.54916362581,197621.60546008701,190502.42242396064,-267546.91907892784,-109608.15600730201,-620563.77356286754,155850.65561758372,15984.999669381781,{"$f":"BI3129*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":209369.67343656681},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3129:BI3129)+Monte_Carlo!BJ3129/(1+Analise_Fundamentalista!$C$10)^10","v":-505709.86842399545},{"$f":"(BK3129+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.027922990659288},0.78945058464234086]
["Tent3111",1485452.2788200816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3136","v":141187.13403604631},-625826.65225176467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3136","v":242296.11771856894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3136","v":-122205.71280140532},1582499.2076086735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3136","v":174795.56618638965},-529869.77760045091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3136","v":258125.70337221501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3136","v":-130189.60382025207},1501436.2088775341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3136","v":158365.46951029106},-1515826.0758111691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3136","v":244903.29955404476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3136","v":-123520.68440560276},1426056.9135123841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3136","v":136048.19097709979},-824937.96040107065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3136","v":232607.97988356388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3136","v":-117319.35390720204},1365775.4023631695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3136","v":201166.47530287789},-390674.25377080915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3136","v":222775.30041622679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3136","v":-112360.09325388294},1523483.1311669906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3136","v":219473.55121731627},-1358276.5542125874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3136","v":248499.43236459955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3136","v":-125334.44839645969},1638806.2109870205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3136","v":137321.81427462489},-875311.24703221314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3136","v":267310.09018387122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3136","v":-134821.88826430554},1455627.5229103516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3136","v":217351.92326772705},-409138.05211053457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3136","v":237431.32154041665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3136","v":-119752.07924680095},1373983.0368719243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3136","v":218869.6621815977},-13548.366276378694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3136","v":224114.06976309797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3136","v":-113035.32182894864},1413954.9205025143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3136","v":212726.72570663728},-468673.28899680718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3136","v":230633.99124403798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3136","v":-116323.74287130697},-364549.11329855467,-227138.11186209833,-1236077.991152436,-573601.14344760904,-79092.571305587408,-1015638.0190271314,-605501.23083802254,-74106.886549191811,316400.04383936833,-141636.3149174389,{"$f":"BI3136*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1855136.0409361708},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3136:BI3136)+Monte_Carlo!BJ3136/(1+Analise_Fundamentalista!$C$10)^10","v":-3739973.838688592},{"$f":"(BK3136+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-96.027703676602059},0.32062062044273187]
["Tent3121",1694827.2948049672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3146","v":114897.83733809608},-134314.93269645629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3146","v":276447.83988678112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3146","v":-139430.65057696457},1400281.1426398659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3146","v":270274.31366441085},-155184.17030740771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3146","v":228403.62454838253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3146","v":-115198.82368391957},1574550.2539766056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3146","v":134216.47788212722},-1499479.5035123366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3146","v":256829.12815910563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3146","v":-129535.65649492717},1443097.8903375017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3146","v":229691.69180457969},-322661.43051946064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3146","v":235387.57946123448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3146","v":-118721.28700827742},1600727.2602624276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3146","v":154429.79886119705},-1435652.6096182938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3146","v":261098.93008205079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3146","v":-131689.19569492541},1423727.7405848166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3146","v":195277.77245666302},-560622.91215011978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3146","v":232228.06222084834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3146","v":-117127.73668603004},1538788.1109649441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3146","v":275184.93603764882},-17420.515757257963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3146","v":250995.86879657357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3146","v":-126593.56388087341},1321851.0988888205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3146","v":210477.95100582289},-397191.94751857984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3146","v":215610.68910082278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3146","v":-108746.51313964877},1343302.9920908862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3146","v":119769.27303110322},-73970.445965737134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3146","v":219109.76511604324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3146","v":-110511.32506735365},1382861.6903280516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3146","v":147202.37128280482},-880171.5721447299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3146","v":225562.29081581126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3146","v":-113765.75402781036},117600.09395145634,228294.94422146614,-1237969.5539660309,23696.553738076109,-1151813.0763699715,-250244.81415863847,382166.72519609099,-79849.820551582932,154397.26711405569,-621172.66407392407,{"$f":"BI3146*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8136047.576778559},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3146:BI3146)+Monte_Carlo!BJ3146/(1+Analise_Fundamentalista!$C$10)^10","v":-5289919.2392080985},{"$f":"(BK3146+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-131.01114205805649},0.14122943857755549]
["Tent3125",1525658.5206216988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3150","v":249506.59858191336},-1064113.8388169545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3150","v":248854.26599131181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3150","v":-125513.41410456337},1615982.4102885842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3150","v":277041.0685858106},-984783.11973370716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3150","v":263587.23864588299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3150","v":-132944.21176607086},1653654.9011624707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3150","v":171190.47459906645},-446634.19317467674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3150","v":269732.09998789884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3150","v":-136043.4655528735},1515716.5592535774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3150","v":258342.70467875659},-5284.2354962795771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3150","v":247232.60592430699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3150","v":-124695.50531479035},1348048.0938956593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3150","v":238898.12030551347},-265945.64823644987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3150","v":219883.75143783147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3150","v":-110901.69677880852},1370186.0661130529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3150","v":125374.7266222672},-587025.11904349562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3150","v":223494.73564709644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3150","v":-112722.95129729983},1393520.2336357571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3150","v":190368.88031444963},-159001.24412079147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3150","v":227300.83449090234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3150","v":-114642.61483371751},1383506.3326758218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3150","v":233975.87932587313},-231678.27318856711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3150","v":225667.44016352762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3150","v":-113818.78769219291},1429254.6003193751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3150","v":179815.83523793495},-181648.26396924333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3150","v":233129.56318183668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3150","v":-117582.42233500397},1458411.3714922308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3150","v":183373.2320707234},-1509823.5639586102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3150","v":237885.40257238454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3150","v":-119981.10188531342},-691266.38834829279,-577099.02426808444,-141755.08414058498,375595.56979199365,81934.526728086552,-350878.60807143181,144025.85585084301,114146.25860864072,113714.71211552434,-1208546.0312008157,{"$f":"BI3150*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15829395.878577437},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3150:BI3150)+Monte_Carlo!BJ3150/(1+Analise_Fundamentalista!$C$10)^10","v":-8633405.4476881921},{"$f":"(BK3150+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-206.47615115734578},8.4656310207624277E-3]
["Tent3141",1422190.0500889202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3166","v":119311.98868927128},-306537.32652386621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3166","v":231977.24538699866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3166","v":-117001.23342113335},1589210.6225814773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3166","v":138306.95795320734},-1011940.7756277446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3166","v":259220.42032508831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3166","v":-130741.74087800326},1635035.1265331616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3166","v":112827.30623955168},-97039.354344775245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3166","v":266694.97845272586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3166","v":-134511.64735634168},1510470.0676063574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3166","v":103864.98250853815},-101310.62931042751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3166","v":246376.83655635797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3166","v":-124263.885086664},1452398.5669687623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3166","v":148851.28875278696},-496412.2835605669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3166","v":236904.63784947182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3166","v":-119486.43835878825},1467703.3294128606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3166","v":211279.66718513836},-491563.94158058375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3166","v":239401.03882827371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3166","v":-120745.53596185823},1504703.6347130092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3166","v":284255.79640607134},-974272.64913665794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3166","v":245436.25817288226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3166","v":-123789.49014843492},1361669.3067044122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3166","v":92762.638767033524},-732127.0849465616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3166","v":222105.54410612289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3166","v":-112022.29152577372},1239891.9764626306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3166","v":232420.01369757383},-813616.35270330962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3166","v":202242.11613578582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3166","v":-102003.87110430453},1438525.4228654956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3166","v":206658.17968420484},-1009156.0401264139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3166","v":234641.75198992618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3166","v":-118345.1176390927},-72249.325868729633,-745155.13822745229,147971.28299116061,124667.30466780462,-230142.79531709634,-161628.77152902988,-568370.08470613929,-529281.19359917881,-480958.09397425456,-686201.22609137557,{"$f":"BI3166*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8987784.1470158417},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3166:BI3166)+Monte_Carlo!BJ3166/(1+Analise_Fundamentalista!$C$10)^10","v":-5963965.7623485252},{"$f":"(BK3166+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-146.22488120048894},9.0189280125340374E-2]
["Tent3144",1545845.8346216078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3169","v":243106.84059519047},-442357.85690175585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3169","v":252147.073090594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3169","v":-127174.19118375992},1529074.5289357996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3169","v":119852.32420110669},-205260.64243422364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3169","v":249411.46029799018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3169","v":-125794.44348323302},1448269.5483708661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3169","v":138327.68743632504},-969907.75542706111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3169","v":236231.14251709217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3169","v":-119146.75079822456},1440497.9069203327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3169","v":215589.69595491068},-462228.32587391185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3169","v":234963.48917096067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3169","v":-118507.39065408464},1530615.0523927745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3169","v":188093.10136807093},-271852.18716461014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3169","v":249662.73922374329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3169","v":-125921.17981117245},1443582.1888181847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3169","v":283286.39534196327},-188741.35038455238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3169","v":235466.57468939468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3169","v":-118761.12944676189},1486513.7131863351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3169","v":231003.86146963073},-354094.8659010586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3169","v":242469.251133774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3169","v":-122293.03525879381},1623580.4610661762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3169","v":235825.85580790593},-28018.725761831149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3169","v":264826.57715031574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3169","v":-133569.29089140933},1383415.7989432949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3169","v":168407.23450141484},-16900.128706556039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3169","v":225652.67296283957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3169","v":-113811.33963110486},1336748.5522812628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3169","v":187166.8740515087},-839981.10879950761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3169","v":218040.65280436852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3169","v":-109972.10209777756},-74278.134399731294,38208.69858164023,-714495.67627186852,-130182.53140212513,39982.473616031639,211250.49020004369,-2914.7885564476746,339064.41630498116,263348.43912659353,-544745.68404140789,{"$f":"BI3169*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7135015.8481510794},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3169:BI3169)+Monte_Carlo!BJ3169/(1+Analise_Fundamentalista!$C$10)^10","v":-3699734.941389774},{"$f":"(BK3169+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-95.119481371662133},0.32629846255341111]
["Tent3151",1643162.6443205466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3176","v":184137.67010906886},-1183068.8022658988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3176","v":268020.67974562518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3176","v":-135180.28486067298},1715490.2272008755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3176","v":234529.32786261829},-394955.10479166784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3176","v":279818.22638225753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3176","v":-141130.55599837264},1621595.9819451082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3176","v":124338.71385349629},-306952.80627174518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3176","v":264502.88342175633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3176","v":-133406.03106207153},1486102.9868055775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3176","v":204784.91685763272},-139549.29753226042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3176","v":242402.25644877396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3176","v":-122259.24547581494},1515570.4510386104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3176","v":245776.7115901075},-664194.12189192488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3176","v":247208.77382026837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3176","v":-124683.48523254957},1438782.8968971549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3176","v":113130.67274876838},-199504.71321740493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3176","v":234683.74927194856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3176","v":-118366.29960368047},1356849.9298887842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3176","v":247843.79921981951},-473368.5025093375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3176","v":221319.44258748167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3176","v":-111625.80933148862},1526563.6303735764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3176","v":240611.87045352586},-1628413.1662832939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3176","v":249001.90087808404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3176","v":-125587.87599335564},1432590.6297575999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3176","v":189967.30631893894},-732111.64588071918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3176","v":233673.71191889257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3176","v":-117856.87198326096},1313116.3514923095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3176","v":181635.41549477723},-533077.02244554635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3176","v":214185.94095266412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3176","v":-108027.91985533356},-866090.73727187782,-21738.106545164657,-51517.240058564086,185378.63029833135,-295892.12171409855,29943.40919963154,-115831.07003352494,-1264387.2709450396,-426327.49962614861,-245283.58585343853,{"$f":"BI3176*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3212695.9857153804},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3176:BI3176)+Monte_Carlo!BJ3176/(1+Analise_Fundamentalista!$C$10)^10","v":-3412150.1711243335},{"$f":"(BK3176+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-88.628475890660255},0.36798733920094662]
["Tent3162",1568159.8510291183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3187","v":238103.30307099517},-407904.88208916178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3187","v":255786.77234134529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3187","v":-129009.92856787036},1703874.9663602973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3187","v":125086.09364114689},-1028178.5861162604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3187","v":277923.62993638846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3187","v":-140174.98761651615},1565536.260856512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3187","v":275670.41967735742},-295287.0260621371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3187","v":255358.83148967952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3187","v":-128794.09012478232},1589298.7742021426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3187","v":203643.61444099006},-331032.14070033253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3187","v":259234.79897310169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3187","v":-130748.99296667121},1607536.9819923299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3187","v":207197.95402727622},-391763.35591952881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3187","v":262209.68211456283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3187","v":-132249.42028769586},1473699.7552687125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3187","v":110548.09424073393},-501255.42639064119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3187","v":240379.13198264569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3187","v":-121238.85204237024},1449301.8384415461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3187","v":115459.97276961338},-594897.60808871663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3187","v":236399.52212783528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3187","v":-119231.67560240977},1535768.1559856804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3187","v":296859.42660211906},-169488.99145758242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3187","v":250503.2758148982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3187","v":-126345.11715785769},1481976.0781149357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3187","v":154438.06148426692},-743189.67529106501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3187","v":241729.10526904315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3187","v":-121919.73149384656},1402364.5753159034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3187","v":259244.44237425682},-318096.62296356942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3187","v":228743.45885752162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3187","v":-115370.22425927239},-43024.735244691678,-765343.85015524121,106948.13498011752,1097.2797470880032,-54605.140065385611,-271567.05220963177,-362269.78879367776,251528.59380157717,-468942.24003160157,54521.054008936626,{"$f":"BI3187*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":714110.44788028824},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3187:BI3187)+Monte_Carlo!BJ3187/(1+Analise_Fundamentalista!$C$10)^10","v":-769546.02159057511},{"$f":"(BK3187+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.982904246134069},0.75830995182747118]
["Tent3174",1488857.65011436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3199","v":202168.72178614239},-719657.12188374065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3199","v":242851.57699232583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3199","v":-122485.86708997075},1421477.5138442963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3199","v":128504.57451494339},-315189.61111090938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3199","v":231861.02168310207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3199","v":-116942.61423766133},1591620.9782066164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3199","v":277738.21912154654},-882279.54357203597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3199","v":259613.57991602193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3199","v":-130940.03686601639},1419486.0074062396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3199","v":215495.64221477337},-702564.56658718141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3199","v":231536.18170996205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3199","v":-116778.77628252713},1632176.6081145483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3199","v":163498.50691034415},-130028.36313594475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3199","v":266228.71782279352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3199","v":-134276.48175332407},1509637.8427954591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3199","v":231399.33832988393},-516602.23998952494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3199","v":246241.09012840144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3199","v":-124195.41932194241},1448427.310238407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3199","v":226559.892741435},-94939.984055127861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3199","v":236256.8754797556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3199","v":-119159.72960727189},1296883.9244768161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3199","v":207828.1718527831},-1149705.2960454349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3199","v":211538.22610979609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3199","v":-106692.50481561189},1209039.2629733493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3199","v":159905.11801415362},-70517.854269636402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3199","v":197209.64703117474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3199","v":-99465.669172425565},1302880.8285800009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3199","v":137115.80779514689},-595628.63006538071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3199","v":212516.39727237722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3199","v":-107185.86024074443},-397122.69019524317,-71766.62915052523,-475867.78140048386,-372311.51894497313,165422.37984386887,-163157.23085318197,248717.05455879081,-837031.40289846761,187131.24160326639,-353182.28523860103,{"$f":"BI3199*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4625940.6476951241},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3199:BI3199)+Monte_Carlo!BJ3199/(1+Analise_Fundamentalista!$C$10)^10","v":-3523573.7488308274},{"$f":"(BK3199+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-91.143390199015769},0.35161721833929283]
["Tent3181",1564546.5573085602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3206","v":227811.92675857979},-564249.05960980593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3206","v":255197.3982812351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3206","v":-128712.66884369237},1518485.2595228611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3206","v":243938.85973673468},-891519.50209381338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3206","v":247684.2160742518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3206","v":-124923.28172657116},1532627.0910458209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3206","v":116072.27257838614},-795727.56594733766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3206","v":249990.92826171094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3206","v":-126086.70691782229},1614933.9123404487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3206","v":157694.07102245084},-954277.81095281814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3206","v":263416.21532464179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3206","v":-132857.9535664978},1464909.7475789415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3206","v":225617.33531118432},-715272.23113590071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3206","v":238945.37017937886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3206","v":-120515.71258472874},1337357.4077091264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3206","v":127246.53679304838},-873490.57447277661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3206","v":218139.96485129636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3206","v":-110022.1916311917},1500385.1288507765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3206","v":117996.31102281995},-184862.17630726579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3206","v":244731.85506301257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3206","v":-123434.21378267353},1549032.7762222064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3206","v":272199.19899924751},-290127.30599207612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3206","v":252666.90370934279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3206","v":-127436.37562112667},1417921.452918621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3206","v":115910.92578796597},-77136.142984761027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3206","v":231280.98301814662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3206","v":-116650.0629612699},1427822.2996996562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3206","v":147286.7339732832},-145271.633278569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3206","v":232895.93677423545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3206","v":-117464.58932166902},-209952.40341368341,-524819.70800939808,-555751.07202506287,-666025.47817222332,-371225.23823006632,-638126.26445962349,54431.7759958932,107302.42109538752,153405.70286008166,117446.44814728064,{"$f":"BI3206*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1538299.9689378054},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3206:BI3206)+Monte_Carlo!BJ3206/(1+Analise_Fundamentalista!$C$10)^10","v":-1298727.4441960778},{"$f":"(BK3206+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.92692865120344},0.68899510758111848]
["Tent3193",1603167.348814172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3218","v":269414.77930112171},-2144806.6399988388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3218","v":261496.93949063763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3218","v":-131889.93776184748},1660084.6471444413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3218","v":208865.15127735594},-1142746.0577605623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3218","v":270780.87315386382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3218","v":-136572.43016658886},1571714.6034293589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3218","v":240507.47537853435},-716426.51472512644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3218","v":256366.59756919657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3218","v":-129302.37219402911},1520076.900257634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3218","v":108908.44495518593},-297082.99786790001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3218","v":247943.83287671453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3218","v":-125054.22338877735},1650634.4395634884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3218","v":270080.08026628214},-780142.0446851434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3218","v":269239.42437011818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3218","v":-135794.97715108781},1480652.2759797308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3218","v":244777.45076974097},-519976.96263701335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3218","v":241513.17634115968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3218","v":-121810.82447216207},1459652.2826958499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3218","v":236222.20629440312},-823118.4962351023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3218","v":238087.81093740399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3218","v":-120083.18960655747},1478636.87786787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3218","v":177554.42505898856},-559946.80280265084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3218","v":241184.43933282638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3218","v":-121645.02098836777},1382648.6823818453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3218","v":146279.43858966132},-184366.17725716656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3218","v":225527.54651662047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3218","v":-113748.23021484804},1334965.0225729176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3218","v":162988.7536029958},-826400.55405149946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3218","v":217749.73647516069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3218","v":-109825.37404570985},-1745784.8589689266,-799672.46349593136,-348854.81397142465,-65284.943424776895,-376617.51719983085,-155497.15999827476,-468891.66860985273,-262852.95939920365,73692.577634267189,-555487.43801905285,{"$f":"BI3218*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7275710.0970689114},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3218:BI3218)+Monte_Carlo!BJ3218/(1+Analise_Fundamentalista!$C$10)^10","v":-6878238.3277443033},{"$f":"(BK3218+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-166.86070356213926},4.4684656398232069E-2]
["Tent3200",1570714.4384142247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3225","v":298665.73905922781},-111962.1862239503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3225","v":256203.45796269405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3225","v":-129220.09026526153},1543013.1980911591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3225","v":140257.52681714969},-392591.35665903246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3225","v":251685.0341250739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3225","v":-126941.15484106049},1526104.075629449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3225","v":106409.07396266588},-460599.64111705136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3225","v":248926.94166736494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3225","v":-125550.06918133071},1564129.3003247604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3225","v":251559.86297909485},-16648.976211273392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3225","v":255129.33837200262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3225","v":-128678.3417987555},1568891.9256386871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3225","v":154666.11112417618},-129112.34649777402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3225","v":255906.18300051487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3225","v":-129070.1551404515},1461426.7039319323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3225","v":109710.78911885014},-275687.07838887715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3225","v":238377.24155919527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3225","v":-120229.16831961155},1469059.1377597051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3225","v":174424.64443633961},-409698.45619360602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3225","v":239622.18837544852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3225","v":-120857.0760818679},1588848.7822304238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3225","v":136613.28511312237},-944439.55039035389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3225","v":259161.39957191821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3225","v":-130711.97286818478},1447298.3916124143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3225","v":125941.42169273329},-548374.45929784421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3225","v":236072.73452538211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3225","v":-119066.85533096474},1430943.2071838735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3225","v":238236.04425658419},-941435.16412527557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3225","v":233404.99639060046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3225","v":-117721.34124102314},313686.92053271004,-127589.95055786936,-230813.69466835127,361361.88334106858,152389.79248646554,-47828.216030443291,-116508.69946368579,-679376.83857349819,-305427.15841069352,-587515.46471911401,{"$f":"BI3225*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7695209.4795965049},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3225:BI3225)+Monte_Carlo!BJ3225/(1+Analise_Fundamentalista!$C$10)^10","v":-3984708.7869916707},{"$f":"(BK3225+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-101.55155631094615},{"$f":"_xlfn.NORM.DIST(BL3225,$H$7,$H$8,$C$6)","v":0.2870237462480022}]
["Tent3211",1514009.5925619642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3236","v":238124.69499498745},-90757.075959436668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3236","v":246954.17799474651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3236","v":-124555.0759760286},1587072.0530647291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3236","v":106593.14003624461},-926560.2290764316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3236","v":258871.59249751855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3236","v":-130565.80428556209},1619786.4329405716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3236","v":268582.80810093455},-274686.17522663408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3236","v":264207.72301514336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3236","v":-133257.16244535358},1348168.0653095322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3236","v":123564.10620086237},-770641.13601414126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3236","v":219903.32029792416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3236","v":-110911.56662946423},1569510.5936027842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3236","v":181022.32324390649},-972095.44790976821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3236","v":256007.09559662777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3236","v":-129121.05193506273},1429013.6875224516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3236","v":158635.71571748136},-210936.56022645402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3236","v":233090.26724736908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3236","v":-117562.60283592562},1565600.8649886933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3236","v":129930.95502609081},-169811.04660429389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3236","v":255369.36924349316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3236","v":-128799.40500034965},1343301.6251209278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3236","v":232891.4216449236},-1285720.3395546433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3236","v":219109.54214589557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3236","v":-110511.21260898623},1515464.0432959881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3236","v":292237.32240867894},-1278988.9402125215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3236","v":247191.41736708558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3236","v":-124674.7312427916},1386775.1863580996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3236","v":248275.58007364633},-886666.62921718718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3236","v":226200.63168229864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3236","v":-114087.71090163021},269766.72105426877,-691661.30082823057,124847.19344409026,-538085.27614481898,-664187.08100429666,63226.819902470801,86689.872664940427,-944230.58837281039,-864234.93167954858,-526278.12836287252,{"$f":"BI3236*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6893129.9437683178},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3236:BI3236)+Monte_Carlo!BJ3236/(1+Analise_Fundamentalista!$C$10)^10","v":-5267910.331872819},{"$f":"(BK3236+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-130.51438439591638},0.14317418034304055]
["Tent3214",1677644.3847009593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3239","v":247115.61039231435},-115663.23974971368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3239","v":273645.08919012779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3239","v":-138017.04085876432},1518078.6008437949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3239","v":267042.05286621267},-400391.83236581483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3239","v":247617.88488301856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3239","v":-124889.8265867119},1462208.4131844696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3239","v":135612.29375949944},-371994.68487228698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3239","v":238504.74825851843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3239","v":-120293.47825253355},1474531.1395796798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3239","v":195100.97097757738},-523239.90901109274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3239","v":240514.74131439716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3239","v":-121307.24866054661},1605949.8524580239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3239","v":274641.25461570767},-764516.3712817285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3239","v":261950.80114614542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3239","v":-132118.84975452322},1544283.2902873401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3239","v":121534.88625572799},-1018327.1197119594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3239","v":251892.2022802998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3239","v":-127045.64323450862},1451988.2414356912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3239","v":201322.52357599541},-67031.212563080189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3239","v":236837.70854781635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3239","v":-119452.68155288843},1505855.2249293239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3239","v":286695.65319380991},-1080294.2276576408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3239","v":245624.09715134971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3239","v":-123884.2295791433},1449364.066197416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3239","v":206794.91709744625},-818051.0441030768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3239","v":236409.67226451528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3239","v":-119236.79497741128},1477898.4601028373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3239","v":263155.56104911864},-1289917.1587013558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3239","v":241063.99402450319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3239","v":-121584.27257483226},267080.41897396417,-10621.721203295499,-118171.12110680265,-208931.4453796648,-360043.16527439863,-771945.67441044026,251676.33800784318,-671858.70689162461,-494083.24971852649,-907281.87620256632,{"$f":"BI3239*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11883472.884850772},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3239:BI3239)+Monte_Carlo!BJ3239/(1+Analise_Fundamentalista!$C$10)^10","v":-6962938.9018437685},{"$f":"(BK3239+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-168.77245949488969},4.1636246780643163E-2]
["Tent3221",1632862.7217892471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3246","v":200229.36017767651},-250247.55638086167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3246","v":266340.63167022134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3246","v":-134332.92719547989},1679475.2594494841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3246","v":145609.23658411481},-404158.57081620093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3246","v":273943.72809621831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3246","v":-138167.66390932188},1586217.4745048878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3246","v":134240.86765342701},-105530.88462455472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3246","v":258732.19988943051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3246","v":-130495.49951472614},1383132.4991106601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3246","v":242649.37603412781},-596708.6267332416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3246","v":225606.4631649373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3246","v":-113788.03302039963},1409999.8710195934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3246","v":173503.05893572926},-419271.55995700991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3246","v":229988.87248205545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3246","v":-115998.36746334765},1482168.2286088099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3246","v":288988.33643464593},-21269.892941349208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3246","v":241760.44745306837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3246","v":-121935.53939855266},1542594.6551012937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3246","v":272275.60012897849},-504380.46983381477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3246","v":251616.76445193213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3246","v":-126906.72199852233},1511204.5603409992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3246","v":122763.62744213047},-727684.13323737483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3246","v":246496.64164241403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3246","v":-124324.31059441282},1369047.1542770576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3246","v":125734.49303967673},-662495.33294161432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3246","v":223308.9646733533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3246","v":-112629.25489606215},1499459.2153645072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3246","v":115951.96972026472},-1427975.5437222309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3246","v":244580.82682315251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3246","v":-123358.04040491153},81989.508271556289,-122773.27004518968,156946.6834035767,-242240.82055457614,-131777.99600257285,387543.3515478124,-107394.82725142648,-482748.17474724317,-426081.13012464647,-1190800.7875837253,{"$f":"BI3246*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15596970.733878873},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3246:BI3246)+Monte_Carlo!BJ3246/(1+Analise_Fundamentalista!$C$10)^10","v":-8042507.4066091357},{"$f":"(BK3246+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-193.13913605805092},1.553866882513448E-2]
["Tent3233",1714751.6487850961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3258","v":231367.40172525324},-520603.31560317968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3258","v":279697.75486975885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3258","v":-141069.79436836473},1573491.9365079754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3258","v":262000.21856408124},-187887.42299944634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3258","v":256656.50314945771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3258","v":-129448.59045957337},1441698.9257831869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3258","v":239071.48160611326},-919339.08960435633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3258","v":235159.39058894999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3258","v":-118606.19649814691},1624447.9186124713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3258","v":253056.36567115193},-775460.99285545037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3258","v":264968.07048453443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3258","v":-133640.6551952523},1523176.9409156321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3258","v":228776.63028607922},-261604.16126846199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3258","v":248449.48884891396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3258","v":-125309.25862870099},1495383.7377072424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3258","v":112366.57169106587},-292352.65653262154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3258","v":243916.06469764793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3258","v":-123022.75756936474},1460216.9003872625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3258","v":127948.50842784402},-982447.33033314929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3258","v":238179.90724812032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3258","v":-120129.63977424253},1419212.209164758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3258","v":175374.5833522066},-1093291.2640534495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3258","v":231491.52174215624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3258","v":-116756.25135207927},1406869.9472175797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3258","v":127588.21031187489},-748167.50225042668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3258","v":229478.34218983681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3258","v":-115740.87378637609},1331622.8973424938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3258","v":129796.61464961733},-417714.62275303743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3258","v":217204.59343703886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3258","v":-109550.42290666691},-150607.9533765323,201320.70825451921,-563714.41390743991,-391077.21189501637,90312.699237830195,-59092.777713272488,-736448.5544314275,-803181.41031116596,-506841.82353509113,-180263.83757304813,{"$f":"BI3258*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2361074.8567848466},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3258:BI3258)+Monte_Carlo!BJ3258/(1+Analise_Fundamentalista!$C$10)^10","v":-2916573.1797948759},{"$f":"(BK3258+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-77.442928881307736},0.44333598289957116]
["Tent3245",1545841.6385236897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3270","v":165206.54127830005},-669816.92489193473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3270","v":252146.38865377323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3270","v":-127173.84597769415},1454398.4253710906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3270","v":188125.50378465847},-51579.321988886884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3270","v":237230.84013397462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3270","v":-119650.96341626943},1647087.7366196718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3270","v":165222.15951404424},-30297.145335673555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3270","v":268660.91211076075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3270","v":-135503.19574045358},1463311.6686713048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3270","v":248839.20284908469},-538146.96838760353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3270","v":238684.70322921884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3270","v":-120384.24126464315},1527398.563468707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3270","v":258772.26577194477},-424401.96454065875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3270","v":249138.0890615682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3270","v":-125656.56456416113},1379457.4031320324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3270","v":263088.33628984139},-755053.88276530139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3270","v":225007.00837223814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3270","v":-113485.68892622346},1448651.3172949415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3270","v":216208.77491625794},-47860.844855801159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3270","v":236293.41387342449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3270","v":-119178.15829892807},1542089.7464275148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3270","v":276657.33340060501},-498073.88920140459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3270","v":251534.40743972556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3270","v":-126865.18399339182},1400632.2547112231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3270","v":178720.50953048299},-107764.03914454515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3270","v":228460.89538298757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3270","v":-115227.7090958343},1273379.9002783375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3270","v":162956.04682921781},-164212.50100627594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3270","v":207704.42148661544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3270","v":-104758.86745019071},-379637.84093755559,254126.05851347678,268082.73054867785,-171007.30357394315,-42148.174271306911,-380444.22702944535,285463.1856349532,-96747.332354465834,184189.65667309111,101689.0998593666,{"$f":"BI3270*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1331912.0469170101},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3270:BI3270)+Monte_Carlo!BJ3270/(1+Analise_Fundamentalista!$C$10)^10","v":538865.12742494792},{"$f":"(BK3270+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.54892364525525639},0.88778744474311377]
["Tent3252",1385100.6901108252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3277","v":115232.8537306639},-437140.71241143928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3277","v":225927.50009427403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3277","v":-113949.95285285331},1442422.5073573245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3277","v":270826.00875268766},-1454660.2369637382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3277","v":235277.41592626038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3277","v":-118665.72436268907},1536535.7653122789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3277","v":222128.31925973532},-1229863.4500630978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3277","v":250628.48263736651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3277","v":-126408.26711309186},1602134.4514541274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3277","v":248699.97443921503},-573904.82098504272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3277","v":261328.46082329241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3277","v":-131804.96299696632},1336023.276572149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3277","v":109959.43308448746},-247443.55856536867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3277","v":217922.35113214419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3277","v":-109912.43485954074},1414917.9200052773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3277","v":146295.75831132813},-315098.15345541621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3277","v":230791.06868382604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3277","v":-116402.96725457428},1383233.2883884583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3277","v":130376.68485457501},-683584.39163987921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3277","v":225622.90317520648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3277","v":-113796.32478830876},1299861.3261345625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3277","v":138203.50428879971},-320327.71791809407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3277","v":212023.87810471162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3277","v":-106937.45074694131},1508570.1956623623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3277","v":271633.51931659284},-917964.30477395153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3277","v":246066.94333208146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3277","v":-124107.58575045662},1228713.713942281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3277","v":105978.12610608609},-253603.05533597799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3277","v":200418.799661647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3277","v":-101084.25385462376},-209930.31143935467,-1067222.5366474793,-883514.91527908784,-195681.34871950161,-29474.209208277738,-54414.293714836313,-441381.12839840649,-77037.786271524048,-524371.42787573393,-48290.383422868676,{"$f":"BI3277*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-632501.84651168273},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3277:BI3277)+Monte_Carlo!BJ3277/(1+Analise_Fundamentalista!$C$10)^10","v":-2854828.5705513498},{"$f":"(BK3277+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-76.04930641426219},0.45292997477878871]
["Tent3263",1569719.5347251301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3288","v":282139.46178313845},-297550.77483141236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3288","v":256041.17654523716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3288","v":-129138.24117712311},1672390.2485224709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3288","v":206955.14433317637},-43687.44090165291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3288","v":272788.0729021164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3288","v":-137584.79172763918},1649967.6635282184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3288","v":254283.67035142108},-390489.11721557059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3288","v":269130.66473708436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3288","v":-135740.12258468344},1466458.3345599137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3288","v":234313.00886831002},-390211.41624790849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3288","v":239197.9643682256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3288","v":-120643.11228550876},1423776.2355687132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3288","v":273922.77656455489},-388031.66222860961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3288","v":232235.97236814458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3288","v":-117131.72628849582},1474614.0396419209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3288","v":203406.93260946663},-164969.19091517149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3288","v":240528.26336658697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3288","v":-121314.06871215103},1482926.0374888543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3288","v":115873.2502862713},-398362.14086363069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3288","v":241884.05569833171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3288","v":-121997.88308718776},1491773.4655441809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3288","v":172475.95930198522},-1327390.8017037041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3288","v":243327.18349191037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3288","v":-122725.74642374621},1311163.5645323906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3288","v":206652.11922273992},-1143792.9800004747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3288","v":213867.4166177756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3288","v":-107867.26728790424},1442051.5180097329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3288","v":168671.96642950486},-1470170.2043257782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3288","v":235216.90285565014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3288","v":-118635.20367999157},111491.62231984014,298470.98460600071,-2814.9047117485898,-37343.555296881634,995.36041559404111,157651.93634873105,-162602.71796621539,-1034313.4053335546,-831140.71144786349,-1184916.538720615,{"$f":"BI3288*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15519899.524096576},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3288:BI3288)+Monte_Carlo!BJ3288/(1+Analise_Fundamentalista!$C$10)^10","v":-8170686.7531072609},{"$f":"(BK3288+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-196.03224072385993},1.3676871882177959E-2]
["Tent3270",1644925.7893474957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3295","v":145645.87423249506},-1171103.7239260722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3295","v":268308.27107460669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3295","v":-135325.3358985708},1537740.8188943025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3295","v":118826.27691139375},-318560.16584833182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3295","v":250825.04216925474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3295","v":-126507.40488685599},1516976.6107834259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3295","v":220972.86885615534},-191399.99017082568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3295","v":247438.13631943363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3295","v":-124799.16767915385},1421153.3330422887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3295","v":241320.53501781161},-381781.49614489917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3295","v":231808.14368029759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3295","v":-116915.94441692677},1455500.2484982945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3295","v":101572.05500359734},-348545.66697549383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3295","v":237410.56146864186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3295","v":-119741.60859051089},1377904.451116204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3295","v":147296.02545605181},-91271.502103679552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3295","v":224753.70219081215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3295","v":-113357.93012121397},1498133.5911480552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3295","v":284345.53992847627},-40810.086204584899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3295","v":244364.60069069461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3295","v":-123248.98348360336},1530703.2383706493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3295","v":135995.89673320184},-236679.94081621675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3295","v":249677.12347585353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3295","v":-125928.43472635144},1427533.3358692394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3295","v":184710.28799031346},-883732.4825013231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3295","v":232848.80310641634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3295","v":-117440.81674319349},1345549.1903807272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3295","v":254203.54511607511},-69749.341949413589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3295","v":219476.1485623609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3295","v":-110696.11610171886},-892474.9145175413,-75416.25165453933,152211.84732560941,-25568.761863716732,-129304.65909376553,167420.29542197048,364651.07093098265,23064.644666487176,-583614.20814778679,293234.2356273036,{"$f":"BI3295*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3840748.0402584374},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3295:BI3295)+Monte_Carlo!BJ3295/(1+Analise_Fundamentalista!$C$10)^10","v":1033803.4626972275},{"$f":"(BK3295+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.720055705012946},0.92062180397094773]
["Tent3282",1558305.0215137904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3307","v":253824.74525546195},-1266389.8927584121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3307","v":254179.32458527264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3307","v":-128199.18797214178},1595103.7033753351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3307","v":249310.89621197255},-1106948.3535511491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3307","v":260181.65658835473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3307","v":-131226.55493044909},1441063.1839194826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3307","v":227931.84724285002},-210058.5273683983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3307","v":235055.69302313586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3307","v":-118553.89506193154},1502186.5834795511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3307","v":255852.78173219858},-254797.86745657632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3307","v":245025.6951742176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3307","v":-123582.416488427},1406258.4261569534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3307","v":126391.90543258678},-993065.38187173265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3307","v":229378.59534437733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3307","v":-115690.56495574421},1571757.7964045967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3307","v":110241.49020588955},-698397.30096393719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3307","v":256373.64289159569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3307","v":-129305.92560897363},1493493.2574000796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3307","v":249268.8724278117},-1028435.420389066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3307","v":243607.70336852281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3307","v":-122867.23086765382},1527951.4495483369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3307","v":245354.14820862026},-943027.91873643629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3307","v":249228.27179752346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3307","v":-125702.04959146393},1452256.7493814263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3307","v":258498.72126061947},-450211.6104505001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3307","v":236881.50560124972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3307","v":-119474.77125941704},1305982.8595259241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3307","v":91081.21242665645},-70133.245359896449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3307","v":213022.37788579488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3307","v":-107441.05921837814},-886585.01088981924,-728682.35568127094,134375.11783565604,122498.19296141286,-752985.44605051272,-461088.0934754255,-658426.0754603853,-574147.54832175653,-74306.154848047954,126529.28573417674,{"$f":"BI3307*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1657265.9231935528},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3307:BI3307)+Monte_Carlo!BJ3307/(1+Analise_Fundamentalista!$C$10)^10","v":-1949993.4639248722},{"$f":"(BK3307+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-55.62649462525701},0.59373920931234236]
["Tent3285",1519276.6709608459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3310","v":172961.95515179355},-29869.070950113681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3310","v":247813.30532314652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3310","v":-124988.38984231281},1647209.6729984933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3310","v":171109.10895708614},-1024738.9243377773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3310","v":268680.80148157285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3310","v":-135513.22724553978},1625955.6730383262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3310","v":132989.45580111895},-240433.10144885685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3310","v":265214.00436545839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3310","v":-133764.69566896406},1545604.7567804123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3310","v":103891.94829271043},-253315.51162450237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3310","v":252107.75023531113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3310","v":-127154.35810676109},1554824.6849865033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3310","v":207941.21056077917},-397042.9074729837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3310","v":253611.63753067027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3310","v":-127912.86641730616},1428834.009732706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3310","v":218707.05873755703},-172998.4847193023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3310","v":233060.95951967136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3310","v":-117547.82104004869},1381754.0848391103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3310","v":200926.4809739246},-317125.03274265386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3310","v":225381.62630456392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3310","v":-113674.6331481909},1505021.9463540923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3310","v":162214.89046370098},-917096.65483428375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3310","v":245488.1788410577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3310","v":-123815.67712296531},1375199.5897279701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3310","v":122936.6633280346},-258844.18640961515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3310","v":224312.50497251004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3310","v":-113135.40562905009},1239737.9307352896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3310","v":132126.0920736283},-122182.31158143743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3310","v":202216.98932274844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3310","v":-101991.19801599187},265917.79968251358,-720462.24114465818,24005.663048756425,-24470.171203241916,-63402.925798840413,161221.71249787742,-4491.5586123562389,-633209.2626524904,-24730.423738120604,110169.57179894742,{"$f":"BI3310*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1442988.2857222545},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3310:BI3310)+Monte_Carlo!BJ3310/(1+Analise_Fundamentalista!$C$10)^10","v":41378.91631746036},{"$f":"(BK3310+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.679715896543232},0.84599895827431792]
["Tent3293",1593563.3121502257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3318","v":201780.13079545758},-1112404.0143669001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3318","v":259930.39923129699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3318","v":-131099.8294810075},1673435.2127799825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3318","v":153358.10345008018},-316314.12015252531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3318","v":272958.51983357273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3318","v":-137670.75921630373},1579079.1077827518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3318","v":263780.26518752758},-403962.0598513991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3318","v":257567.84168803555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3318","v":-129908.23783964265},1478871.5304368411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3318","v":156240.6909641909},-576160.06646890147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3318","v":241222.71414466991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3318","v":-121664.32546880154},1490582.3175085511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3318","v":134791.02710457708},-773120.81615348114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3318","v":243132.89213110646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3318","v":-122627.75263638486},1497549.0612882515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3318","v":277015.79000757699},-655483.18749994447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3318","v":244269.25645261953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3318","v":-123200.89517461525},1416192.7689036401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3318","v":157118.18389237125},-605509.43983891048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3318","v":230999.01271754247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3318","v":-116507.84697407779},1433704.5859305398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3318","v":136174.90253539581},-437648.77855009644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3318","v":233855.41230729304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3318","v":-117948.51532319497},1519712.1655097364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3318","v":206230.06604612159},-195477.03918821621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3318","v":247884.340010688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3318","v":-125024.21726169687},1254672.3862480132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3318","v":94743.436152058173},-96894.140195283137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3318","v":204652.98854168525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3318","v":-103219.83107762274},-781793.31382115302,-27668.256085176137,-12522.190815478622,-300360.9868288422,-517824.64955418248,-257399.03621436318,-333900.09020307456,-185566.97903060255,133613.14960689651,99282.453420837555,{"$f":"BI3318*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1300390.0707309705},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3318:BI3318)+Monte_Carlo!BJ3318/(1+Analise_Fundamentalista!$C$10)^10","v":-1073993.5726459036},{"$f":"(BK3318+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.854515426217539},0.71947536930109079]
["Tent3303",1639475.7209223781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3328","v":306552.85423114034},-1140771.468181449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3328","v":267419.29575070372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3328","v":-134876.96774416807},1417214.1266504198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3328","v":210764.11124514008},-850503.82253209292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3328","v":231165.60912752143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3328","v":-116591.8723939786},1642946.0797106838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3328","v":199547.1208056561},-386976.27620354493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3328","v":267985.35530945635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3328","v":-135162.46844684856},1660548.2368376737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3328","v":277913.22137132398},-488917.82615718106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3328","v":270856.49051598721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3328","v":-136610.56892723209},1472385.6782149728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3328","v":193660.27765289365},-221147.5847306138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3328","v":240164.78933896474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3328","v":-121130.74508712307},1480548.6076955129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3328","v":121171.96039292934},-261237.26211800295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3328","v":241496.26672840762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3328","v":-121802.29585313582},1444337.4818396156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3328","v":170427.41878798851},-15479.083219526288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3328","v":235589.77256619083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3328","v":-118823.26615985186},1506743.8750508486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3328","v":280393.83476677991},-290243.59175318485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3328","v":245769.04726353145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3328","v":-123957.33736125141},1279234.9075547457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3328","v":241888.77288972959},-383285.1452432907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3328","v":208659.44747601615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3328","v":-105240.54925705375},1369454.4175055132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3328","v":215204.45832453566},-169298.76595644432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3328","v":223375.39447426397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3328","v":-112662.7597712041},-701676.28594377311,-525165.97455341008,-54606.268535281037,-76758.683197101956,91546.737174121517,-20371.330849801801,271714.84197480121,111961.9529158751,-37977.474134598699,156618.32707115123,{"$f":"BI3328*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2051368.7001118679},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3328:BI3328)+Monte_Carlo!BJ3328/(1+Analise_Fundamentalista!$C$10)^10","v":48304.67120788584},{"$f":"(BK3328+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.523396377563376},0.84664357636390208]
["Tent3315",1592407.6210283369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3340","v":207991.66490058278},-149620.267315098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3340","v":259741.89134308809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3340","v":-131004.75267555074},1660995.9670952151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3340","v":227002.68817347579},-370420.26579878107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3340","v":270929.52100288623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3340","v":-136647.40295821763},1558845.5707740278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3340","v":235769.40363505951},-599966.97763236123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3340","v":254267.49502942534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3340","v":-128243.6580696289},1419730.5889006979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3340","v":148420.26555850953},-48220.112882448222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3340","v":231576.07605555499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3340","v":-116798.89759931022},1455372.1764687917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3340","v":247048.29312521222},-655015.83981435839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3340","v":237389.67129533953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3340","v":-119731.07231554705},1477672.0523408346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3340","v":98444.726083835441},-10099.712143201348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3340","v":241027.06404530644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3340","v":-121565.64638109058},1427591.3322045803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3340","v":250057.88878203277},-158989.27945203701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3340","v":232858.26304470946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3340","v":-117445.58800619618},1424427.6325304576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3340","v":168250.15123220943},-362971.81199362123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3340","v":232342.22347911913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3340","v":-117185.31564384681},1313395.9125536217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3340","v":231797.42237686689},-644336.73858689878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3340","v":214231.540909517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3340","v":-108050.91888347892},1347153.0361879757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3340","v":96946.459808693515},-822209.5795498431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3340","v":219737.75616703212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3340","v":-110828.06185513883},187108.53625302215,-9135.4595806366706,-238173.73703750531,214977.33113230608,-290308.9477093537,207806.43160484993,206481.28436850902,-79564.752926139481,-306358.69418399379,-616353.42542925628,{"$f":"BI3340*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8072925.7474312829},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3340:BI3340)+Monte_Carlo!BJ3340/(1+Analise_Fundamentalista!$C$10)^10","v":-3932989.5414068615},{"$f":"(BK3340+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.38421387395125},0.29398356170788098]
["Tent3322",1456209.3657753619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3347","v":164759.40140704447},-757713.14237552509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3347","v":237526.2274955418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3347","v":-119799.94650115224},1534162.7821044321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3347","v":263299.59879510605},-379878.32799033821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3347","v":250241.41896196568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3347","v":-126213.04569230611},1492641.7594642008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3347","v":252601.65873269027},-1213721.2101463492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3347","v":243468.8132492975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3347","v":-122797.17953467822},1576916.9033292143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3347","v":125346.4617052617},-66947.927670432648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3347","v":257215.15870233771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3347","v":-129730.35683987279},1454449.4049108382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3347","v":235710.59540592073},-547719.79304288817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3347","v":237239.15554386025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3347","v":-119655.1574190536},1394780.0638005035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3347","v":116988.96021536629},-1111366.1912182597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3347","v":227506.32877857159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3347","v":-114746.2589867386},1334908.7866415789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3347","v":179592.50580029085},-1050536.0262409812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3347","v":217740.56368110061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3347","v":-109820.74760824545},1365312.8972801594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3347","v":188673.59841165092},-595886.46965062385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3347","v":222699.85996779485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3347","v":-112322.04372233662},1420041.3204444963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3347","v":138602.13864091874},-618449.02184760408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3347","v":231626.76031366852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3347","v":-116824.46097171956},1394061.5765160411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3347","v":98037.85534186117},-485723.3191468158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3347","v":227389.134384556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3347","v":-114687.15022101896},-475227.45997409103,7449.644074427415,-840447.91769903956,185883.33589729399,-194425.19951216076,-881617.16121106048,-763023.70436783519,-296835.05499351467,-365044.58386473637,-274983.47964141762,{"$f":"BI3347*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3601701.7531287237},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3347:BI3347)+Monte_Carlo!BJ3347/(1+Analise_Fundamentalista!$C$10)^10","v":-4163223.0475991117},{"$f":"(BK3347+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-105.58075800674662},0.26362013520640581]
["Tent3334",1587342.5822598927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3359","v":238487.56906636851},-68421.34378894321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3359","v":258915.71924238425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3359","v":-130588.06027695269},1544628.8597043054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3359","v":211421.00245497609},-5009.9854078469025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3359","v":251948.56903763482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3359","v":-127074.07266137394},1461913.2532972032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3359","v":212165.81393303422},-1133093.2334781692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3359","v":238456.60393519647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3359","v":-120269.1959346644},1555903.484282292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3359","v":268886.82764628629},-378240.77262847422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3359","v":253787.60338625111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3359","v":-128001.61745885172},1456893.129113676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3359","v":202064.93208335157},-691626.65002520347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3359","v":237637.75797327844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3359","v":-119856.19858500412},1544066.9546622417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3359","v":265914.81848931377},-182496.49824094525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3359","v":251856.91519445201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3359","v":-127027.84565888373},1469617.6700613548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3359","v":266162.7204868031},-106484.84435616415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3359","v":239713.29208186825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3359","v":-120903.02561455833},1436230.2113336099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3359","v":210949.37886702351},-146463.76512127891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3359","v":234267.37386183141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3359","v":-118156.29436601732},1437422.6852371376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3359","v":142659.99791545924},-654508.21706985123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3359","v":234461.8814885153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3359","v":-118254.39723034725},1316396.4039569325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3359","v":108196.5964036213},-211522.68458223011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3359","v":214720.95913495313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3359","v":-108297.76437015274},298393.88424285688,331285.51342339005,-802740.01154460292,16432.040945211455,-371780.15855357761,208247.38978393679,278488.14259794884,180596.69324155868,-395640.73489622399,3097.1065861915704,{"$f":"BI3359*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":40565.543194299469},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3359:BI3359)+Monte_Carlo!BJ3359/(1+Analise_Fundamentalista!$C$10)^10","v":-101442.59946672342},{"$f":"(BK3359+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.90330538253883},0.83230657555871324]
["Tent3342",1678253.1040042602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3367","v":173805.24748947311},-237260.91934113146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3367","v":273744.37903341191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3367","v":-138067.11919343486},1458517.8093047864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3367","v":241798.73445390823},-321777.04322377365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3367","v":237902.76393035502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3367","v":-119989.85834887528},1732218.4390639032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3367","v":219814.92214854484},-975307.16808430885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3367","v":282546.81002548622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3367","v":-142506.75844106436},1641095.2606615571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3367","v":307222.14747161162},-941982.32692226383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3367","v":267683.46323483571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3367","v":-135010.20461152389},1540850.7318293683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3367","v":192345.85875891033},-787794.64201203897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3367","v":251332.30843512746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3367","v":-126763.25230275677},1483626.5454119316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3367","v":118861.82944832119},-846958.34348408238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3367","v":241998.3174303394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3367","v":-122055.51272045386},1431401.9616089684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3367","v":171099.23712321653},-728237.30600631062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3367","v":233479.82505912895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3367","v":-117759.0822121192},1457047.5834029731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3367","v":198375.78868315875},-365568.32423117245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3367","v":237662.9514279557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3367","v":-119868.9052850361},1400346.2540730499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3367","v":138752.46471438507},-10984.584170404156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3367","v":228414.24504942758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3367","v":-115204.180294305},1449347.6708926228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3367","v":284224.69179186242},-484981.32363503496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3367","v":236406.99798223985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3367","v":-119235.446162685},72221.587988318701,37934.596811614319,-615452.19435134216,-502086.92082734039,-470879.72712075792,-608153.70932587562,-441417.32603608439,-49398.489405094093,240977.94529910348,-83585.080023617687,{"$f":"BI3367*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1094787.6928790051},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3367:BI3367)+Monte_Carlo!BJ3367/(1+Analise_Fundamentalista!$C$10)^10","v":-2139505.7014785339},{"$f":"(BK3367+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.903928967633149},0.564634597149555]
["Tent3352",1510929.6242900172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3377","v":209545.36391994182},-286483.34266499156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3377","v":246451.7960834394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3377","v":-124301.69205825106},1506533.501470159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3377","v":124223.01416138132},-951407.88634448126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3377","v":245734.73266278769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3377","v":-123940.03027320199},1453053.7714774036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3377","v":101908.97621658728},-369583.87589442125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3377","v":237011.51001966471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3377","v":-119540.34095475236},1516863.9505721538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3377","v":190692.27554395777},-906899.08654598484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3377","v":247419.76000926748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3377","v":-124789.89930909635},1474219.9108894563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3377","v":121384.87542609361},-388538.95064488763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3377","v":240463.97596539269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3377","v":-121281.64438871956},1430923.2528501579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3377","v":234379.18366640102},-388868.04851287225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3377","v":233401.74158554219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3377","v":-117719.69963084828},1410002.6612947918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3377","v":174976.57905965796},-252381.93661740268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3377","v":229989.32761135013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3377","v":-115998.59701469333},1471917.5123043761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3377","v":121295.91785547475},-659056.65781330632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3377","v":240088.42553771503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3377","v":-121092.22984861319},1372171.7337523769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3377","v":219992.62363225746},-184709.53424930954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3377","v":223818.62323806621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3377","v":-112886.30890407735},1265000.8583090401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3377","v":224557.75093690274},-378408.24604482448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3377","v":206337.69340769367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3377","v":-104069.53746561239},45212.1252801386,-705390.1697935143,-150203.73061292159,-593576.95030185592,-147971.74364212091,-38806.822891777323,36585.37303891209,-418764.54426872975,146215.40371693677,-51582.339165840458,{"$f":"BI3377*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-675619.50138369494},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3377:BI3377)+Monte_Carlo!BJ3377/(1+Analise_Fundamentalista!$C$10)^10","v":-1691955.8737812494},{"$f":"(BK3377+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-49.80239131693223},0.63252048484135948]
["Tent3355",1599654.0396148399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3380","v":202358.69482420501},-67481.865783982692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3380","v":260923.87417478699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3380","v":-131600.90359958066},1496208.4521373825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3380","v":139912.79328104842},-1680819.0658629087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3380","v":244050.58608719279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3380","v":-123090.60546742911},1609057.8250344726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3380","v":250153.31957583342},-947670.28996770654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3380","v":262457.75091490371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3380","v":-132374.53754031588},1534191.2131149902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3380","v":100413.1720726541},-343995.41877435776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3380","v":250246.05642058974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3380","v":-126215.38466472579},1550576.5904370053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3380","v":134385.27838615706},-586393.85448813485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3380","v":252918.71939945815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3380","v":-127563.3826742932},1527245.2096154264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3380","v":198562.14341984774},-32527.007727433742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3380","v":249113.07510197023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3380","v":-125643.94839518808},1652578.9118573437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3380","v":244994.35627357179},-363734.07602502644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3380","v":269556.59247745492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3380","v":-135954.94568463229},1472620.324484101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3380","v":180064.76612558999},-942180.35610124446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3380","v":240203.06312322395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3380","v":-121150.04904927914},1446627.244910415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3380","v":131802.59578609306},-448632.51661492174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3380","v":235963.26198113908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3380","v":-119011.64119700597},1430214.9005546325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3380","v":271664.06833086372},-73652.518662261078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3380","v":233286.20033683968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3380","v":-117661.42465397864},264199.79961542867,-1419946.2919620967,-567433.75701728533,-119551.57494583972,-326653.23937681282,289504.26239919616,14861.927041367977,-643062.57590170973,-199878.30004469561,313636.32535146363,{"$f":"BI3380*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4107972.2474101488},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3380:BI3380)+Monte_Carlo!BJ3380/(1+Analise_Fundamentalista!$C$10)^10","v":27018.419854777865},{"$f":"(BK3380+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.003843148355433},0.84465664313451294]
["Tent3362",1479751.3189611181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3387","v":197274.29728130417},-71132.151858230471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3387","v":241366.21881788297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3387","v":-121736.70422189699},1641160.3529390884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3387","v":138388.26940502255},-1911627.6265269304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3387","v":267694.08061135066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3387","v":-135015.55964600531},1669142.0845827651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3387","v":307280.21649785491},-21286.722733551847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3387","v":272258.25614292081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3387","v":-137317.57062925232},1496665.9312116401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3387","v":120838.72473219452},-25319.475938821495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3387","v":244125.20672981496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3387","v":-123128.24151751197},1555081.5795020536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3387","v":159971.33584942567},-1779560.0678613733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3387","v":253653.54028626095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3387","v":-127934.00070605795},1416810.9196919345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3387","v":184597.4220273566},-617229.000332325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3387","v":231099.84095571877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3387","v":-116558.7012214874},1492844.0972087241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3387","v":278834.33363745728},-312741.72875857208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3387","v":243501.81710318426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3387","v":-122813.82552771929},1431761.027346021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3387","v":199575.31996379566},-90104.135528695537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3387","v":233538.39323754443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3387","v":-117788.62195901293},1332518.1566065887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3387","v":243866.49326834554},-1003912.0028895556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3387","v":217350.62158424672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3387","v":-109624.07441205064},1259423.4611623485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3387","v":132061.60867443276},-73508.893806735694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3387","v":205427.94915344447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3387","v":-103610.69418696505},245771.66001905967,-1640560.8361565624,420934.1792779715,216516.21400567604,-1493869.1924317447,-318090.43857073702,86780.596454350176,225220.95571363159,-652318.96244901407,160369.96983417647,{"$f":"BI3387*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2100507.2823071368},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3387:BI3387)+Monte_Carlo!BJ3387/(1+Analise_Fundamentalista!$C$10)^10","v":-1013431.0558037942},{"$f":"(BK3387+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.487573677520068},0.72743502334687027]
["Tent3374",1545282.0946891704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3399","v":220593.1400105911},-86908.801182093535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3399","v":252055.11995350567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3399","v":-127127.81322786029},1580790.782704066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3399","v":265180.23383889691},-112388.36404560875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3399","v":257847.0375896098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3399","v":-130049.05451670859},1610123.1152336181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3399","v":240442.86897771724},-367022.33498053259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3399","v":262631.5132653857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3399","v":-132462.17721072678},1492042.4617660397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3399","v":120260.91912230269},-444959.4298900704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3399","v":243371.06018937594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3399","v":-122747.87629994746},1586178.2235144903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3399","v":204437.54998271633},-115102.21761788675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3399","v":258725.79755478434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3399","v":-130492.27040038293},1520146.3871077702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3399","v":240723.95890202149},-504148.96117771382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3399","v":247955.16706379043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3399","v":-125059.93995751019},1478546.7845958313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3399","v":257758.87873991983},-23689.699841398291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3399","v":241169.74397683359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3399","v":-121637.60916323875},1323356.5362487275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3399","v":90939.257830092756},-1586588.7049878722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3399","v":215856.24503888612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3399","v":-108870.36299216065},1408294.4262907319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3399","v":135857.60123126794},-800128.6928562125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3399","v":229710.69280393413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3399","v":-115858.06333395517},1360778.9911855552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3399","v":135397.41918984125},-1357939.5397898674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3399","v":221960.32234650166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3399","v":-111949.04673416959},258611.64555414298,280589.85286618938,3589.8700518435799,-204075.32687833923,217568.85951923102,-140529.77516941205,353601.31371211633,-1388663.5651110541,-550418.46215496561,-1112530.8449876942,{"$f":"BI3399*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14571800.095144441},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3399:BI3399)+Monte_Carlo!BJ3399/(1+Analise_Fundamentalista!$C$10)^10","v":-7499016.1602403168},{"$f":"(BK3399+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-180.8721281222677},2.6033018618956835E-2]
["Tent3383",1576245.579240209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3408","v":263953.51013579208},-35931.125268764605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3408","v":257105.65722402287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3408","v":-129675.12811257715},1475191.822675094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3408","v":137049.36821145451},-457466.29535838205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3408","v":240622.50711161841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3408","v":-121361.60197082264},1536650.1992759034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3408","v":178557.25158444591},-164312.88113394909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3408","v":250647.14826905102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3408","v":-126417.68140683445},1545511.8063611852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3408","v":237450.04657397224},-1060380.3568796546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3408","v":252092.58884235346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3408","v":-127146.71122883791},1425623.3627755735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3408","v":267851.30020683847},-621929.70896008413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3408","v":232537.26225644047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3408","v":-117283.68640203681},1349242.2897700993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3408","v":111705.9469935408},-759829.90367370786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3408","v":220078.53993982371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3408","v":-110999.94130684974},1506791.6101929876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3408","v":175708.17291992827},-625104.6046982141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3408","v":245776.83347099429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3408","v":-123961.26445278706},1419033.6915362081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3408","v":162520.64666400987},-679043.84501165093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3408","v":231462.40325147251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3408","v":-116741.56500075341},1355789.9317130789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3408","v":181931.44022582579},-97342.986548988629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3408","v":221146.54343318086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3408","v":-111538.60502713147},1448622.6582541466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3408","v":107463.23270495493},-720980.70261466689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3408","v":236288.73922017499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3408","v":-119175.8005668363},355452.91397847317,-201156.0220061318,138473.83731271338,-697984.43269216688,-238824.832898842,-539045.35804719303,-327580.86276007863,-401802.36009692191,194196.39208288657,-496404.53125637333,{"$f":"BI3408*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6501849.0304165557},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3408:BI3408)+Monte_Carlo!BJ3408/(1+Analise_Fundamentalista!$C$10)^10","v":-4205983.1777745057},{"$f":"(BK3408+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.5458864420273},0.25816228192707535]
["Tent3392",1577820.6821421748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3417","v":193424.89663061482},-21238.734448627722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3417","v":257362.57649608236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3417","v":-129804.70923451208},1595553.0803727589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3417","v":252356.69452540117},-142636.17686914475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3417","v":260254.95567942638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3417","v":-131263.52443601299},1559696.4494057426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3417","v":247101.20596666788},-225756.89131533462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3417","v":254406.28413228222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3417","v":-128313.65845347077},1557700.0979851289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3417","v":146745.55634609691},-189577.9259050659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3417","v":254080.65388100222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3417","v":-128149.42190960012},1514079.3392118353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3417","v":242067.86371522889},-167442.11927985211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3417","v":246965.55455845618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3417","v":-124560.8139180578},1568991.1713254144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3417","v":101196.24273565762},-1242114.2427303025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3417","v":255922.37123149153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3417","v":-129078.31991966515},1437566.3023664802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3417","v":189866.08595342591},-1680605.7826711887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3417","v":234485.30726487565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3417","v":-118266.21237507593},1481925.4489685337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3417","v":256824.11661708442},-11936.146151338409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3417","v":241720.84701275884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3417","v":-121915.5663173459},1448533.7376535779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3417","v":198104.21047854944},-339989.82432481402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3417","v":236274.23514178072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3417","v":-119168.48521545804},1438436.1671745614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3417","v":278234.95149640267},-1133547.1425111131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3417","v":234627.19325404085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3417","v":-118337.77472038187},299744.02944355737,238711.94889966978,147436.94033014475,83098.862412433111,197030.48507577516,-1014073.9486828184,-1374520.6018279633,364693.25116115896,-24779.863919941898,-739022.77248105139,{"$f":"BI3417*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9679634.6410264317},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3417:BI3417)+Monte_Carlo!BJ3417/(1+Analise_Fundamentalista!$C$10)^10","v":-5155940.0881724488},{"$f":"(BK3417+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-127.98713142317591},{"$f":"_xlfn.NORM.DIST(BL3417,$H$7,$H$8,$C$6)","v":0.15334726404887675}]
["Tent3404",1526376.387559284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3429","v":145493.05588193564},-115244.59423899747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3429","v":248971.35919887925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3429","v":-125572.47183536699},1677535.1669782803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3429","v":209577.97693265788},-261920.45976320675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3429","v":273627.2743935379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3429","v":-138008.05569657445},1628782.8831904926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3429","v":197888.20868174982},-834497.8037365604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3429","v":265675.15821981756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3429","v":-133997.28559245815},1636035.5065322905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3429","v":120127.81258434281},-1881970.662113386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3429","v":266858.15312584612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3429","v":-134593.94697148848},1616024.4825214362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3429","v":228852.26823434653},-1914059.1049963317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3429","v":263594.10116097628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3429","v":-132947.67297938489},1481059.7947398843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3429","v":200712.40930311495},-716267.52341174893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3429","v":241579.64782253309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3429","v":-121844.35036947603},1428443.7052847256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3429","v":228618.25000850906},-803872.24933636026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3429","v":232997.29591107057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3429","v":-117515.71133584944},1396825.8121822851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3429","v":184856.26336956155},-294739.78028169175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3429","v":227840.01630108725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3429","v":-114914.55933725981},1406347.3824847722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3429","v":187432.21706918665},-123487.3936717734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3429","v":229393.10525033952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3429","v":-115697.88324634451},1456219.9521812408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3429","v":195655.91137912651},-664720.88211882836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3429","v":237527.95427268679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3429","v":-119800.81742733068},153647.34900645044,83276.735866414587,-504931.72242745123,-1629578.6433746854,-1554560.4085803938,-395819.81665557687,-459772.41475263011,3041.9400516972382,177640.04540140822,-351337.83389434579,{"$f":"BI3429*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4601782.2377105402},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3429:BI3429)+Monte_Carlo!BJ3429/(1+Analise_Fundamentalista!$C$10)^10","v":-5075533.149442872},{"$f":"(BK3429+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-126.17228608375642},0.1609411689979813]
["Tent3411",1487991.4626239554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3436","v":258437.98823108312},-373084.68805505452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3436","v":242710.29082034045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3436","v":-122414.60727153442},1606083.6830137619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3436","v":107325.98737683162},-100734.42378632663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3436","v":261972.63060815493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3436","v":-132129.85977395755},1446639.4166129923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3436","v":277096.52210869902},-461447.04952303844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3436","v":235965.24734029369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3436","v":-119012.64254293317},1420457.5547504234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3436","v":263000.65277342912},-532655.76147721498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3436","v":231694.65341116171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3436","v":-116858.70388263193},1419563.8044534486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3436","v":179558.23260388777},-927542.65893854992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3436","v":231548.8713956406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3436","v":-116785.17651748827},1549879.5381790276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3436","v":231927.95341965545},-562888.69649800775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3436","v":252805.02133028212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3436","v":-127506.0373329042},1303528.6283640368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3436","v":249895.39408718457},-522478.85632155236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3436","v":212622.06163801777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3436","v":-107239.15366220902},1331404.8167725219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3436","v":179748.67045173448},-536515.27732393611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3436","v":217169.02172853806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3436","v":-109532.48177730077},1371612.5548747387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3436","v":119120.68792627375},-62011.880047841063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3436","v":223727.41406689744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3436","v":-112840.30617864511},1410533.7905127746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3436","v":94871.017951396061},-145270.57824035364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3436","v":230075.9615270666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3436","v":-116042.29214081666},5648.9837248346303,136434.33442470236,-67397.922616978904,-154819.15917525609,-633220.73145650979,-205661.75908097439,-167200.55425855904,-249130.06692096437,167995.91576668504,63634.109097292356,{"$f":"BI3436*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":833472.18746875552},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3436:BI3436)+Monte_Carlo!BJ3436/(1+Analise_Fundamentalista!$C$10)^10","v":-337804.38479725661},{"$f":"(BK3436+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.238169404245514},0.80797896584320028]
["Tent3423",1562409.6774622097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3448","v":215179.42897329037},-1467686.9771268801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3448","v":254848.84606034987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3448","v":-128536.87125765234},1593387.3259817001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3448","v":232742.46993032022},-655803.25862799259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3448","v":259901.69365386854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3448","v":-131085.35138872915},1470827.0857906858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3448","v":248215.57567848029},-217019.35894118538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3448","v":239910.56313533988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3448","v":-121002.52225499805},1483503.5480524434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3448","v":266346.56144668604},-91968.345986631975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3448","v":241978.25500011627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3448","v":-122045.39393023538},1404535.7230015851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3448","v":211831.40266219495},-136988.73651249675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3448","v":229097.60059787572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3448","v":-115548.84100402343},1461611.3380923849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3448","v":194697.56887840902},-563415.36053027073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3448","v":238407.3577338538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3448","v":-120244.35786794461},1541567.0597500117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3448","v":279730.08335565717},-663736.07897315233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3448","v":251449.15060950088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3448","v":-126822.18342117095},1427305.5938526841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3448","v":246322.20052449426},-266260.6513092728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3448","v":232811.65549336976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3448","v":-117422.08078252696},1545681.2458179432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3448","v":290185.19109811576},-371726.42241297691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3448","v":252120.22656801197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3448","v":-127160.65073392},1476376.7572976779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3448","v":111675.36055734751},-748347.12786296732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3448","v":240815.78498590356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3448","v":-121459.08459092467},-1126195.5733508922,-294244.44643253298,150104.25761763676,294311.07652993489,188391.42574355047,-250554.79178595255,-259379.02842916522,95451.123926064261,43418.344519230814,-517315.06691064092,{"$f":"BI3448*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6775732.8034455618},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3448:BI3448)+Monte_Carlo!BJ3448/(1+Analise_Fundamentalista!$C$10)^10","v":-4360668.7537013292},{"$f":"(BK3448+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-110.03725672650442},0.2389187965734057]
["Tent3424",1629262.56372935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3449","v":195726.30458777311},-2104385.0286623803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3449","v":265753.40020306228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3449","v":-134036.74812047326},1406707.7574874132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3449","v":212056.169753775},-29833.650541437408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3449","v":229451.8869865876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3449","v":-115727.53070436217},1555080.7863475836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3449","v":149566.08544852433},-157798.48239977867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3449","v":253653.41091270142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3449","v":-127933.93545454585},1475797.1585931233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3449","v":134976.15304473205},-1436383.9931341021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3449","v":240721.24508182812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3449","v":-121411.40195995849},1438028.0147566781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3449","v":223102.62619719043},-343568.4717903519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3449","v":234560.6184150503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3449","v":-118304.19669308997},1380134.8544573379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3449","v":235092.05710640459},-377547.14049867267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3449","v":225117.50928055085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3449","v":-113541.42173115947},1548892.7754037462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3449","v":151705.23317079325},-667839.08329167834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3449","v":252644.06779917993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3449","v":-127424.85798433911},1496695.2838134037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3449","v":195764.97535778582},-408315.76703880215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3449","v":244129.99451166001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3449","v":-123130.6563077225},1622439.4576521127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3449","v":151931.70252636611},-66532.42834872134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3449","v":264640.46501364658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3449","v":-133475.42241948828},1300507.3230059675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3449","v":90046.811964123233},-207297.25500467597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3449","v":212129.24839242231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3449","v":-106990.59584575272},-1776942.0719920183,295946.87549456302,117487.07850690123,-1182097.9969675003,-4209.4238712011429,-30878.995842876699,-390914.64030604425,-91551.453477078816,216564.31677180305,-12111.790493883149,{"$f":"BI3449*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-158638.82845701071},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3449:BI3449)+Monte_Carlo!BJ3449/(1+Analise_Fundamentalista!$C$10)^10","v":-2422496.4561634669},{"$f":"(BK3449+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-66.291244047069753},0.52056279576160192]
["Tent3432",1568299.9407452224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3457","v":119364.51833814963},-1299132.4415191461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3457","v":255809.62275184199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3457","v":-129021.4535181207},1533518.3142146021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3457","v":111286.36375522958},-87107.673577650465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3457","v":250136.29807055331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3457","v":-126160.02638029102},1696064.4788928672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3457","v":311235.95193511195},-413702.807349068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3457","v":276649.64031192806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3457","v":-139532.43167453606},1508463.5965910873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3457","v":115040.90891502085},-426588.06346686214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3457","v":246049.55567076738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3457","v":-124098.81602040546},1507976.1830185486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3457","v":233983.88243568249},-405274.27542163001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3457","v":245970.05233159364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3457","v":-124058.71730844383},1475328.4269074968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3457","v":155626.08756363206},-438051.93174187723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3457","v":240644.78899549111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3457","v":-121372.8401760686},1424349.7676173823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3457","v":105569.11108505653},-710788.19054082001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3457","v":232329.52272365656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3457","v":-117178.90982567261},1473614.7848353453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3457","v":288399.42705302947},-86611.501479753773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3457","v":240365.27222665132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3457","v":-121231.86166474268},1497487.0218294151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3457","v":135206.17076649444},-165540.80597663217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3457","v":244259.13702957527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3457","v":-123195.79129050061},1390601.6090215892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3457","v":232317.38971582791},-41432.40013887958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3457","v":226824.769777701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3457","v":-114402.50439297187},-1052979.7539472752,148154.96186784137,34650.353223435959,-189596.41490147938,-49379.057962797699,-163153.89535882266,-490068.46655777952,320921.33613518433,90728.710528936936,303307.25496167748,{"$f":"BI3457*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3972683.2803071253},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3457:BI3457)+Monte_Carlo!BJ3457/(1+Analise_Fundamentalista!$C$10)^10","v":774443.52344056766},{"$f":"(BK3457+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.8661059784213148},0.90445899615195702]
["Tent3444",1633723.2743736426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3469","v":160938.90034274521},-239906.8984264126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3469","v":266480.9987175272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3469","v":-134403.72343947817},1522803.1364336701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3469","v":265607.40578928281},-298070.75358561054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3469","v":248388.51659416262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3469","v":-125278.50634953467},1482893.3337507586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3469","v":229091.42806824387},-310997.264222625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3469","v":241878.72130362349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3469","v":-121995.19260450969},1498409.447620146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3469","v":104582.61996531948},-590500.19331097277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3469","v":244409.59638203261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3469","v":-123271.67774129403},1432900.8443052752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3469","v":139278.71006511713},-551076.98373238021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3469","v":233724.31184837752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3469","v":-117882.39282325062},1534355.0397540585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3469","v":256279.10080532671},-251019.85001125705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3469","v":250272.7786244539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3469","v":-126228.86241253949},1434867.5176093474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3469","v":102100.24137637285},-1319759.8931474553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3469","v":234045.10122222124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3469","v":-118044.18779734601},1477297.8663698009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3469","v":251712.4515002977},-391502.84131226043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3469","v":240966.02956484622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3469","v":-121534.86271744654},1550886.7355016316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3469","v":302177.1978445584},-970438.46816951083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3469","v":252969.30799537603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3469","v":-127588.89779802684},1459529.22233194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3469","v":189867.80452743015},-615671.44374934363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3469","v":238067.73823036012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3469","v":-120073.06563306895},53109.277194381633,90646.662448300223,37977.692544732665,-364779.65470491472,-295956.3546421362,129303.16700598408,-1101658.7383462072,-20359.222964563043,-542880.86012760317,-307808.96662462229,{"$f":"BI3469*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4031646.1780406595},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3469:BI3469)+Monte_Carlo!BJ3469/(1+Analise_Fundamentalista!$C$10)^10","v":-3097292.6684091659},{"$f":"(BK3469+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-81.521904238857047},0.41546589950098478]
["Tent3451",1528597.1979015958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3476","v":293058.52027136984},-470397.56972245744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3476","v":249333.6015487707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3476","v":-125755.17424509671},1520781.9603555687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3476","v":150761.30734827564},-27856.280728335532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3476","v":248058.83712621054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3476","v":-125112.22752197264},1606473.055223854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3476","v":174627.43395145499},-294874.62872989214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3476","v":262036.14215692563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3476","v":-132161.89278448091},1485789.6029168232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3476","v":273451.64366592153},-220562.10998928724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3476","v":242351.13955953869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3476","v":-122233.46389935385},1428866.6533745511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3476","v":93307.718594244274},-56024.412381201655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3476","v":233066.28411191847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3476","v":-117550.50657870717},1537658.474557617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3476","v":134595.37325363659},-1177378.720997798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3476","v":250811.61076295545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3476","v":-126500.63055387788},1487523.7708212754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3476","v":229494.33041100838},-837145.58341122104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3476","v":242634.00435210858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3476","v":-122376.13103710211},1453916.1663165689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3476","v":223415.05145671451},-746832.64036058099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3476","v":237152.17756210253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3476","v":-119611.2887580168},1476641.4105783801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3476","v":213992.86254098767},-22234.00782050483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3476","v":240858.95329455266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3476","v":-121480.85718050873},1455485.2586738861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3476","v":134377.53137733595},-871637.06285843288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3476","v":237408.11643805337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3476","v":-119740.37540234138},-53760.622147413611,245851.63622417799,9627.0545940075826,173007.20933681913,152799.08374625395,-918472.36753508402,-487393.37968520611,-405876.70009978069,311136.95083452674,-619591.79044538504,{"$f":"BI3476*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8115341.4771728339},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3476:BI3476)+Monte_Carlo!BJ3476/(1+Analise_Fundamentalista!$C$10)^10","v":-4463991.1984293591},{"$f":"(BK3476+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-112.36932234465637},0.22651539721611938]
["Tent3463",1610703.0802091947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3488","v":147987.12807282872},-510659.37341587734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3488","v":262726.11291291297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3488","v":-132509.8899742068},1545985.1204086668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3488","v":288653.45149231394},-438195.48233633774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3488","v":252169.79237006124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3488","v":-127185.6499960916},1534711.8551276403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3488","v":163627.32427483189},-383398.95652260142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3488","v":250330.9797400292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3488","v":-126258.21702573627},1521701.3866279901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3488","v":184770.06466913773},-484729.66945613973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3488","v":248208.8072191664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3488","v":-125187.86720733423},1502747.3127872313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3488","v":151858.0483098611},-219385.22684703951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3488","v":245117.15724020186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3488","v":-123628.54676518562},1478737.8815627615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3488","v":184487.79324297706},-1073506.0176181961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3488","v":241200.91431724452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3488","v":-121653.33039601808},1571525.3512370938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3488","v":281354.85181503673},-689319.55887541804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3488","v":256335.72813494454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3488","v":-129286.8027278236},1563456.0266426969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3488","v":265359.37859400199},-1926706.4157246982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3488","v":255019.51889031881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3488","v":-128622.95268164946},1478599.4757161068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3488","v":254888.39020192801},-383350.08250720415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3488","v":241178.33856722404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3488","v":-121641.94397493442},1259016.6692218531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3488","v":194533.21667857765},-194766.53418023579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3488","v":205361.59622558096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3488","v":-103577.22808390747},-232456.02240434242,-24557.888470054153,-95698.869533476609,-176938.6647751698,53961.431937837842,-769470.64045399264,-280915.78165326035,-1534950.4709220268,-8925.2977129865176,101551.05064001535,{"$f":"BI3488*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1330103.8942381518},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3488:BI3488)+Monte_Carlo!BJ3488/(1+Analise_Fundamentalista!$C$10)^10","v":-1212958.3528813669},{"$f":"(BK3488+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.991055477841435},0.70079753763513397]
["Tent3473",1562748.3878579764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3498","v":291911.86854312365},-256410.09250322662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3498","v":254904.09402428335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3498","v":-128564.73640413876},1653872.822927126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3498","v":148942.37109621186},-69900.49246235998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3498","v":269767.6457932372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3498","v":-136061.39361758775},1463896.3622399995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3498","v":179895.32248000093},-409296.41556334833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3498","v":238780.07417029157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3498","v":-120432.34304169213},1593175.0276307468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3498","v":250557.3088901568},-541573.16062747885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3498","v":259867.06509866859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3498","v":-131067.88595299974},1523855.9698758228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3498","v":177332.63479144147},-1333686.2629682508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3498","v":248560.24708949734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3498","v":-125365.12122306101},1417132.6814982139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3498","v":99805.639169575777},-316509.7520246866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3498","v":231152.32438962185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3498","v":-116585.17203542689},1546157.9285889901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3498","v":109607.90285473027},-172727.88425843132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3498","v":252197.97957728381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3498","v":-127199.86664051392},1451327.6235750341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3498","v":97258.431531452487},-908896.29289630731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3498","v":236729.95339121186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3498","v":-119398.33360936845},1328736.7833556333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3498","v":209224.44766065909},-1393087.4574391351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3498","v":216733.83161972553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3498","v":-109312.98706169278},1356018.9167279359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3498","v":131063.50110778236},-176905.6631740609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3498","v":221183.89379502466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3498","v":-111557.44324722135},161841.13366004158,212748.13080950134,-111053.36195474796,-162216.67259165319,-1033158.502310373,-102136.96050091588,61878.131533068852,-694306.24158301135,-1076442.1652204432,63784.288481524767,{"$f":"BI3498*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":835439.21964166639},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3498:BI3498)+Monte_Carlo!BJ3498/(1+Analise_Fundamentalista!$C$10)^10","v":-1085189.1348011289},{"$f":"(BK3498+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.107207720198858},0.71799172340018103]
["Tent3481",1539353.8132552891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3506","v":245554.01429183281},-222072.86758386498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3506","v":251088.14201913981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3506","v":-126640.10327672657},1586402.8313486783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3506","v":267712.10245244234},-1085196.4005164767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3506","v":258762.43394291264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3506","v":-130510.74851702733},1662568.1072408345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3506","v":284440.94488541398},-339377.3583705026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3506","v":271185.95701178693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3506","v":-136776.74033906686},1582619.8485574666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3506","v":282570.27142219257},-122299.87994825791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3506","v":258145.3814419499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3506","v":-130199.5287524431},1528064.4301233569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3506","v":246050.98609871275},-520113.7640276145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3506","v":249246.7003630824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3506","v":-125711.34431731941},1373399.9983072281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3506","v":220785.70191292587},-380992.83892939246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3506","v":224018.96877418007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3506","v":-112987.35620635322},1407245.3373161529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3506","v":189456.3131668967},-1608485.1233784978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3506","v":229539.57307877959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3506","v":-115771.75651160988},1577833.8408904339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3506","v":113584.16781793159},-407198.01663302042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3506","v":257364.72285491371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3506","v":-129805.7917830621},1373345.5462573171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3506","v":106907.72202771815},-1304910.6200472107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3506","v":224010.08695381912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3506","v":-112982.87652587626},1389178.7569091923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3506","v":116737.61807655191},-556301.82993521541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3506","v":226592.68454154971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3506","v":-114285.44869277491},147929.18545038108,-689232.61263814918,79472.803187631449,288216.24416344147,-150527.42188313871,-49175.524448639728,-1305260.9936444317,-166054.91774323725,-1086975.6875915497,-327256.97600988869,{"$f":"BI3506*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4286373.9514658805},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3506:BI3506)+Monte_Carlo!BJ3506/(1+Analise_Fundamentalista!$C$10)^10","v":-3764229.2896033819},{"$f":"(BK3506+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-96.575167524172159},0.31721815207973286]
["Tent3493",1681781.7798289813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3518","v":176666.44001615714},-705111.04980393092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3518","v":274319.95084087277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3518","v":-138357.41754266736},1509405.1222640898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3518","v":294904.2219553176},-593399.51147885819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3518","v":246203.13045640916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3518","v":-124176.27378706053},1529624.2282010068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3518","v":301016.11203067814},-1337217.187451324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3518","v":249501.12322407102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3518","v":-125839.66633656117},1453622.24231606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3518","v":167829.11349612361},-455058.8160525398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3518","v":237104.23482759463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3518","v":-119587.10811451598},1466056.5384106676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3518","v":214875.28804248344},-983291.76658803213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3518","v":239132.42631731363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3518","v":-120610.05717797042},1512401.018209331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3518","v":166608.74294720465},-168541.26471137776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3518","v":246691.79910431572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3518","v":-124422.74121296658},1401876.3485331549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3518","v":230573.51367458215},-1253052.9268434714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3518","v":228663.82287344264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3518","v":-115330.05864584594},1424151.7033634721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3518","v":107323.911173368},-589675.35025634582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3518","v":232297.21593032128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3518","v":-117162.61540566687},1523006.6624401018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3518","v":161969.01941101864},-61929.420040675534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3518","v":248421.7142686462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3518","v":-125295.25009892618},1513859.8364452121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3518","v":273707.81285708433},-1061049.7218242853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3518","v":246929.75087163324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3518","v":-124542.75578691516},-392482.0764895684,-176468.43285419198,-912539.61853313597,-169712.57584333752,-649894.10940620536,120336.53612717603,-909145.64894129254,-367216.83855832345,223166.06354006316,-664954.91388248291,{"$f":"BI3518*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8709502.4115818609},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3518:BI3518)+Monte_Carlo!BJ3518/(1+Analise_Fundamentalista!$C$10)^10","v":-6561321.7253478952},{"$f":"(BK3518+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-159.70765647526858},5.7715624791433079E-2]
["Tent3500",1607899.197467753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3525","v":242119.67902511949},-898019.39107507898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3525","v":262268.76405527809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3525","v":-132279.21915837849},1613202.9557169657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3525","v":308977.20125677192},-373614.76224946178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3525","v":263133.87433275057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3525","v":-132715.55061554667},1491186.5815337792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3525","v":111929.93786249025},-736076.49124391924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3525","v":243231.45526199753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3525","v":-122677.46444266509},1552432.1482501442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3525","v":133876.55724619047},-182798.71787400707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3525","v":253221.3844266262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3525","v":-127716.0363599296},1532068.0005728402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3525","v":168899.76589066209},-1005433.5268518653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3525","v":249899.7335104637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3525","v":-126040.71146529564},1694255.5686765588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3525","v":168928.40822927892},-554862.26465803455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3525","v":276354.58409978158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3525","v":-139383.6156098737},1465146.5071585719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3525","v":270077.92654570524},-935736.10333638301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3525","v":238983.98867139983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3525","v":-120535.19040545973},1363193.6384938769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3525","v":218267.18917670732},-233986.7023461237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3525","v":222354.1819654257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3525","v":-112147.6957918908},1400661.9930076301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3525","v":145050.27867673102},-1273412.9505596226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3525","v":228465.74607652362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3525","v":-115230.155616508},1431415.063779382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3525","v":228863.46655209301},-907648.11850162747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3525","v":233481.96218939571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3525","v":-117760.16010610305},-525910.16715305985,65780.762724514032,-503592.56256209663,76583.187438880006,-712674.73891603516,-248962.88793884774,-547209.37852473767,94486.973004118525,-1015127.081422876,-563062.8498662418,{"$f":"BI3525*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7374931.9636562131},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3525:BI3525)+Monte_Carlo!BJ3525/(1+Analise_Fundamentalista!$C$10)^10","v":-5752429.1345103774},{"$f":"(BK3525+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-141.45033973411464},0.1044683244504253]
["Tent3503",1541470.2788446334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3528","v":140504.14409258307},-469415.14144188963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3528","v":251433.36441564141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3528","v":-126814.22141545999},1641979.8704007673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3528","v":136126.17121771799},-650441.19783359987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3528","v":267827.7543093877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3528","v":-135082.9799980325},1646761.5327510466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3528","v":155791.3998669826},-814103.45729127584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3528","v":268607.70412011736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3528","v":-135476.35948535989},1630960.0374244314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3528","v":211367.04753492997},-1243017.0408950914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3528","v":266030.27970441815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3528","v":-134176.39648604297},1503852.8085982348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3528","v":202531.54079500813},-973575.43770328478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3528","v":245297.4776362048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3528","v":-123719.49408507526},1460041.9902691129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3528","v":210579.62013711486},-618040.98793219053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3528","v":238151.37718816375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3528","v":-120115.25020685661},1511162.8969521557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3528","v":208771.10538903027},-431029.65584429639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3528","v":246489.84581496692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3528","v":-124320.8830160221},1530750.4244337981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3528","v":270700.67130223033},-99008.130008629159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3528","v":249684.82012156499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3528","v":-125932.31664606275},1499263.7917686575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3528","v":169636.21405416072},-789368.43966309144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3528","v":244548.950754658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3528","v":-123341.96322749591},1393448.3101289745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3528","v":188961.08893850393},-291378.18453836342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3528","v":227289.10285420515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3528","v":-114636.69780525497},-204291.85434912518,-381570.25230452669,-525180.71278953576,-899796.11014178628,-649465.91335714713,-289425.24081376847,-100089.5876563213,295445.04476910341,-498525.23808176862,10235.309449090695,{"$f":"BI3528*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":134060.89716617457},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3528:BI3528)+Monte_Carlo!BJ3528/(1+Analise_Fundamentalista!$C$10)^10","v":-2278907.5975748152},{"$f":"(BK3528+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-63.050335054394388},0.54299047858242444]
["Tent3514",1693636.2812187795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3539","v":301727.35297422495},-1390305.5754311963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3539","v":276253.57045638748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3539","v":-139332.6678505374},1555695.0368371697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3539","v":234933.37657643395},-409806.7011105477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3539","v":253753.60296266188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3539","v":-127984.46883080354},1528183.3333829646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3539","v":294591.91365650017},-75558.322557887965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3539","v":249266.09499365912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3539","v":-125721.12629268272},1556752.5177792914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3539","v":279143.37092022772},-1428163.5343102659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3539","v":253926.09152422036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3539","v":-128071.46604649904},1387161.1527502344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3539","v":237387.11657138457},-271002.2590689034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3539","v":226263.58769893917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3539","v":-114119.46372111875},1443533.3602307362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3539","v":201121.94743048714},-593101.66944841901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3539","v":235458.61012712558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3539","v":-118757.11239928126},1374803.3731106182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3539","v":198768.10231401215},-391070.25761223212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3539","v":224247.87701405675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3539","v":-113102.80954041255},1399824.4668182968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3539","v":265015.60540087515},-861659.83689870487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3539","v":228329.13492646749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3539","v":-115161.25371611264},1388594.704537581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3539","v":181007.39993493626},-591558.6256907339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3539","v":226497.41818785833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3539","v":-114237.39966595407},1415660.2725944528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3539","v":211600.88568494411},-1542099.5521800581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3539","v":230912.15581190155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3539","v":-116464.03937961234},-951657.31985112117,-49104.190402255408,342578.55979958863,-1023165.5379123169,78528.981480301591,-275278.22429008759,-81157.087824575763,-483476.35028747492,-298291.20723389339,-1216050.5500628247,{"$f":"BI3539*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15927689.197059451},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3539:BI3539)+Monte_Carlo!BJ3539/(1+Analise_Fundamentalista!$C$10)^10","v":-9710371.9743300714},{"$f":"(BK3539+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-230.78409910895559},2.4674715595813428E-3]
["Tent3521",1529545.2848216326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3546","v":162402.15580205352},-837229.64823473361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3546","v":249488.24655706887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3546","v":-125833.17179474053},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1658077.2198938781},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3546","v":310010.80842104828},-834651.80951452814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3546","v":270453.43629416195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3546","v":-136407.28243242746},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1626101.132270667},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3546","v":286353.19075338141},-1227415.9362898376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3546","v":265237.73061219486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3546","v":-133776.66236047292},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1461634.8718680767},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3546","v":217672.43408165447},-137448.32030672088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3546","v":238411.19639132312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3546","v":-120246.29395291639},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1514696.1648306383},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3546","v":273582.90577007143},-1161747.2186148025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3546","v":247066.16664467144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3546","v":-124611.55914595557},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1377314.4010153066},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3546","v":99549.521706665575},-541394.82649274741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3546","v":224657.45753136039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3546","v":-113309.38767108155},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1379724.8999296743},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3546","v":99268.442069222045},-387308.29982055485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3546","v":225050.64049458559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3546","v":-113507.69544726357},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1413312.1896120161},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3546","v":172287.26435772786},-1932.6486155427929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3546","v":230529.15367925994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3546","v":-116270.86645936649},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1341571.3979627232},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3546","v":251260.28257453785},-160889.4014750504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3546","v":218827.32013904845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3546","v":-110368.8696699423},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1367491.3217825277},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3546","v":200601.63240714028},-969807.47914030054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3546","v":223055.18864929656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3546","v":-112501.25911881332},-551172.41767035169,-390594.84723174531,-809601.67728473421,198389.01621334034,-765709.70534601517,-330497.23492580303,-176496.91270401079,284612.90296207846,198829.33156859362,-658651.91720267711,{"$f":"BI3546*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8626946.4914181307},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3546:BI3546)+Monte_Carlo!BJ3546/(1+Analise_Fundamentalista!$C$10)^10","v":-6105590.1414017063},{"$f":"(BK3546+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-149.42145040625454},8.1474285511329E-2]
["Tent3533",1657601.1792104491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3558","v":315123.98022214416},-440728.30674883787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3558","v":270375.78801752895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3558","v":-136368.11934932449},1608867.2270550595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3558","v":187828.61855183524},-777696.67166286078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3558","v":262426.66196568921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3558","v":-132358.85735841788},1587271.2329701842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3558","v":240585.12416636382},-1048503.3451357885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3558","v":258904.08126777891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3558","v":-130582.19048838322},1462175.3368651671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3558","v":95153.981023911532},-176974.17824169973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3558","v":238499.35309108716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3558","v":-120290.75711821317},1539604.6709741554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3558","v":265731.61137492495},-24854.087205662494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3558","v":251129.06009658173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3558","v":-126660.74092815632},1453511.3882728966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3558","v":207112.60124281846},-837773.4224049208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3558","v":237086.1531263681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3558","v":-119577.98833493447},1446481.610049567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3558","v":208939.30953261562},-26033.965401622227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3558","v":235939.5070871643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3558","v":-118999.66005682905},1380051.7476917703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3558","v":165757.37524109139},-505517.56986068445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3558","v":225103.95351242536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3558","v":-113534.58467441276},1501529.0210328817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3558","v":139280.30964738372},-145152.1072541113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3558","v":244918.43839440902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3558","v":-123528.31990878425},1446847.753256561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3558","v":269694.82168195536},-785352.80368713941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3558","v":235999.22969074344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3558","v":-119029.78205552},8403.3421415107441,-459800.24850375426,-679596.330190029,36388.3987550858,365345.8433376879,-513152.65637066867,299845.19116132864,-228190.8257815805,115518.3208788972,-398688.5343699606,{"$f":"BI3558*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5221976.2258631578},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3558:BI3558)+Monte_Carlo!BJ3558/(1+Analise_Fundamentalista!$C$10)^10","v":-3399175.2322385167},{"$f":"(BK3558+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-88.335621719885609},0.36990994581563164]
["Tent3545",1777850.0287015268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3570","v":339561.70138791256},-339786.20732021693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3570","v":289989.90138033294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3570","v":-146260.79417646778},1607156.7228439988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3570","v":307490.37922111416},-959427.62879597128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3570","v":262147.65702181414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3570","v":-132218.13699375661},1448318.3358228167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3570","v":193804.53390303184},-101672.67994235041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3570","v":236239.10036963955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3570","v":-119150.76446155552},1441929.309806674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3570","v":250882.01962901821},-831454.22367808293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3570","v":235196.96914685538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3570","v":-118625.14981237297},1459286.4244041306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3570","v":143703.97539495584},-78775.337325162982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3570","v":238028.13480712185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3570","v":-120053.09104737696},1548727.5615508112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3570","v":231576.54439624186},-428609.33581985626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3570","v":252617.11932312974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3570","v":-127411.26611272502},1455639.737455054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3570","v":273521.75261047308},-869635.24656634615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3570","v":237433.31388766554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3570","v":-119753.08411727924},1481612.6353308137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3570","v":228002.73129873624},-1235309.3996696942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3570","v":241669.82313870403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3570","v":-121889.83165449835},1383823.2552944312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3570","v":149686.43662751277},-600001.28300702479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3570","v":225719.1342645103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3570","v":-113844.86039413174},1515632.0831774198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3570","v":151009.08004706862},-497788.08089562622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3570","v":247218.82680424713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3570","v":-124688.55560711634},143504.60127156079,-522007.72954679956,209220.18986876548,-464000.38471458235,182903.68182953773,-71826.93821320968,-478433.26418548683,-887526.67688675225,-338440.57250913343,-224248.72965142678,{"$f":"BI3570*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2937183.8765574405},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3570:BI3570)+Monte_Carlo!BJ3570/(1+Analise_Fundamentalista!$C$10)^10","v":-2746226.7916987892},{"$f":"(BK3570+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-73.598082237377341},0.4698681500291898]
["Tent3552",1646938.5929315961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3577","v":258684.34488227323},-444467.77997146442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3577","v":268636.58488253661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3577","v":-135490.92593483883},1726543.8071487418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3577","v":152417.69367021415},-122110.70016156965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3577","v":281621.2055465476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3577","v":-142039.91581813694},1532882.2452011779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3577","v":211199.91137248944},-226162.14354101682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3577","v":250032.54714246819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3577","v":-126107.69803000694},1523931.6814055257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3577","v":112412.46331506367},-442115.61656153516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3577","v":248572.59660080451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3577","v":-125371.34988593127},1494699.6100348481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3577","v":132550.21517666735},-375602.04391451494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3577","v":243804.47479239927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3577","v":-122966.47551234806},1382309.9743081469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3577","v":175729.23961952637},-184843.62009751829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3577","v":225472.29893144575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3577","v":-113720.36525939434},1498905.8493518617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3577","v":211878.23277203261},-368988.24946007616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3577","v":244490.56580403185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3577","v":-123312.51589430986},1264512.2228172272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3577","v":174287.90918301436},-25916.972720766404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3577","v":206257.99075797963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3577","v":-104029.33822836426},1258761.5043710684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3577","v":241293.35805957316},-386113.46694601118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3577","v":205319.97560026374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3577","v":-103556.23609182761},1386962.9246410006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3577","v":151689.66413894796},-239860.42784216563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3577","v":226231.2541787212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3577","v":-114103.15582100538},-52637.776141493407,169888.28323705518,108962.61694393387,-206501.90653159824,-122213.82945779638,102637.5531940595,-35931.966778321555,250599.5889918633,-43056.36937800188,23957.334654498147,{"$f":"BI3577*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":313790.39329168864},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3577:BI3577)+Monte_Carlo!BJ3577/(1+Analise_Fundamentalista!$C$10)^10","v":257173.16647799694},{"$f":"(BK3577+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.8090766785211239},0.86524492135675524]
["Tent3563",1543960.9737421107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3588","v":189833.03701000029},-32568.075222805495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3588","v":251839.62836143412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3588","v":-127019.12678310924},1530040.5544286077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3588","v":244238.31748708672},-168447.53752987913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3588","v":249569.03131515573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3588","v":-125873.91680971828},1503783.834933731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3588","v":200881.54079209693},-624162.84759615175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3588","v":245286.22715621808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3588","v":-123713.81973527931},1495712.2035816608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3588","v":139601.48112499359},-479346.46041911823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3588","v":243969.64165014206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3588","v":-123049.77991595006},1359160.4561692085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3588","v":235020.35974295932},-328280.24608479859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3588","v":221696.318745414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3588","v":-111815.89252370663},1487620.5157426426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3588","v":257838.82620261546},-1205427.2039079219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3588","v":242649.78467651919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3588","v":-122384.09008246774},1491513.13223251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3588","v":236841.12821297609},-831255.60338435834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3588","v":243284.71982503257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3588","v":-122704.32923090043},1456406.1915195277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3588","v":197450.55892358394},-785334.2631327277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3588","v":237558.33227222055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3588","v":-119816.13903100084},1483074.4236616609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3588","v":185717.06232998578},-402562.99470124143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3588","v":241908.25936620228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3588","v":-122010.09057326877},1351222.3513970845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3588","v":132403.17147208122},-522629.32579905901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3588","v":220401.51311903828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3588","v":-111162.83771622389},282085.46336551965,199485.894462645,-301708.89938311605,-218825.11755993264,16620.539879868098,-827322.68311125506,-473834.08457725018,-470141.51096792408,-96947.763578322134,-280987.47892416338,{"$f":"BI3588*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3680341.4400315438},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3588:BI3588)+Monte_Carlo!BJ3588/(1+Analise_Fundamentalista!$C$10)^10","v":-2827363.7240863489},{"$f":"(BK3588+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.4294040850302},0.45720670047849338]
["Tent3570",1606619.6605015926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3595","v":117026.60021434593},-422522.71484173881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3595","v":262060.05533821025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3595","v":-132173.95375925736},1720192.8273837278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3595","v":300438.44232774351},-941953.93728204397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3595","v":280585.28015014617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3595","v":-141517.43117138185},1549195.7782291705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3595","v":294775.33144833276},-339696.96662531327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3595","v":252693.49140524582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3595","v":-127449.78552781511},1533800.2843751789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3595","v":218336.31360911162},-428480.91679645964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3595","v":250182.29098206878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3595","v":-126183.22360106568},1328660.6472494658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3595","v":162982.91607474783},-217885.45484341239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3595","v":216721.41285460893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3595","v":-109306.72346961596},1492410.3925095566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3595","v":289888.38480267843},-911398.2252460093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3595","v":243431.07436284659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3595","v":-122778.14535632452},1567534.5708280015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3595","v":221646.60030975522},-104375.14919246924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3595","v":255684.78120546226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3595","v":-128958.48779540828},1329099.9428911456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3595","v":212487.89726396496},-395600.22903893649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3595","v":216793.06754862188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3595","v":-109342.86359864431},1521097.6746670359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3595","v":206828.26676745946},-624660.96489021822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3595","v":248110.33413696437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3595","v":-125138.20081847269},1313834.496956981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3595","v":157341.28075902804},-270410.34484835895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3595","v":214303.07959153398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3595","v":-108087.00050010189},-175610.01304843996,-502447.64597553614,80322.070700450189,-86145.535806344924,52512.150616328421,-500856.91143680876,243997.74452733994,-75662.127824993964,-294860.56480426708,-6852.9849978988059,{"$f":"BI3595*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-89759.603425206427},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3595:BI3595)+Monte_Carlo!BJ3595/(1+Analise_Fundamentalista!$C$10)^10","v":-954042.40335998719},{"$f":"(BK3595+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.14712693492568},0.73512994990891123]
["Tent3573",1468551.1627090077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3598","v":149611.18157544019},-402521.62562810321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3598","v":239539.33119825288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3598","v":-120815.28581095788},1557114.2355826234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3598","v":249025.85788275264},-373412.40299332747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3598","v":253985.09228830191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3598","v":-128101.22397451829},1545485.128755141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3598","v":115348.6534665549},-33575.642489291131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3598","v":252088.2373862571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3598","v":-127144.51650612017},1749567.1231080389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3598","v":195034.24130858228},-774492.76465866843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3598","v":285376.6005555187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3598","v":-143934.00610832975},1535969.0903626659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3598","v":214704.28920093447},-804838.32347815321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3598","v":250536.05076173018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3598","v":-126361.64769816244},1552694.8413113554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3598","v":163069.03845160358},-500732.55679256888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3598","v":253264.23299860026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3598","v":-127737.64768548412},1477393.1769539015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3598","v":217031.69855484416},-25518.049360136327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3598","v":240981.5759306463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3598","v":-121542.70376224724},1502664.4195871504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3598","v":140274.02379753478},-370608.71131461667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3598","v":245103.6363073175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3598","v":-123621.72727811981},1449076.2143690758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3598","v":265079.33503779478},-415036.29249132465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3598","v":236362.71997834663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3598","v":-119213.11388151538},1346660.715895151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3598","v":220440.79827085143},-677215.05902525142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3598","v":219657.4524795113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3598","v":-110787.55947537944},-134186.39866536803,1497.3232032087835,206716.73185740068,-438015.92890289723,-465959.63121365104,-212136.93302784913,310952.52136310691,-108852.77848788419,-32807.351356698622,-347904.36775026814,{"$f":"BI3598*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4556811.0960021056},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3598:BI3598)+Monte_Carlo!BJ3598/(1+Analise_Fundamentalista!$C$10)^10","v":-2835571.210246562},{"$f":"(BK3598+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.614653246875648},0.45592811852991399]
["Tent3585",1601424.5503160078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3610","v":278494.92004052526},-212309.66391856279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3610","v":261212.66693870729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3610","v":-131746.56059936702},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1723616.4089127132},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3610","v":228367.39062923932},-1240287.1127232017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3610","v":281143.70974427968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3610","v":-141799.08358596882},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1523652.6680134833},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3610","v":178787.65523504501},-144395.6958787301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3610","v":248527.08597575969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3610","v":-125348.39591363486},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1484585.3020767958},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3610","v":187844.63691302619},-1115177.98423251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3610","v":242154.70280942268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3610","v":-122134.38805243417},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1543954.75331866},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3610","v":220293.31801626179},-1668702.9119317112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3610","v":251838.61373142939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3610","v":-127018.61503911547},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1577137.7296048119},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3610","v":205639.65781735472},-1185673.4409584415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3610","v":257251.17827027026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3610","v":-129748.52385391927},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1397300.7956907675},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3610","v":181799.39189282339},-882585.97324826824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3610","v":227917.49213907044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3610","v":-114953.63544832081},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1497461.809427347},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3610","v":220321.24774908074},-826697.32333990396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3610","v":244255.02456684149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3610","v":-123193.71710770113},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1375605.0417889534},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3610","v":159384.79289229488},-206765.1230793694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3610","v":224378.63934902148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3610","v":-113168.76150242666},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1432377.7204040843},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3610","v":175414.30747215237},-796595.21508401376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3610","v":233638.9837014208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3610","v":-117839.35628135694},195651.36246130278,-872575.09593565145,157570.64941843977,-807313.03256249521,-1323589.5952231355,-852531.12872473581,-587822.72466469521,-485314.76813168282,63829.547659520307,-505381.28019179747,{"$f":"BI3610*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6619425.4478081558},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3610:BI3610)+Monte_Carlo!BJ3610/(1+Analise_Fundamentalista!$C$10)^10","v":-6229305.822703599},{"$f":"(BK3610+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-152.21380677712656},7.4394669535825755E-2]
["Tent3592",1471667.0722902033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3617","v":168913.44286398354},-329459.41339222918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3617","v":240047.57559320945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3617","v":-121071.62656106074},1564844.6224932561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3617","v":275647.64995801437},-185588.39549071013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3617","v":255246.01649543733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3617","v":-128737.19017559673},1407883.8445900707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3617","v":187146.81229459963},-1428504.0323772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3617","v":229643.72171809385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3617","v":-115824.28545356957},1472208.6114007707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3617","v":221406.31080391628},-531822.82794357266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3617","v":240135.90749451259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3617","v":-121116.17809190445},1394685.3896874096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3617","v":176894.78884784953},-101592.51787851748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3617","v":227490.88622926982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3617","v":-114738.47030335951},1569536.5158704021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3617","v":111694.82127256841},-390947.76858171378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3617","v":256011.32384744124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3617","v":-129123.184517332},1596379.7576090517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3617","v":280100.98594772641},-205289.20159477298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3617","v":260389.7972275636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3617","v":-131331.53381090728},1444616.8041750749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3617","v":234229.06245279883},-420400.81951120379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3617","v":235635.3335838276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3617","v":-118846.24554841443},1413076.1425166957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3617","v":145522.32013232436},-12160.458005490633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3617","v":230490.65140247167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3617","v":-116251.44725354639},1334402.8794512108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3617","v":254940.23431871523},-202376.82533547515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3617","v":217658.04379816676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3617","v":-109779.12745679947},-41570.021496096932,216568.08078714483,-1127537.7838180761,-191396.78773704823,188054.68689524237,-152364.80797903612,203870.04776960972,-69382.669022991802,247601.06627575902,160442.32532460734,{"$f":"BI3617*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2101454.9861367382},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3617:BI3617)+Monte_Carlo!BJ3617/(1+Analise_Fundamentalista!$C$10)^10","v":373944.77848692285},{"$f":"(BK3617+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.1734531965274071},0.87494071302153797]
["Tent3604",1565060.9922788162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3629","v":201732.56344628232},-323493.31244844443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3629","v":255281.30915328997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3629","v":-128754.99056154657},1553621.2096598572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3629","v":219531.17962930736},-1091183.6127560658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3629","v":253415.33543226286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3629","v":-127813.85848401293},1645653.0490059624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3629","v":320295.59355556691},-503126.39817764668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3629","v":268426.8963541477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3629","v":-135385.16635305382},1643854.197200164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3629","v":282355.36486693425},-200748.09429039378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3629","v":268133.48079640104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3629","v":-135237.1777772604},1531655.1198957402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3629","v":158447.99426129775},-537756.96907238138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3629","v":249832.38743239123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3629","v":-126006.74445190426},1534498.2153243292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3629","v":300454.77253924077},-84968.808799443519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3629","v":250296.13237692605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3629","v":-126240.64123093046},1291281.0634059571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3629","v":217256.30246385743},-516024.41386452719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3629","v":210624.32836636674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3629","v":-106231.56666185617},1315011.6841457423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3629","v":146939.60424349381},-326272.82523161895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3629","v":214495.09376104432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3629","v":-108183.84575158148},1457999.5557503239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3629","v":181389.59330931053},-371754.90839995106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3629","v":237818.23019875656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3629","v":-119947.22248238669},1304131.4317035526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3629","v":95147.945476271037},-485477.43060679239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3629","v":212720.38651253242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3629","v":-107288.74530028111},4765.5695895812969,-746050.95617850847,-49789.074620985892,214503.57359568114,-255483.33183059667,339541.4548857928,-194375.34969615922,-73021.972978662292,-72494.307374270662,-284897.84391827002,{"$f":"BI3629*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3731558.9476178638},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3629:BI3629)+Monte_Carlo!BJ3629/(1+Analise_Fundamentalista!$C$10)^10","v":-2476947.7534390218},{"$f":"(BK3629+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-67.520250954275099},0.51203690434825777]
["Tent3615",1466439.7784014246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3640","v":180175.58037798133},-268500.64007843839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3640","v":239194.9376232902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3640","v":-120641.58570090732},1456584.2900949675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3640","v":234939.96714661925},-682823.17204389989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3640","v":237587.38241002406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3640","v":-119830.79090751741},1436128.9590059563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3640","v":114806.15477989994},-37713.408592325992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3640","v":234250.8583222545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3640","v":-118147.96450375911},1665682.591184173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3640","v":165312.26557575553},-1250142.1004911063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3640","v":271693.96886711702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3640","v":-137032.96380429089},1500117.1293516131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3640","v":114845.12702807567},-595357.32548481587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3640","v":244688.14094366747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3640","v":-123412.16590520708},1415034.2375726944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3640","v":198933.78531895208},-769544.84329737897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3640","v":230810.04155519287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3640","v":-116412.53650929907},1641009.87127394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3640","v":175965.71337762737},-291929.09198297479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3640","v":267669.53514208645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3640","v":-135003.17976722011},1374184.8789792773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3640","v":96176.578716792268},-22781.98963536926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3640","v":224146.99277227238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3640","v":-113051.92704673592},1447149.5814395375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3640","v":229542.85970263925},-1537061.4310126847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3640","v":236048.46169771932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3640","v":-119054.61296309617},1454964.2548717996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3640","v":172453.39109142046},-1072398.0959081065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3640","v":237323.13410616558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3640","v":-119697.51327750976},30228.292221925818,-330126.61339477403,193195.64000606933,-950168.82985252445,-359236.22341827978,-456213.55293253309,16702.976769518922,184489.65480695947,-1190524.7225754224,-782319.08398803021,{"$f":"BI3640*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10246724.712262863},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3640:BI3640)+Monte_Carlo!BJ3640/(1+Analise_Fundamentalista!$C$10)^10","v":-6777533.3495599423},{"$f":"(BK3640+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-164.58771614088076},4.8540249052292359E-2]
["Tent3622",1632164.5097301945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3647","v":167983.28280363278},-294488.39599181479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3647","v":266226.74442277162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3647","v":-134275.48643916639},1541028.4668868678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3647","v":202445.69955914179},-17041.019308918243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3647","v":251361.2992785417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3647","v":-126777.87427325101},1544612.4007140247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3647","v":115887.67213152058},-154454.29209541267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3647","v":251945.88436744819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3647","v":-127072.71860734747},1423936.4746623128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3647","v":239531.96133761312},-205570.2574566557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3647","v":232262.10939781528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3647","v":-117144.9088948516},1575780.2339648078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3647","v":162388.89986334622},-1543161.6955819589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3647","v":257029.75350416865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3647","v":-129636.84492307992},1444058.1498895567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3647","v":191056.29761718356},-818890.57141727593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3647","v":235544.20998029088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3647","v":-118800.28598031202},1441423.7701063387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3647","v":116338.624441092},-477516.92184295208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3647","v":235114.50920620945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3647","v":-118583.55989372681},1417595.6750007642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3647","v":270476.5741146197},-70403.501194372773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3647","v":231227.84450547906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3647","v":-116623.26174844448},1341764.1234131646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3647","v":228193.84372404852},-923097.54065277847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3647","v":218858.75610578622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3647","v":-110384.72487537838},1359961.3014997563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3647","v":90657.299553510195},-340607.98100815219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3647","v":221826.94678190595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3647","v":-111881.77675025412},5446.1447954232281,309988.10525551427,86306.545796208622,149078.90438392109,-1253379.8871375239,-511090.34980011359,-244647.34808937742,314677.65567728149,-586429.66569832223,-140005.51142299015,{"$f":"BI3647*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1833775.9657322937},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3647:BI3647)+Monte_Carlo!BJ3647/(1+Analise_Fundamentalista!$C$10)^10","v":-1866545.0010426822},{"$f":"(BK3647+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-53.742999788414572},0.60640234497199641]
["Tent3634",1658563.13459065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3659","v":246532.59059205791},-216753.94090927887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3659","v":270532.69514767674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3659","v":-136447.25783434804},1672033.0194395031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3659","v":236668.31867641534},-1385528.5600455191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3659","v":272729.8043052901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3659","v":-137555.40307925249},1478989.1989568479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3659","v":95596.424147821803},-16037.304753410217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3659","v":241241.90737354831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3659","v":-121674.00586417119},1653437.0089804102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3659","v":128133.81166081819},-85627.169341558663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3659","v":269696.55900785711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3659","v":-136025.53992187057},1520049.0701165556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3659","v":276468.02609475434},-177909.32356921057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3659","v":247939.29342752788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3659","v":-125051.93384890027},1391684.2258085641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3659","v":197896.53049547671},-12083.682619947054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3659","v":227001.35831454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3659","v":-114491.56949323084},1231021.7311665707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3659","v":93120.649141522677},-721496.77335114509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3659","v":200795.26656068276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3659","v":-101274.13063092537},1373519.4838339775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3659","v":136044.54070478198},-271238.43009767687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3659","v":224038.45837991682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3659","v":-112997.18608387541},1316785.6021804223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3659","v":218503.65196457604},-185117.57521464891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3659","v":214784.44230430102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3659","v":-108329.78306708483},1297758.8004081445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3659","v":204579.3455883014},-325436.84480267792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3659","v":211680.92947675625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3659","v":-106764.47941777528},163864.08699610774,-1013685.8401430661,199127.02090378868,176177.66140524606,221446.06210417137,298322.63669683883,-528854.98827986501,-24152.617096853486,139840.7359871433,-15941.049155395551,{"$f":"BI3659*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-208794.01469706168},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3659:BI3659)+Monte_Carlo!BJ3659/(1+Analise_Fundamentalista!$C$10)^10","v":-443457.42966449389},{"$f":"(BK3659+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.622838427868661},0.79643939090445914]
["Tent3641",1635816.3522188156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3666","v":202811.03644057276},-378319.30315055227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3666","v":266822.40627615369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3666","v":-134575.91750701252},1578839.7530574182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3666","v":203759.31313128048},-668731.83144341619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3666","v":257528.79989481685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3666","v":-129888.54652054822},1628614.8380078888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3666","v":250499.3484532091},-723702.61369763711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3666","v":265647.74791796756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3666","v":-133983.4607920147},1507520.9002720085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3666","v":110687.90388157516},-297617.84386793454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3666","v":245895.78993789456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3666","v":-124021.26194662547},1570462.7427862952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3666","v":235920.40960839143},-1946086.0663120206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3666","v":256162.4032116505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3666","v":-129199.38368043301},1471086.4485868812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3666","v":229851.21737458318},-387663.77299713501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3666","v":239952.86849882736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3666","v":-121023.85960513385},1515017.287027756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3666","v":117208.42600728577},-821138.41735051374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3666","v":247118.54575020331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3666","v":-124637.9773403026},1387569.418776033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3666","v":161712.72734372012},-1431482.6575654389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3666","v":226330.18106882242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3666","v":-114153.05109474677},1486782.7092342479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3666","v":100031.42771334159},-43145.563052398022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3666","v":242513.1278028668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3666","v":-122315.16512068482},1315057.4538910442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3666","v":246650.82067583007},-141439.35091616915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3666","v":214502.55938734129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3666","v":-108187.61115315587},-43261.777940838336,-337332.26493786706,-341538.97811847518,-65055.411995090297,-1583202.6371724119,-38883.546728858317,-581449.42293332727,-1157592.8002476431,177083.82734312554,211526.41799384635,{"$f":"BI3666*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2770548.512641361},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3666:BI3666)+Monte_Carlo!BJ3666/(1+Analise_Fundamentalista!$C$10)^10","v":-1245043.7600783284},{"$f":"(BK3666+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-39.715247352756876},0.69640614323727668]
["Tent3645",1641872.5429297716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3670","v":213803.46017080956},-801046.78416166524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3670","v":267810.24783683545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3670","v":-135074.15034373582},1507107.8946833301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3670","v":196014.54656185911},-993680.92783041729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3670","v":245828.42348515848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3670","v":-123987.28465696423},1575879.9345144986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3670","v":232166.84811680167},-894609.22501941631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3670","v":257046.01592906704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3670","v":-129645.04712312052},1500041.7293558745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3670","v":109996.59790112211},-523022.13062157738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3670","v":244675.84224750337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3670","v":-123405.96287172304},1396714.4395568569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3670","v":133162.4387718486},-904303.99360230926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3670","v":227821.8500125123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3670","v":-114905.39689476934},1634586.442231806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3670","v":110338.13680081107},-107892.91122346933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3670","v":266621.79234917357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3670","v":-134474.73483774261},1620758.71824174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3670","v":120309.20473950435},-128712.46934293053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3670","v":264366.31508649216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3670","v":-133337.15075596428},1586897.3363800461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3670","v":242198.99146237483},-1014373.617663148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3670","v":258843.09398901515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3670","v":-130551.43063162893},1381202.2469135248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3670","v":191717.44097553531},-1040393.1170145128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3670","v":225291.61453583487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3670","v":-113629.23435079528},1347368.3023812294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3670","v":205983.5149586859},-90034.830505163409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3670","v":219772.8688149745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3670","v":-110845.77145036697},-454507.22649775608,-675825.24244036397,-535041.40809666808,-291755.65334467491,-658225.10171271767,134592.2830887727,122625.8997271017,-643882.96284338692,-737013.29585393786,224875.78181813002,{"$f":"BI3670*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2945396.9331783811},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3670:BI3670)+Monte_Carlo!BJ3670/(1+Analise_Fundamentalista!$C$10)^10","v":-1187868.9306105445},{"$f":"(BK3670+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.424768266857484},0.70421120379105084]
["Tent3655",1694945.82382257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3680","v":112935.40989088255},-336081.09670531569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3680","v":276467.17347373755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3680","v":-139440.4017640544},1520061.5454025054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3680","v":133099.21785479021},-1916232.3231307848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3680","v":247941.32830498318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3680","v":-125052.96017013161},1626855.8912902214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3680","v":252313.95006167793},-1200794.5065334311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3680","v":265360.8413865082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3680","v":-133838.75514210787},1570353.7585745619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3680","v":256919.95555268714},-342170.06688813708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3680","v":256144.62650365921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3680","v":-129190.41772880408},1447959.4764940033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3680","v":199184.84302454931},-1241376.478643771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3680","v":236180.56585902729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3680","v":-119121.24169552771},1438320.554263151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3680","v":172458.0966703305},-800394.07061347016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3680","v":234608.33532101108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3680","v":-118328.26343654637},1393187.3336870207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3680","v":155247.65470802109},-230491.3165584798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3680","v":227246.53428461662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3680","v":-114615.22770313988},1346603.5059284316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3680","v":212862.30908826648},-537144.49634990736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3680","v":219648.12080791971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3680","v":-110782.85290562827},1300647.9718586789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3680","v":86897.122227757049},-80892.662094822939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3680","v":212152.19000519536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3680","v":-107002.16679525097},1418767.4668216803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3680","v":153967.39069426281},-166128.75476463113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3680","v":231418.97862202427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3680","v":-116719.66313189629},-86118.915104749991,-1660244.7371411431,-816958.47022735281,41704.097439405188,-925132.31145572208,-511655.90205867495,37387.644731018023,-215416.91935934947,111154.48334287851,102537.95141975966,{"$f":"BI3680*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1343030.2062958954},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3680:BI3680)+Monte_Carlo!BJ3680/(1+Analise_Fundamentalista!$C$10)^10","v":-2433975.3046565806},{"$f":"(BK3680+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-66.550330327666657},0.51876610843823046]
["Tent3662",1553750.5742074861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3687","v":128641.95006070979},-201071.79651208172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3687","v":253436.43643167417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3687","v":-127824.50109231455},1506082.3091958934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3687","v":185732.29511805929},-68348.594658783273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3687","v":245661.13747702647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3687","v":-123902.91142780163},1501595.2616072202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3687","v":253652.42272048848},-9249.3049630078858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3687","v":244929.24307270566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3687","v":-123533.76941175303},1446749.2390895167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3687","v":134367.22390591889},-1061460.0850769342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3687","v":235983.16077991037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3687","v":-119021.67745722605},1419840.004877761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3687","v":167407.7104714172},-151849.30217760423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3687","v":231593.92318995087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3687","v":-116807.89907156181},1546495.7796004461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3687","v":279905.26695869758},-112849.63895610902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3687","v":252253.08736473028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3687","v":-127227.66108686831},1429111.1106538435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3687","v":200383.58579053613},-398638.00281284004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3687","v":233106.15819644148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3687","v":-117570.61767651312},1466606.8882845219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3687","v":120007.55584308918},-252102.15182501083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3687","v":239222.1953659213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3687","v":-120655.33355580058},1336181.6847254355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3687","v":136479.00215876906},-228928.17722331002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3687","v":217948.18951221439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3687","v":-109925.46683745207},1265969.4279332804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3687","v":132900.8507291578},-804812.93749279866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3687","v":206495.67940498196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3687","v":-104149.220093601},53182.088887987687,239141.92650850082,365798.59141843324,-810131.377848331,130344.43241220203,292081.05428045051,-82718.876502375555,-13527.734171800927,15573.547610221358,-569565.62745225988,{"$f":"BI3687*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7460104.5909802578},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3687:BI3687)+Monte_Carlo!BJ3687/(1+Analise_Fundamentalista!$C$10)^10","v":-3455195.1267733863},{"$f":"(BK3687+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-89.600033052013387},0.36163289047099945]
["Tent3674",1520955.7142393398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3699","v":203718.53426848765},-377199.91072869627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3699","v":248087.17858966684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3699","v":-125126.52196786029},1551649.0499369921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3699","v":107344.02645477917},-1939265.3664295245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3699","v":253093.65115388893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3699","v":-127651.61215127824},1521126.0223264711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3699","v":150124.74886733695},-845775.43494129693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3699","v":248114.9579999625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3699","v":-125140.53293373274},1485079.4746218522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3699","v":184362.86923740676},-530506.46152021771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3699","v":242235.30862278841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3699","v":-122175.04281393446},1440664.5400232561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3699","v":255956.90726272212},-632820.0829352662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3699","v":234990.66914469487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3699","v":-118521.09928505812},1448906.6230815109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3699","v":121981.38307025947},-303956.01321074314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3699","v":236335.05748715674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3699","v":-119199.16188556285},1544241.8028921224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3699","v":106950.8044699695},-1314450.5933633465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3699","v":251885.4351596465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3699","v":-127042.23013482368},1399278.7724776173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3699","v":261333.23228911773},-141236.71350018115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3699","v":228240.12525440138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3699","v":-115116.36034133025},1474187.7935659853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3699","v":273052.47172815405},-180293.68528872749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3699","v":240458.7372223516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3699","v":-121279.002149407},1351339.3192766891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3699","v":182343.67014963468},-49266.219649857878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3699","v":220420.59206457564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3699","v":-111172.46047106142},-50520.719838402059,-1706479.3009721346,-572676.26100773027,-226083.32647395699,-260393.60581290731,-64838.734538889781,-1082656.5838685541,233220.28370200773,211938.5215123712,242325.58209329104,{"$f":"BI3699*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3173952.3952183169},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3699:BI3699)+Monte_Carlo!BJ3699/(1+Analise_Fundamentalista!$C$10)^10","v":-1183380.868818392},{"$f":"(BK3699+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.323469322323497},0.70481995781938822]
["Tent3681",1584138.54764473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3706","v":152122.72008826982},-744265.99811745354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3706","v":258393.10053604218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3706","v":-130324.46962542576},1656704.9450618685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3706","v":154023.58833612426},-1260457.0718008184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3706","v":270229.60085428972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3706","v":-136294.38764179952},1511604.2337164709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3706","v":285932.6944091224},-247798.57107519117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3706","v":246561.83344198446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3706","v":-124357.19106484845},1505737.8605454548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3706","v":282368.48912885645},-635925.33628615981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3706","v":245604.95353093499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3706","v":-123874.57420455286},1502132.1645157672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3706","v":194845.52246137563},-158364.63767011999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3706","v":245016.81875062385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3706","v":-123577.93952989124},1586165.491727788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3706","v":228649.39333067733},-542420.82380658691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3706","v":258723.72083880121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3706","v":-130491.22297725707},1559475.341869887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3706","v":170532.85641594639},-492200.85051045223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3706","v":254370.21868723226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3706","v":-128295.46830060604},1339994.5874412807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3706","v":109978.20550603104},-504453.74449275446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3706","v":218570.12233258187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3706","v":-110239.14806496508},1490665.6078046532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3706","v":113559.57349564042},-1072672.552597532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3706","v":243146.47783539124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3706","v":-122634.60479188641},1417886.355087322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3706","v":106206.36886663373},-709623.75715785008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3706","v":231275.25811645482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3706","v":-116647.17552048647},-464074.64711856731,-972498.27025220392,160338.76571106724,-231826.46783092123,157919.76401198824,-185538.93261436548,-195593.24370787962,-286144.56471910659,-838601.10605838685,-488789.30569524801,{"$f":"BI3706*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6402105.6884174589},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3706:BI3706)+Monte_Carlo!BJ3706/(1+Analise_Fundamentalista!$C$10)^10","v":-5098117.3543427363},{"$f":"(BK3706+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-126.68202864645814},0.15878386200159797]
["Tent3694",1591962.678047051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3719","v":185581.26992385462},-76353.130768929317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3719","v":259669.31549631813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3719","v":-130968.14794919276},1569353.6633862727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3719","v":288855.95894714067},-352597.36782789475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3719","v":255981.49828680124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3719","v":-129108.14154457606},1526818.4050136195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3719","v":146167.26465967609},-1719892.0830788952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3719","v":249043.45785507734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3719","v":-125608.83588344036},1530343.8637958954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3719","v":215680.84312166611},-437221.43706387794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3719","v":249618.50492208969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3719","v":-125898.86957188859},1495515.9328178533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3719","v":168954.28803732657},-161267.78283569225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3719","v":243937.62739780272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3719","v":-123033.63304342164},1487624.3556268851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3719","v":172516.41433176189},-484450.57134743029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3719","v":242650.41101036896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3719","v":-122384.40598342101},1559773.5902015341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3719","v":227862.45736320049},-27388.695948132405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3719","v":254418.86677502646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3719","v":-128320.00469970849},1469371.4549452637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3719","v":129164.98082379029},-1185147.9023522153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3719","v":239673.13127185564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3719","v":-120882.76990241368},1449657.794287577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3719","v":179073.68805903918},-308648.7649034324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3719","v":236457.58304355922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3719","v":-119260.95950369039},1351929.5262761672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3719","v":191566.77398556157},-145320.44879398542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3719","v":220516.86231617702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3719","v":-111221.0158289817},237929.30670205064,63131.947861471097,-1450290.1964475824,-97820.95859201072,128590.49955601539,-191668.15198872046,326572.62349038606,-937192.56015898311,-12378.453304524388,155542.17167877144,{"$f":"BI3719*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2037273.3414800419},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3719:BI3719)+Monte_Carlo!BJ3719/(1+Analise_Fundamentalista!$C$10)^10","v":-297169.72429977928},{"$f":"(BK3719+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.321014424987307},0.81230838580737696]
["Tent3704",1676624.9872857586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3729","v":250938.34269945309},-290147.9708556087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3729","v":273478.81253510679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3729","v":-137933.17671211433},1465045.7441032601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3729","v":145471.68067017014},-1206690.2835254534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3729","v":238967.55293835097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3729","v":-120526.90079483137},1602560.6818117693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3729","v":243683.19986107058},-799611.12200545229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3729","v":261397.98440367458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3729","v":-131840.02826659221},1470686.6530175002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3729","v":165007.38101264567},-179907.17112269669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3729","v":239887.65676787961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3729","v":-120990.96908200654},1585428.8534778187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3729","v":298981.5430275164},-529841.55964070582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3729","v":258603.5657919677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3729","v":-130430.62096149538},1557839.4232361617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3729","v":187694.99418882484},-662724.78026283404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3729","v":254103.37959754441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3729","v":-128160.88396856793},1540478.0311215732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3729","v":186284.99729863153},-140214.06909992796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3729","v":251271.51621995011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3729","v":-126732.5908292735},1439016.2545722337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3729","v":127492.68340116391},-569832.02192705893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3729","v":234721.81287016548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3729","v":-118385.4975553261},1395903.3020059015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3729","v":172634.14590667668},-351630.0489503612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3729","v":227689.54318425903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3729","v":-114838.66594419768},1316325.2334789983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3729","v":160207.613602884},-794257.31773029314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3729","v":214709.35032681737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3729","v":-108291.9092921335},96336.007666836842,-942777.9507117637,-426369.96600729926,103996.89757582205,-102687.0717827171,-349087.2904450327,170609.85358938016,-326003.02321105567,-66145.025803623168,-527632.2630927253,{"$f":"BI3729*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6910866.2435520105},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3729:BI3729)+Monte_Carlo!BJ3729/(1+Analise_Fundamentalista!$C$10)^10","v":-4730397.9069303591},{"$f":"(BK3729+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-118.38232297559925},0.19626963729772912]
["Tent3711",1653629.6886742075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3736","v":272193.46551344305},-199798.77135853883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3736","v":269727.98751110554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3736","v":-136041.39136298289},1688645.590140834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3736","v":230234.61451340278},-190504.05353885726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3736","v":275439.52540750889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3736","v":-138922.09191400418},1529208.2032992365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3736","v":137010.03601652663},-138058.96266687952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3736","v":249433.26428305323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3736","v":-125805.44065298395},1645233.1968420262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3736","v":192973.61765065245},-739415.13455792773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3736","v":268358.41313810099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3736","v":-135350.62580692075},1457911.0189846109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3736","v":271918.3867921051},-341578.91721671337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3736","v":237803.78872869827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3736","v":-119939.93870846991},1478564.4607115551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3736","v":156815.32012395386},-819346.16097448836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3736","v":241172.62717562585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3736","v":-121639.06334817111},1568184.7344988037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3736","v":143343.6755544543},-41342.890515149396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3736","v":255790.83115103314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3736","v":-129011.97568994439},1297109.0264303524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3736","v":177170.34312371004},-470002.31628963456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3736","v":211574.94309506071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3736","v":-106711.02358264138},1311117.2372348965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3736","v":241077.41184472037},-458262.81289428729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3736","v":213859.86004764054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3736","v":-107863.45601742914},1396891.8309743011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3736","v":174865.53162480326},-398094.00157858158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3736","v":227850.78480387258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3736","v":-114919.99059456213},206081.29030302688,176247.99446805019,122578.89697971639,-413433.72957609507,48203.319595620094,-542997.27702307969,228779.64050039364,-187968.05365350522,-111188.99701935552,-110297.67574446787,{"$f":"BI3736*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1444666.1763568679},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3736:BI3736)+Monte_Carlo!BJ3736/(1+Analise_Fundamentalista!$C$10)^10","v":-893893.51712181768},{"$f":"(BK3736+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-31.789521141379119},0.74280922930332105]
["Tent3714",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1767517.2530645493},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3739","v":325617.31245074194},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B3739)","v":-1037312.6335131065},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3739","v":288304.49454647268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3739","v":-145410.73374037162},1609415.1381580308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3739","v":108372.81224829503},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G3739)","v":-502097.39890651591},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3739","v":262516.0332198168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3739","v":-132403.93310258354},1550467.1660629334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3739","v":255390.25445671647},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L3739)","v":-349662.75864862767},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3739","v":252900.87089540355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3739","v":-127554.38051123352},1677853.3530229388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3739","v":280447.03400802438},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q3739)","v":-210179.04128219266},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3739","v":273679.17457534256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3739","v":-138034.23233849378},1615688.669157339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3739","v":295589.5434305169},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V3739)","v":-329016.18644138938},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3739","v":263539.3257396727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3739","v":-132920.04616692322},1458246.0606617799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3739","v":157061.42175640332},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA3739)","v":-356873.45056797552},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3739","v":237858.43827807083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3739","v":-119967.50203551879},1378327.1430188438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3739","v":193136.16231252204},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF3739)","v":-338474.94135963911},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3739","v":224822.64860427895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3739","v":-113392.70428797381},1374876.0855878734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3739","v":209184.90098441305},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK3739)","v":-343329.93771641352},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3739","v":224259.73734185038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3739","v":-113108.79147617664},1406245.0368756945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3739","v":147348.96445876054},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP3739)","v":-253451.2090530296},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3739","v":229376.41138268812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3739","v":-115689.46344162391},1387035.1049514867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3739","v":240869.29188979254},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU3739)","v":-539259.70147172699},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3739","v":226243.02770336138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3739","v":-114109.09397628572},{"$f":"SUM(C3739:F3739)","v":-568801.56025626359},{"$f":"SUM(H3739:K3739)","v":-263612.48654098762},{"$f":"SUM(M3739:P3739)","v":31073.986192258832},{"$f":"SUM(R3739:U3739)","v":205912.93496268048},{"$f":"SUM(W3739:Z3739)","v":97192.636561877007},{"$f":"SUM(AB3739:AE3739)","v":-81921.092569020169},{"$f":"SUM(AG3739:AJ3739)","v":-33908.834730811941},{"$f":"SUM(AL3739:AO3739)","v":-22994.090866326733},{"$f":"SUM(AQ3739:AT3739)","v":7584.7033467951551},{"$f":"SUM(AV3739:AY3739)","v":-186256.47585485879},{"$f":"BI3739*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2439565.7386138542},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3739:BI3739)+Monte_Carlo!BJ3739/(1+Analise_Fundamentalista!$C$10)^10","v":-1776079.940182219},{"$f":"(BK3739+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-51.701135035484711},0.62000382299237167]
["Tent3726",1753028.7268174894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3751","v":197624.45080009589},-534232.02194742567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3751","v":285941.23204980424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3751","v":-144218.78654509032},1665827.4444099006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3751","v":246746.39280855065},-554247.25999382255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3751","v":271717.59626648435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3751","v":-137044.88064063361},1500743.635408754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3751","v":115302.2747886946},-1109548.9108038333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3751","v":244790.33203222466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3751","v":-123463.70752682559},1507697.4698083769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3751","v":231692.36142236894},-238138.65929574854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3751","v":245924.59067002137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3751","v":-124035.78803161558},1415090.3767494957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3751","v":154597.08375394385},-662175.44141965243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3751","v":230819.19856736003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3751","v":-116417.15498692699},1459528.6396755278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3751","v":277145.86725913221},-477079.10225088941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3751","v":238067.64319170514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3751","v":-120073.01769888542},1585909.8609403446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3751","v":209467.62817319485},-263802.49708783295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3751","v":258682.02421330204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3751","v":-130470.19265333559},1379506.7425833105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3751","v":185475.9040599383},-789859.09323935071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3751","v":225015.05626288094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3751","v":-113489.74800163008},1323997.1924406535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3751","v":216441.13714386898},-882638.49800915096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3751","v":215960.74419399819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3751","v":-108923.06872206612},1393404.2592723563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3751","v":214790.30384506469},-1317879.7316469648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3751","v":227281.91760046597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3751","v":-114633.07381382199},-194885.12564261584,-172828.15155942118,-872920.01150973968,115442.50476502618,-393176.31408527558,-81938.609498937483,73876.962645328356,-492857.88091816159,-559159.68539334997,-990440.58401525614,{"$f":"BI3751*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12972676.003916154},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3751:BI3751)+Monte_Carlo!BJ3751/(1+Analise_Fundamentalista!$C$10)^10","v":-8049319.0331143048},{"$f":"(BK3751+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-193.292879613173},1.5434520685952123E-2]
["Tent3735",1558906.5249854864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3760","v":263825.60468534275},-473080.78548619291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3760","v":254277.43743484997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3760","v":-128248.6726722289},1622810.708963868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3760","v":166151.41510626365},-309055.70740390377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3760","v":264701.02081393637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3760","v":-133505.96465354617},1800040.8978096677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3760","v":264054.3045357212},-1008600.2007813395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3760","v":293609.51374376361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3760","v":-148086.40043505261},1519349.4625733346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3760","v":130328.34763243685},-461168.28341569065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3760","v":247825.17855890101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3760","v":-124994.37828840225},1575198.9787863968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3760","v":227098.93090039218},-75273.758032217345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3760","v":256934.94340818585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3760","v":-129589.02601673736},1319981.1884827274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3760","v":157838.4939745625},-805300.59938485583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3760","v":215305.68298360321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3760","v":-108592.67868982526},1546135.3984849446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3760","v":263735.52379448223},-539740.25397625647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3760","v":252194.30463139707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3760","v":-127198.01312595568},1300456.9731051768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3760","v":122226.3309341657},-15640.265922363147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3760","v":212121.03568464096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3760","v":-106986.45364232866},1409971.878127821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3760","v":263379.45556435874},-19075.513883105799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3760","v":229984.30648616524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3760","v":-115996.06453423899},1315934.1749143261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3760","v":207833.28499705155},-1109132.4476111461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3760","v":214645.56371221409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3760","v":-108259.73754799586},-83226.416038229087,-11709.236137249914,-599022.78293690737,-208009.13551275505,279171.09025962336,-540749.10111651535,-151008.43867633285,211720.64705411484,358292.18363317917,-794913.33644987631,{"$f":"BI3760*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10411682.771671841},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3760:BI3760)+Monte_Carlo!BJ3760/(1+Analise_Fundamentalista!$C$10)^10","v":-5722252.572118503},{"$f":"(BK3760+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-140.76923192822264},0.10663190416942632]
["Tent3744",1607131.5704079655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3769","v":106136.22501521006},-234442.25553660191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3769","v":262143.55434030163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3769","v":-132216.06774426406},1645050.2391499903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3769","v":261053.82552276863},-375738.89815966645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3769","v":268328.57041671633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3769","v":-135335.5741788836},1402234.4238189885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3769","v":105360.19889828684},-601262.16359742417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3769","v":228722.22949669501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3769","v":-115359.51690994893},1489856.435144865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3769","v":281450.69417843618},-521879.2991756837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3769","v":243014.49150582266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3769","v":-122568.03548967537},1445472.7898643585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3769","v":100062.46376620013},-51036.412096343178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3769","v":235774.95571258478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3769","v":-118916.66608147242},1369722.3464492555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3769","v":225464.09318431726},-1383935.9988800124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3769","v":223419.09708512452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3769","v":-112684.80184419225},1442445.4759812853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3769","v":112546.08010373078},-748751.39802969177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3769","v":235281.16240031034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3769","v":-118667.61395355861},1378193.2883086642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3769","v":116088.327017879},-101068.13943407562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3769","v":224800.81520237346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3769","v":-113381.69228139336},1329913.7711270775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3769","v":177967.68051735614},-45173.464361591767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3769","v":216925.81326174078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3769","v":-109409.81590743808},1387604.8115266862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3769","v":204152.33481117696},-324730.8539491233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3769","v":226335.95407560354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3769","v":-114155.96279805979},1621.4560746457137,18307.923600934912,-382539.25211239117,-119982.14898110022,165884.3413009693,-1047737.6104547628,-519591.76947920927,126439.31050478347,240310.21351006706,-8398.5278604025807,{"$f":"BI3769*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-110002.94475129021},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3769:BI3769)+Monte_Carlo!BJ3769/(1+Analise_Fundamentalista!$C$10)^10","v":-1077663.4458245684},{"$f":"(BK3769+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.937347235757755},0.71898945082924137]
["Tent3751",1639595.8473084706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3776","v":123827.57426038674},-438749.98023480014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3776","v":267438.88988873211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3776","v":-134886.85034413307},1645984.2176920243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3776","v":123174.26473872419},-226902.33963550287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3776","v":268480.91416952072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3776","v":-135412.41105550219},1746144.9821293664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3776","v":196401.03921602928},-723401.73922461423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3776","v":284818.40593342244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3776","v":-143652.47220544476},1475742.3085398439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3776","v":266424.21723694773},-307233.61364064558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3776","v":240712.29834206693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3776","v":-121406.88953639983},1424976.5565403104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3776","v":187087.73295500097},-483680.67720685311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3776","v":232431.75995121335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3776","v":-117230.47471819363},1504294.7764504992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3776","v":203627.39108153625},-620842.26071663864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3776","v":245369.56820167563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3776","v":-123755.85405246794},1514376.4201130567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3776","v":172174.05504735999},-492901.7628187043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3776","v":247014.01222353271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3776","v":-124585.25427458159},1383947.1583522735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3776","v":174978.76423924466},-548899.29233039939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3776","v":225739.34442562869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3776","v":-113855.05369466236},1400779.7966104948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3776","v":141744.1904144517},-590490.33913478442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3776","v":228484.96133913042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3776","v":-115239.84712492191},1232664.4432592962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3776","v":97440.861460934277},-263348.28355760977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3776","v":201063.21374974554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3776","v":-101409.27384964828},-182370.36642981434,29340.428217239853,-385834.7662806072,78496.012401969259,-181391.65901883238,-295601.15548589471,-198298.94982239322,-262036.23736018845,-335501.03450612421,-66253.482196578232,{"$f":"BI3776*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-867780.43280807009},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3776:BI3776)+Monte_Carlo!BJ3776/(1+Analise_Fundamentalista!$C$10)^10","v":-1534646.838469448},{"$f":"(BK3776+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.251807572606857},0.6555433886789197]
["Tent3763",1486913.9589055467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3788","v":107541.07440717051},-1680435.8520822718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3788","v":242534.5362898717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3788","v":-122325.96281500641},1604019.2700301704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3788","v":249315.94826130944},-1413691.1527667027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3788","v":261635.89865222207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3788","v":-131960.02391738151},1503812.1700372335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3788","v":234308.87573663885},-1261346.567455268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3788","v":245290.84897118426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3788","v":-123716.15081758346},1504759.8225979877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3788","v":228740.78136466164},-16201.682800980749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3788","v":245445.42312997123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3788","v":-123794.11263320438},1550289.9316005383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3788","v":284117.00477154442},-891706.11380872899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3788","v":252871.96170540361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3788","v":-127539.79972387417},1467859.9579367167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3788","v":150962.91893680114},-191645.94644715742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3788","v":239426.58692819954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3788","v":-120758.42153258696},1510014.9645452101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3788","v":173133.73857805098},-464942.87797874177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3788","v":246302.60347162676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3788","v":-124226.44450726701},1363118.071723107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3788","v":198097.02937714211},-244191.88098898617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3788","v":222341.85606613755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3788","v":-112141.47903809958},1424293.1451886895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3788","v":183021.5855406693},-946876.2043052821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3788","v":232320.28688697322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3788","v":-117174.25159170736},1475613.9835154174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3788","v":112716.52393225301},-47507.817631012855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3788","v":240691.36690208197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3788","v":-121396.33244796023},-1452686.2042002361,-1034699.3297705528,-905462.9935650283,334190.40906044777,-482256.94705565518,77985.137885256307,-169732.98043633104,64105.525416193908,-648708.58346934698,184503.74075536191,{"$f":"BI3788*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2416608.6173756612},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3788:BI3788)+Monte_Carlo!BJ3788/(1+Analise_Fundamentalista!$C$10)^10","v":-2175808.3099818015},{"$f":"(BK3788+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-60.723306261332951},0.55901403993058119]
["Tent3775",1715198.9210322693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3800","v":223958.32790615541},-311877.99653017864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3800","v":279770.71064935438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3800","v":-141106.59071959151},1593126.3010010354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3800","v":274621.45838031062},-164939.79953384231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3800","v":259859.11716700028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3800","v":-131063.87729341425},1635085.0316449355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3800","v":134797.53359580052},-759845.45484483743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3800","v":266703.11860977398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3800","v":-134515.75296770578},1594262.3482932092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3800","v":272730.49990593665},-839754.64330079232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3800","v":260044.42089729384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3800","v":-131157.33803334893},1543635.5060592031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3800","v":168530.28554956458},-304949.18781771901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3800","v":251786.54045202379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3800","v":-126992.35109280222},1397520.0112271404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3800","v":101258.7075067788},-267917.94161493517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3800","v":227953.24897499449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3800","v":-114971.66994950376},1499233.4274516304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3800","v":130796.974796403},-666550.08819941024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3800","v":244543.99794921433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3800","v":-123339.4652051367},1538891.939613848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3800","v":223054.77310558021},-222308.67517780804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3800","v":251012.80456684102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3800","v":-126602.1056928383},1401267.4508842255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3800","v":208170.89342097953},-14233.501095172376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3800","v":228564.50393972319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3800","v":-115279.96563897424},1394577.1346782555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3800","v":91422.982006442253},-181405.97732532863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3800","v":227473.22846347309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3800","v":-114729.56434202596},50744.45130573964,238476.89872005436,-492860.5556069687,-438137.06053091073,-11624.712908932852,-53677.655082665646,-414548.58065892966,125156.79680177489,307221.93062655616,22760.668802560773,{"$f":"BI3800*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":298116.60262450948},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3800:BI3800)+Monte_Carlo!BJ3800/(1+Analise_Fundamentalista!$C$10)^10","v":-374201.93771206005},{"$f":"(BK3800+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.059689665026294},0.80404955150084734]
["Tent3776",1605886.0396967221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3801","v":288333.65525263175},-98130.121440182716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3801","v":261940.39247496508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3801","v":-132113.59998373495},1539898.2604707631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3801","v":260166.76875979797},-82198.621174718603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3801","v":251176.94826925834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3801","v":-126684.89405257202},1377367.2825148234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3801","v":150407.80942804838},-521739.80041316134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3801","v":224666.08317502105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3801","v":-113313.73814496388},1480439.1799216219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3801","v":287528.3160989348},-259163.16590040614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3801","v":241478.41766979938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3801","v":-121793.29341037862},1556049.8788748279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3801","v":102150.05006613744},-660078.37126203266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3801","v":253811.48220210552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3801","v":-128013.66110090351},1409482.3589736321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3801","v":200987.70423946241},-276617.10449384275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3801","v":229904.45969990359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3801","v":-115955.79259954237},1426679.2495390794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3801","v":201218.11324170281},-262996.90687871975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3801","v":232709.4907872359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3801","v":-117370.55246728282},1474972.5797161711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3801","v":247117.03316078585},-189556.07456003426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3801","v":240586.74580272846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3801","v":-121343.56521363165},1475179.1462716179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3801","v":253213.80480043005},-683925.26111695764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3801","v":240620.43942934231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3801","v":-121360.55910398359},1393143.8523930814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3801","v":234463.96578831889},-112073.46868739942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3801","v":227239.44193377835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3801","v":-114611.65056869057},320030.32630367915,302460.20180176565,-259979.64595505578,148050.27445794945,-432130.50009469321,38319.266845980877,53560.144682936152,176804.13918984839,-311451.57599116885,235018.28846600727,{"$f":"BI3801*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3078242.3100076192},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3801:BI3801)+Monte_Carlo!BJ3801/(1+Analise_Fundamentalista!$C$10)^10","v":1659203.6034437316},{"$f":"(BK3801+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.835809253637972},{"$f":"_xlfn.NORM.DIST(BL3801,$H$7,$H$8,$C$6)","v":0.95103121182618489}]
["Tent3784",1499382.5296342301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3809","v":179716.68995187164},-35166.59154134553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3809","v":244568.31840736864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3809","v":-123351.7315961643},1546566.9150765613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3809","v":247478.53763811014},-162293.34964219265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3809","v":252264.69046362516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3809","v":-127233.51328534554},1572448.7034383037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3809","v":288587.98314097902},-592484.32993274555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3809","v":256486.33859670756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3809","v":-129362.76539288156},1525714.3463422214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3809","v":266355.63137079251},-1528559.3327883773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3809","v":248863.37187478199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3809","v":-125518.00679465944},1376635.3828886631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3809","v":207258.80653589629},-60025.99612883004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3809","v":224546.70105786604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3809","v":-113253.52596797961},1509108.1037669051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3809","v":113458.88820141421},-778732.79848497862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3809","v":246154.68297022293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3809","v":-124151.83856441408},1386159.4374093718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3809","v":117290.86197528285},-97645.525880436486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3809","v":226100.19521463607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3809","v":-114037.05424960652},1433370.9275649388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3809","v":144159.93364163282},-1290703.4522402382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3809","v":233800.98839359204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3809","v":-117921.06579891081},1532278.0760312481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3809","v":297731.67859109497},-438216.41632122628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3809","v":249933.99948368003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3809","v":-126057.99402731589},1445214.1857301209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3809","v":235344.19382472217},-384516.77213069639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3809","v":235732.77409649035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3809","v":-118895.39114520654},265766.6852217305,210216.3651741971,-176772.77358794052,-1138858.3363374623,258525.98549695266,-543271.06587775552,131708.47705987591,-1030663.5960039241,-16608.732273767164,-32335.195354690411,{"$f":"BI3809*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-423522.64197331411},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3809:BI3809)+Monte_Carlo!BJ3809/(1+Analise_Fundamentalista!$C$10)^10","v":-1391516.854969413},{"$f":"(BK3809+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.021255737275254},0.67600436290329036]
["Tent3800",1404936.4377010737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3825","v":211484.35554125672},-207537.82588352589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3825","v":229162.96225060817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3825","v":-115581.80714247111},1484479.4436689052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3825","v":234674.61316726086},-52050.581025804313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3825","v":242137.43595970594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3825","v":-122125.67925553994},1598746.889791135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3825","v":169956.2108204934},-1409457.8339500397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3825","v":260775.90652641031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3825","v":-131526.27387743868},1459237.590083957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3825","v":158263.42251716548},-243270.61238696895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3825","v":238020.16930977255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3825","v":-120049.07352827449},1560822.1348746235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3825","v":147279.80739380734},-7718.8173995070729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3825","v":254589.8977177006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3825","v":-128406.26674326655},1417848.0493091638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3825","v":249739.25334786731},-327722.33177825157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3825","v":231269.00995792006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3825","v":-116644.02416719767},1571580.0806823301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3825","v":174908.59537700092},-2459.9661994387016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3825","v":256344.65520200331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3825","v":-129291.30522915715},1455939.4784091078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3825","v":153483.92718762337},-285335.83193448815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3825","v":237482.20544111633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3825","v":-119777.7433119691},1480446.0326956492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3825","v":172150.39369188744},-855228.0507329005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3825","v":241479.53544420796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3825","v":-121793.85717681299},1361671.774398953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3825","v":100467.96082777214},-350815.49408364488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3825","v":222105.94661841862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3825","v":-112022.49453893991},117527.68476586789,302635.7888456225,-1110251.9904805745,32963.905911694601,265744.62096873432,36641.90736033814,299501.97915040836,-14147.442617717548,-563391.978773618,-140264.08117639401,{"$f":"BI3825*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1837162.6824010741},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3825:BI3825)+Monte_Carlo!BJ3825/(1+Analise_Fundamentalista!$C$10)^10","v":-1287806.7708064974},{"$f":"(BK3825+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.680440804289397},0.69050906346732721]
["Tent3803",1650572.0161773139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3828","v":259689.98489959433},-425604.38457091345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3828","v":269229.24232365284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3828","v":-135789.84168190329},1491867.5074918214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3828","v":186835.12087422505},-1093308.8854682879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3828","v":243342.52292700423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3828","v":-122733.48309991448},1581106.4525893047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3828","v":111951.58322140166},-823729.15734405315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3828","v":257898.52735388195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3828","v":-130075.02415833597},1542644.8385089145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3828","v":202416.53474984382},-595366.95506457193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3828","v":251624.95000256461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3828","v":-126910.85050482748},1485133.9072096471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3828","v":232605.20992114721},-386648.53319592495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3828","v":242244.18726863124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3828","v":-122179.52089329516},1471221.8807996565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3828","v":146046.67497389315},-38485.906573409426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3828","v":239974.95921142539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3828","v":-121035.00139025511},1490704.7707260915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3828","v":220939.68072776208},-341244.80420274672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3828","v":243152.8658048725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3828","v":-122637.82666094135},1338102.8279776508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3828","v":214648.72672560622},-82479.785571868677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3828","v":218261.55235680388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3828","v":-110083.51612915807},1279496.6304814022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3828","v":236560.60783442241},-245212.4766299917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3828","v":208702.13780673291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3828","v":-105262.08077123604},1482267.5648490717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3828","v":275874.85175113723},-385947.72723731014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3828","v":241776.65045447566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3828","v":-121943.71162745646},-32474.999029569561,-785864.72476697306,-583954.07092710549,-268236.32081699098,-33978.656899441659,226500.72622165404,209.91566894651623,240346.9773813833,94788.188239927578,9760.0633408462891,{"$f":"BI3828*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":127836.17870867466},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3828:BI3828)+Monte_Carlo!BJ3828/(1+Analise_Fundamentalista!$C$10)^10","v":-1002019.8434316346},{"$f":"(BK3828+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.230013995259434},0.72892213426058994]
["Tent3815",1560059.5854066331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3840","v":241768.84663999057},-458955.40988826758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3840","v":254465.5162223831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3840","v":-128343.53305426773},1673566.598847081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3840","v":161694.12558459019},-204598.8902608518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3840","v":272979.95056846354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3840","v":-137681.56813168316},1584956.6924071335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3840","v":286717.34180531668},-601753.54472558177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3840","v":258526.55032940721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3840","v":-130391.77704774409},1597971.8095498411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3840","v":221511.89884076288},-776503.06600247161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3840","v":260649.48110294598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3840","v":-131462.50930235529},1490246.2613596763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3840","v":232813.56239617101},-287506.3294544068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3840","v":243078.07710852459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3840","v":-122600.10585041932},1452738.5270779459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3840","v":126275.09542047024},-895919.89874748117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3840","v":236960.08965752303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3840","v":-119514.40631713951},1566735.516440263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3840","v":251236.11344962043},-460212.34828312439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3840","v":255554.44529447035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3840","v":-128892.75090677646},1354525.9540253561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3840","v":237346.52124819829},-50620.16387360073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3840","v":220940.37263188028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3840","v":-111434.61966422507},1478160.7272967517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3840","v":125951.36671538903},-278987.9338576959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3840","v":241106.77313211674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3840","v":-121605.84886498557},1298879.2751146308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3840","v":103867.11045083996},-733347.44740240008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3840","v":211863.69312070121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3840","v":-106856.65902672971},-91064.580080161628,92393.61776051877,-186901.42963860196,-425804.19536111801,65785.204199869477,-652199.11998662748,-82314.540445810067,296232.11034225277,-33535.642875175719,-524473.30285758863,{"$f":"BI3840*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6869490.5484310081},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3840:BI3840)+Monte_Carlo!BJ3840/(1+Analise_Fundamentalista!$C$10)^10","v":-4071567.5474606119},{"$f":"(BK3840+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-103.51202414015889},0.27551401502428402]
["Tent3825",1592033.6160261848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3850","v":202299.28738662752},-176542.49052250182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3850","v":259680.88638094903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3850","v":-130973.98389991857},1592939.8545194126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3850","v":145255.1819263628},-487703.41212125018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3850","v":259828.70537975972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3850","v":-131048.53864840296},1673420.2154964975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3850","v":327971.72946793569},-270698.64351256553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3850","v":272956.07358631422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3850","v":-137669.52541448828},1679123.4364721286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3850","v":172787.3305860718},-126063.11142131832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3850","v":273886.34130382322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3850","v":-138138.72001234136},1512537.9399459013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3850","v":250354.30581549305},-520167.08660557243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3850","v":246714.13277714743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3850","v":-124434.00553875756},1464783.2642788335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3850","v":209172.98359273933},-1110729.6814105122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3850","v":238924.73914800253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3850","v":-120505.30701191595},1486694.6935915346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3850","v":178623.96725992076},-565741.29980344907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3850","v":242498.77133458303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3850","v":-122307.92421869906},1389483.1875189103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3850","v":245385.34297424537},-87881.647131570659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3850","v":226642.34103735309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3850","v":-114310.49369771355},1405049.4857345892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3850","v":223808.83315253351},-1371868.2833925812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3850","v":229181.40181950384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3850","v":-115591.10741802592},1499056.0527003396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3850","v":233864.6874947258},-1028603.1180836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3850","v":244515.06587631517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3850","v":-123324.8728764409},154463.69934515614,-213668.06346353062,192559.6341271961,182471.84045623537,-147532.65355168952,-783137.26568168623,-266926.48542764434,269835.54318231426,-1034469.1558385697,-673548.23758899979,{"$f":"BI3850*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8822056.7697539385},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3850:BI3850)+Monte_Carlo!BJ3850/(1+Analise_Fundamentalista!$C$10)^10","v":-5148308.4974073656},{"$f":"(BK3850+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-127.81488065537901},0.15405765061684515]
["Tent3833",1738305.6485706009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3858","v":342328.76925909572},-319748.72254385281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3858","v":283539.71114539565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3858","v":-143007.54314303296},1443319.0768625124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3858","v":97589.728691840646},-186307.76549422884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3858","v":235423.65779041804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3858","v":-118739.48365944986},1608250.2940889464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3858","v":169043.36940481525},-270088.46978970757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3858","v":262326.03236976539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3858","v":-132308.10329923368},1594693.8525477962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3858","v":269657.44231500797},-1029047.9301493401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3858","v":260114.8047171958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3858","v":-131192.83717779169},1519019.8679748701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3858","v":238058.02486520819},-529192.28110959369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3858","v":247771.41749719097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3858","v":-124967.26308354839},1447598.9125442482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3858","v":248062.82119812409},-956008.60382871178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3858","v":236121.75330310708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3858","v":-119091.57869314213},1376304.7662309553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3858","v":140039.51002597358},-672310.92283904064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3858","v":224492.77328532303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3858","v":-113226.32667999489},1508960.3670201097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3858","v":283916.39448777708},-188587.23512586235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3858","v":246130.58523197626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3858","v":-124139.68450554156},1505202.3794229408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3858","v":266004.67232375778},-639771.6435120051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3858","v":245517.6097643619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3858","v":-123830.52105441026},1328201.7594967887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3858","v":258463.53671601863},-303588.03950133087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3858","v":216646.56243865981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3858","v":-109268.97152987927},163112.21471760559,27966.137328580007,28972.828685639397,-630468.52029492799,-168330.1018307429,-590915.60802062275,-421004.96620773891,217320.06008834939,-252079.88247829568,62253.088123468289,{"$f":"BI3858*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":815383.73477692157},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3858:BI3858)+Monte_Carlo!BJ3858/(1+Analise_Fundamentalista!$C$10)^10","v":-594652.24437300663},{"$f":"(BK3858+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.03541959503611},0.77922489801073713]
["Tent3845",1559902.5643014354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3870","v":201282.69355510766},-423652.78010629216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3870","v":254439.90408745845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3870","v":-128330.61518651852},1584433.8911240178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3870","v":128966.20306129998},-753770.07353945181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3870","v":258441.27480555273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3870","v":-130348.76704710819},1552461.7761262176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3870","v":223471.01921202659},-649009.00809745945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3870","v":253226.21710920453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3870","v":-127718.47379650427},1451367.4673270273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3870","v":181394.1794686573},-1154543.1342086936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3870","v":236736.4524127967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3870","v":-119401.611489232},1544277.6160714685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3870","v":151007.54297221967},-826616.62645183143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3870","v":251891.27674368286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3870","v":-127045.17642611291},1574066.7151532972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3870","v":242701.23422711555},-979184.87531827379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3870","v":256750.2568407036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3870","v":-129495.87655220393},1437633.9650301577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3870","v":261964.48199246128},-175121.42596214128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3870","v":234496.3439039904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3870","v":-118271.7788709928},1529581.1508632204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3870","v":279570.86524311017},-415830.35337654693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3870","v":249494.0967636077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3870","v":-125836.12243491935},1396292.0682921303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3870","v":180786.02962101816},-493810.66895974288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3870","v":227752.9558991582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3870","v":-114870.6491063626},1509815.3206631532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3870","v":104250.31721485293},-148621.83712044859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3870","v":246270.03902089456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3870","v":-124210.02013385489},-96260.797650244582,-496711.36271970731,-300030.24557273259,-855814.11381647165,-550762.98316204187,-609229.26080265862,203067.62106331761,-12601.513804748422,-200142.33254592912,77688.498981444005,{"$f":"BI3870*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1017554.9576443036},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3870:BI3870)+Monte_Carlo!BJ3870/(1+Analise_Fundamentalista!$C$10)^10","v":-1613693.7961488261},{"$f":"(BK3870+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.035957112513941},0.64404018391975004]
["Tent3852",1610505.2898049138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3877","v":167641.34793616022},-1329001.4879792607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3877","v":262693.85078792745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3877","v":-132493.61808335909},1649057.9234722317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3877","v":229541.53151306114},-294355.63134911243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3877","v":268982.27458895132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3877","v":-135665.2797683971},1413175.5095922949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3877","v":106849.5843831103},-1102275.5035430621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3877","v":230506.85943351383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3877","v":-116259.62201922263},1552333.6690120704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3877","v":241795.89345192665},-403070.50334429723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3877","v":253205.3212131515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3877","v":-127707.93463518452},1533116.9758380051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3877","v":294109.36091417057},-185810.24627989094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3877","v":250070.83468816977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3877","v":-126127.00893295468},1475725.3648329864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3877","v":142118.81122854585},-683094.28320673411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3877","v":240709.53460845537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3877","v":-121405.4956055388},1427224.7687264762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3877","v":138734.68561680932},-8747.4965174082899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3877","v":232798.47188957885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3877","v":-117415.43143249307},1569285.9006686145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3877","v":153996.94930598105},-358398.83413126424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3877","v":255970.44532761251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3877","v":-129102.56681738298},1348258.2067879695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3877","v":175546.18057749391},-533.59860896593148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3877","v":219918.02351699228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3877","v":-110918.98242045425},1399189.4600550816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3877","v":103640.43688549158},-266483.53439082368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3877","v":228225.55726487187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3877","v":-115109.01275540398},-1031159.9073385323,68502.894984502927,-881178.68174566061,-35777.2233144036,232242.9403894947,-421671.43297527172,245370.22955648677,-77534.006315053659,284011.623065066,-49726.5529958642,{"$f":"BI3877*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-651312.62916522007},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3877:BI3877)+Monte_Carlo!BJ3877/(1+Analise_Fundamentalista!$C$10)^10","v":-1798308.5642632481},{"$f":"(BK3877+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-52.202851870530985},0.61667474625662855]
["Tent3855",1589295.7972252883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3880","v":261038.96062033181},-1306621.3751368059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3880","v":259234.31339039761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3880","v":-130748.74805568776},1317026.3373893893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3880","v":129337.68072773566},-404072.10576794919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3880","v":214823.70927191924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3880","v":-108349.58795629445},1575190.8077802728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3880","v":193048.7063523464},-267454.97021845664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3880","v":256933.61061339336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3880","v":-129588.35380151919},1536615.5928023309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3880","v":294959.63264177484},-195724.26379777899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3880","v":250641.50351403994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3880","v":-126414.83438924205},1539769.0019105282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3880","v":144028.35881883168},-328551.70337274694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3880","v":251155.864557736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3880","v":-126674.26016367877},1432729.6492575698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3880","v":230055.06449984104},-647989.89102356334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3880","v":233696.38776355627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3880","v":-117868.30888859234},1361930.5463786288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3880","v":138912.05023875087},-377364.99611730222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3880","v":222148.15561223403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3880","v":-112043.78328357358},1448552.0906128965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3880","v":151619.14690550286},-105271.74834967429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3880","v":236277.22874235269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3880","v":-119169.99508319833},1515839.3277788116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3880","v":266835.16940537863},-732677.41331659944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3880","v":247252.63102875929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3880","v":-124705.60527919159},1480989.2446317014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3880","v":124753.05422131097},-621165.12505074823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3880","v":241568.14020457654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3880","v":-121838.54632825461},-917096.84918176429,-168260.30372458871,52938.992945763937,223462.03796879371,-60041.740159858033,-302106.74764875835,-128348.57354989089,163454.63221498291,-343295.21816165309,-376682.47695311531,{"$f":"BI3880*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4933743.4357295167},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3880:BI3880)+Monte_Carlo!BJ3880/(1+Analise_Fundamentalista!$C$10)^10","v":-3569223.2052237946},{"$f":"(BK3880+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-92.173732909368653},0.34498714964234012]
["Tent3866",1589101.8278087212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3891","v":152605.26170314924},-241602.33240750176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3891","v":259202.67451699826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3891","v":-130732.79051120704},1649868.6058082876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3891","v":291298.29761756555},-1184613.4529556537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3891","v":269114.50716587761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3891","v":-135731.9732691886},1613568.8963310868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3891","v":297858.66834893933},-766738.88118625211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3891","v":263193.56389086111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3891","v":-132745.65594725561},1477984.861812236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3891","v":131006.72065191531},-798680.75246783043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3891","v":241078.08723978183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3891","v":-121591.38070118197},1449826.7650607219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3891","v":160728.38658806295},-139958.23250808605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3891","v":236485.14432097261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3891","v":-119274.86045094342},1561013.2059763924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3891","v":293828.73963001522},-26272.743283442251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3891","v":254621.06383917545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3891","v":-128421.98584816164},1579681.2172726688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3891","v":231794.72730417212},-117091.6256165003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3891","v":257666.05338687537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3891","v":-129957.77239585084},1456160.3509675092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3891","v":239423.09699551508},-175181.59823267889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3891","v":237518.23255836155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3891","v":-119795.91413362563},1427029.8581530184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3891","v":149623.79586296511},-690200.355530311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3891","v":232766.67950154693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3891","v":-117399.39646058482},1244217.8898991593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3891","v":92667.155413741406},-208307.97215302786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3891","v":202947.72751502856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3891","v":-102359.75687900481},39472.813301438699,-759932.62144139898,-338432.30489370727,-548187.32527731522,137980.4379500061,393755.07433758682,242411.3826786963,181963.81718757207,-425209.27662638377,-15052.846103262709,{"$f":"BI3891*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-197160.43403915185},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3891:BI3891)+Monte_Carlo!BJ3891/(1+Analise_Fundamentalista!$C$10)^10","v":-1008817.7743346062},{"$f":"(BK3891+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.383448430295516},0.72803671430972083]
["Tent3873",1620166.7259957339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3898","v":169205.14903307956},-1150590.4714400796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3898","v":264269.75363852648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3898","v":-133288.44852875199},1473837.715429524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3898","v":251545.68325540956},-746848.65223180805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3898","v":240401.63503564917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3898","v":-121250.20179761351},1590128.7184933152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3898","v":274044.94503200584},-176809.09815182863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3898","v":259370.17341935015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3898","v":-130817.27111679042},1525956.9690876836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3898","v":153265.99350436445},-225100.20683958149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3898","v":248902.94672355626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3898","v":-125537.96696838821},1525823.5524910842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3898","v":155232.56624193906},-496892.93890564673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3898","v":248881.1847835356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3898","v":-125526.99100469053},1404817.3760909911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3898","v":101405.37716967615},-52101.128150451405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3898","v":229143.54179105948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3898","v":-115572.01213987501},1324524.142459499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3898","v":244912.92008592395},-519986.23249847029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3898","v":216046.69642929948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3898","v":-108966.42003235855},1427802.1416291739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3898","v":166251.09562626752},-443109.90245178592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3898","v":232892.64873712501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3898","v":-117462.93095040585},1580134.2538376006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3898","v":151340.81383494285},-828981.79002875183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3898","v":257739.94939984908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3898","v":-129995.0429680072},1465254.5930280841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3898","v":253587.63256315797},-508143.98180884711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3898","v":239001.61884837452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3898","v":-120544.08245195347},-850404.01729722554,-376151.53573836281,225788.74918273691,51530.766419951018,-218306.17888486263,162875.7786704092,-167993.03601560544,-161429.08903879923,-549896.06976196705,-136098.81284926808,{"$f":"BI3898*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1782606.4804953309},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3898:BI3898)+Monte_Carlo!BJ3898/(1+Analise_Fundamentalista!$C$10)^10","v":-2254654.1724060141},{"$f":"(BK3898+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-62.502916929441362},0.54676719437957977]
["Tent3885",1573783.6693075022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3910","v":250005.552503393},-635008.03488742863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3910","v":256704.08847127811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3910","v":-129472.59083657777},1526818.871652782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3910","v":288554.06332585221},-232634.07996734174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3910","v":249043.53396984661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3910","v":-125608.87427307582},1621364.3361241089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3910","v":194931.52863348569},-203949.39959348887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3910","v":264465.09904866392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3910","v":-133386.97394184201},1572118.8044012182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3910","v":127879.4030303044},-684959.48236035521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3910","v":256432.52787719498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3910","v":-129335.62514236369},1545042.0542059434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3910","v":178149.97680625465},-521975.32335897605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3910","v":252015.96630447198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3910","v":-127108.06549259325},1473978.7766349574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3910","v":167408.52201320574},-1390673.2272617256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3910","v":240424.64390838414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3910","v":-121261.80667069116},1513367.8345112449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3910","v":147161.11522252852},-185278.80737088833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3910","v":246849.49911248215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3910","v":-124502.27959801471},1438945.2662700231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3910","v":209336.46231019552},-65338.81381264855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3910","v":234710.23377720214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3910","v":-118379.65746460363},1336621.8724468227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3910","v":111851.00231062355},-106488.22077952661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3910","v":218019.9897157485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3910","v":-109961.68035640892},1290833.9692347799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3910","v":140791.1580144093},-520815.53833150864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3910","v":210551.40163322602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3910","v":-106194.78496064832},-257770.98474933527,179354.64305528125,122060.25414681874,-429983.17659521953,-218917.44574084267,-1104101.8680108269,84229.527366107635,260328.22481014548,113421.09089043651,-275667.76364452165,{"$f":"BI3910*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3610664.4257112062},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3910:BI3910)+Monte_Carlo!BJ3910/(1+Analise_Fundamentalista!$C$10)^10","v":-2649287.3887932356},{"$f":"(BK3910+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-71.410086694344173},0.48503453433291055]
["Tent3892",1490823.8552322993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3917","v":210380.99061938419},-244258.30533244318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3917","v":243172.28999906979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3917","v":-122647.62354716398},1531775.7472606059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3917","v":201381.71916279776},-737001.19622168189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3917","v":249852.06328641516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3917","v":-126016.66826656795},1389639.9866015336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3917","v":179359.69223713211},-47114.786604637105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3917","v":226667.91695757833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3917","v":-114323.39330003117},1451973.9178327862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3917","v":101877.83493370976},-676983.3244409964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3917","v":236835.37218640972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3917","v":-119451.50317366491},1501114.713008293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3917","v":295849.96960542817},-216901.35616518144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3917","v":244850.85949784747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3917","v":-123494.23546986548},1421081.3344065351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3917","v":141546.62827420785},-428181.63058825431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3917","v":231796.39978911183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3917","v":-116910.02120772749},1507209.6321384404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3917","v":148702.16674461158},-257230.64460062902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3917","v":245845.01815518003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3917","v":-123995.65442985941},1445602.2704023847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3917","v":144026.62750958902},-644908.78276347346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3917","v":235796.07563150182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3917","v":-118927.318232113},1529094.236057492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3917","v":169903.26141441497},-1058184.6756735195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3917","v":249414.67477963027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3917","v":-125796.06475568184},1369013.1168630749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3917","v":119998.04094797664},-20281.603020426639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3917","v":223303.41273918297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3917","v":-112626.45469406511},86647.351738846817,-411784.0820390369,244589.42929004217,-457721.62049454177,200305.23746822868,-171748.62373266215,13320.88586930318,-384013.39785449568,-764662.80423515616,210393.3959726679,{"$f":"BI3917*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2755708.3214948485},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3917:BI3917)+Monte_Carlo!BJ3917/(1+Analise_Fundamentalista!$C$10)^10","v":386896.66871433926},{"$f":"(BK3917+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.8811192513817789},0.87598532738173729]
["Tent3904",1669577.0116612453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3929","v":164758.03794848063},-51631.762818405485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3929","v":272329.19826883689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3929","v":-137353.35136378021},1560203.4970567389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3929","v":266704.21356400923},-327689.06355512643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3929","v":254488.99003881752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3929","v":-128355.3724287346},1552546.4369669552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3929","v":279801.09551324008},-32276.094787813607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3929","v":253240.02636671218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3929","v":-127725.43870445603},1499610.3948596246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3929","v":168546.67846481479},-771391.75071712071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3929","v":244605.48611734048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3929","v":-123370.47769301913},1586080.1627661285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3929","v":160748.68074567092},-1084092.3920638333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3929","v":258709.80260229248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3929","v":-130484.20310409731},1433363.4104917138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3929","v":155890.14282192275},-60201.567013066495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3929","v":233799.76226355409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3929","v":-117920.44738167537},1557540.9934108795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3929","v":180082.13505506775},-269617.03730964026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3929","v":254054.7019058351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3929","v":-128136.332638283},1360951.7240161567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3929","v":265485.4096706243},-963484.7079633734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3929","v":221988.49726322838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3929","v":-111963.25717969438},1312217.1592078065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3929","v":175963.54717909725},-473665.68413072202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3929","v":214039.27127991593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3929","v":-107953.94478683759},1423817.709861591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3929","v":94125.564318202567},-547812.30503468227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3929","v":232242.73735163998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3929","v":-117135.13831027284},248102.12203513179,65148.767618965721,373039.58838768263,-481610.06382798456,-795118.11181996716,211567.89069073496,36383.467012979585,-587974.05820921506,-191616.81045854642,-338579.14167511259,{"$f":"BI3929*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4434670.3654134646},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3929:BI3929)+Monte_Carlo!BJ3929/(1+Analise_Fundamentalista!$C$10)^10","v":-2716597.1586948885},{"$f":"(BK3929+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-72.929319040874006},{"$f":"_xlfn.NORM.DIST(BL3929,$H$7,$H$8,$C$6)","v":0.47450015486962915}]
["Tent3915",1637775.0342734773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3940","v":180419.10229717795},-51115.376481633873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3940","v":267141.8921758061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3940","v":-134737.05505417855},1609787.3036642449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3940","v":172915.06653187616},-103636.17241870084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3940","v":262576.73813682434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3940","v":-132434.5505459141},1470892.52338186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3940","v":179490.02740103868},-623256.58743246179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3940","v":239921.23683689223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3940","v":-121007.90569786422},1344459.7988342296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3940","v":111210.47610103377},-330380.10692775674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3940","v":219298.4549762691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3940","v":-110606.49365315032},1563078.464767846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3940","v":125114.48498347518},-1202576.5426274072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3940","v":254957.93375710433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3940","v":-128591.89128795768},1299370.4927177308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3940","v":201690.70705964687},-663496.82236665825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3940","v":211943.81694553434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3940","v":-106897.07069002133},1472698.4289207605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3940","v":239282.36841097273},-575244.43906925351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3940","v":240215.80294802279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3940","v":-121156.47457266418},1438765.65217151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3940","v":241333.3684133729},-83858.111147479387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3940","v":234680.93643835274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3940","v":-118364.88090849952},1469499.5015603954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3940","v":182705.41676515175},-155080.07647479395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3940","v":239694.01729975149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3940","v":-120893.30408657905},1381215.835171896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3940","v":211816.82376954515},-469361.41933258134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3940","v":225293.83095321618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3940","v":-113630.35223443493},261708.56293717163,199421.08170408558,-324853.2288923951,-110477.66950360419,-951096.0151747854,-356759.36905149836,-216902.74228292215,273791.31279574672,146426.05350353022,-145881.11684425495,{"$f":"BI3940*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1910733.9647148431},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3940:BI3940)+Monte_Carlo!BJ3940/(1+Analise_Fundamentalista!$C$10)^10","v":-1622634.9924231172},{"$f":"(BK3940+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.237766665813879},0.6427304977782633]
["Tent3922",1647397.2003014986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3947","v":162537.77948602245},-232258.21431684369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3947","v":268711.38956449705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3947","v":-135528.65480794635},1513243.0202079776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3947","v":294704.48429713416},-664843.97670107614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3947","v":246829.14031567084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3947","v":-124492.01133082357},1536663.8061487582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3947","v":195331.91417434468},-21599.784316774017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3947","v":250649.36772269083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3947","v":-126418.80082185702},1562747.5414395912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3947","v":212401.31138779398},-26934.132628983407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3947","v":254903.95596270333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3947","v":-128564.66677069206},1523337.3192124723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3947","v":172872.37430130228},-187680.5040009846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3947","v":248475.64858439975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3947","v":-125322.45268707814},1473335.4705582794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3947","v":103004.21015630855},-50938.308394436361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3947","v":240319.7125234408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3947","v":-121208.88293913087},1430007.9810492012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3947","v":126985.37823568194},-292274.2969830755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3947","v":233252.44913960426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3947","v":-117644.40172701269},1486362.8096295362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3947","v":166708.25521984693},-1360046.5981885605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3947","v":242444.63684862759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3947","v":-122280.62067167729},1612314.0001182863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3947","v":226192.60719756465},-412321.13692568016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3947","v":262988.87439336826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3947","v":-132642.4177023361},1442643.9992351469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3947","v":208180.45083191287},-344382.20503790735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3947","v":235313.54406236261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3947","v":-118683.94613473449},63462.299925729458,-247802.36341909471,297962.69675840449,311806.46795082185,108345.06619763929,171176.73134618212,-49680.871334801996,-1073174.3267917633,-55782.073037083348,-19572.156278366368,{"$f":"BI3947*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-256353.83504574699},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3947:BI3947)+Monte_Carlo!BJ3947/(1+Analise_Fundamentalista!$C$10)^10","v":-260924.53239194193},{"$f":"(BK3947+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.502933067213789},0.81611881192227953]
["Tent3925",1625126.273274225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3950","v":237846.04844275085},-1323642.7342647596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3950","v":265078.71873848554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3950","v":-133696.46231619033},1540067.3835964107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3950","v":186913.55337172866},-1179420.145755606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3950","v":251204.53439729832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3950","v":-126698.80753361457},1570385.4184288734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3950","v":216025.41881665221},-1504649.9567894395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3950","v":256149.7906276749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3950","v":-129193.02233288225},1605004.1177070504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3950","v":175834.166117057},-27329.472008017485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3950","v":261796.53980647153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3950","v":-132041.04571395481},1467346.8773162547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3950","v":252963.09623480408},-1107616.4248361785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3950","v":239342.89696778334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3950","v":-120716.21123486002},1499248.2249671004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3950","v":215129.47244239491},-1357008.485137631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3950","v":244546.4116117745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3950","v":-123340.68257236654},1602540.6178557086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3950","v":118903.31842986586},-490936.09032828588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3950","v":261394.71171782064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3950","v":-131838.37763796753},1353944.7922942527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3950","v":139829.3749636281},-515336.6446067291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3950","v":220845.57777833924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3950","v":-111386.80844563863},1407027.6624447531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3950","v":227335.04968201395},-580157.32989124965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3950","v":229504.0675448644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3950","v":-115753.84875839719},1510368.5207684212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3950","v":206815.44958271782},-579104.33944157953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3950","v":246360.27297841653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3950","v":-124255.53099552983},-954414.42939971341,-868000.86552019359,-1161667.7696779948,278260.18820155622,-736026.64286845119,-1020673.2836558282,-242476.43781856689,-266048.50031040038,-239072.06142276851,-250184.147875975,{"$f":"BI3950*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3276882.9792427802},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3950:BI3950)+Monte_Carlo!BJ3950/(1+Analise_Fundamentalista!$C$10)^10","v":-5454526.5062710885},{"$f":"(BK3950+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-134.72645240544526},0.1272529761645218]
["Tent3941",1639878.5686574762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3966","v":310570.50484379247},-884405.57468287332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3966","v":267485.00532861322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3966","v":-134910.10936394276},1603777.9904076636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3966","v":112030.19092949384},-507147.39445605676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3966","v":261596.54288384662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3966","v":-131940.17424016647},1484146.6940226699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3966","v":226705.14159873439},-529775.1953647855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3966","v":242083.16026966556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3966","v":-122098.30449010157},1429343.9315448352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3966","v":112678.1637172451},-961251.56841148715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3966","v":233144.13423836179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3966","v":-117589.77146781585},1655357.336907879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3966","v":145750.74728031288},-536409.93739531713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3966","v":270009.78886263364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3966","v":-136183.52213815233},1476969.0303208136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3966","v":206602.88877668811},-244755.18567497769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3966","v":240912.39223218226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3966","v":-121507.80991720903},1379061.2549704774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3966","v":233873.0436341413},-70069.852817133287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3966","v":224942.39157979406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3966","v":-113453.09846933161},1461984.7931750172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3966","v":232888.46518730745},-596978.21814423101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3966","v":238468.27299714045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3966","v":-120275.08140260345},1464754.6871004954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3966","v":102556.64294523545},-249532.25269163121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3966","v":238920.07784755863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3966","v":-120502.95601451372},1418673.146617122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3966","v":165833.54798709878},-89522.11826359875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3966","v":231403.5937996959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3966","v":-116711.90356398963},-441260.17387441033,-265460.83488288277,-183085.19798648707,-733019.04192369618,-256832.92339052295,81252.285416683648,275292.48392747046,-245896.56136238656,-28558.487913350851,191003.11995920632,{"$f":"BI3966*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2501736.7330837767},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3966:BI3966)+Monte_Carlo!BJ3966/(1+Analise_Fundamentalista!$C$10)^10","v":-203423.55046443432},{"$f":"(BK3966+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.205092473951698},0.82206417880335059]
["Tent3944",1541243.5629933109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3969","v":201355.92603489602},-893600.95461941289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3969","v":251396.38418316681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3969","v":-126795.56987571732},1611549.2982322718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3969","v":306890.37322589086},-637404.75377551082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3969","v":262864.14181135589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3969","v":-132579.50693745093},1447838.8253183146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3969","v":226875.2630572388},-345110.06281238579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3969","v":236160.88612115596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3969","v":-119111.31592198682},1489975.1540410616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3969","v":126607.61764655013},-223784.56098660076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3969","v":243033.85606438739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3969","v":-122577.80229776444},1469324.60867296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3969","v":195322.52292304652},-804838.50389536156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3969","v":239665.4900503431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3969","v":-120878.91593673562},1568663.4613487457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3969","v":275739.38586734631},-116239.62193482679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3969","v":255868.91757551307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3969","v":-129051.35975954292},1576836.2629706173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3969","v":110826.02443298163},-712102.53563535598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3969","v":257202.00523648891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3969","v":-129723.72269036599},1418112.3917337749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3969","v":175569.7517843378},-721146.99744211754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3969","v":231312.12756199579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3969","v":-116665.771183163},1374694.2041566726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3969","v":162296.75394171869},-740631.44554764917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3969","v":224230.07017226616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3969","v":-113093.82839034605},1392056.4373374553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3969","v":206365.72031827766},-745510.91061376489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3969","v":227062.07073843022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3969","v":-114522.19072277124},-567644.21427706734,-200229.74567571501,-1185.2295559778577,23279.110426572341,-490729.4068587076,286317.32174848969,-473798.22865625145,-430930.88927894697,-467198.44982401037,-426605.31027982815,{"$f":"BI3969*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5587626.9219245631},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3969:BI3969)+Monte_Carlo!BJ3969/(1+Analise_Fundamentalista!$C$10)^10","v":-4277939.8226147862},{"$f":"(BK3969+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-108.17000226576044},0.24911184108779205]
["Tent3956",1598247.3715262243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3981","v":204594.76342230348},-986018.5653295808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3981","v":260694.42875829682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3981","v":-131485.17933236907},1464537.5858909925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3981","v":268315.63248961582},-908823.01538793859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3981","v":238884.66588517881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3981","v":-120485.09545552058},1513359.968568261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3981","v":155621.05381627014},-618575.62244295876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3981","v":246848.21607735922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3981","v":-124501.63247983871},1449440.3746933439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3981","v":224125.41924937733},-749320.58498545014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3981","v":236422.1191485895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3981","v":-119243.0727517098},1470817.8067994525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3981","v":152659.62967883263},-381768.77590617118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3981","v":239909.04961411524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3981","v":-121001.75888766952},1585362.7252638636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3981","v":111200.73547639139},-266559.3252805493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3981","v":258592.77944107549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3981","v":-130425.18070223033},1475088.8301277468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3981","v":96964.411800290531},-67531.181845749888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3981","v":240605.70772012533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3981","v":-121353.12894355594},1501804.4263773388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3981","v":173439.13866751958},-590277.38468466001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3981","v":244963.36050110499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3981","v":-123550.9770529474},1497277.4322806543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3981","v":111494.41202240922},-167718.82190659759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3981","v":244224.95031438879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3981","v":-123178.54870346685},1340707.8836335489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3981","v":255134.71505079034},-724895.22701785481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3981","v":218686.46999358333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3981","v":-110297.82976807834},-652214.55248134956,-522107.81246866449,-340607.98502916808,-408016.1193391931,-110201.85550089284,-27190.991065312744,148685.80873111001,-295425.86256898288,64821.991726733555,-361371.87174155947,{"$f":"BI3981*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4733206.9027573131},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3981:BI3981)+Monte_Carlo!BJ3981/(1+Analise_Fundamentalista!$C$10)^10","v":-4046143.2030276675},{"$f":"(BK3981+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-102.93817748300523},0.27885941105206469]
["Tent3962",1694954.1210023877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3987","v":160610.35674217233},-857898.21510493744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3987","v":276468.52684906067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3987","v":-139441.08435937457},1468627.7633433992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3987","v":263812.8807599633},-597862.15860439884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3987","v":239551.82573381788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3987","v":-120821.58761900672},1565755.1686611464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3987","v":152289.12629712062},-375756.87085904775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3987","v":255394.53813065175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3987","v":-128812.0993093819},1612911.1075064095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3987","v":247211.72077721055},-102608.77048939359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3987","v":263086.27018592664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3987","v":-132691.54074386694},1597441.3619317068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3987","v":203729.59754296631},-1155482.6231597906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3987","v":260562.95836481461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3987","v":-131418.87025032906},1441785.3824460423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3987","v":200941.11087861448},-112974.02174372939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3987","v":235173.4927678348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3987","v":-118613.309145427},1500878.191113747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3987","v":242293.28741795503},-383941.23106582963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3987","v":244812.27977528013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3987","v":-123474.77720309497},1392155.2468919274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3987","v":90830.019379529389},-278845.5583283786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3987","v":227078.18783070135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3987","v":-114530.31962210246},1484923.9312949481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3987","v":217474.54350261352},-121962.34588535233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3987","v":242209.93753225708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3987","v":-122162.24652057192},1415097.7367324661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3987","v":164658.54898924116},-300601.40524253406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3987","v":230820.39907398392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3987","v":-116417.76048060588},-560260.41587307898,-215319.03972962438,-96885.305740657277,274997.67972987669,-822608.93750233878,204527.2727572929,-20310.44107568945,-75467.670740250294,215559.88862894633,-21540.217659914866,{"$f":"BI3987*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-282131.27497570752},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3987:BI3987)+Monte_Carlo!BJ3987/(1+Analise_Fundamentalista!$C$10)^10","v":-1086782.6466397895},{"$f":"(BK3987+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.143174485995388},0.71778024294682519]
["Tent3974",1562043.9275464341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3999","v":260233.95554941846},-488887.05086131615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3999","v":254789.18760755949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3999","v":-128506.78161438227},1511582.9702844031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3999","v":149792.5774147386},-846986.11624565686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3999","v":246558.36510637187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3999","v":-124355.4417573079},1523284.4926430362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3999","v":176444.89966927248},-367372.95259854436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3999","v":248467.03190053231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3999","v":-125318.1067322031},1581517.8930558912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3999","v":260676.92014755102},-137869.15702789978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3999","v":257965.63851534275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3999","v":-130108.87268798008},1417786.1427645436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3999","v":216619.27090640258},-877726.87790642795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3999","v":231258.9122148712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3999","v":-116638.93121771673},1466610.5813646512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3999","v":280285.02071292355},-521041.02263659594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3999","v":239222.79775415722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3999","v":-120655.63737942121},1472739.7354469711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3999","v":104540.86810763451},-905428.97329668549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3999","v":240222.54056664571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3999","v":-121159.87279255377},1326356.5691792131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3999","v":249728.55704659194},-295762.64701990056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3999","v":216345.58848158622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3999","v":-109117.17076103015},1471316.2676020772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3999","v":149736.00134469429},-830948.8998092952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3999","v":239990.35489671025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3999","v":-121042.76643705825},1302260.4036144204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3999","v":245501.76957115863},-179403.01340735704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3999","v":212415.19808702526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3999","v":-107134.81890051453},-102370.68931872047,-574990.6154818543,-67779.127760942676,250664.5289470139,-546487.62600287085,-122188.84154893638,-681825.43741495907,61194.327747247458,-562265.31000494887,171379.13535031234,{"$f":"BI3999*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2244704.0565702929},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3999:BI3999)+Monte_Carlo!BJ3999/(1+Analise_Fundamentalista!$C$10)^10","v":-441140.56212989672},{"$f":"(BK3999+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.570544977655892},0.79669679657169556]
["Tent3981",1528063.57880319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4006","v":153912.91083554845},-540307.76416271436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4006","v":249246.56150195957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4006","v":-125711.27428061121},1579082.3529524293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4006","v":259812.0664887176},-742533.00251592766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4006","v":257568.3710163926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4006","v":-129908.50481440802},1543654.0749842883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4006","v":256454.13161693505},-238801.40909920962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4006","v":251789.56927935302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4006","v":-126993.87872769049},1611571.3376286756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4006","v":150553.49716890012},-149132.30491237782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4006","v":262867.73671659897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4006","v":-132581.32008229956},1404858.9832520576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4006","v":191657.13388884816},-716153.5024870421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4006","v":229150.32844704259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4006","v":-115575.43509249912},1550217.7539189134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4006","v":155662.89271102988},-1759781.1730232474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4006","v":252860.18860956407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4006","v":-127533.86178486589},1460212.3166383149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4006","v":254730.73922476015},-19730.186257975416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4006","v":238179.15958049716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4006","v":-120129.26267676492},1371495.4459008824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4006","v":255131.31431949674},-563816.00062543328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4006","v":223708.31210709707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4006","v":-112830.67181621584},1231500.3489096451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4006","v":154741.20496982252},-346055.6103880977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4006","v":200873.33518844793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4006","v":-101313.50572448157},1392838.9598254701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4006","v":227609.62025010778},-163682.58200459142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4006","v":227189.71008678011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4006","v":-114586.56755923679},-262859.56610581756,-355061.06982522551,142448.41306938796,131707.60889082172,-410921.47524365049,-1478791.9534875194,353050.44987051695,-197807.04601505533,-91754.575954308821,176530.18077305972,{"$f":"BI4006*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2312171.8526493437},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4006:BI4006)+Monte_Carlo!BJ4006/(1+Analise_Fundamentalista!$C$10)^10","v":-354531.84336410498},{"$f":"(BK4006+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.615720778542656},0.80617912301706918]
["Tent3993",1747683.7163364752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4018","v":171976.01779439041},-662636.14053086319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4018","v":285069.39300981601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4018","v":-143779.06133474418},1597501.3451131897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4018","v":162104.88251772471},-747395.20743798057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4018","v":260572.74238292742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4018","v":-131423.80496789201},1416593.7934764314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4018","v":192104.56316506345},-637520.77588896395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4018","v":231064.42491454299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4018","v":-116540.83860529181},1536978.5558056494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4018","v":155277.68394063396},-255939.98387005017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4018","v":250700.70738604141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4018","v":-126444.69475781365},1553555.6902550028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4018","v":148652.26986828094},-328121.53751015523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4018","v":253404.64838586102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4018","v":-127808.46831047002},1415672.4239331898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4018","v":95353.362563703296},-479738.20363590517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4018","v":230914.13784945541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4018","v":-116465.03905023994},1480400.6013238083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4018","v":114257.47434126509},-315716.51846750337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4018","v":241472.12501091661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4018","v":-121790.11961266602},1461400.9035167622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4018","v":234363.78448778036},-82770.289058070484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4018","v":238373.0331840624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4018","v":-120227.04576194247},1382771.3935280065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4018","v":98149.186279082918},-454430.90947631735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4018","v":225547.56226181777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4018","v":-113758.32545876743},1392267.7863331493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4018","v":97186.408435024103},-327589.89830245008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4018","v":227096.54444173965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4018","v":-114539.5780566068},-349369.7910614009,-456141.38750522048,-330892.6264146493,23593.712698811549,-53873.0875664833,-269935.74227298639,-81777.038727987674,269739.48285182979,-244492.48639418412,-117846.52348229314,{"$f":"BI4018*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1543540.1093177916},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4018:BI4018)+Monte_Carlo!BJ4018/(1+Analise_Fundamentalista!$C$10)^10","v":-1933735.6569655999},{"$f":"(BK4018+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-55.259543642476167},0.59621445221130154]
["Tent3997",1557760.8461738841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4022","v":162466.21692223125},-19002.772304583632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4022","v":254090.56268150944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4022","v":-128154.41956305158},1442377.7077596202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4022","v":267611.18513030949},-895749.87884797005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4022","v":235270.10854334821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4022","v":-118662.03877355992},1576995.4148447167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4022","v":264458.47131880088},-1136250.9724226065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4022","v":257227.96492686181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4022","v":-129736.81585296387},1417950.5214651634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4022","v":237834.44195050056},-982715.96666349925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4022","v":231285.72446698035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4022","v":-116652.45438272513},1494113.5366632822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4022","v":159124.47253353571},-159827.66327646156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4022","v":243708.8787879679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4022","v":-122918.26022118903},1487712.0020740042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4022","v":131485.30547160874},-55221.540702030608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4022","v":242664.70725816608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4022","v":-122391.6165122932},1345546.1053448727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4022","v":211921.35729118844},-341992.59622407606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4022","v":219475.64535386258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4022","v":-110695.8623008994},1412784.5562053372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4022","v":192349.60569119419},-1374977.2043331962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4022","v":230443.08997473051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4022","v":-116227.45892788237},1468665.7909587217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4022","v":201078.2985894763},-1218615.957425606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4022","v":239558.02852046414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4022","v":-120824.71608829711},1335543.5703658836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4022","v":175660.63876052268},-558083.69977621385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4022","v":217844.10496221948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4022","v":-109872.97021991025},269399.58773610555,-511530.62394787231,-744301.35202990763,-630248.25462874351,120087.42782385301,196536.85551545097,-21291.455879924441,-1068411.9675951537,-898804.3464039627,-274451.92627338192,{"$f":"BI4022*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3594739.5287069795},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4022:BI4022)+Monte_Carlo!BJ4022/(1+Analise_Fundamentalista!$C$10)^10","v":-3796659.2121753772},{"$f":"(BK4022+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-97.307135371318537},0.31269306771884492]
["Tent4011",1504892.4754855388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4036","v":224305.05770192604},-355665.84117085114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4036","v":245467.06049935432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4036","v":-123805.0257678163},1414137.1473846324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4036","v":192178.11009997127},-508293.16536666523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4036","v":230663.71476105077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4036","v":-116338.73437681564},1624436.7910043385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4036","v":267901.26558580826},-787954.00287391129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4036","v":264966.25543043372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4036","v":-133639.73974525568},1531275.2350433902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4036","v":134811.35674468297},-338319.27265687531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4036","v":249770.42339206702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4036","v":-125975.491950679},1542878.9525368535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4036","v":259401.21914192985},-13649.243005267619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4036","v":251663.13697153149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4036","v":-126930.1106803774},1556204.1651680861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4036","v":285647.76972222887},-514935.27449800877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4036","v":253836.64825449686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4036","v":-128026.35398017801},1538248.0089971779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4036","v":250750.55142485432},-210416.88858205909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4036","v":250907.77131149929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4036","v":-126549.13058140132},1451074.0743168416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4036","v":123252.23002809004},-344720.16521281179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4036","v":236688.59628954899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4036","v":-119377.47452943066},1537417.00325431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4036","v":284961.78221748711},-754665.60241787578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4036","v":250772.22372900901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4036","v":-126480.76510739909},1389062.9960394877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4036","v":227981.28242042765},-1344954.3735800213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4036","v":226573.80247464453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4036","v":-114275.92523665419},-9698.7487373870827,-201790.07488245881,-388726.22160292498,-79712.984470804324,370485.00242781633,-103477.21050146106,164692.30357289323,-104156.81342460342,-345412.36157877871,-1004675.2139216035,{"$f":"BI4036*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13159119.537017437},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4036:BI4036)+Monte_Carlo!BJ4036/(1+Analise_Fundamentalista!$C$10)^10","v":-6891578.4315148722},{"$f":"(BK4036+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-167.16179978017601},4.4192948665232587E-2]
["Tent4014",1573773.6900454299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4039","v":131134.02955526006},-790674.03003826691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4039","v":256702.4607269929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4039","v":-129471.76985912048},1564904.637544726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4039","v":110089.47241626671},-4747.8781551984875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4039","v":255255.80571194951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4039","v":-128742.12751505103},1671016.13946837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4039","v":183652.08792285356},-1681468.5892943833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4039","v":272563.93827734404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4039","v":-137471.74603858034},1561292.0748523725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4039","v":265016.69373782014},-137464.3089469157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4039","v":254666.55089181656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4039","v":-128444.92793135959},1565763.4864246701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4039","v":148228.83456198807},-418040.7399264191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4039","v":255395.89486343856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4039","v":-128812.78359808968},1541843.2581233231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4039","v":147389.13143043107},-1254036.926896513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4039","v":251494.20206926687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4039","v":-126844.90580651202},1484509.4076440167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4039","v":115422.26108662495},-768481.23728905199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4039","v":242142.32346430267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4039","v":-122128.14434242902},1515305.4857078486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4039","v":105890.46398092013},-628960.61300125532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4039","v":247165.55461229448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4039","v":-124661.68697112099},1389264.3299246167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4039","v":96551.701816911227},-76618.795364259116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4039","v":226606.64258632465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4039","v":-114292.48864383603},1391703.8487596198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4039","v":163697.44063997839},-562098.94312044198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4039","v":227004.55906688105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4039","v":-114493.18384109999},-532309.30961513438,231855.2724579667,-1362724.309132766,253774.00775136138,-143228.79409908215,-981998.499203327,-533044.79708055337,-400566.28137916169,132247.06039514075,-285890.12725468253,{"$f":"BI4039*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3744555.7597791534},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4039:BI4039)+Monte_Carlo!BJ4039/(1+Analise_Fundamentalista!$C$10)^10","v":-4163768.641769384},{"$f":"(BK4039+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-105.59307247926327},0.26355012724235194]
["Tent4026",1547927.396081253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4051","v":119668.20227481339},-142280.43248324879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4051","v":252486.60218059292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4051","v":-127345.43781722157},1575926.4179061819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4051","v":166589.65057382087},-39750.923184866711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4051","v":257053.5979601453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4051","v":-129648.87123520751},1568802.539379027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4051","v":243322.16859586508},-1246312.3948389359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4051","v":255891.60296721332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4051","v":-129062.8014800666},1654779.4977509633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4051","v":174685.44701022751},-170451.62397924456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4051","v":269915.53596310754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4051","v":-136135.98426227283},1538534.0846701323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4051","v":255343.02251090555},-1710502.9081660167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4051","v":250954.43388418428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4051","v":-126572.6655559185},1375127.4943069043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4051","v":165466.13181122736},-1043852.2910941213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4051","v":224300.74529441161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4051","v":-113129.47445748256},1474650.7687756724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4051","v":266657.17150775966},-296537.67800128297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4051","v":240534.25435441069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4051","v":-121317.09035750086},1330125.6217610564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4051","v":226618.01637239594},-704148.26315070223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4051","v":216960.36878862049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4051","v":-109427.24451022927},1399797.2394030842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4051","v":109615.39588477154},-156271.54267768803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4051","v":228324.69378951844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4051","v":-115159.0137615},1331584.8768421505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4051","v":157536.77534486799},-302676.26685790735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4051","v":217198.39181093598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4051","v":-109547.29502271416},102528.93415493594,254243.45411389196,-876161.42475592403,138013.37473181763,-1330778.1173268454,-767214.88844596478,89336.657503386523,-369997.12249991507,66509.533235101946,-37488.394724817539,{"$f":"BI4051*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-491018.65020555985},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4051:BI4051)+Monte_Carlo!BJ4051/(1+Analise_Fundamentalista!$C$10)^10","v":-2000467.244956868},{"$f":"(BK4051+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.765725986581089},0.58603112315686812]
["Tent4033",1609444.2173063897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4058","v":273750.42270393937},-86536.360777035414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4058","v":262520.77639794134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4058","v":-132406.32539623277},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1544746.5460161585},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4058","v":152760.83668799713},-1546607.3422686507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4058","v":251967.76516858913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4058","v":-127083.75452044948},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1540437.51445645},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4058","v":220153.58460432565},-155214.45920791963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4058","v":251264.9074376942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4058","v":-126729.25758995487},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1607709.9797012496},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4058","v":127241.48788899962},-1172427.9493760483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4058","v":262237.90023630473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4058","v":-132263.6525243237},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1521196.3212980002},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4058","v":180493.95161524272},-12495.294262150155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4058","v":248126.42465434378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4058","v":-125146.31631435521},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1644880.4749751596},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4058","v":233123.92409814478},-679523.17686557618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4058","v":268300.87972541939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4058","v":-135321.60795978043},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1470355.292743288},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4058","v":279263.38032932248},-779940.22296298668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4058","v":239833.60770204794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4058","v":-120963.70861791656},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1355290.3539298589},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4058","v":266817.90680748818},-716233.33851839602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4058","v":221065.05595687582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4058","v":-111497.50558558856},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1351809.4804986746},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4058","v":147556.7684411066},-35754.573865574319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4058","v":220497.28132643423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4058","v":-111211.13986055346},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1342601.6746747554},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4058","v":181155.00698251367},-596399.57183128118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4058","v":218995.37134544572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4058","v":-110453.62883842707},317328.51292861253,-1268962.4949325139,189474.7752441453,-915212.21377506759,290978.76569308108,-313419.98100179248,-381806.94354953279,-339847.88133962057,221088.33604141304,-306702.82234174886,{"$f":"BI4058*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4017158.028396056},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4058:BI4058)+Monte_Carlo!BJ4058/(1+Analise_Fundamentalista!$C$10)^10","v":-3550277.4777799863},{"$f":"(BK4058+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-91.746113531034325},0.34773316930714249]
["Tent4046",1655152.3615798007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4071","v":253959.04900337561},-319080.8909010553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4071","v":269976.35478539695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4071","v":-136166.65915545562},1587045.7858150997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4071","v":121545.68542055142},-510416.91263198131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4071","v":258867.30797576104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4071","v":-130563.64332219084},1567629.9840172469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4071","v":282208.83745344315},-180492.70338850553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4071","v":255700.34430746353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4071","v":-128966.33728136527},1343976.6438395053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4071","v":117928.94204738732},-792290.73733358667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4071","v":219219.64626518008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4071","v":-110566.74528737263},1434267.8995615817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4071","v":99975.361718528118},-1207859.2103108126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4071","v":233947.2959092138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4071","v":-117994.85820798081},1486618.2643067811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4071","v":244820.11080569954},-862067.99301316112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4071","v":242486.30474831848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4071","v":-122301.63650730276},1452002.9638172095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4071","v":244648.07796856359},-232529.79751418004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4071","v":236840.10995507549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4071","v":-119453.89273897177},1530931.3311854033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4071","v":271654.71948611795},-360582.24781015358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4071","v":249714.3283085381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4071","v":-125947.19954660808},1359775.0670236463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4071","v":199662.53033654814},-914327.43078512966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4071","v":221796.56957545498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4071","v":-111866.45554658725},1438470.4895783484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4071","v":275695.16880068416},-666647.92361214943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4071","v":234632.79167366488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4071","v":-118340.59836802082},68687.853732261632,-260567.56255785964,228450.14109103588,-565708.89430839184,-991931.4108910514,-497063.21396644588,129504.49767048727,34839.600437894376,-604734.78641971387,-274660.56150582118,{"$f":"BI4071*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3597472.2088062381},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4071:BI4071)+Monte_Carlo!BJ4071/(1+Analise_Fundamentalista!$C$10)^10","v":-3319213.1748482557},{"$f":"(BK4071+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-86.530817688318493},0.38182878403977316]
["Tent4051",1606785.2179610645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4076","v":235224.61466464077},-890435.79366881226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4076","v":262087.05986084713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4076","v":-132187.57389881543},1684927.0006875445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4076","v":287574.50432713836},-383352.23478579795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4076","v":274832.97627714102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4076","v":-138616.16968329073},1518884.960003074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4076","v":109121.17737832706},-59043.763457837129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4076","v":247749.41229494949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4076","v":-124956.1644268692},1484747.2556131796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4076","v":206822.30624917772},-64277.938290826321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4076","v":242181.11948646852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4076","v":-122147.71170317453},1436002.2128773879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4076","v":128093.12632526163},-839348.80348916387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4076","v":234230.18442022087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4076","v":-118137.53730848171},1398141.3048960716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4076","v":159519.07090276934},-648962.91471712443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4076","v":228054.58985688718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4076","v":-115022.78275652778},1345916.0827213218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4076","v":172178.86625954983},-332714.24857908336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4076","v":219535.99335913712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4076","v":-110726.2997303975},1508540.3016479656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4076","v":168906.51552580821},-614904.07019112143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4076","v":246062.06723896516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4076","v":-124105.12641912035},1340164.7298357347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4076","v":260632.41443028123},-713747.58139380149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4076","v":218597.87471629918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4076","v":-110253.14539957383},1547836.4562893778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4076","v":272915.24935937562},-514351.19324307528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4076","v":252471.76874647211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4076","v":-127337.95635029963},-525311.69304213976,40439.076135190699,172870.66178857023,262577.77574164537,-595163.03005216306,-376412.03671399568,-51725.688690793904,-324040.61384546838,-344770.43764679489,-116302.13148752718,{"$f":"BI4076*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1523311.8419239828},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4076:BI4076)+Monte_Carlo!BJ4076/(1+Analise_Fundamentalista!$C$10)^10","v":-1868238.9719108916},{"$f":"(BK4076+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-53.781233990385886},0.60614635509552839]
["Tent4063",1525442.0106305142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4088","v":130195.69502474683},-492212.13765048457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4088","v":248818.95046414254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4088","v":-125495.6021841277},1614557.644379138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4088","v":141918.79033971645},-33243.101122292821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4088","v":263354.841245146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4088","v":-132826.99862094221},1631331.9425139476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4088","v":185952.23928630154},-556445.41559802578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4088","v":266090.94214415742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4088","v":-134206.99250532064},1552393.2669116403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4088","v":106728.86255167717},-407992.66776917945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4088","v":253215.0423868949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4088","v":-127712.83765623895},1504105.1401016584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4088","v":274761.38602731313},-218397.92763452744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4088","v":245338.636106611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4088","v":-123740.25298233356},1466907.9494775746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4088","v":126534.55623101885},-197224.40803959002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4088","v":239271.30226710721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4088","v":-120680.10136437876},1498320.5457124289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4088","v":219783.18691594939},-490729.01583334536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4088","v":244395.09535267964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4088","v":-123264.36392774587},1427329.0996706095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4088","v":217980.84622108319},-147838.58314821075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4088","v":232815.48959057257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4088","v":-117424.01456745934},1343383.3240509734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4088","v":161458.20539272015},-763418.75878961175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4088","v":219122.86827818135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4088","v":-110517.9338454229},1426382.2635791064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4088","v":107385.58739204254},-19553.222928735559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4088","v":232661.0486082818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4088","v":-117346.11992141919},-238693.0943457229,239203.53184162741,-238609.22667288745,-175761.60048684635,177961.84151706312,47901.349094157282,-149815.0974924622,185533.73809598567,-493355.61896413309,203147.2931501696,{"$f":"BI4088*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2660799.706354856},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4088:BI4088)+Monte_Carlo!BJ4088/(1+Analise_Fundamentalista!$C$10)^10","v":882336.9281793267},{"$f":"(BK4088+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.3013416165144829},0.91145471780135034]
["Tent4066",1474244.8489443932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4091","v":188104.14224639078},-594581.06729625654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4091","v":240468.04367862779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4091","v":-121283.69600143234},1516468.1139673491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4091","v":184338.32338320129},-781504.08825524163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4091","v":247355.19403568318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4091","v":-124757.33448346528},1554997.5839592763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4091","v":243825.37013598476},-505175.01902262424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4091","v":253639.83954729358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4091","v":-127927.09053107382},1570663.3391850209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4091","v":242397.66324201867},-223403.89098608572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4091","v":256195.12302993922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4091","v":-129215.88641582288},1466888.5018525058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4091","v":122765.69826855001},-226798.27450855594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4091","v":239268.13011265959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4091","v":-120678.50144028984},1509695.4703395539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4091","v":275931.30825484794},-1197405.1116532786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4091","v":246250.48991216219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4091","v":-124200.1602450966},1429151.462460875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4091","v":98203.932215841371},-200530.13959936437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4091","v":233112.74008825052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4091","v":-117573.93735322803},1517675.1792602383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4091","v":285244.93830917164},-489917.71324047801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4091","v":247552.08170314308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4091","v":-124856.63775736954},1322184.7976283741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4091","v":143174.34041613629},-204231.17212638524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4091","v":215665.11960002783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4091","v":-108773.96598543153},1379774.4804862849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4091","v":111946.24506728398},-530433.2722761886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4091","v":225058.72771256787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4091","v":-113511.77435800886},-287292.57737267029,-474567.90531982249,-135636.8998704197,145973.00887004926,14557.052432363824,-799423.47373136505,13212.595351499491,-81977.330985532826,45834.321904347351,-306940.0738543456,{"$f":"BI4091*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4020265.5212169574},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4091:BI4091)+Monte_Carlo!BJ4091/(1+Analise_Fundamentalista!$C$10)^10","v":-3126541.4155126419},{"$f":"(BK4091+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-82.182070552900257},0.4109911467845867]
["Tent4082",1599648.8504233041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4107","v":105959.53606874245},-474863.15627241367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4107","v":260923.02775179438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4107","v":-131600.47669333834},1551555.2159868977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4107","v":188343.60253866087},-403172.8189555729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4107","v":253078.3456458344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4107","v":-127643.89258672557},1534091.0504029249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4107","v":249230.71843045755},-287308.62905765662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4107","v":250229.71861114301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4107","v":-126207.14444334772},1437212.9306369096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4107","v":178282.0888817106},-165898.04657417719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4107","v":234427.66785133994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4107","v":-118237.14106480109},1493883.9001143875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4107","v":172384.29830811408},-28726.580754518971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4107","v":243671.42215265436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4107","v":-122899.36840046679},1518744.9952416213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4107","v":261281.6471451601},-82916.233641321873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4107","v":247726.58226614216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4107","v":-124944.64975643226},1519469.1140362516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4107","v":155576.76912356561},-94962.246077253716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4107","v":247844.69523093247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4107","v":-125004.22181721969},1436839.2948268414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4107","v":140983.61627980837},-260140.08576048593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4107","v":234366.723109115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4107","v":-118206.40266199372},1601702.9138016258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4107","v":155462.74343593762},-1517726.5087886283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4107","v":261258.07155576671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4107","v":-131769.46110493212},1416517.77818605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4107","v":177591.83787982585},-470779.77494947892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4107","v":231052.02585601431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4107","v":-116534.58495253076},-239581.06914521518,-89394.763357803211,85944.663540596215,128574.56909407226,264429.77130578266,301147.34601354809,183454.99646002467,-2996.1490335562848,-1232775.1549018561,-178670.49616616953,{"$f":"BI4107*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2340205.4556631115},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4107:BI4107)+Monte_Carlo!BJ4107/(1+Analise_Fundamentalista!$C$10)^10","v":-1409439.7872913948},{"$f":"(BK4107+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.425789857180945},0.67346956343680153]
["Tent4087",1754998.6374103969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4112","v":257634.97011829074},-611188.93515364162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4112","v":286262.54946653964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4112","v":-144380.84784560718},1676987.4909404276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4112","v":145937.47899301795},-897632.40663864976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4112","v":273537.94148151419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4112","v":-137962.99929082897},1715496.6618926788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4112","v":184187.89930437226},-778731.09081145888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4112","v":279819.27596214972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4112","v":-141131.08536987091},1383575.6588672104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4112","v":201010.42290510912},-1093146.8908396484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4112","v":225678.74814512295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4112","v":-113824.49104379513},1408902.4126778753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4112","v":186245.63421111088},-167179.39176866814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4112","v":229809.86309929198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4112","v":-115908.08137282036},1477461.0963399443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4112","v":150335.53623543232},-752934.33944046509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4112","v":240992.65444443675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4112","v":-121548.29137829035},1507634.6024171412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4112","v":248126.75808822337},-122045.45826348341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4112","v":245914.33620069598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4112","v":-124030.61603486586},1444598.2793977463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4112","v":229214.71195172981},-218575.24655531906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4112","v":235632.31195755771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4112","v":-118844.72154548939},1431665.5247940167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4112","v":131172.99274180061},-451290.55887915858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4112","v":233522.81555934311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4112","v":-117780.76512132892},1362318.5824933413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4112","v":114869.73230412578},-562084.75184356293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4112","v":222211.44922689267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4112","v":-112075.70637573027},-211672.26341441841,-616119.98545494664,-455855.00091480778,-780282.21083321143,132968.02416891436,-483154.44013888639,247965.01999057009,127427.05580847908,-204375.51569934376,-337079.27668827475,{"$f":"BI4112*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4415025.3076100126},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4112:BI4112)+Monte_Carlo!BJ4112/(1+Analise_Fundamentalista!$C$10)^10","v":-3896850.0677442625},{"$f":"(BK4112+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-99.568518656822974},0.29889265992988256]
["Tent4096",1495547.2975446475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4121","v":108440.18047500402},-614856.69458584732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4121","v":243942.74338277502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4121","v":-123036.21336784495},1591296.1680123101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4121","v":134081.71079608423},-60516.769041880048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4121","v":259560.59925134628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4121","v":-130913.31526621389},1669446.7534964592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4121","v":149362.60634704903},-921698.27315303043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4121","v":272307.95150912687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4121","v":-137342.63523906664},1478730.5647412485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4121","v":162225.600410941},-78820.632776553248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4121","v":241199.72085080206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4121","v":-121652.72845316122},1393721.6691230079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4121","v":215273.33589196435},-763387.84237003664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4121","v":227333.6911751779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4121","v":-114659.18659953859},1626718.8024532988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4121","v":156300.99279749917},-633087.35672347259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4121","v":265338.48045748851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4121","v":-133827.47706924609},1488418.8942790127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4121","v":99500.706919114658},-1527954.1395033367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4121","v":242780.01034757606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4121","v":-122449.77136992043},1523608.5549177581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4121","v":274906.70847238356},-436566.88538139657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4121","v":248519.89057003232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4121","v":-125344.76680189304},1575582.31380365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4121","v":164371.10024903959},-35897.101601480827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4121","v":256997.47021418987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4121","v":-129620.56235734763},1410534.3967877512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4121","v":112428.62966290457},-319899.90264681017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4121","v":230076.06041820918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4121","v":-116042.3420180606},-385509.98409591324,202212.22573933657,-637370.35053592117,202951.96003202858,-435440.00190243294,-345275.36053773097,-1308123.1936065664,-38485.05314087373,255850.90650440101,-93437.554583757024,{"$f":"BI4121*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1223834.2630299968},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4121:BI4121)+Monte_Carlo!BJ4121/(1+Analise_Fundamentalista!$C$10)^10","v":-2286001.8691972834},{"$f":"(BK4121+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-63.210458123299105},{"$f":"_xlfn.NORM.DIST(BL4121,$H$7,$H$8,$C$6)","v":0.54188501679942469}]
["Tent4103",1548420.9826891115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4128","v":258927.71257946308},-932849.6557467524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4128","v":252567.11242016588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4128","v":-127386.04437463349},1615991.9793945348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4128","v":181650.91412082137},-39851.58307375545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4128","v":263588.7994884997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4128","v":-132944.99900065945},1538229.6290956412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4128","v":170631.37313874255},-1150689.6343167787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4128","v":250904.77331630961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4128","v":-126547.61849716911},1579103.6847533677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4128","v":276788.31762579782},-1031753.9638113235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4128","v":257571.85050383557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4128","v":-129910.25974654294},1586994.6849004934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4128","v":257450.88260040703},-120829.67614051895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4128","v":258858.97276809567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4128","v":-130559.4393340969},1637732.4394087584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4128","v":115438.89132276327},-1831143.7556409193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4128","v":267134.94441282289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4128","v":-134733.55084480147},1520815.4226228485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4128","v":255004.44042743283},-386458.07206196745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4128","v":248064.29524665477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4128","v":-125114.98040759758},1347062.0126640785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4128","v":211676.32798153517},-723963.59911275655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4128","v":219722.90907515591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4128","v":-110820.57349972133},1409060.9785390268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4128","v":157670.81902720351},-67439.250428520027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4128","v":229835.72720351635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4128","v":-115921.12632509806},1446384.4055477632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4128","v":268320.10155278607},-275896.25818371907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4128","v":235923.6517993522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4128","v":-118991.66320253772},-548740.87512175681,272443.13153490616,-855701.10635889578,-627304.055428233,264920.73989388684,-1583303.4707501349,-8504.3167954774399,-403384.93555578683,204146.16947710182,109355.83196588149,{"$f":"BI4128*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1432330.0156793918},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4128:BI4128)+Monte_Carlo!BJ4128/(1+Analise_Fundamentalista!$C$10)^10","v":-1632246.0064657875},{"$f":"(BK4128+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.454694512067277},0.64132082113169575]
["Tent4115",1478639.2196235836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4140","v":254447.55428725542},-319300.28218568157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4140","v":241184.82130290117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4140","v":-121645.21364075402},1582649.7182107682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4140","v":179131.93566625781},-115295.18770961565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4140","v":258150.25356146242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4140","v":-130201.9860796322},1535139.6386444536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4140","v":208635.28822900233},-173350.68779606451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4140","v":250400.7566603825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4140","v":-126293.41007120952},1668965.4252398885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4140","v":277746.27125178842},-953000.64765885146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4140","v":272229.44076221285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4140","v":-137303.03715602867},1561673.363074041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4140","v":187980.58862168583},-463309.57366849802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4140","v":254728.74383948598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4140","v":-128476.29588546767},1349695.1834360263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4140","v":204818.013968168},-186623.37136658182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4140","v":220152.41264415631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4140","v":-111037.2001229403},1415005.1142018219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4140","v":197248.96637472749},-14033.673569210399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4140","v":230805.29116381519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4140","v":-116410.14057753645},1423354.2434279243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4140","v":130533.32309709038},-730914.89100968326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4140","v":232167.14009471596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4140","v":-117097.00968999112},1447315.4139802961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4140","v":234280.92759702774},-913097.26071354421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4140","v":236075.51108960496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4140","v":-119068.25573313869},1431232.7570608184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4140","v":248746.38093852907},-440962.9551795125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4140","v":233452.22565004553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4140","v":-117745.16203258146},54686.879763720994,191785.01543847239,159391.94702211081,-540327.97280087892,-149076.53709279391,127309.8551228022,297610.44339179585,-485311.43750786805,-561809.07776005019,-76509.510623519367,{"$f":"BI4140*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1002112.7047453554},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4140:BI4140)+Monte_Carlo!BJ4140/(1+Analise_Fundamentalista!$C$10)^10","v":-923476.1470495481},{"$f":"(BK4140+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.457223442951324},0.73904689708239613]
["Tent4122",1653927.34759722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4147","v":159091.75591099233},-310822.08521369915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4147","v":269776.53945887159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4147","v":-136065.87927240756},1598991.1569773091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4147","v":127076.27426029953},-829062.04770380014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4147","v":260815.7496043334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4147","v":-131546.36933659681},1534411.3585710707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4147","v":228574.88159201873},-278516.09117233608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4147","v":250281.96493821917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4147","v":-126233.49566887174},1464435.7398721664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4147","v":266755.90347738523},-832070.80614245962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4147","v":238868.05350703749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4147","v":-120476.71675126727},1460821.1361840479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4147","v":246959.3347094747},-577298.01307888841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4147","v":238278.46577459414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4147","v":-120179.34925821528},1629635.6070329719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4147","v":239378.30999069795},-255995.22812689116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4147","v":265814.24829996668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4147","v":-134067.43777875102},1330951.1608383586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4147","v":165355.31249955518},-976705.76944655366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4147","v":217095.02468858261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4147","v":-109495.16025065767},1482217.2384254527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4147","v":159116.62820283542},-158758.36701870291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4147","v":241768.44157611893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4147","v":-121939.57135546066},1378484.3905254563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4147","v":129221.39084650869},-201931.23603323504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4147","v":224848.29766814748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4147","v":-113405.64078139458},1458507.3137991291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4147","v":212449.28626368029},-425680.9689771948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4147","v":237901.05198018975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4147","v":-119988.99490090839},-18019.669116242789,-572716.39317576401,74107.259689030092,-446923.56590930425,-212239.56185303486,115129.89238502245,-703750.59250907355,120187.13140479078,38732.811700026534,-95319.625634233162,{"$f":"BI4147*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1248485.4115675462},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4147:BI4147)+Monte_Carlo!BJ4147/(1+Analise_Fundamentalista!$C$10)^10","v":-1771655.5088467905},{"$f":"(BK4147+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-51.601272278419806},0.62066539836877754]
["Tent4128",1569711.5947692245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4153","v":137470.66289120182},-505417.98061343888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4153","v":256039.88143766744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4153","v":-129137.58797002594},1508957.6932083813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4153","v":145762.51703810037},-511718.41665347602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4153","v":246130.14909935152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4153","v":-124139.46453545378},1519478.9386481082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4153","v":196631.02936161801},-878598.00716339552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4153","v":247846.29774980491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4153","v":-125005.03007185839},1474007.7360714797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4153","v":133379.10361176505},-862537.16171560762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4153","v":240429.36755998892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4153","v":-121264.18911584474},1580221.3093623577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4153","v":262548.16946072556},-286332.12855433498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4153","v":257754.14926070988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4153","v":-130002.20488266977},1306849.8625234184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4153","v":132966.18249619307},-413538.48591076001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4153","v":213163.79707733574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4153","v":-107512.38612723981},1266659.7399520616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4153","v":107179.28618425086},-530373.22716887051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4153","v":206608.27805560845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4153","v":-104206.01092661083},1457706.4128550743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4153","v":104480.45704795449},-985268.14618535701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4153","v":237770.41487242901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4153","v":-119923.10609912926},1325464.2180375154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4153","v":168023.88752288726},-162507.70930364827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4153","v":216200.03468604668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4153","v":-109043.75850208708},1431853.5039400931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4153","v":152511.72346084414},-1051654.9119686752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4153","v":233553.47734360624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4153","v":-117796.22985612089},-241045.02425459557,-243965.21505147795,-559125.71012383106,-609992.87965969834,103967.98528443069,-174920.89246447099,-320791.67385562207,-762940.38036410278,112672.4544031986,-783385.94102034578,{"$f":"BI4153*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10260698.282051997},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4153:BI4153)+Monte_Carlo!BJ4153/(1+Analise_Fundamentalista!$C$10)^10","v":-6878364.8865769934},{"$f":"(BK4153+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-166.86356009058443},4.4679970903006273E-2]
["Tent4136",1497377.9850927005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4161","v":176568.00554636246},-1266055.5607017262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4161","v":244241.35175409296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4161","v":-123186.82101772797},1564373.4735224256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4161","v":195047.55049679577},-1119914.2007775088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4161","v":255169.16611920713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4161","v":-128698.42952563379},1635126.8500379049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4161","v":118483.07740003247},-1051754.7784002654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4161","v":266709.93972036114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4161","v":-134519.1932980307},1613038.4457651631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4161","v":108332.30543614627},-168638.47537734258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4161","v":263107.04067190783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4161","v":-132702.01665271958},1423463.3772914566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4161","v":238465.52684636926},-555494.57535867509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4161","v":232184.94121281483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4161","v":-117105.98795322709},1504831.718827439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4161","v":223661.06236512188},-258673.28409980284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4161","v":245457.15031738952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4161","v":-123800.02741760582},1480789.9306204251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4161","v":193921.44650965987},-803216.73416723369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4161","v":241535.62955995489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4161","v":-121822.14909276842},1530867.4331164893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4161","v":250189.63238931805},-511403.46215065726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4161","v":249703.90572260361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4161","v":-125941.94275770304},1404140.0775790869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4161","v":92457.824497805865},-413829.69432318956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4161","v":229033.06580855176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4161","v":-115516.29190664589},1262621.844787362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4161","v":146759.65856471978},-670429.68910111871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4161","v":205949.64611157964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4161","v":-103873.81994083819},-968433.02441899886,-798395.91368713963,-801080.95457790256,70098.854077991942,-201950.09525271808,86644.901165102739,-489581.80719038739,-137451.86679643864,-207855.09592347784,-421594.20436565747,{"$f":"BI4161*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5521992.0373136122},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4161:BI4161)+Monte_Carlo!BJ4161/(1+Analise_Fundamentalista!$C$10)^10","v":-5379290.134917981},{"$f":"(BK4161+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-133.02831067710213},0.13351704080518681]
["Tent4152",1617775.3805890516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4177","v":201915.37065842198},-777000.12893580971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4177","v":263879.69485547126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4177","v":-133091.71648010612},1581175.6325500228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4177","v":261795.94267216203},-161715.7347572892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4177","v":257909.81148339921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4177","v":-130080.71547978176},1634441.7858270642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4177","v":209136.77055854851},-211327.85387980763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4177","v":266598.19705380674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4177","v":-134462.83419353829},1540603.6851312995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4177","v":257704.40799111294},-144074.04972091786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4177","v":251292.01198354116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4177","v":-126742.92817773222},1629844.9437125749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4177","v":265180.40302022436},-1300431.5652372749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4177","v":265848.39376898448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4177","v":-134084.65956265555},1470328.1511071019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4177","v":102987.87915962844},-325031.93350774026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4177","v":239829.18055674669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4177","v":-120961.47572020318},1374246.6395874587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4177","v":212025.50701646195},-497119.30473061418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4177","v":224157.06671123605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4177","v":-113057.00799026637},1418889.2983245933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4177","v":213654.84876658634},-769667.03883436415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4177","v":231438.85088624476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4177","v":-116729.68600901421},1334677.4746696788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4177","v":185356.89665348333},-504893.76818803244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4177","v":217702.83376303304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4177","v":-109801.71795323156},1348887.1247924024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4177","v":240682.86452358204},-1687884.615269738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4177","v":220020.60802476149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4177","v":-110970.7224690046},-444296.77990202256,227909.30391849027,129944.27953900932,238179.44207600405,-903487.42801072169,-103176.3495115683,-173993.73899318257,-441303.02519054728,-211635.75572474764,-1338151.8651903991,{"$f":"BI4177*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17526958.074330829},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4177:BI4177)+Monte_Carlo!BJ4177/(1+Analise_Fundamentalista!$C$10)^10","v":-9574696.7113330103},{"$f":"(BK4177+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-227.72180594601292},2.9082179056312525E-3]
["Tent4155",1500522.2870560142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4180","v":118973.25379031064},-758691.92412319686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4180","v":244754.2273068848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4180","v":-123445.49756235236},1612454.0256470887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4180","v":187283.59975457573},-189225.97900889369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4180","v":263011.71433410147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4180","v":-132653.93737200281},1494927.3759859777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4180","v":207347.93351698932},-576044.4444827449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4180","v":243841.62630947863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4180","v":-122985.21344207259},1472670.7184091145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4180","v":268494.25286871433},-222797.59571327546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4180","v":240211.28301191473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4180","v":-121154.19487450352},1559017.4902191705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4180","v":107480.67783618369},-512807.27140992234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4180","v":254295.53727266149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4180","v":-128257.80159927145},1512216.3080616365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4180","v":102850.29659168982},-250529.23264280043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4180","v":246661.67053517373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4180","v":-124407.54541328826},1533670.706544132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4180","v":152189.19452441981},-751632.76305798686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4180","v":250161.15519342537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4180","v":-126172.56344628849},1359493.997942368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4180","v":120878.29345283075},-158458.01344255911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4180","v":221750.72364140817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4180","v":-111843.33245612262},1362531.6110150623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4180","v":197395.0493137005},-497920.80372912827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4180","v":222246.19688221105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4180","v":-112093.2318814063},1331204.6937930633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4180","v":180967.60463256514},-281210.73741108773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4180","v":217136.37913093969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4180","v":-109516.01798933437},-518409.94058835378,128415.39770778071,-247840.09809834952,164753.74529285007,-279288.85790034861,-25424.810929225147,-475454.97678643011,72327.671195557195,-190372.78941462305,7377.2283630827296,{"$f":"BI4180*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":96626.082276631394},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4180:BI4180)+Monte_Carlo!BJ4180/(1+Analise_Fundamentalista!$C$10)^10","v":-928721.91067540692},{"$f":"(BK4180+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.575624290173039},0.73837679631362552]
["Tent4171",1586189.270671664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4196","v":249265.77466349711},-865870.9681483485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4196","v":258727.59948631265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4196","v":-130493.17923181163},1597041.5103912207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4196","v":201151.52357379888},-771042.46272015513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4196","v":260497.73750426935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4196","v":-131385.97512255111},1549388.6784803479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4196","v":273369.05207824212},-25276.766628245648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4196","v":252724.95588420192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4196","v":-127465.65511381987},1530663.5238164589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4196","v":209505.30497282482},-364049.71049067174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4196","v":249670.6455280699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4196","v":-125925.16747537836},1482972.1429706432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4196","v":204566.48147095303},-993907.31386675721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4196","v":241891.57608751036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4196","v":-122001.67610925007},1500675.4957651927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4196","v":226565.5610490689},-8862.1209401487486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4196","v":244779.21759163775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4196","v":-123458.10179055914},1497093.911107135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4196","v":272475.29549060966},-637607.67418478348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4196","v":244195.01568202334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4196","v":-123163.45071873597},1564373.9248934295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4196","v":179721.41542182479},-280367.83699596801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4196","v":255169.23974354597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4196","v":-128698.46665918299},1303761.7920746338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4196","v":106682.3669295789},-538041.21805732395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4196","v":212660.09359816622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4196","v":-107258.33565671615},1387017.2549203804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4196","v":187354.56651312651},-32135.829678672621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4196","v":226240.11613676322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4196","v":-114107.62548362125},-488370.77323035034,-440779.17676463793,373351.58622037852,-30798.927465155386,-669450.93241754384,339024.55590999877,-244100.81373088644,25824.351510219756,-325957.09318629501,267351.22748759587,{"$f":"BI4196*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3501735.3987914138},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4196:BI4196)+Monte_Carlo!BJ4196/(1+Analise_Fundamentalista!$C$10)^10","v":622719.33364533645},{"$f":"(BK4196+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.441576415703484},0.89394506141133911]
["Tent4177",1522909.1284396101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4202","v":156589.28829200653},-49217.00174958611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4202","v":248405.80523541663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4202","v":-125287.22613732041},1583269.9528111208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4202","v":119758.01660271123},-486057.15930858511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4202","v":258251.42169582989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4202","v":-130253.0117588283},1616880.493222032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4202","v":244679.18012859215},-9514.257543136855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4202","v":263733.7273693959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4202","v":-133018.09557008234},1478878.6351715808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4202","v":224017.97346208923},-447052.40093117103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4202","v":241223.87301706817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4202","v":-121664.90996362882},1494091.152360149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4202","v":170268.98729577067},-6681.2767413889542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4202","v":243705.22762406024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4202","v":-122916.41870143174},1517685.3902635332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4202","v":148923.65549215025},-867685.96327347821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4202","v":247553.7472473626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4202","v":-124857.47779979558},1424108.56656623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4202","v":170399.06152222809},-321209.86330430052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4202","v":232290.17977126615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4202","v":-117159.06661239354},1487809.3208393326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4202","v":292356.02263683098},-475445.56006373151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4202","v":242680.58118380909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4202","v":-122399.62276685654},1547495.9478057786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4202","v":180458.09104935647},-148730.26500412074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4202","v":252416.22749159459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4202","v":-127309.94327808823},1443955.4507447155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4202","v":253561.60637061179},-1206459.4674568609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4202","v":235527.45844646994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4202","v":-118791.83709078634},230490.86564051663,-238300.73276887229,365880.55438476882,-103475.46441564245,284376.51947701024,-596066.03833376092,-35679.688623199821,-62808.579009947978,156834.11025874212,-836162.23973056546,{"$f":"BI4202*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10951956.127200063},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4202:BI4202)+Monte_Carlo!BJ4202/(1+Analise_Fundamentalista!$C$10)^10","v":-5260897.1489134142},{"$f":"(BK4202+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-130.35609155938425},0.14379765882109949]
["Tent4185",1671242.2853065778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4210","v":247630.89468377727},-37011.577433414859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4210","v":272600.82553344592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4210","v":-137490.35068428272},1577059.7284750564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4210","v":295909.94157993025},-573317.22608006222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4210","v":257238.45529613848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4210","v":-129742.10682942308},1531934.56934725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4210","v":124810.66327900052},-1486057.1753037651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4210","v":249877.96918426899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4210","v":-126029.73429809498},1434966.5275048732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4210","v":267894.75504870765},-541761.85777685023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4210","v":234061.25099266064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4210","v":-118052.33317840581},1522578.8353202308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4210","v":122264.24581474325},-56762.071078074689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4210","v":248351.93023608084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4210","v":-125260.05346630116},1510824.5190771525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4210","v":177857.347460057},-393019.29267361789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4210","v":246434.65208938977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4210","v":-124293.0452254713},1447335.0515297384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4210","v":215006.05055241194},-537721.90931707493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4210","v":236078.71422312813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4210","v":-119069.87128199305},1404830.3162548281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4210","v":258372.242250582},-72404.221893176262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4210","v":229145.65249599767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4210","v":-115573.07670584459},1323239.6668604929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4210","v":237609.57245707273},-193255.91135565133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4210","v":215837.18215854108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4210","v":-108860.74834004593},1314602.9281988351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4210","v":153448.10671056356},-643470.74610280397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4210","v":214428.42047881093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4210","v":-108150.21807295064},345729.79209952563,-149910.93603341657,-1237398.2771385906,-157858.18491388776,188594.05150644819,-93020.338349642421,-205707.01582352791,299540.59614755877,151330.09491991653,-383744.43698638014,{"$f":"BI4210*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5026240.1699533425},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4210:BI4210)+Monte_Carlo!BJ4210/(1+Analise_Fundamentalista!$C$10)^10","v":-3159749.7254989021},{"$f":"(BK4210+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-82.931607191911667},0.40592465718962117]
["Tent4192",1516738.8312763057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4217","v":198353.69058264329},-737492.69666364964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4217","v":247399.35146429576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4217","v":-124779.60595066786},1707671.545747275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4217","v":150682.49538655111},-815957.39462374442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4217","v":278542.90021466743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4217","v":-140487.32595064378},1465238.3405667874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4217","v":167080.86005817106},-404803.09569159622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4217","v":238998.96786568614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4217","v":-120542.74538872641},1548362.5955597661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4217","v":292572.40625871782},-783875.01117482199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4217","v":252557.58873841129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4217","v":-127381.24096165158},1619751.0202431579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4217","v":126802.98198659426},-1336748.7604942981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4217","v":264201.94675479247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4217","v":-133254.24910105343},1542998.5506430219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4217","v":176958.32147304574},-455014.74672567012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4217","v":251682.64494040015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4217","v":-126939.94981962301},1536544.913092894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4217","v":201908.19526320943},-558451.46525032411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4217","v":250629.9747564742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4217","v":-126409.01968593891},1382914.9016936447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4217","v":89244.319223328377},-75508.886649040782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4217","v":225570.97026481514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4217","v":-113770.13163923158},1310102.6620127042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4217","v":206069.78740073874},-92773.280649090753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4217","v":213694.36995349498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4217","v":-107779.988584657},1435344.6230232597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4217","v":137452.27923519278},-737014.38864344824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4217","v":234122.92316990797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4217","v":-118083.43847407248},-416519.26056737849,-527219.3249731696,-119266.01315646543,-366126.25713934447,-1078998.0808539649,-153313.73013184726,-232322.3149165794,125536.27119987115,219210.88812048596,-483522.62471241993,{"$f":"BI4217*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6333123.3111715335},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4217:BI4217)+Monte_Carlo!BJ4217/(1+Analise_Fundamentalista!$C$10)^10","v":-5055752.0304591069},{"$f":"(BK4217+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-125.72581128738436},0.1628463609839437]
["Tent4204",1551333.4564721736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4229","v":109964.83503606968},-178439.54390755546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4229","v":253042.1738547571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4229","v":-127625.64879663297},1488909.4866517836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4229","v":114194.00272496446},-715305.06758352229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4229","v":242860.03218940806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4229","v":-122490.13159654247},1680523.5827133907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4229","v":228626.55755465},-522672.3013349229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4229","v":274114.72292424494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4229","v":-138253.9077379111},1541490.7790004017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4229","v":161299.4526332058},-197359.61901066313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4229","v":251436.70825120324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4229","v":-126815.90792951631},1449084.7480511682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4229","v":222093.94377878107},-2071.7250459934012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4229","v":236364.11193019207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4229","v":-119213.81593348824},1519637.5193519325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4229","v":279381.02690728469},-453002.69238191267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4229","v":247872.16427505758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4229","v":-125018.07624521833},1409591.963817243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4229","v":203908.45737997728},-359225.1148720549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4229","v":229922.3376408302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4229","v":-115964.80960953383},1415467.4775177718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4229","v":268040.62641466613},-69540.347185949111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4229","v":230880.70848824052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4229","v":-116448.1784461402},1410264.9337752715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4229","v":126092.40970011542},-1797175.0742982377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4229","v":230032.10758126955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4229","v":-116020.17373976366},1291198.6112313296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4229","v":105044.00248864655},-497011.18369732564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4229","v":210610.87937033063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4229","v":-106224.78345722816},56941.816186638345,-480741.16426569229,-158184.92859393905,88560.633944229601,337172.51472949149,-50767.577444788723,-41359.129460781245,312932.80927081738,-1557070.7307566165,-287581.0852955766,{"$f":"BI4229*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3766703.7322620722},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4229:BI4229)+Monte_Carlo!BJ4229/(1+Analise_Fundamentalista!$C$10)^10","v":-2674708.9559668596},{"$f":"(BK4229+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-71.983870666657268},0.48105428210352458]
["Tent4207",1547732.4746223229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4232","v":256605.8362579798},-947427.62032988574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4232","v":252454.80801700236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4232","v":-127329.40194978344},1514932.482767958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4232","v":254287.70689039378},-283356.73503556033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4232","v":247104.71309922688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4232","v":-124631.00063350092},1568143.2504834838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4232","v":255174.42355314697},-582930.92096540099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4232","v":255784.06458168407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4232","v":-129008.56286831805},1520034.3456386107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4232","v":204889.36840492589},-491579.70513819577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4232","v":247936.89167831498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4232","v":-125050.72249034737},1719002.5900409704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4232","v":271775.19937612757},-657784.75572473404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4232","v":280391.13733490685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4232","v":-141419.51230522344},1492045.7469351259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4232","v":277625.07318339939},-1429213.9544057902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4232","v":243371.59604214414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4232","v":-122748.1465653983},1395239.1130846336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4232","v":144579.04414780877},-575885.16518838622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4232","v":227581.2055423506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4232","v":-114784.02421540192},1297644.6841964293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4232","v":174128.54604963612},-809226.11454093899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4232","v":211662.31567444059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4232","v":-106755.091264959},1315471.7697046583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4232","v":242639.67145959556},-26770.649071123058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4232","v":214570.1395543917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4232","v":-108221.69623286494},1301719.0423902338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4232","v":191639.79780274161},-31093.454769076179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4232","v":212326.89520124829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4232","v":-107090.2820040904},-565696.37800468714,93404.684320559405,-200980.99569888797,-163804.16754530225,-247037.93131892307,-1030965.431745645,-318508.93971362873,-530190.34408182127,322217.46570999926,265782.9562308233,{"$f":"BI4232*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3481194.3635908095},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4232:BI4232)+Monte_Carlo!BJ4232/(1+Analise_Fundamentalista!$C$10)^10","v":-139120.90024067275},{"$f":"(BK4232+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.753733089864237},0.82856746649350854]
["Tent4218",1550577.1232360306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4243","v":226377.52593214563},-273507.33416758943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4243","v":252918.80630574061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4243","v":-127563.42650679163},1627177.7073511451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4243","v":128242.30863879286},-903673.8298900841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4243","v":265413.33367003227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4243","v":-133865.23041948763},1559496.3822898439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4243","v":295600.24858377274},-85583.120531970097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4243","v":254373.65064673941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4243","v":-128297.19926130745},1622516.8850792656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4243","v":219603.79264025344},-328633.41252348246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4243","v":264653.09440960333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4243","v":-133481.79224641609},1317523.4931423669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4243","v":150972.20202398955},-300544.26585366437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4243","v":214904.80168435516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4243","v":-108390.4881413978},1440707.547874853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4243","v":236941.61796811651},-573696.41238190362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4243","v":234997.68427107888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4243","v":-118524.63747018558},1379639.2709151108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4243","v":123226.7955987648},-79040.623820721579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4243","v":225036.67331564042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4243","v":-113500.6508892455},1459924.4393930242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4243","v":198269.41482402789},-224377.55359898994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4243","v":238132.20314850134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4243","v":-120105.57948985838},1365694.6983615926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4243","v":205733.73651015892},-32554.062740879785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4243","v":222762.13656940032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4243","v":-112353.45386857299},1363046.1137997336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4243","v":192176.19862911757},-22691.808244389853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4243","v":222330.11881565765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4243","v":-112135.55917824077},78225.571563505175,-643883.41800074663,336093.57943723456,22141.682279958215,-43057.750286717463,-220281.74761289379,155722.19420443813,91918.484883680911,283588.35647010646,279678.95002214459,{"$f":"BI4243*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3663202.4800963271},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4243:BI4243)+Monte_Carlo!BJ4243/(1+Analise_Fundamentalista!$C$10)^10","v":1696882.1217189543},{"$f":"(BK4243+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.686241870131401},0.95251423248223899]
["Tent4225",1690567.1308650291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4250","v":166313.87466559425},-1303941.6322945931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4250","v":275752.95308482234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4250","v":-139080.17390507544},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1558891.5813711416},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4250","v":201666.49955357015},-15598.253795046963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4250","v":254274.99994170931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4250","v":-128247.44328568524},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1603506.7466331809},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4250","v":154012.06886688154},-57132.463517880518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4250","v":261552.29958202565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4250","v":-131917.85946151204},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1415659.5706477338},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4250","v":248367.74928350025},-595036.0952151519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4250","v":230912.04131548366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4250","v":-116463.98163161169},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1426072.3983940454},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4250","v":205209.28539981315},-817477.18560702552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4250","v":232610.50566427282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4250","v":-117320.6278229165},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1407271.6954411592},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4250","v":123857.83656067084},-943418.96002492553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4250","v":229543.87242346435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4250","v":-115773.92495114876},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1450539.1821484696},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4250","v":279345.37267868157},-267423.79039216123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4250","v":236601.34858887058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4250","v":-119333.46983157546},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1448760.962086641},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4250","v":214004.07378089626},-953582.78522564063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4250","v":236311.29833039132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4250","v":-119187.17859538298},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1416453.8511656988},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4250","v":110502.20497924392},-16198.905381028813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4250","v":231041.59854773304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4250","v":-116529.32578183865},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1306529.3754215112},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4250","v":94616.871386898783},-433354.55764851224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4250","v":213111.52156389234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4250","v":-107486.02018112989},-1000954.9784492521,312095.80241454719,226514.04546951465,-232220.28624777967,-496978.0223658561,-705791.17599193915,129189.46104381545,-622454.59170973604,208815.57236410948,-233112.184878851,{"$f":"BI4250*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3053276.3860893603},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4250:BI4250)+Monte_Carlo!BJ4250/(1+Analise_Fundamentalista!$C$10)^10","v":-3059887.2883595154},{"$f":"(BK4250+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-80.677636558419252},0.42120447011538531]
["Tent4241",1690417.78847751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4266","v":216355.15938339802},-938229.27286466816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4266","v":275728.5934461974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4266","v":-139067.88775278468},1738319.9410632688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4266","v":196364.2015659867},-441849.32376719889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4266","v":283542.04243232781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4266","v":-143008.7189628685},1668140.3177307742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4266","v":225668.11955424171},-200704.49247107864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4266","v":272094.85525649897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4266","v":-137235.15692000437},1485994.3564279671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4266","v":237892.0282325467},-234726.19263121075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4266","v":242384.53745561841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4266","v":-122250.30863353662},1596518.0010287699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4266","v":249276.30398179815},-705888.85652177676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4266","v":260412.34648368947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4266","v":-131342.90686939436},1471791.0707719028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4266","v":263917.65326144244},-392231.59909899306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4266","v":240067.80131916993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4266","v":-121081.82771195493},1448622.1093635324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4266","v":195883.22961315163},-448478.2009409357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4266","v":236288.64968915016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4266","v":-119175.75541050937},1513458.1195456332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4266","v":105453.1983418047},-288086.78217527404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4266","v":246864.22574734769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4266","v":-124509.70719911643},1349495.1206339491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4266","v":160349.11780694561},-619735.87987311545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4266","v":220119.7798622525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4266","v":-111020.74128566797},1521165.2695159584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4266","v":126450.8521656649},-1645328.4551519142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4266","v":248121.35971463198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4266","v":-125143.76173538133},-585213.40778785746,-104951.79873175288,159823.32541965766,123300.06442341773,-327543.1129256835,-9327.9722303356248,-135482.07704914326,-60279.065285238074,-350287.72348958533,-1395900.0050069985,{"$f":"BI4266*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-18283336.518187139},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4266:BI4266)+Monte_Carlo!BJ4266/(1+Analise_Fundamentalista!$C$10)^10","v":-9815283.1464705709},{"$f":"(BK4266+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-233.1520235047912},2.1691063469604327E-3]
["Tent4244",1732262.830552585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4269","v":298866.40750521276},-228997.68563299213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4269","v":282554.05084063776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4269","v":-142510.41045573627},1640678.2679442549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4269","v":182871.95149434204},-339121.52537691727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4269","v":267615.44643082266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4269","v":-134975.89930735659},1644479.6961883488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4269","v":279275.75882604724},-190667.89822757931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4269","v":268235.50761923142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4269","v":-135288.63654897429},1526977.3657303154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4269","v":141764.60620563},-51063.508516050017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4269","v":249069.38636525191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4269","v":-125621.91331983346},1450007.7260615975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4269","v":198313.51422472371},-463115.57565861306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4269","v":236514.66135669014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4269","v":-119289.74781448688},1425747.5621005127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4269","v":259546.10068169303},-240329.88798236949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4269","v":232557.52074248213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4269","v":-117293.90407597361},1397641.5109634898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4269","v":158586.87205902772},-1138495.0804885752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4269","v":227973.06712387817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4269","v":-114981.66553273283},1543386.4857658974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4269","v":141147.289392698},-779502.4838513796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4269","v":251745.92208200853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4269","v":-126971.86460334757},1401210.3522115736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4269","v":206491.31223911198},-408205.39174178417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4269","v":228555.19042160638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4269","v":-115275.26822520274},1425761.32971062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4269","v":169975.02314234554},-1201906.6126262315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4269","v":232559.76641440767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4269","v":-117295.03671458524},209912.36225712212,-23610.026759109169,221554.73166872506,214148.57073499844,-147577.14789168607,134479.82936583206,-866916.80683840218,-513581.13698002062,-88434.157306268549,-916666.85978406365,{"$f":"BI4269*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12006396.312333185},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4269:BI4269)+Monte_Carlo!BJ4269/(1+Analise_Fundamentalista!$C$10)^10","v":-6164532.4312347574},{"$f":"(BK4269+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-150.75182240758133},7.8040398553303025E-2]
["Tent4256",1642834.7273478534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4281","v":176785.02996368636},-1181255.8062838314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4281","v":267967.19232596824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4281","v":-135153.30767132866},1541093.0126431133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4281","v":238902.14492801134},-1446038.9749871253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4281","v":251371.8275104994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4281","v":-126783.18434632623},1526379.7744188413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4281","v":265459.87835288863},-339291.41376877198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4281","v":248971.91163865378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4281","v":-125572.75046672544},1495968.5616007189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4281","v":140619.40040657987},-431591.61354202917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4281","v":244011.4568963465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4281","v":-123070.87006801892},1675810.5767015384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4281","v":302106.07303785085},-160551.65464068778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4281","v":273345.97183359182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4281","v":-137866.17649448587},1367925.5383816338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4281","v":179939.01390559351},-23656.089215466822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4281","v":223126.01488701045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4281","v":-112536.98140337308},1524818.7903970259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4281","v":281040.05035044276},-242317.50848695182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4281","v":248717.29533512163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4281","v":-125444.33088181014},1404660.7894947513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4281","v":223732.19560292858},-1111040.0748067205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4281","v":229118.00053005994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4281","v":-115559.13001846224},1400535.2000828956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4281","v":262705.17467258795},-274158.89537483465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4281","v":228445.06454144142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4281","v":-115219.72457138707},1494399.6150905536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4281","v":133653.95915698691},-169705.48912285341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4281","v":243755.54180991699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4281","v":-122941.79542229936},-871656.89166550536,-1082548.1868949407,49567.625756044989,-170031.62630712177,277034.21373626898,266871.95817376405,161995.50631680244,-773749.00869219424,101771.61926780765,84762.216421751131,{"$f":"BI4281*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1110205.6890232007},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4281:BI4281)+Monte_Carlo!BJ4281/(1+Analise_Fundamentalista!$C$10)^10","v":-1188534.5704477502},{"$f":"(BK4281+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.439792260748703},0.70412086830143372]
["Tent4267",1454838.11344044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4292","v":191910.78133504366},-278126.02029620064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4292","v":237302.55883792057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4292","v":-119687.13582967593},1642903.0093653225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4292","v":119086.26406216665},-759574.17443491064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4292","v":267978.32998954627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4292","v":-135158.92512046205},1414260.2952827977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4292","v":249299.1208758924},-1151205.4155048174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4292","v":230683.80174604253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4292","v":-116348.86555160319},1546779.8557139195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4292","v":180659.59866434892},-163233.83642174958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4292","v":252299.42378388866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4292","v":-127251.03156091977},1514420.6369878964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4292","v":223204.78895127508},-640525.696248658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4292","v":247021.22455695068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4292","v":-124588.89192406026},1539790.4523987498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4292","v":240727.7182474685},-390307.00655896898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4292","v":251159.36340458109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4292","v":-126676.02486002106},1541361.552107237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4292","v":294232.46957286558},-721854.73643764108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4292","v":251415.62970498196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4292","v":-126805.27664582078},1322495.7251862241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4292","v":133224.9987154011},-293115.41508254147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4292","v":215715.83583052066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4292","v":-108799.54548359409},1394327.8698891168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4292","v":266660.85828923195},-391378.31468527019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4292","v":227432.57021308472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4292","v":-114709.05773830175},1276883.6644411816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4292","v":187472.41743046071},-417043.11208845896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4292","v":208275.92988588419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4292","v":-105047.11635802401},31400.184047087663,-507668.50550365972,-787571.3584344855,142474.15446556819,-294888.57466449251,-25095.949766940452,-303011.91380561434,-52974.126020213793,-11993.943921255268,-126341.88113013806,{"$f":"BI4292*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1654811.3194050246},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4292:BI4292)+Monte_Carlo!BJ4292/(1+Analise_Fundamentalista!$C$10)^10","v":-2147535.5699981358},{"$f":"(BK4292+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-60.085169165173347},0.56339245459203835]
["Tent4274",1496794.6342459859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4299","v":241649.23859320444},-966543.80510221503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4299","v":244146.19982801488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4299","v":-123138.82970420514},1496119.1256148298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4299","v":225243.77179111703},-129396.07961449451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4299","v":244036.01579777157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4299","v":-123083.25672151767},1522705.8567556764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4299","v":127071.513497739},-1776623.2528140778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4299","v":248372.64904415995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4299","v":-125270.50331062199},1445494.6630987555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4299","v":139440.38547129874},-76730.914307485611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4299","v":235778.5235146959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4299","v":-118918.46555644638},1606800.1817369596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4299","v":210751.48700742371},-238421.77934552438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4299","v":262089.50064259252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4299","v":-132188.80494401662},1466287.6681647911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4299","v":124466.74533949984},-666316.81964175473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4299","v":239170.12651334945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4299","v":-120629.07184222789},1592653.4823155915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4299","v":272841.26744533057},-845538.54460265697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4299","v":259781.99443912721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4299","v":-131024.97927877968},1474949.6232197694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4299","v":224753.45720472085},-593101.44658806373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4299","v":240583.00130683731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4299","v":-121341.67662047643},1392884.647953463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4299","v":128231.08700815942},-660115.97904899088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4299","v":227197.16240025821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4299","v":-114590.32624628958},1507244.3804678582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4299","v":152467.5998758947},-103625.44207629605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4299","v":245850.68604867966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4299","v":-123998.5131176986},-603887.19638520083,216800.45125287643,-1526449.5935828006,179569.52912206264,102230.40336047523,-423309.01963113336,-443940.26199697889,-249106.66469698201,-419278.05588686286,170694.33073057968,{"$f":"BI4299*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2235734.5650115344},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4299:BI4299)+Monte_Carlo!BJ4299/(1+Analise_Fundamentalista!$C$10)^10","v":-1143249.6902954858},{"$f":"(BK4299+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.417678311517136},0.71023746719187719]
["Tent4281",1427983.7308672434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4306","v":124279.35669304282},-631456.46162348916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4306","v":232922.26824630148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4306","v":-117477.8699979887},1435752.5172845027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4306","v":167343.88462449471},-1058618.9787783485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4306","v":234189.45590027436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4306","v":-118116.99526324272},1576629.8457458243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4306","v":139485.06781872737},-1203063.4173888154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4306","v":257168.33596759976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4306","v":-129706.74108520104},1486949.4693482143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4306","v":193381.93126837953},-382958.58496975858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4306","v":242540.32849371395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4306","v":-122328.88420064765},1506481.2174602586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4306","v":150339.84876948773},-359565.81474162667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4306","v":245726.20447726583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4306","v":-123935.72895380648},1561330.0844539823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4306","v":288024.07680079876},-198239.39262426505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4306","v":254672.75074019769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4306","v":-128448.0549186915},1391695.4396178066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4306","v":249017.22319012517},-720443.2259357617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4306","v":227003.18742913561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4306","v":-114492.49203485082},1468207.1530628554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4306","v":99458.370953355668},-359402.66240274755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4306","v":239483.21885933165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4306","v":-120786.9847038688},1361232.4645157317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4306","v":102703.5250589619},-333731.14261299459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4306","v":222034.28960142951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4306","v":-111986.35323828338},1418858.0491397842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4306","v":113552.48766942928},-907915.6386110984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4306","v":231433.75374763648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4306","v":-116727.11519003975},-391732.7066821336,-775202.63351682224,-936116.75468768936,-69365.209408312745,-87435.4904486796,216009.37999803992,-358915.30735135172,-141248.05729392901,-120979.68119088658,-679656.51238407241,{"$f":"BI4306*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8902062.2452344783},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4306:BI4306)+Monte_Carlo!BJ4306/(1+Analise_Fundamentalista!$C$10)^10","v":-6406222.3386149351},{"$f":"(BK4306+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-156.20694616834086},6.5099559101192611E-2]
["Tent4293",1460444.5938676968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4318","v":278271.05520338798},-713172.9522414169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4318","v":238217.04694430961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4318","v":-120148.37174192231},1643205.2213307284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4318","v":323010.34776986041},-574914.77186249231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4318","v":268027.62459630676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4318","v":-135183.78760118669},1622295.9390867634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4318","v":222679.90772932381},-573088.01291122485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4318","v":264617.05531432439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4318","v":-133463.61538345704},1361440.7915685955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4318","v":184505.59304297625},-189157.63810420863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4318","v":222068.27038751356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4318","v":-112003.4919618587},1599131.7404124236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4318","v":185754.00218834559},-670784.17019884707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4318","v":260838.6805466662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4318","v":-131557.93490429712},1407026.0681721629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4318","v":274445.10029589152},-64120.560555123942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4318","v":229503.80749877292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4318","v":-115753.71760021657},1468727.5259304172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4318","v":141028.99866352679},-728543.10729011497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4318","v":239568.09827779167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4318","v":-120829.79492275609},1489174.4570691928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4318","v":129306.57286862101},-242669.04003432483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4318","v":242903.25222707869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4318","v":-122511.93027644116},1388841.5504670078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4318","v":148480.58227693301},-531688.84738420451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4318","v":226537.68189153131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4318","v":-114257.70727407305},1414072.1331072485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4318","v":188886.83929781948},-127788.34122677296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4318","v":230653.11010734967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4318","v":-116333.38575927791},-316833.22183564166,-119060.58709751183,-219254.66525103367,105412.73336442249,-355749.42236813239,324074.62963932392,-468775.8052715527,7028.8547849337047,-270928.29048981325,175418.22241911828,{"$f":"BI4318*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2297607.5509755868},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4318:BI4318)+Monte_Carlo!BJ4318/(1+Analise_Fundamentalista!$C$10)^10","v":191770.25650550565},{"$f":"(BK4318+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.285269756176354},0.85959461585634056]
["Tent4296",1677719.6135110632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4321","v":295517.73634916631},-64067.974180106728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4321","v":273657.35996374243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4321","v":-138023.22980908808},1477238.3402785251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4321","v":203797.62301340909},-176566.49135764802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4321","v":240956.32010394687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4321","v":-121529.96560394223},1508890.4118770254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4321","v":166323.99962603912},-541158.63146726915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4321","v":246119.17466037767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4321","v":-124133.92941111905},1511710.6703857775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4321","v":260768.65641759086},-43888.601218287629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4321","v":246579.19461347652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4321","v":-124365.94743435709},1477856.4514644784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4321","v":211095.22913116904},-330238.31658246386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4321","v":241057.14188247875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4321","v":-121580.81659333243},1557744.309449034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4321","v":264768.57850653993},-120627.81757505318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4321","v":254087.86533182807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4321","v":-128153.05911393011},1500029.9945341102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4321","v":135953.09625747186},-256120.14304879663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4321","v":244673.92814915357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4321","v":-123404.99746726087},1409684.3980896599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4321","v":227678.19638358589},-120809.71011898144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4321","v":229937.414843693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4321","v":-115972.4140249089},1358360.5232980396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4321","v":222383.29670721237},-828831.57076761744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4321","v":221565.83954262623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4321","v":-111750.08336368964},1377225.7369195919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4321","v":112261.35762963066},-109299.04581863357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4321","v":224642.99529216293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4321","v":-113302.09342193522},367083.89232371398,146657.48615576571,-252849.38659197142,339093.30237842264,333.23783785149863,270075.5671493847,1101.8838905679295,220833.48708338855,-496632.51788146852,114303.21368122479,{"$f":"BI4321*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1497130.2481180285},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4321:BI4321)+Monte_Carlo!BJ4321/(1+Analise_Fundamentalista!$C$10)^10","v":1282550.0340642184},{"$f":"(BK4321+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.334453701934947},0.93409196004537454]
["Tent4308",1731786.2327052408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4333","v":256035.64560724451},-193916.37038166061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4333","v":282476.31168349955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4333","v":-142471.20153567553},1576082.9425602057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4333","v":179507.3202708633},-896489.87155160308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4333","v":257079.1291175833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4333","v":-129661.74826073617},1411206.4739976751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4333","v":110460.63696509169},-741678.22345382115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4333","v":230185.68474010326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4333","v":-116097.63270337401},1455503.7863958748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4333","v":170563.6096161762},-461895.96747957316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4333","v":237411.13854463468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4333","v":-119741.89964751876},1524784.0718929374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4333","v":130013.02261761179},-529104.07197278889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4333","v":248711.63230651169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4333","v":-125441.47464765167},1428719.3737692048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4333","v":159842.42262987085},-58245.099502360747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4333","v":233042.26093924348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4333","v":-117538.39012810888},1403453.501482863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4333","v":128608.73415746218},-50509.268868957006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4333","v":228921.07653430491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4333","v":-115459.8084218327},1390281.4189999402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4333","v":149224.76512722223},-455071.6966835885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4333","v":226772.54272181779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4333","v":-114376.16288716557},1322691.0520837423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4333","v":239317.37652244588},-1088085.2151040486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4333","v":215747.69612629016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4333","v":-108815.61470579723},1449125.1547130204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4333","v":233991.75996653008},-149885.03698127542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4333","v":236370.70276951848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4333","v":-119217.14012301891},202124.38537340789,-589565.17042389256,-517129.53445200023,-173663.11896628106,-275820.89169631706,217101.19393864475,191560.73340097739,-193450.55172171403,-741835.75716110994,201260.28563175423,{"$f":"BI4333*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2636083.9005322433},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4333:BI4333)+Monte_Carlo!BJ4333/(1+Analise_Fundamentalista!$C$10)^10","v":25924.597657708218},{"$f":"(BK4333+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.028531541519882},0.8445540850549853]
["Tent4314",1500418.031134069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4339","v":160718.77031587737},-901598.98235802155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4339","v":244737.22184296203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4339","v":-123436.92059933797},1712044.8573624375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4339","v":137922.8105199071},-161615.78850892969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4339","v":279256.24283834908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4339","v":-140847.11109544704},1528457.7058609356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4339","v":205350.17164221872},-732104.64032679866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4339","v":249310.84862672366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4339","v":-125743.69846462093},1454506.5533961838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4339","v":225742.78503964175},-1096239.5690561605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4339","v":237248.47718705953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4339","v":-119659.85893083339},1536678.2839096482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4339","v":99121.990193311663},-556617.73610350071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4339","v":250651.72922922115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4339","v":-126419.99188340412},1376593.3062860786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4339","v":264326.28977771965},-114356.37877200237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4339","v":224539.83783001392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4339","v":-113250.06439517488},1412815.1068906446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4339","v":126010.84602218626},-1232019.5620582518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4339","v":230448.07317920579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4339","v":-116229.97228245311},1433398.1040811767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4339","v":102336.56613087894},-462212.59487151372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4339","v":233805.4212282724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4339","v":-117923.30156614863},1570543.0845515714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4339","v":239833.89224852825},-798995.09469593328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4339","v":256175.50797313941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4339","v":-129205.99326515901},1280894.7203380729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4339","v":133145.67010751323},-120856.56871423962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4339","v":208930.18400473133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4339","v":-105377.09932143179},-619579.91079852008,114716.15375387945,-403187.31852247723,-752908.16576029267,-333264.00856437202,261259.6844405563,-991790.61513931281,-243993.909078511,-432191.6877394247,115842.18607657314,{"$f":"BI4339*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1517287.5302266518},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4339:BI4339)+Monte_Carlo!BJ4339/(1+Analise_Fundamentalista!$C$10)^10","v":-1573396.7132307615},{"$f":"(BK4339+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.126421514199329},0.64992154183221873]
["Tent4326",1518121.8724888836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4351","v":204224.02714633499},-1040133.6408958934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4351","v":247624.94303746874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4351","v":-124893.38647369553},1540697.8923173542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4351","v":134884.36320252405},-629612.09147879668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4351","v":251307.37837111732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4351","v":-126750.67844779271},1359944.837225992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4351","v":250521.061714838},-680230.01975924172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4351","v":221824.2612499161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4351","v":-111880.42226156418},1603660.7488212262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4351","v":149871.57194632149},-309772.20795827277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4351","v":261577.41929325135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4351","v":-131930.52896791854},1619657.3833103054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4351","v":291637.34087560308},-659941.80767294066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4351","v":264186.67338275036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4351","v":-133246.54574478482},1324269.8115442994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4351","v":107132.49173398645},-69713.812267212488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4351","v":216005.21182945924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4351","v":-108945.49664678598},1480228.095570693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4351","v":275120.16480520839},-1150885.0041509189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4351","v":241443.9871334096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4351","v":-121775.92784843207},1412313.2476300248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4351","v":135634.30492516648},-56551.705070145377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4351","v":230366.21356498386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4351","v":-116188.68514752154},1248282.8390560392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4351","v":99062.320811650119},-642108.89094339556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4351","v":203610.77230850904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4351","v":-102694.1735521628},1296870.9234318784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4351","v":216591.43158429538},-11058.256372203938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4351","v":211536.10547437778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4351","v":-106691.43524105442},-713178.05718578526,-370171.02835294802,-319765.11905605177,-30253.745686618466,-237364.33915937203,144478.39464944723,-756096.78006073309,193260.12827248342,-442129.97137539915,310377.84544541477,{"$f":"BI4351*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4065293.055171201},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4351:BI4351)+Monte_Carlo!BJ4351/(1+Analise_Fundamentalista!$C$10)^10","v":111561.6928184689},{"$f":"(BK4351+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.0956376210507663},0.85244844836647782]
["Tent4333",1644303.5749041941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4358","v":296618.55684894213},-149922.24484186963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4358","v":268206.78000272915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4358","v":-135274.14734095562},1572895.7129922726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4358","v":262652.82240829663},-127829.68407263928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4358","v":256559.25152770782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4358","v":-129399.54013277101},1467557.3940906189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4358","v":174717.18125001469},-356114.46531343326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4358","v":239377.23492523265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4358","v":-120733.53010321724},1379042.6157002037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4358","v":181543.14086655938},-334154.97202955827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4358","v":224939.35127827185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4358","v":-113451.56504726052},1480565.7316659566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4358","v":169066.38783406731},-310977.33829352102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4358","v":241499.05986529769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4358","v":-121803.70461398522},1477247.2013211362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4358","v":209421.04072338517},-1435994.7095618334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4358","v":240957.76545244726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4358","v":-121530.69458732587},1476869.3045065759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4358","v":150901.087745967},-121672.69933434413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4358","v":240896.12568631562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4358","v":-121499.60563869575},1404454.8125016454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4358","v":218874.13245306816},-1074771.3399738651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4358","v":229084.40306854571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4358","v":-115542.18463043323},1522911.2759938966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4358","v":238598.15504287547},-150399.83548392059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4358","v":248406.15552877416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4358","v":-125287.40281307505},1425987.1770853011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4358","v":118892.35913552823},-149054.02726750352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4358","v":232596.60498732072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4358","v":-117313.61680618479},279628.94466884603,261982.8497305942,-62753.57924140316,-41124.044931987562,-22215.59520814124,-1107146.5979733269,148624.90845924272,-742354.98908268439,211317.072274654,85121.320049160655,{"$f":"BI4358*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1114909.1867245256},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4358:BI4358)+Monte_Carlo!BJ4358/(1+Analise_Fundamentalista!$C$10)^10","v":37722.739312646096},{"$f":"(BK4358+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.762238573094772},0.84565793577253512]
["Tent4345",1606827.9378869925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4370","v":247185.76784601843},-299900.30968875805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4370","v":262094.02802290066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4370","v":-132191.08839677222},1603987.6379274544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4370","v":105442.2485650515},-478925.21781943616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4370","v":261630.73905484378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4370","v":-131957.42159638141},1538453.7066385907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4370","v":266808.59443986963},-46955.561436300268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4370","v":250941.32320720729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4370","v":-126566.05298762656},1660898.6988152536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4370","v":253378.04069150783},-864150.22349820065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4370","v":270913.65531204722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4370","v":-136639.4008570023},1435346.5655218952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4370","v":104222.35237594081},-392245.62228415295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4370","v":234123.24001608658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4370","v":-118083.5982802364},1505938.5815485462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4370","v":198747.81722243305},-103999.45502199858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4370","v":245637.69367377704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4370","v":-123891.08719093872},1451092.75392053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4370","v":233855.22696902786},-272112.24605887081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4370","v":236691.64316996298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4370","v":-119379.01126966535},1452439.9123481298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4370","v":283496.52308239311},-952369.84034988785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4370","v":236911.38180553771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4370","v":-119489.83977506307},1339368.7134404613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4370","v":139758.30020967202},-441297.53522353928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4370","v":218468.03434043177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4370","v":-110187.65844157929},1339362.0269532115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4370","v":163682.7853983985},-29500.786913335553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4370","v":218466.94368950688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4370","v":-110187.10835528426},77188.39778338882,-243809.65179592225,344228.30322315003,-476497.92835164786,-171983.62817236193,216494.96868327277,79055.612810454681,-551451.77523702011,-193258.85911501478,242461.83381928556,{"$f":"BI4370*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3175737.0045374702},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4370:BI4370)+Monte_Carlo!BJ4370/(1+Analise_Fundamentalista!$C$10)^10","v":1010022.8574713421},{"$f":"(BK4370+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.183309483297906},0.91923210872052763]
["Tent4349",1544210.3669133256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4374","v":192122.12225090657},-1273392.2796570365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4374","v":251880.30755256835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4374","v":-127039.64394861544},1639167.7999713356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4374","v":149987.67814143604},-397395.13287365146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4374","v":267369.06993593631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4374","v":-134851.63559459639},1542338.525227868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4374","v":200366.77362240243},-238638.62695904236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4374","v":251574.98641917561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4374","v":-126885.65061561896},1513233.3725811627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4374","v":176322.02492415716},-676418.40057709441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4374","v":246827.56666530471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4374","v":-124491.2176364528},1547023.9646106772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4374","v":295227.55040222214},-683712.15966443252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4374","v":252339.24104279914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4374","v":-127271.11399786829},1496447.3736270601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4374","v":121705.65344751019},-366790.53779339202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4374","v":244089.55721417803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4374","v":-123110.26114493953},1328426.7985957046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4374","v":148682.63622449784},-53523.937110402745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4374","v":216683.26917153815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4374","v":-109287.48512596264},1375225.6766357964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4374","v":185194.35318738245},-234045.08835715591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4374","v":224316.76007823087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4374","v":-113137.5517559982},1381728.4275094888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4374","v":231554.69131894122},-220757.4334613783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4374","v":225377.44126849985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4374","v":-113672.52236193429},1414276.9383383042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4374","v":159497.91958925209},-561146.56716842228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4374","v":230686.51643960335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4374","v":-116350.23474837266},-956429.4938021769,-114890.02039087549,86417.482466916714,-377760.02662408532,-263416.4822172795,-124105.58827664332,202554.48315967061,62328.473152459221,122502.17676412848,-287312.36588793946,{"$f":"BI4374*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3763184.0765982177},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4374:BI4374)+Monte_Carlo!BJ4374/(1+Analise_Fundamentalista!$C$10)^10","v":-3063882.535104434},{"$f":"(BK4374+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-80.767812295108257},0.42059071497699296]
["Tent4363",1592923.5853172548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4388","v":179586.66851981357},-93440.78157925501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4388","v":259826.05166642444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4388","v":-131047.20020793284},1641924.3943512293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4388","v":203491.05881767464},-37890.966438962074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4388","v":267818.70546169259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4388","v":-135078.41607479253},1602730.2858044135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4388","v":106164.85960071966},-227198.37266414429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4388","v":261425.64896722414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4388","v":-131853.98130777071},1469574.1491237811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4388","v":107223.00400143594},-300619.26354101929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4388","v":239706.19326465015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4388","v":-120899.4452186925},1473733.8998642096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4388","v":239269.06915695209},-500718.44537079101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4388","v":240384.70139948119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4388","v":-121241.66106201398},1454031.9965824683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4388","v":283150.20748423634},-704059.09314661392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4388","v":237171.07094840775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4388","v":-119620.81792324819},1451311.7296764511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4388","v":219555.01238625534},-1228258.6053377884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4388","v":236727.3608946524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4388","v":-119397.0260445054},1310179.8908320963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4388","v":173511.95998672457},-446742.03083090612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4388","v":213706.96695400553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4388","v":-107786.34207245139},1347763.3200409301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4388","v":148481.39272988535},-154960.74183347618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4388","v":219837.30120821961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4388","v":-110878.26890273293},1360791.4942475148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4388","v":101749.48740383054},-80735.560466032854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4388","v":221962.36175457662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4388","v":-111950.0753404875},214924.73839905014,298340.38176561263,8538.1545960287913,-74589.511493625701,-142306.33587637171,-303358.63263721799,-891373.25810138602,-167309.44596262742,102479.68320189585,131026.21335188681,{"$f":"BI4388*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1716166.1600569452},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4388:BI4388)+Monte_Carlo!BJ4388/(1+Analise_Fundamentalista!$C$10)^10","v":406547.95025460626},{"$f":"(BK4388+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.437574984177199},0.87755858407943788]
["Tent4366",1460785.584120159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4391","v":261543.00093294631},-198219.93882101047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4391","v":238272.66678180255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4391","v":-120176.42444846471},1496145.8555705675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4391","v":106843.63900433834},-227961.05093587094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4391","v":244040.3757927673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4391","v":-123085.4557509585},1577571.1911312982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4391","v":183831.30790965603},-278917.09296242491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4391","v":257321.88134605769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4391","v":-129784.18401989802},1691069.7853558438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4391","v":266602.44277814543},-500599.82495693216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4391","v":275834.94241118088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4391","v":-139121.52646228558},1591412.2813817845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4391","v":266154.45163298672},-210917.15670880012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4391","v":259579.53881543732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4391","v":-130922.86772191018},1414101.9813850722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4391","v":263953.17440792132},-465210.76157906203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4391","v":230657.97874025049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4391","v":-116335.84132794164},1596910.689123756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4391","v":309193.87764857453},-18453.007581044312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4391","v":260476.39889536641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4391","v":-131375.21267230748},1422442.3848484957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4391","v":133140.78651519897},-760409.81759107357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4391","v":232018.40438852456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4391","v":-117021.9925862699},1362971.9050965579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4391","v":141411.46415963635},-30347.156887101813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4391","v":222318.01443442859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4391","v":-112129.45415043412},1372184.9630095426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4391","v":212352.35929434784},-1065293.2906799242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4391","v":223820.78109779503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4391","v":-112887.39725327902},181419.30444527365,-162.49188972379488,32451.912273390786,-97283.966229891434,183893.96601771371,-86935.449758831863,419842.05629058916,-512272.6192736199,221252.867556529,-742007.54754106037,{"$f":"BI4391*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9718728.8789070044},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4391:BI4391)+Monte_Carlo!BJ4391/(1+Analise_Fundamentalista!$C$10)^10","v":-4458129.4205066785},{"$f":"(BK4391+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-112.23701758947264},0.22720920685097243]
["Tent4382",1601316.9484644765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4407","v":244189.15973006899},-83761.917959480706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4407","v":261195.11571120771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4407","v":-131737.7083722355},1646159.0946310109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4407","v":150054.62417278523},-285428.22138053348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4407","v":268509.43881753477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4407","v":-135426.797893293},1490909.2490693072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4407","v":141572.32882536214},-428607.68732961745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4407","v":243186.21881757115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4407","v":-122654.64875751182},1584106.7434577285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4407","v":185611.8736711547},-27017.837351489128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4407","v":258387.91286953312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4407","v":-130321.85314733488},1418755.4546973596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4407","v":109656.71157947768},-991714.48267161986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4407","v":231417.01929210842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4407","v":-116718.67491420946},1502979.0042745578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4407","v":238557.64842467921},-204339.86115556335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4407","v":245154.94906205175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4407","v":-123647.60764230866},1479575.5763873132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4407","v":156667.21827549022},-77199.258093725555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4407","v":241337.55297384481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4407","v":-121722.24616975515},1347272.6703666931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4407","v":145152.4759280713},-27774.152786444381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4407","v":219757.27001979129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4407","v":-110837.90396201365},1543481.3809206758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4407","v":114639.24159279971},-149445.25530997568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4407","v":251761.40068601415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4407","v":-126979.67147146205},1318392.8523710014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4407","v":134830.17924474389},-1561165.5629187084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4407","v":215046.60520709655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4407","v":-108462.00889351523},289884.64910956041,-2290.9562835064717,-166503.78844419599,286660.09604186378,-767359.42671424313,155725.12868885897,199083.26698585434,226297.68919940456,89975.715497376121,-1319750.7873603832,{"$f":"BI4407*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17285942.889104974},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4407:BI4407)+Monte_Carlo!BJ4407/(1+Analise_Fundamentalista!$C$10)^10","v":-8206549.1905324981},{"$f":"(BK4407+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-196.84168302386229},1.3191752493311984E-2]
["Tent4385",1638667.4743204608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4410","v":182355.11573810838},-699502.85478462314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4410","v":267287.46047292597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4410","v":-134810.47462721309},1652365.0583420012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4410","v":203476.82361745063},-377438.98549119709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4410","v":269521.71025520738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4410","v":-135937.35230808958},1395605.9212112341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4410","v":186265.09030914589},-46296.811129136506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4410","v":227641.03660275566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4410","v":-114814.20091593394},1571242.2115604947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4410","v":179436.0774190221},-510077.56513620302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4410","v":256289.54446052414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4410","v":-129263.50929289169},1542702.8056237714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4410","v":213479.0726939739},-41263.307775964648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4410","v":251634.40517462598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4410","v":-126915.61936390908},1416107.2623448474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4410","v":257481.94161935413},-919094.79929868388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4410","v":230985.06551268752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4410","v":-116500.81249029435},1435473.1878537345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4410","v":268669.99594479008},-345841.33714164037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4410","v":234143.89372530268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4410","v":-118094.01529096076},1375722.7424871172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4410","v":141931.76713292772},-254389.37418435098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4410","v":224397.83782656564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4410","v":-113178.44454504029},1277565.1948420859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4410","v":154528.42731101083},-288908.76771850762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4410","v":208387.09614319235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4410","v":-105103.18474179228},1392786.2896469096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4410","v":134402.73043473807},-30016.962548166215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4410","v":227181.11891224916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4410","v":-114582.23447038153},-384670.75320080185,-40377.803926628665,252795.11486683111,-203615.45254954847,296934.55072872614,-547128.6046569366,38878.537237491633,-1238.2137698979059,-31096.429006096718,216984.65232843952,{"$f":"BI4410*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2842039.8334928066},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4410:BI4410)+Monte_Carlo!BJ4410/(1+Analise_Fundamentalista!$C$10)^10","v":910067.5557677974},{"$f":"(BK4410+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.9272428264507617},0.91318952137548481]
["Tent4398",1502305.2811037237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4423","v":234667.43358082924},-1075876.4662399103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4423","v":245045.0562630452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4423","v":-123592.18154650167},1469072.4830813238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4423","v":169762.07022668034},-364321.28090528265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4423","v":239624.36516676252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4423","v":-120858.17397950099},1424230.5721261071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4423","v":263347.2883489221},-713010.8333872403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4423","v":232310.08042638632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4423","v":-117169.10380889126},1414948.346118252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4423","v":157772.10676469878},-69850.127168977881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4423","v":230796.03156897298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4423","v":-116405.47036078434},1475149.4920233241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4423","v":209825.23826687096},-899814.84607516823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4423","v":240615.60244512014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4423","v":-121358.11949780976},1431061.7001215918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4423","v":135992.2790743548},-1640017.2368770477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4423","v":233424.32409246985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4423","v":-117731.0894598803},1438821.8280863918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4423","v":158109.51384381883},-45267.393849934284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4423","v":234690.09944296704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4423","v":-118369.50240850882},1477396.1866419429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4423","v":155421.32920193454},-571496.76936241973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4423","v":240982.06684896012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4423","v":-121542.95136432619},1374326.775693774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4423","v":155467.02192773399},-541470.23368105828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4423","v":224170.13792713854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4423","v":-113063.60065576833},1411711.0312119531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4423","v":91458.58210586285},-891089.52166907303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4423","v":230267.98442480506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4423","v":-116139.14179451016},-719756.15794253757,-75793.019491340776,-334522.56842082314,202312.54080390953,-570732.12486098695,-1388331.7231701033,229162.71702834274,-296636.32467585127,-274896.67448195408,-685502.09693291527,{"$f":"BI4423*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8978627.0343086589},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4423:BI4423)+Monte_Carlo!BJ4423/(1+Analise_Fundamentalista!$C$10)^10","v":-6619415.3749810047},{"$f":"(BK4423+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-161.0188740262949},5.5125784478891569E-2]
["Tent4403",1536600.0845564783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4428","v":141590.33711645656},-423569.90604163363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4428","v":250638.97392233493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4428","v":-126413.55855139406},1516660.6660224267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4428","v":149100.58512733234},-586855.00283026381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4428","v":247386.60171943661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4428","v":-124773.17542395031},1498107.5358774532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4428","v":245151.35157149448},-946638.83359495946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4428","v":244360.35074540658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4428","v":-123246.83995939761},1534838.2830687277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4428","v":108067.97895279287},-555393.45704964013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4428","v":250351.60174164674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4428","v":-126268.6180442536},1517161.9407145444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4428","v":135386.89343281795},-264838.64672685514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4428","v":247468.36598311743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4428","v":-124814.41446739384},1499811.7669872525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4428","v":220300.80841527812},-280247.06726261968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4428","v":244638.33246685748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4428","v":-123387.04424634836},1385270.5584141193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4428","v":152572.80817063828},-795565.1152049849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4428","v":225955.2077702448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4428","v":-113963.92763843371},1342384.4544018467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4428","v":250141.09350224279},-153291.31477632094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4428","v":218959.93996231345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4428","v":-110435.75848428362},1340520.293847858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4428","v":253095.99891737304},-27074.159185745666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4428","v":218655.87171894024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4428","v":-110282.39706532413},1395332.2238084285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4428","v":217283.05706701928},-215717.47385550605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4428","v":227596.39308301761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4428","v":-114791.68428131791},-157754.15355423623,-315140.99140744517,-580373.97123745596,-323242.4943994541,-6797.801778313602,61305.029373167563,-531001.02690253558,205373.96020395163,334395.31438524346,114370.29201321294,{"$f":"BI4428*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1498008.8323378286},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4428:BI4428)+Monte_Carlo!BJ4428/(1+Analise_Fundamentalista!$C$10)^10","v":-377099.98697967082},{"$f":"(BK4428+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.125100825926477},0.8037346003651189]
["Tent4415",1580499.6417365696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4440","v":202440.17444365346},-1432345.0117258001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4440","v":257799.54880310415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4440","v":-130025.10282875074},1476663.6106810838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4440","v":148248.26244210632},-6179.0542863332585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4440","v":240862.57441303271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4440","v":-121482.6835464},1751349.3449409779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4440","v":162300.39033546433},-679968.62294311658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4440","v":285667.30355365027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4440","v":-144080.62656364153},1702753.2607152394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4440","v":312664.16592275741},-92885.539408557088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4440","v":277740.66551074135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4440","v":-140082.70674027249},1417336.5598975604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4440","v":254220.62377738158},-412260.02465684171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4440","v":231185.57954386185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4440","v":-116601.9447756032},1489770.1385095909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4440","v":203619.76686507999},-1688583.9118471129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4440","v":243000.41542946719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4440","v":-122560.93600760086},1500106.4959852311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4440","v":230485.78663815247},-908854.63858881302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4440","v":244686.40650666846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4440","v":-123411.29111566539},1625874.8930861014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4440","v":313927.51614279085},-317783.71497382846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4440","v":265200.82813011738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4440","v":-133758.05003531938},1465843.6487982599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4440","v":274414.78221254027},-572776.94984659308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4440","v":239097.70131986708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4440","v":-120592.54310013483},1480934.9799916982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4440","v":128231.72056582906},-34226.071234738483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4440","v":241559.28895314987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4440","v":-121834.08206568216},-1102130.3913077931,261449.09902240575,-376081.55561764352,357436.58528466919,-43455.766111201476,-1364524.6655601668,-557093.7365596575,127586.57926376039,-179857.00941432058,213730.85621855827,{"$f":"BI4440*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2799421.9890733357},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4440:BI4440)+Monte_Carlo!BJ4440/(1+Analise_Fundamentalista!$C$10)^10","v":-685788.56126795174},{"$f":"(BK4440+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.092435103671693},0.76845797909803049]
["Tent4422",1637858.5577078802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4447","v":202825.86547155931},-542429.31599937729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4447","v":267155.51590790635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4447","v":-134743.92638958417},1586477.6023897158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4447","v":308103.77512772568},-25132.025690936967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4447","v":258774.63004858326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4447","v":-130516.89980744384},1563512.189913535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4447","v":227885.07050478252},-522703.62041095045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4447","v":255028.67983252913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4447","v":-128627.57314145412},1321435.4345881208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4447","v":125131.64544970666},-130262.84016574103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4447","v":215542.88897841581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4447","v":-108712.3171221278},1496325.6832448503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4447","v":220546.89128754233},-1291774.7173551561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4447","v":244069.70796853511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4447","v":-123100.24987758948},1446591.0389225017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4447","v":284816.50360135926},-357476.79493238823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4447","v":235957.35632504051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4447","v":-119008.66259000276},1480019.8313458501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4447","v":235296.18928532957},-1065525.1908051868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4447","v":241410.01659537308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4447","v":-121758.79429361457},1534380.7075888803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4447","v":290579.5758270339},-339448.71953458973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4447","v":250276.96537404947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4447","v":-126230.97406304162},1343322.6541515714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4447","v":162135.873367063},-360185.00380989036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4447","v":219112.97224766118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4447","v":-110512.94263270761},1362985.6985803118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4447","v":199299.55931965398},-1105038.3517325339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4447","v":222320.26432667425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4447","v":-112130.58891762806},-207191.86100949577,411229.47967792815,-168417.44321509288,101699.37714025364,-950258.36797666806,44288.402404008782,-710577.77921809873,75176.847603452014,-89449.100827873786,-795549.11700383364,{"$f":"BI4447*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10420010.151697649},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4447:BI4447)+Monte_Carlo!BJ4447/(1+Analise_Fundamentalista!$C$10)^10","v":-5990823.5076023741},{"$f":"(BK4447+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-146.83108079683467},8.8485445121212744E-2]
["Tent4434",1510216.1359217565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4459","v":238658.70319284679},-1316977.548590915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4459","v":246335.41707609477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4459","v":-124242.99454513536},1598508.509019295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4459","v":169411.64501878596},-64056.923586113779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4459","v":260737.02359736632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4459","v":-131506.6626838943},1460386.6287381491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4459","v":167709.94829224661},-489826.32578751945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4459","v":238207.59209607737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4459","v":-120143.60304616884},1588248.8124219505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4459","v":257517.36596567629},-1206237.6156193721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4459","v":259063.5368822754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4459","v":-130662.61434004543},1431234.4193990538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4459","v":214756.82669104679},-44567.556963322022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4459","v":233452.49679850752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4459","v":-117745.29879041063},1518521.7182305006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4459","v":148013.16410177291},-610918.21805028571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4459","v":247690.16295214486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4459","v":-124926.28112441007},1517054.2910956196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4459","v":213986.85385141801},-894212.85794813652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4459","v":247450.80696414976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4459","v":-124805.55831051752},1427029.2989737419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4459","v":196219.05359828437},-5190.6140772582576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4459","v":232766.58829231071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4459","v":-117399.35045782657},1449786.2362473111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4459","v":224774.45402353289},-313770.27076112223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4459","v":236478.53355717685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4459","v":-119271.52621220516},1393184.8512913566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4459","v":120990.38793025701},-495072.60096332885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4459","v":227246.1293743811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4459","v":-114615.0234805365},-956226.42286710883,234585.08234614422,-204052.38844536431,-820319.32711146586,285896.46773582167,-340141.17212077801,-557580.75544308627,306395.67735551024,28211.190607382348,-261451.10713922724,{"$f":"BI4459*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3424456.3061342817},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4459:BI4459)+Monte_Carlo!BJ4459/(1+Analise_Fundamentalista!$C$10)^10","v":-3269439.0419529625},{"$f":"(BK4459+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-85.407377913892134},0.38930572034462835]
["Tent4439",1623446.7906280765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4464","v":181213.17149074448},-463019.39770181372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4464","v":264804.77380552498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4464","v":-133558.29404458945},1435265.2760134742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4464","v":165809.5063456067},-626505.5208574346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4464","v":234109.98066566349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4464","v":-118076.91072624257},1627386.5195550206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4464","v":229160.58104298357},-145806.51912062243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4464","v":265447.39359040314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4464","v":-133882.40905563775},1501413.8283746876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4464","v":137225.63393681473},-46929.719884220933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4464","v":244899.64901001204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4464","v":-123518.8431984888},1453570.7548301532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4464","v":191777.48752781766},-1226682.3237454169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4464","v":237095.83656524439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4464","v":-119582.87232383774},1463289.914930033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4464","v":125264.49181432341},-23528.195473394771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4464","v":238681.15491795287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4464","v":-120382.45162017181},1422222.7025154387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4464","v":219691.28954707057},-410930.00010878639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4464","v":231982.57141213751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4464","v":-117003.91968249246},1411799.7856585735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4464","v":209535.03674123861},-357152.14478625648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4464","v":230282.46140138182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4464","v":-116146.44347667671},1328953.611951896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4464","v":89565.744957220202},-961654.89590643952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4464","v":216769.19911542628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4464","v":-109330.82519324357},1523003.0861218842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4464","v":149417.29637845603},-292992.48792234005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4464","v":248421.13092575985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4464","v":-125294.95588111573},-150559.74645013374,-344662.944572407,214919.04645712653,211676.71986411704,-917391.87197619257,220034.99963870968,-76260.058832070776,-33481.090120312758,-764650.77702703665,-20449.016499239908,{"$f":"BI4464*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-267838.84861415264},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4464:BI4464)+Monte_Carlo!BJ4464/(1+Analise_Fundamentalista!$C$10)^10","v":-1155696.1268526406},{"$f":"(BK4464+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.698603785549942},0.70856225671496031]
["Tent4452",1816618.1344341522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4477","v":342158.349595659},-239152.25715054298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4477","v":296313.47140964377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4477","v":-149450.18239348877},1667439.8674245209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4477","v":313724.22827384883},-906917.37992097531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4477","v":271980.60292252648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4477","v":-137177.53202677952},1483840.3834917399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4477","v":248508.79054402994},-532751.50790045119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4477","v":242033.19713485544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4477","v":-122073.10482714059},1609850.6098619304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4477","v":273974.68921039888},-209277.47170211188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4477","v":262587.06418105034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4477","v":-132439.75864254782},1490421.8005047175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4477","v":187437.92930109688},-296253.13172876922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4477","v":243106.70977074979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4477","v":-122614.54716681177},1533931.1778685655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4477","v":188813.3024164582},-166103.28049913337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4477","v":250203.64137193619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4477","v":-126193.99199321699},1409272.5959325037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4477","v":256226.46217558664},-270744.83304867096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4477","v":229870.24468591026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4477","v":-115938.53573957723},1431639.1974382179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4477","v":168053.3561754995},-32054.548262331715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4477","v":233518.52123350662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4477","v":-117778.59921312208},1416987.4382340973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4477","v":146059.98309973217},-390118.16971083771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4477","v":231128.63337004351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4477","v":-116573.22311126821},1468981.5569815752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4477","v":226671.09525205498},-408392.32314416539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4477","v":239609.53396600133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4477","v":-120850.69363900775},249869.38146127103,-458390.0807513796,-164282.62504870642,194844.52304678952,11676.960176265682,146719.67129604408,99413.338073248713,251738.72993355227,-129502.77635233024,-62962.387565116835,{"$f":"BI4477*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-824674.05667484098},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4477:BI4477)+Monte_Carlo!BJ4477/(1+Analise_Fundamentalista!$C$10)^10","v":-323112.61397583835},{"$f":"(BK4477+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.906565039941285},0.80955130576917611]
["Tent4455",1609845.3625127375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4480","v":134941.79119709419},-678419.66561449762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4480","v":262586.20827180584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4480","v":-132439.32695177084},1505856.1964754807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4480","v":221737.46493789664},-46172.470638016399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4480","v":245624.25562285725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4480","v":-123884.30950664572},1500006.6773618241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4480","v":175417.07037996649},-241892.81285456772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4480","v":244670.12482244853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4480","v":-123403.07920189458},1495413.7635941396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4480","v":124989.61490942178},-818806.09860471869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4480","v":243920.9623008426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4480","v":-123025.22774963446},1558653.1941971569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4480","v":227352.56719835105},-623815.35542929301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4480","v":254236.11596839427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4480","v":-128227.83156544698},1483376.3021754646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4480","v":286568.94063768024},-580363.86901076243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4480","v":241957.49958277485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4480","v":-122034.92562147921},1385160.9297924368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4480","v":216930.8233577866},-837277.49180789222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4480","v":225937.32595081296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4480","v":-113954.90867225945},1268305.3638524709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4480","v":136905.65688569026},-17239.595408733061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4480","v":206876.70019745658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4480","v":-104341.39369495685},1316885.9740498681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4480","v":116934.91638235259},-1344365.8792572846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4480","v":214800.8142299708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4480","v":-108338.04049549617},1272922.2864325575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4480","v":250682.42584217223},-871569.43910887116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4480","v":207629.77886104767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4480","v":-104721.22031267664},-413330.99309736851,297304.94041609176,54791.303145952726,-572920.74914408871,-270454.50382799469,-173872.35441178654,-508364.25117155211,222201.36797945696,-1120968.1891404574,-517978.45471832785,{"$f":"BI4480*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6784421.7800817797},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4480:BI4480)+Monte_Carlo!BJ4480/(1+Analise_Fundamentalista!$C$10)^10","v":-4814335.7861504452},{"$f":"(BK4480+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-120.27686430884985},0.18727203181343849]
["Tent4462",1631658.4813521672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4487","v":230228.89534102421},-257274.04218586811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4487","v":266144.20477259258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4487","v":-134233.85631781124},1661318.5743715167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4487","v":324731.38840844552},-76107.001692482605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4487","v":270982.14234367927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4487","v":-136673.94332758358},1733929.9542159867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4487","v":131884.0255751212},-91569.092521874962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4487","v":282825.97986667138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4487","v":-142647.56197417883},1518121.5186696593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4487","v":176328.70153806554},-320550.49263546447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4487","v":247624.88532506314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4487","v":-124893.3573655706},1516168.3002936426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4487","v":215827.87507240701},-56489.852338252436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4487","v":247306.29062073419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4487","v":-124732.66930624934},1447450.0617722357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4487","v":224836.70223393384},-621510.71727575664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4487","v":236097.47385321005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4487","v":-119079.33298524952},1394729.9749040529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4487","v":106508.02431882282},-349477.77201055299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4487","v":227498.15864391037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4487","v":-114742.13825571179},1440696.2469579738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4487","v":184804.29769209918},-1313311.0206951397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4487","v":234995.84094812226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4487","v":-118523.70776236377},1495459.5751095314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4487","v":138173.01367966444},-109590.03506880347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4487","v":243928.4347403713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4487","v":-123028.99658756537},1400326.77879288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4487","v":242380.52724658011},-120472.61191856363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4487","v":228411.068384082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4487","v":-115202.57809507646},104865.20160993745,382932.58573205862,180493.35094573878,-21490.263137906397,281911.6440486394,-279655.87417386228,-130213.72730353157,-1012034.589817282,149482.41676366693,235116.40561702198,{"$f":"BI4487*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3079527.437082462},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4487:BI4487)+Monte_Carlo!BJ4487/(1+Analise_Fundamentalista!$C$10)^10","v":1526375.6992129167},{"$f":"(BK4487+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.837783128692571},0.9455059759375255]
["Tent4474",1461869.825181009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4499","v":284091.35988728399},-26476.34392893684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4499","v":238449.52025832329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4499","v":-120265.62317506061},1396609.8328693635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4499","v":177344.70242098099},-471523.80519372103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4499","v":227804.78733427724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4499","v":-114896.79107485093},1471840.602873947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4499","v":224965.93249244633},-680230.29443229258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4499","v":240075.88063359752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4499","v":-121085.90263642283},1558805.2478424478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4499","v":275862.78348129598},-344360.26821098808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4499","v":254260.9178475689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4499","v":-128240.34076844984},1500733.8067755606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4499","v":135524.76548087838},-742119.98589745164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4499","v":244788.72885742114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4499","v":-123462.89894135813},1563904.1228863399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4499","v":292168.9914291412},-624655.79123307357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4499","v":255092.60907419547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4499","v":-128659.8168217089},1319720.3872224297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4499","v":255566.29248434937},-917580.61642417416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4499","v":215263.1429883659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4499","v":-108571.22299961656},1419104.6194918426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4499","v":212403.11879977927},-515107.70329358865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4499","v":231473.97250114346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4499","v":-116747.40012686244},1456439.2375345845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4499","v":192788.44749572882},-683707.1932109301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4499","v":237563.72249664477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4499","v":-119818.85767224085},1287761.417018286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4499","v":96609.262837511385},-40447.059738847965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4499","v":210050.2293746763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4499","v":-105942.01114954049},375798.91304160981,-181271.10651331377,-336274.38394267159,57523.092349426952,-485269.39050051023,-206054.0075514458,-555322.40395107551,-187978.01211952837,-373173.88089079736,160270.42132379924,{"$f":"BI4499*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2099203.4074532194},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4499:BI4499)+Monte_Carlo!BJ4499/(1+Analise_Fundamentalista!$C$10)^10","v":-64352.503879618715},{"$f":"(BK4499+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.066153910558706},0.83593561331104571]
["Tent4480",1525256.7048455682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4505","v":261756.43429202749},-247758.31363358523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4505","v":248788.72473900591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4505","v":-125480.35738235356},1471323.7340782157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4505","v":263886.28930636786},-908411.77326019958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4505","v":239991.5727737213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4505","v":-121043.38069175469},1424943.8370550962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4505","v":217453.30881831178},-361186.25812318031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4505","v":232426.42298795024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4505","v":-117227.78294002605},1673245.1358667368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4505","v":231587.68018556133},-1196014.9767398466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4505","v":272927.51587686269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4505","v":-137655.12190166127},1425751.9931910532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4505","v":129740.76554979647},-571835.90982140147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4505","v":232558.24350958178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4505","v":-117294.26861449545},1407954.8537540918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4505","v":143264.91127678254},-937.30385175705715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4505","v":229655.30421388321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4505","v":-115830.12726055883},1379665.9257008724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4505","v":99351.18882283906},-202717.43422048091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4505","v":225041.02104945909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4505","v":-113502.84373457619},1411277.624412959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4505","v":223755.1118288633},-1037207.4436593949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4505","v":230197.29027576614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4505","v":-116103.48613087206},1398793.5863534659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4505","v":210376.89548293961},-551090.39608086774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4505","v":228160.9852403269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4505","v":-115076.44487787936},1341448.1492652402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4505","v":110856.86860247639},-186202.29810482851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4505","v":218807.21671240879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4505","v":-110358.7302025609},137306.4880150946,-525577.29187186505,-28534.30925694434,-829154.90257908392,-326831.16937651869,256152.78437834984,8171.9319172410469,-699358.52768563747,-227628.96023548057,33103.05700749578,{"$f":"BI4505*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":433580.00492717518},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4505:BI4505)+Monte_Carlo!BJ4505/(1+Analise_Fundamentalista!$C$10)^10","v":-1274458.2114124086},{"$f":"(BK4505+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.379153736443158},{"$f":"_xlfn.NORM.DIST(BL4505,$H$7,$H$8,$C$6)","v":0.69235521825005142}]
["Tent4492",1578719.1239867276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4517","v":293292.11405482946},-296224.01481695776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4517","v":257509.12376255123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4517","v":-129878.62256554913},1639882.890241785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4517","v":301494.54973262351},-575450.17066266225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4517","v":267485.71023385681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4517","v":-134910.46489356723},1609059.2498753155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4517","v":152176.05847946453},-611927.85495184571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4517","v":262457.98332452704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4517","v":-132374.65475962564},1474926.4105088711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4517","v":128714.12363224421},-911803.7317426455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4517","v":240579.21501911027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4517","v":-121339.7669489765},1688640.4125166768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4517","v":176431.63100430209},-573124.88286851288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4517","v":275438.68087130249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4517","v":-138921.66595939107},1411763.6214178691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4517","v":182291.30433745377},-408919.27362421789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4517","v":230276.56255478281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4517","v":-116143.46830414764},1389051.7337284992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4517","v":131928.42765298008},-764482.09117371368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4517","v":226571.96544879861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4517","v":-114274.99870487544},1266637.2456730634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4517","v":238741.25281495022},-256527.14391336101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4517","v":206604.60895324155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4517","v":-104204.16035932025},1359665.1768627546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4517","v":155146.88922229857},-480181.7424620135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4517","v":221778.64509565904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4517","v":-111857.41506401295},1332156.2265198918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4517","v":221832.05687551879},-42555.978603996293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4517","v":217291.5861940544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4517","v":-109594.29901982854},124698.60043487381,-141380.37558974916,-329668.46790747985,-663850.16004026751,-260176.2369522994,-112494.87503612896,-520256.69677681045,84614.557495510511,-215113.62320806884,286973.36544574832,{"$f":"BI4517*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3758743.8880874622},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4517:BI4517)+Monte_Carlo!BJ4517/(1+Analise_Fundamentalista!$C$10)^10","v":476464.97883528657},{"$f":"(BK4517+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.85949483996902087},0.88304229257044398]
["Tent4504",1655425.7880156855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4529","v":219060.8281202169},-683822.36581927177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4529","v":270020.95410699153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4529","v":-136189.15349806932},1671911.7228896969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4529","v":180827.36000245012},-153392.50572752592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4529","v":272710.01929871016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4529","v":-137545.42421184573},1492057.5420610972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4529","v":261530.46658823171},-916982.21877314954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4529","v":243373.5199768754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4529","v":-122749.11693098827},1509942.2514613012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4529","v":228695.709630495},-73072.426435185349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4529","v":246290.74304488019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4529","v":-124220.46252159451},1468264.3909703477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4529","v":158726.7558146849},-822442.72455196362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4529","v":239492.5550884179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4529","v":-120791.69357226134},1386770.9709652034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4529","v":230125.87486764599},-848238.08146638621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4529","v":226199.94409822207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4529","v":-114087.36410819837},1562454.2864076202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4529","v":129238.9159522962},-1758755.1853298601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4529","v":254856.12234545345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4529","v":-128540.54116213122},1380401.0287627305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4529","v":90754.947017024417},-1761.0214990665861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4529","v":225160.92568762944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4529","v":-113563.31945294005},1287324.3757140406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4529","v":154845.09022578501},-33844.875436281633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4529","v":209978.94239170742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4529","v":-105906.05648114051},1492794.6429940781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4529","v":292326.46931749309},-991676.22502493067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4529","v":243493.75049317974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4529","v":-122809.75701091939},-330929.73709013266,162599.44936178863,-534827.34913903067,277693.56371859531,-545015.10722112213,-505999.6266087165,-1503200.6881942416,200591.53175264722,225073.10070007032,-578665.76222517726,{"$f":"BI4529*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7579297.1017742315},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4529:BI4529)+Monte_Carlo!BJ4529/(1+Analise_Fundamentalista!$C$10)^10","v":-5399533.6750234244},{"$f":"(BK4529+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-133.48522266746252},0.13181111003557983]
["Tent4507",1722509.0146443043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4532","v":266025.92112310004},-856140.82633481722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4532","v":280963.07968578167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4532","v":-141707.98008311473},1486674.030907616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4532","v":181418.36998376349},-45186.311199327793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4532","v":242495.40098861736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4532","v":-122306.22433371947},1662479.0628927557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4532","v":142396.1462505149},-968070.57013730996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4532","v":271171.43274860334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4532","v":-136769.41480718472},1607302.5176108431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4532","v":261051.1742782715},-363574.94681783667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4532","v":262171.43799848622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4532","v":-132230.13128913651},1479780.6598166209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4532","v":226088.26150621509},-88272.641800910467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4532","v":241371.00468376384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4532","v":-121739.11804576196},1509732.6554414299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4532","v":112437.27716689471},-973122.69443869218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4532","v":246256.55527417347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4532","v":-124203.21940219316},1421381.5790039392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4532","v":150248.8092862023},-799606.2577514532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4532","v":231845.37349318448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4532","v":-116934.7218363264},1434766.1254740602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4532","v":232052.73120478378},-306701.08871063904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4532","v":234028.56287824508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4532","v":-118035.84643334402},1442822.8006549948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4532","v":117449.93366790166},-171157.23950908959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4532","v":235342.7088430085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4532","v":-118698.6558331031},1368370.3996888483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4532","v":265857.84816555853},-481548.81502625998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4532","v":223198.57741170286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4532","v":-112573.57941053969},-450859.80560905021,256421.2354393336,-691272.40594537638,27417.534169784543,257447.50634330651,-738632.08139981714,-534446.79680839286,41344.358939045793,62936.747168717455,-105065.96885953828,{"$f":"BI4532*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1376141.8857926561},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4532:BI4532)+Monte_Carlo!BJ4532/(1+Analise_Fundamentalista!$C$10)^10","v":-1931260.379412055},{"$f":"(BK4532+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-55.203674758486827},0.59659097686257889]
["Tent4523",1824003.7609246867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4548","v":162365.25533335164},-206612.86777798503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4548","v":297518.16081709974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4548","v":-150057.78572254194},1503130.5446503833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4548","v":201725.86990280685},-225958.30258120917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4548","v":245179.66722046293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4548","v":-123660.07461947785},1433738.686160316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4548","v":262989.95701338875},-1013198.7129345667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4548","v":233860.97448751645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4548","v":-117951.3206929439},1430102.2909939433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4548","v":163350.07273857188},-1353152.2629071686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4548","v":233267.83228842641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4548","v":-117652.16045086118},1522082.5862361002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4548","v":237914.39434759476},-312547.32678104565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4548","v":248270.9857128399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4548","v":-125219.22787135078},1412730.0434497439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4548","v":218745.015245824},-902293.76829112333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4548","v":230434.19825250239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4548","v":-116222.9742532489},1432040.9308220993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4548","v":207464.87919649764},-422175.70057143702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4548","v":233584.04904659107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4548","v":-117811.64915705724},1449399.5597275568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4548","v":198161.72243785753},-1287681.7996309495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4548","v":236415.46170970975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4548","v":-119239.71497168677},1453293.5054336165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4548","v":107238.14946638423},-789166.25048504397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4548","v":237050.61367025241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4548","v":-119560.06347254671},1432714.2462018481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4548","v":99330.272308668398},-309455.96937436186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4548","v":233693.87532969652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4548","v":-117867.04170456318},103212.76264992441,97287.159922582767,-634299.10212660534,-1074186.5183310315,48418.825408038232,-569337.52904604585,-98938.421485405546,-972344.3304550692,-564437.55082095414,-94298.863440560104,{"$f":"BI4548*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1235115.5866337938},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4548:BI4548)+Monte_Carlo!BJ4548/(1+Analise_Fundamentalista!$C$10)^10","v":-2873134.8579401611},{"$f":"(BK4548+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-76.462493147578741},0.4500823849036924]
["Tent4529",1763503.0076905575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4554","v":287554.95791127597},-1611338.1887582834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4554","v":287649.72018343455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4554","v":-145080.4883839351},1488987.6769581698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4554","v":244812.16109191065},-168820.26908054575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4554","v":242872.78602064904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4554","v":-122496.56418428852},1517395.2814396033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4554","v":166437.14817245922},-1113757.6868449526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4554","v":247506.42681657101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4554","v":-124833.61102458925},1456704.6662570415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4554","v":203505.94916938752},-465300.59621332359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4554","v":237607.01728968479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4554","v":-119840.6940561411},1426087.5864981553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4554","v":178553.23801702933},-361280.57592471078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4554","v":232612.98303679685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4554","v":-117321.87732323052},1498593.7136508329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4554","v":262896.70301396947},-1464048.2251627748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4554","v":244439.65251005467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4554","v":-123286.8370041975},1340582.6087756837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4554","v":102093.94770836677},-1074039.6747218505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4554","v":218666.03607447247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4554","v":-110287.52361181888},1359258.4804332051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4554","v":201483.53974406319},-106330.80020714355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4554","v":221712.30774684288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4554","v":-111823.95681848361},1463984.964786594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4554","v":158491.06912834753},-104198.84408696841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4554","v":238794.52637004646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4554","v":-120439.63222729371},1429405.8059061409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4554","v":110894.8147716188},-884575.55591656454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4554","v":233154.22673190362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4554","v":-117594.86176962852},-1181213.999047508,196368.11384772541,-824647.72288051166,-144028.32381039238,-67436.232194115117,-1079998.7066429481,-863567.21455083019,205041.09046527895,172647.11918413188,-658121.37618267059,{"$f":"BI4554*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8619997.5266135707},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4554:BI4554)+Monte_Carlo!BJ4554/(1+Analise_Fundamentalista!$C$10)^10","v":-6889461.6853393251},{"$f":"(BK4554+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-167.114023220191},4.427067816169139E-2]
["Tent4532",1735849.8851958355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4557","v":213555.90323479904},-534872.65499037574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4557","v":283139.14497425366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4557","v":-142805.51153423355},1578757.4247052772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4557","v":243072.21330813313},-274402.58622313663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4557","v":257515.37109579967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4557","v":-129881.77350259227},1616839.9148831137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4557","v":204646.79047408811},-932281.11870599363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4557","v":263727.10852736136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4557","v":-133014.75725696216},1487835.8271581891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4557","v":157241.31240218342},-313602.71777482692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4557","v":242684.90470079143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4557","v":-122401.80339805943},1455439.6554108795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4557","v":120934.37095435701},-1064160.3029120283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4557","v":237400.67796713152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4557","v":-119736.62369699127},1452188.1630627681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4557","v":118090.09855246187},-407407.96340382012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4557","v":236870.318302286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4557","v":-119469.12877592596},1619965.0707056711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4557","v":251060.19579974632},-185489.96355136519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4557","v":264236.86110162293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4557","v":-133271.85868011555},1487657.1606167075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4557","v":267278.06655717315},-704967.34307223419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4557","v":242655.76192051877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4557","v":-122387.1047959119},1485084.5756506347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4557","v":109097.16412026779},-193490.27623189369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4557","v":242236.14066531713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4557","v":-122175.46246717224},1369445.0513060598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4557","v":122403.27308198388},-648974.21128786344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4557","v":223373.86672827194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4557","v":-112661.98922939893},-180983.11831555658,96303.224678203886,-596921.97696150641,-36078.304069911494,-825561.87768753106,-171916.67532499818,196535.23466988851,-317420.61939045414,35667.566086518986,-415859.06070700649,{"$f":"BI4557*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5446873.7902220255},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4557:BI4557)+Monte_Carlo!BJ4557/(1+Analise_Fundamentalista!$C$10)^10","v":-3930981.3525437643},{"$f":"(BK4557+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.33888753450282},0.29425536869333235]
["Tent4544",1567393.6047827622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4569","v":242692.44049247811},-165737.61108552723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4569","v":255661.7878545626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4569","v":-128946.89075100308},1720548.1377074104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4569","v":120858.18810295787},-347712.56239326292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4569","v":280643.23577298311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4569","v":-141546.66196660191},1521267.7559784751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4569","v":101246.78360612279},-954295.11573405075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4569","v":248138.07655726676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4569","v":-125152.1931278824},1463355.5225272302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4569","v":197235.95790362832},-555235.32339641755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4569","v":238691.85634964498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4569","v":-120387.84904915353},1472567.4453976594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4569","v":167073.65198720997},-636053.53713172127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4569","v":240194.43787316646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4569","v":-121145.69877391653},1414697.1760630715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4569","v":184037.69049667066},-946693.26981824113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4569","v":230755.06254551452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4569","v":-116384.80701396037},1424794.8305892239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4569","v":217620.45399673033},-618851.71636868198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4569","v":232402.11814240887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4569","v":-117215.52442345599},1563649.7436585615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4569","v":151235.13845513525},-31466.312590413931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4569","v":255051.1165939605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4569","v":-128638.88946154003},1320376.212568529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4569","v":110473.81016688909},-259751.59092314265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4569","v":215370.11642502691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4569","v":-108625.17667085596},1396216.7833439151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4569","v":226879.08015879407},-150995.1913860373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4569","v":227740.67596870518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4569","v":-114864.45553764887},203669.7265105104,-87757.800483923871,-730062.44869854359,-239695.35819229775,-349931.14604526135,-648285.32379001623,-286044.66865299875,246181.05299714179,-42532.841002082627,188760.10920381307,{"$f":"BI4569*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2472358.0381144602},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4569:BI4569)+Monte_Carlo!BJ4569/(1+Analise_Fundamentalista!$C$10)^10","v":-126071.4412050976},{"$f":"(BK4569+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.459196943023619},{"$f":"_xlfn.NORM.DIST(BL4569,$H$7,$H$8,$C$6)","v":0.82986845294173361}]
["Tent4556",1594397.9060804341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4581","v":205562.84120484337},-707545.25517171354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4581","v":260066.53209267816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4581","v":-131168.49014927336},1515725.4899955143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4581","v":215498.42833295648},-319636.68789300002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4581","v":247234.06264165195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4581","v":-124696.24003222275},1477444.8320481475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4581","v":252107.86690776242},-109497.94889873952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4581","v":240990.00153204368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4581","v":-121546.95334178754},1605607.457979667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4581","v":204731.70842845243},-363769.61135778029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4581","v":261894.95226158883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4581","v":-132090.68152462889},1531587.0993677066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4581","v":127192.33225860934},-729337.47540368524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4581","v":249821.29242105852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4581","v":-126001.14851507613},1674913.2142205227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4581","v":287878.30046751729},-790597.44946572499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4581","v":273199.60062501347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4581","v":-137792.35196090958},1326106.7444411302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4581","v":110208.46263736223},-772067.04488110205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4581","v":216304.83889641904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4581","v":-109096.61809122839},1525032.5007374054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4581","v":241307.89248048878},-2411.0482652654046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4581","v":248752.15420371576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4581","v":-125461.91247958443},1443105.4044768573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4581","v":220256.75513675422},-943865.74439369864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4581","v":235388.80511272111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4581","v":-118721.90518414826},1518441.3385290771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4581","v":104483.84720885819},-271396.6532311464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4581","v":247677.0520027889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4581","v":-124919.6684187397},-373084.37202346534,18399.563049385659,262052.96619927904,-29233.632192367921,-478324.99923909351,-367311.90033410385,-554650.36143854924,362187.08593935473,-606942.08932837157,-44155.422438239024,{"$f":"BI4581*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-578342.60666614713},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4581:BI4581)+Monte_Carlo!BJ4581/(1+Analise_Fundamentalista!$C$10)^10","v":-1397876.182784735},{"$f":"(BK4581+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.164790569341093},0.67510590362351752]
["Tent4563",1538857.8177575935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4588","v":299010.18338854489},-655411.76323968463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4588","v":251007.23885906453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4588","v":-126599.29854391461},1579391.4728794377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4588","v":263564.9171906407},-683304.85126789252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4588","v":257618.79239935556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4588","v":-129933.93560175797},1643328.9482145286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4588","v":251611.71410166399},-571993.88560874376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4588","v":268047.80602120323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4588","v":-135193.96640816898},1496302.5054909582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4588","v":201409.98179066781},-223935.13694488749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4588","v":244065.92738273944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4588","v":-123098.34308194488},1520628.9357988534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4588","v":188445.89701460369},-369408.18301938061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4588","v":248033.87687906131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4588","v":-125099.63844368575},1677190.6425979587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4588","v":308074.28358900652},-221174.72175243506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4588","v":273571.07809494145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4588","v":-137979.7122431529},1440738.2585782032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4588","v":126885.41412956867},-379727.67247712734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4588","v":235002.69357652761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4588","v":-118527.16398917716},1319366.7000809889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4588","v":103732.27428960752},-696263.66624170507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4588","v":215205.45212715145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4588","v":-108542.12574092657},1435833.7275644587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4588","v":108973.67518780171},-517586.20907532703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4588","v":234202.70232752938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4588","v":-118123.6762992412},1271993.5706095845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4588","v":105344.64404234319},-1087332.0792455785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4588","v":207478.29352450834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4588","v":-104644.81639128878},-231993.63953598985,-292055.07727965422,-187528.33189404549,98442.429146574868,-58028.047569401358,222490.92768835998,-136366.72876020824,-485868.0655658727,-292533.50785923714,-879153.95807001577,{"$f":"BI4588*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11515056.672422389},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4588:BI4588)+Monte_Carlo!BJ4588/(1+Analise_Fundamentalista!$C$10)^10","v":-6520619.8852258008},{"$f":"(BK4588+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-158.78898520114123},5.9586443465965491E-2]
["Tent4570",1657913.278070332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4595","v":312900.89176719316},-82316.350283516251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4595","v":270426.69530224765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4595","v":-136393.79520857646},1568287.5594942225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4595","v":267851.06604843389},-485602.13078555034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4595","v":255807.60321268038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4595","v":-129020.43493298984},1465332.8720256949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4595","v":210862.15387332867},-199198.78040342889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4595","v":239014.38714627974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4595","v":-120550.52233618051},1504301.4771329821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4595","v":122579.51915882225},-837489.01669303479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4595","v":245370.66116802319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4595","v":-123756.40530658142},1522003.4513656041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4595","v":123300.56465404229},-624636.14402309549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4595","v":248258.07781120567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4595","v":-125212.71757587088},1491235.369848958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4595","v":237836.43468647031},-375057.47571825492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4595","v":243239.41325534837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4595","v":-122681.47817701241},1463203.0717283029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4595","v":285817.27614887501},-83670.497251253095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4595","v":238666.98968967222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4595","v":-120375.30717297501},1441769.2569539801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4595","v":98176.75227263289},-539164.92234665423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4595","v":235170.86249543985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4595","v":-118611.9825277498},1257114.0584676608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4595","v":113357.48405984945},-159945.6591616493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4595","v":205051.25626660456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4595","v":-103420.70343029533},1474919.750381662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4595","v":196276.51949192435},-1044367.7249100237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4595","v":240578.12866784254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4595","v":-121339.21903127861},364617.44157734804,-90963.896457425915,130127.23827999902,-593295.24167277082,-378290.2191337184,-16663.105953448656,320438.46141431911,-324429.29010633129,55042.377734509369,-728852.29578153545,{"$f":"BI4595*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9546422.9157018084},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4595:BI4595)+Monte_Carlo!BJ4595/(1+Analise_Fundamentalista!$C$10)^10","v":-4939744.1751938611},{"$f":"(BK4595+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-123.10742637196982},0.17431327995284987]
["Tent4577",1902199.6568452443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4602","v":371414.19066401455},-1620755.7615908145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4602","v":310272.90378206794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4602","v":-156490.83331038282},1604739.7868937389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4602","v":314202.58531040349},-365504.506472804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4602","v":261753.42409634611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4602","v":-132019.29965323198},1661515.1726266441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4602","v":123324.3690581722},-1029252.9446953329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4602","v":271014.21001400892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4602","v":-136690.11714228359},1535706.5153231069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4602","v":233589.56071458088},-1312984.4051908934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4602","v":250493.22144058533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4602","v":-126340.04608205489},1547727.1924402709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4602","v":228628.85771987884},-964734.22980635078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4602","v":252453.94642607647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4602","v":-127328.96739336448},1425637.3838649271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4602","v":214750.87442525415},-160057.92786653491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4602","v":232539.54927404784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4602","v":-117284.83989396863},1515611.0431279121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4602","v":231201.33341064796},-64072.146109319212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4602","v":247215.39490516493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4602","v":-124686.82467689116},1397623.4495510201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4602","v":101313.79460100411},-1136364.0472009955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4602","v":227970.12107829709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4602","v":-114980.17965007169},1457385.4283685021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4602","v":175709.72243560295},-275908.99366815673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4602","v":237718.05822923474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4602","v":-119896.69923400202},1368088.5971990316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4602","v":202017.14616865513},-86887.555296088831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4602","v":223152.61184941616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4602","v":-112550.39598376236},-1095559.5004551148,78432.203280713613,-771604.48276543536,-955241.66911778215,-610980.39305375994,169947.65593879847,289657.75752960256,-922060.31117176602,17622.08776267893,225731.80673822016,{"$f":"BI4602*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2956609.0483913785},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4602:BI4602)+Monte_Carlo!BJ4602/(1+Analise_Fundamentalista!$C$10)^10","v":-1428969.5030938091},{"$f":"(BK4602+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.866590293862188},0.67069837613021099]
["Tent4593",1574408.9946782631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4618","v":115186.65711323627},-944934.5038224993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4618","v":256806.0869749033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4618","v":-129524.03532507209},1594355.0824690838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4618","v":261556.32657450571},-569393.54722780932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4618","v":260059.54701821646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4618","v":-131164.9671212876},1574522.067667366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4618","v":138631.93365391821},-1295457.4796091379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4618","v":256824.53061437199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4618","v":-129533.337653682},1566184.6750183506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4618","v":227628.13808837862},-443100.88669697347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4618","v":255464.59606813642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4618","v":-128847.43409009701},1393445.8000557513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4618","v":270560.02992173069},-877509.89277828042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4618","v":227288.69342940851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4618","v":-114636.49130566437},1526971.7227857336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4618","v":111303.44735042374},-195716.86335275287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4618","v":249068.46592937916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4618","v":-125621.44908407527},1387612.3417940531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4618","v":237931.93861670076},-3384.4987633215355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4618","v":226337.18235777348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4618","v":-114156.58230075556},1370526.7767111135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4618","v":144936.42728226547},-102295.60108250658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4618","v":223550.30986940753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4618","v":-112750.98099713514},1405340.5880039949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4618","v":173183.76480266385},-698725.98030817066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4618","v":229228.8842938598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4618","v":-115615.05592235559},1358563.7157895816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4618","v":152778.424746573},-489460.64205886424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4618","v":221598.98281659887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4618","v":-111766.79967536039},-702465.79505943193,-178942.64075637475,-1029534.3529945298,-88855.586630555437,-494297.66073280555,39033.600842974745,346728.03991039714,153440.15507203128,-411928.38713400264,-226850.0341710528,{"$f":"BI4618*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2971255.4617340341},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4618:BI4618)+Monte_Carlo!BJ4618/(1+Analise_Fundamentalista!$C$10)^10","v":-3352271.3041930813},{"$f":"(BK4618+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-87.276964636819542},0.37688694108701448]
["Tent4596",1759355.7792570989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4621","v":133624.42388538786},-152922.72243930295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4621","v":286973.25459578389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4621","v":-144739.30273018684},1604425.665496941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4621","v":140071.43035590701},-366451.21799199504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4621","v":261702.18691018963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4621","v":-131993.45740319861},1565253.6579179643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4621","v":289088.24043030216},-577781.04925151949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4621","v":255312.73536404676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4621","v":-128770.84084640602},1476071.7834956804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4621","v":180634.8768774817},-532415.76484809362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4621","v":240766.03988854605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4621","v":-121433.99489845171},1459680.5656447909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4621","v":234335.41787579207},-7953.6012817957271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4621","v":238092.42424529933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4621","v":-120085.51639819173},1462486.2596856523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4621","v":148305.860997613},-242825.7973605388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4621","v":238550.06854885572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4621","v":-120316.33622664053},1338199.5606535515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4621","v":181254.57714893227},-270811.92526821303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4621","v":218277.3306838235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4621","v":-110091.47416710932},1587699.8702841895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4621","v":264105.72002185701},-807574.87691119022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4621","v":258973.99745328928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4621","v":-130617.45377434547},1366210.7477689271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4621","v":142514.667805948},-330014.6549585688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4621","v":222846.31077663062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4621","v":-112395.90840350706},1411550.3035746368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4621","v":264235.03688603337},-483286.88505184185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4621","v":230241.76770745433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4621","v":-116125.9189964673},122935.65331168193,-96671.058129097015,-162150.91430357657,-232448.8429805176,344388.72444110393,23713.795959289389,18628.508397433412,-415112.61321038933,-77049.584779497236,-104935.99945482145,{"$f":"BI4621*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1374439.5615896452},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4621:BI4621)+Monte_Carlo!BJ4621/(1+Analise_Fundamentalista!$C$10)^10","v":-935148.46994713484},{"$f":"(BK4621+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.720676586990656},0.73755465713233603]
["Tent4603",1720569.258377475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4628","v":137716.01625883614},-1070674.899040221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4628","v":280646.68082230125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4628","v":-141548.39952934752},1689110.832624478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4628","v":236409.34206612286},-573056.76985050493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4628","v":275515.41236072301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4628","v":-138960.36664699283},1458697.9291612133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4628","v":153995.83331627501},-304984.47712340893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4628","v":237932.14376473849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4628","v":-120004.67651285011},1585002.3333323048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4628","v":165485.91372845101},-1658833.2888954356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4628","v":258533.99494350608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4628","v":-130395.53185149848},1551714.2757684698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4628","v":231867.53080128267},-327971.32057345513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4628","v":253104.29031474743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4628","v":-127656.9781730229},1438857.6334928176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4628","v":180252.36361029907},-104881.93263616327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4628","v":234695.93975914145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4628","v":-118372.44806033272},1361854.1023359771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4628","v":261568.11961049499},-931033.40938741888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4628","v":222135.68661876902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4628","v":-112037.49435806929},1386046.9356589639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4628","v":235387.68924298594},-1395783.379474398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4628","v":226081.84475144779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4628","v":-114027.79891586336},1333562.7661742587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4628","v":235641.17993248923},-133599.53553151377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4628","v":217521.01066128872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4628","v":-109710.012720966},1303455.3918603146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4628","v":129747.60848634767},-446730.42296594934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4628","v":212610.11583485722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4628","v":-107233.12861565044},-793860.6014884311,-200092.38207065189,-33061.176555245547,-1365208.9120749771,29343.522369552069,191693.92267294449,-559367.09751622414,-1048341.6443958275,209852.64234129817,-211605.8272603949,{"$f":"BI4628*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2771588.6060132082},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4628:BI4628)+Monte_Carlo!BJ4628/(1+Analise_Fundamentalista!$C$10)^10","v":-3906616.7242942229},{"$f":"(BK4628+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-99.788959472024501},0.29756231204021355]
["Tent4619",1532642.8008813229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4644","v":109328.81875010798},-677463.89633319923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4644","v":249993.49073524607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4644","v":-126087.99934011878},1680087.4399327931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4644","v":160311.59342910667},-401781.14449377602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4644","v":274043.58250188571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4644","v":-138218.02698957198},1332608.3568210199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4644","v":217153.53177340623},-552842.77661172312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4644","v":217365.33438390083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4644","v":-109631.49503515416},1464923.3719065501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4644","v":231852.99812728379},-556288.9927359852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4644","v":238947.59248011056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4644","v":-120516.83343572516},1597584.3331030023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4644","v":200758.49636648508},-851588.16059080092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4644","v":260586.27877721997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4644","v":-131430.63225315293},1522379.22048204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4644","v":130430.27000619237},-804411.14409251767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4644","v":248319.37052277179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4644","v":-125243.63148228009},1380712.3991961984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4644","v":132771.08615426661},-80511.961251002038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4644","v":225211.71415675586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4644","v":-113588.93538575039},1520276.8873697263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4644","v":195089.14384765143},-48266.175347834585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4644","v":247976.45331262122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4644","v":-125070.67599915926},1290753.5185021705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4644","v":150121.62185413096},-312378.65400968632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4644","v":210538.27909778222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4644","v":-106188.16641135926},1328426.6363795029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4644","v":242613.89406310261},-377384.81771181873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4644","v":216683.24271201709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4644","v":-109287.47178070286},-444229.5861879639,-105643.99555235563,-227955.40548957026,-206005.23556431604,-521674.01770024886,-550905.13504583365,163881.90367427003,269728.74581327883,-57906.919469132394,-27375.152717401899,{"$f":"BI4644*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-358556.57824610057},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4644:BI4644)+Monte_Carlo!BJ4644/(1+Analise_Fundamentalista!$C$10)^10","v":-1488664.6794133866},{"$f":"(BK4644+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-45.213955511853754},0.66217010126375708]
["Tent4626",1598313.2973098224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4651","v":140911.01978400649},-276625.77367162443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4651","v":260705.18209022886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4651","v":-131490.602938022},1675406.9496749956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4651","v":232903.37878745119},-465859.79084637546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4651","v":273280.13514335814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4651","v":-137832.97076368734},1404028.1571410713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4651","v":214441.56698052239},-810246.46324483992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4651","v":229014.81016479182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4651","v":-115507.08439651597},1688344.2211991309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4651","v":224805.64228512449},-171561.02658725152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4651","v":275390.36830861261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4651","v":-138897.29878745132},1483704.7908956942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4651","v":227822.42933024172},-289194.2560737317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4651","v":242011.08026171068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4651","v":-122061.9498475518},1535814.3428849548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4651","v":194613.10401252858},-42172.539235314711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4651","v":250510.80948430192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4651","v":-126348.91687800245},1481606.5532103402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4651","v":184122.48720340882},-1142587.2024680707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4651","v":241668.83106767002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4651","v":-121889.33128846277},1460082.2069971582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4651","v":177565.67374495408},-887247.00990197307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4651","v":238157.93704687592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4651","v":-120118.55877084578},1432819.1209323625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4651","v":102965.44225429192},-278803.10822138202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4651","v":233710.98172914988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4651","v":-117875.66957593952},1345696.8143332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4651","v":198737.90978341905},-34084.404592674116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4651","v":219500.22790242214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4651","v":-110708.26088118819},-6500.1747354110703,-97509.247679253458,-482297.17049604171,189737.68521903423,58577.303670668902,276602.45738351333,-838685.21548545454,-591641.95788098883,-60002.353813879759,273445.47221197886,{"$f":"BI4651*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3581557.110031771},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4651:BI4651)+Monte_Carlo!BJ4651/(1+Analise_Fundamentalista!$C$10)^10","v":798436.40196681174},{"$f":"(BK4651+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.4076433688579328},0.90604880715392411]
["Tent4633",1641248.0539193423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4658","v":187004.47971175282},-797626.40524259803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4658","v":267708.38575419411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4658","v":-135022.7746612287},1609112.0862474786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4658","v":104170.18539480734},-700332.64846199274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4658","v":262466.60160734365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4658","v":-132379.00152095492},1464281.0202856669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4658","v":165374.6898998656},-918923.76917259081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4658","v":238842.81677901981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4658","v":-120463.98822567135},1429632.3670039945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4658","v":234242.89964630012},-764228.36842664541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4658","v":233191.18172212355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4658","v":-117613.50057805814},1481133.5754760802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4658","v":288412.17800889577},-890397.64502385305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4658","v":241591.68239691664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4658","v":-121850.420189144},1424509.9450025666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4658","v":115451.11305589706},-601989.93582964153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4658","v":232355.6496879016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4658","v":-117192.08735537868},1427030.1872152749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4658","v":119100.6085425729},-299297.04116490873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4658","v":232766.73317577693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4658","v":-117399.42353199478},1274502.8340837318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4658","v":174680.40676258673},-102924.71987493202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4658","v":207887.58624079931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4658","v":-104851.24936516276},1371382.4153802206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4658","v":125840.60134072947},-198795.54672596356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4658","v":223689.87539477009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4658","v":-112821.37298141465},1429300.3143162511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4658","v":278998.76648906968},-688223.54249485489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4658","v":233137.01971485789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4658","v":-117586.18315024716},-477936.31443787977,-466074.86298079661,-635170.25071937672,-414407.78763627989,-482244.20480718452,-371375.26044122153,-64829.1229785537,174792.02376329125,37913.557028121329,-293673.9394411745,{"$f":"BI4658*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3846507.2298626322},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4658:BI4658)+Monte_Carlo!BJ4658/(1+Analise_Fundamentalista!$C$10)^10","v":-3993159.3898200486},{"$f":"(BK4658+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-101.74229279962094},0.28589401500268496]
["Tent4645",1534677.2716854927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4670","v":192230.3816084557},-455906.64107941836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4670","v":250325.33874173582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4670","v":-126255.37190290129},1524448.0727694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4670","v":185184.81685815513},-357229.31933514244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4670","v":248656.82658548604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4670","v":-125413.83255306675},1702657.6188458924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4670","v":334479.049681145},-716737.12748765841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4670","v":277725.0651081134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4670","v":-140074.83844118012},1552023.0101248766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4670","v":121617.24874411178},-346844.35929005721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4670","v":253154.64880625223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4670","v":-127682.37724011439},1464358.5292724881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4670","v":145175.64901548362},-122335.5480718522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4670","v":238855.45947839346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4670","v":-120470.36476237874},1568753.8221977788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4670","v":260284.04481397607},-43637.450137067259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4670","v":255883.6565767093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4670","v":-129058.79359779062},1499818.7369572683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4670","v":248997.0982559344},-215661.77301963998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4670","v":244639.46935741906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4670","v":-123387.61765430373},1395848.2752474775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4670","v":270962.4270070215},-118814.31110671751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4670","v":227680.5676216463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4670","v":-114834.13898339777},1334474.439993415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4670","v":156040.35534888823},-32411.666327805535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4670","v":217669.71623073501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4670","v":-109785.01462476386},1366392.3248439084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4670","v":130892.90122073068},-261525.18685134922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4670","v":222875.92830185304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4670","v":-112410.84645045266},-139606.29263212817,-48801.508444568026,-244607.85113958013,-99754.83897980758,141225.19565964612,343471.45765582751,154587.17693940975,264994.54453855252,231513.39062705386,-20167.203779218165,{"$f":"BI4670*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-264147.6982618483},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4670:BI4670)+Monte_Carlo!BJ4670/(1+Analise_Fundamentalista!$C$10)^10","v":86104.424892608644},{"$f":"(BK4670+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.6702273863070189},0.8501302673685508]
["Tent4652",1534335.300747013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4677","v":258814.91714913791},-955432.79406472133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4677","v":250269.55894190809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4677","v":-126227.23851693516},1397049.169272816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4677","v":223475.81023009206},-134239.0243162931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4677","v":227876.4486770526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4677","v":-114932.93455728321},1471422.7582173552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4677","v":190594.2013229414},-1293263.5732401242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4677","v":240007.72486747487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4677","v":-121051.52724461314},1617841.8128861152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4677","v":122038.30947220685},-35837.335334109193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4677","v":263890.53080617735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4677","v":-133097.18175578775},1548389.572185603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4677","v":172147.55157799166},-427070.51919329376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4677","v":252561.98896843052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4677","v":-127383.46028423528},1490293.7711181184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4677","v":213792.00135989758},-360493.27241859934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4677","v":243085.82655304624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4677","v":-122604.0144000094},1413036.6672727889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4677","v":220231.92980062368},-842163.73690443917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4677","v":230484.21248923228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4677","v":-116248.19969023627},1431577.9183167031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4677","v":92970.194811065783},-163555.70385808923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4677","v":233508.5258311285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4677","v":-117773.55788070681},1357748.4163358128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4677","v":200777.25587375602},-350444.05647821026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4677","v":221465.99712918038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4677","v":-111699.72633189792},1335430.9768255216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4677","v":96830.521572379381},-222679.90820930811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4677","v":217825.73952692488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4677","v":-109863.70733475871},-572575.55649061047,202180.30003356838,-983713.1742943211,216994.32318848727,-129744.43893110685,-26219.458905664927,-507695.79430481943,45149.458903398234,-39900.529807171784,-17887.354444762561,{"$f":"BI4677*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-234286.49585257701},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4677:BI4677)+Monte_Carlo!BJ4677/(1+Analise_Fundamentalista!$C$10)^10","v":-1477858.3154376643},{"$f":"(BK4677+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-44.970047714749718},0.66372028449622666]
["Tent4660",1475902.1143105142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4685","v":179452.82667914341},-594267.30373895564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4685","v":240738.3646912688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4685","v":-121420.03649399179},1603093.9193215175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4685","v":241814.1708037105},-143843.7440925476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4685","v":261484.96220853311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4685","v":-131883.89683840724},1508272.8433534114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4685","v":246970.70595360291},-645229.20474909246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4685","v":246018.44139695994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4685","v":-124083.12306566587},1520733.6535270342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4685","v":269650.45125000051},-106049.35947193179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4685","v":248050.95766944165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4685","v":-125108.25339873867},1456346.0194490005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4685","v":151870.98316864757},-21000.137980389627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4685","v":237548.51744390751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4685","v":-119811.18877384727},1550393.9195401445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4685","v":210447.53291864268},-929737.84493745153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4685","v":252888.92345800609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4685","v":-127548.35464042283},1524034.4906970616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4685","v":220961.10389646818},-70442.058333925801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4685","v":248589.36610094918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4685","v":-125379.80783704414},1462221.5450066484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4685","v":154508.95239331818},-527165.86606174102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4685","v":238506.89022536442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4685","v":-120294.55858591929},1431550.383942788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4685","v":185626.86073562305},-1116548.2009693484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4685","v":233504.03462531965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4685","v":-117771.29267310719},1515802.684726639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4685","v":285558.57047574699},-386857.56549306103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4685","v":247246.65408193349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4685","v":-124702.59071563151},-295496.14886253525,227571.49208128874,-276323.1804641955,286543.79604877171,248608.17385831816,-593949.74320122565,273728.60382644745,-254444.58202897772,-815188.59828151297,21245.068348987945,{"$f":"BI4685*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":278265.44350108062},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4685:BI4685)+Monte_Carlo!BJ4685/(1+Analise_Fundamentalista!$C$10)^10","v":-530956.4660118313},{"$f":"(BK4685+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.597757767264575},0.78657660169849164]
["Tent4666",1555482.1609595236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4691","v":125707.24517183402},-729739.01390436373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4691","v":253718.88020552925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4691","v":-127966.95588290419},1487947.3444064502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4691","v":114788.86585453329},-687989.74838180398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4691","v":242703.09457918577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4691","v":-122410.97773843219},1574585.8505128759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4691","v":115956.70915923266},-627426.39524061524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4691","v":256834.93440590703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4691","v":-129538.58496334733},1561098.7181730627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4691","v":199770.53341848313},-1366626.7748121531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4691","v":254635.01196363979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4691","v":-128429.02079576399},1357922.0300310648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4691","v":200397.66847565907},-309480.44068070693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4691","v":221494.31572611016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4691","v":-111714.00924470695},1466743.6054486036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4691","v":114770.52342723428},-1013673.5524206357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4691","v":239244.49567038403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4691","v":-120666.5810517498},1525669.9127813468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4691","v":146657.18433375139},-549512.08432380692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4691","v":248856.12419712191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4691","v":-125514.35131877751},1438657.6147089601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4691","v":98868.887503528531},-458136.92234464717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4691","v":234663.31415716789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4691","v":-118355.99284436685},1467656.9094907325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4691","v":259711.75384802418},-388737.22936129925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4691","v":239393.46714988537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4691","v":-120741.71707130702},1368501.9275051905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4691","v":255144.65216005093},-24740.852641970672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4691","v":223220.03126769414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4691","v":-112584.39998739597},-478279.84440990462,-452908.76568651712,-384173.33663882286,-1040650.2502257943,697.53427635534899,-780325.11437476717,-279513.12711171113,-242960.71352831757,-10373.725434696724,341039.43079837842,{"$f":"BI4691*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4466894.9472684376},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4691:BI4691)+Monte_Carlo!BJ4691/(1+Analise_Fundamentalista!$C$10)^10","v":-493555.96951435436},{"$f":"(BK4691+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-22.75360031228794},0.7908260034012089]
["Tent4673",1557230.0764309999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4698","v":161348.07078050231},-256390.16325002501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4698","v":254003.98740074344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4698","v":-128110.75401035264},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1606787.2002944651},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4698","v":190178.60633601117},-762067.56958438619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4698","v":262087.38320458145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4698","v":-132187.73698211985},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1616013.3322796333},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4698","v":148240.95784456813},-819660.21232029132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4698","v":263592.28241503675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4698","v":-132946.75566735349},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1609423.3587240574},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4698","v":137353.54670054489},-313281.07964088384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4698","v":262517.37409845833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4698","v":-132404.60939501331},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1546020.8738723441},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4698","v":146074.39261036288},-402787.28275668068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4698","v":252175.62421371421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4698","v":-127188.5913746711},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1430390.3160539896},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4698","v":197562.48546643651},-164268.38236317973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4698","v":233314.81283088468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4698","v":-117675.85579824426},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1389071.6333224014},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4698","v":148912.80669234015},-149970.33022564996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4698","v":226575.21132509867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4698","v":-114276.63581169602},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1532932.4556787976},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4698","v":283734.39181256725},-601923.72442705941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4698","v":250040.73710856101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4698","v":-126111.82876331631},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1424525.6575262055},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4698","v":173010.40103480947},-419903.75890689687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4698","v":232358.21259990596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4698","v":-117193.37999882377},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1330466.771871706},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4698","v":98660.194778563309},-775629.25698114699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4698","v":217016.01470101243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4698","v":-109455.31036804151},30851.1409208681,-441989.31702591339,-540773.72772803996,-45814.768236893928,-131725.85730727471,148933.06013589725,111241.05198009285,-194260.42426924745,-131728.5252710052,-569408.35786961275,{"$f":"BI4698*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7458044.6922100754},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4698:BI4698)+Monte_Carlo!BJ4698/(1+Analise_Fundamentalista!$C$10)^10","v":-4535636.4528636802},{"$f":"(BK4698+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-113.98640985173023},0.21813260263936837]
["Tent4685",1438963.5413584069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4710","v":112314.81906641283},-935096.44926840009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4710","v":234713.21467603647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4710","v":-118381.16092603037},1563779.0511455897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4710","v":243138.08633843242},-717968.0087241194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4710","v":255072.20828606369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4710","v":-128649.52737555999},1668096.1234037878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4710","v":186605.14124504564},-1687333.0773873627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4710","v":272087.64660092205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4710","v":-137231.5211255005},1416904.7742797171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4710","v":205516.5526307555},-721872.29194937844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4710","v":231115.14983004212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4710","v":-116566.42248386869},1514779.3455445517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4710","v":233331.48962470994},-982304.07060711936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4710","v":247079.73447471057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4710","v":-124618.4022863109},1389382.0532345346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4710","v":231857.32972062274},-704524.78474630031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4710","v":226625.84475213286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4710","v":-114302.17354668143},1382726.7877707391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4710","v":159116.86063033284},-865332.25440130045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4710","v":225540.28649674077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4710","v":-113754.65581657182},1419696.4770793421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4710","v":243278.34784886986},-922626.08966752875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4710","v":231570.51198459783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4710","v":-116796.09127594113},1322700.5743533173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4710","v":172491.29708969826},-18923.399337485916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4710","v":215749.24932929964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4710","v":-108816.39808723429},1424274.3406064084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4710","v":198142.60252513172},-18088.359241596521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4710","v":232317.21962096475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4710","v":-117172.70456968965},-706449.57645198109,-348407.24147518328,-1365871.8106668955,-401807.01197244949,-626511.24879400979,-360343.78382022615,-594429.76309079863,-564573.32111000223,260500.74899427767,295198.75833481032,{"$f":"BI4710*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3866479.131045836},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4710:BI4710)+Monte_Carlo!BJ4710/(1+Analise_Fundamentalista!$C$10)^10","v":-1595142.2458526285},{"$f":"(BK4710+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.617234610127753},0.64675214192603048]
["Tent4697",1597157.032495681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4722","v":188398.97467724411},-489672.34306381107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4722","v":260516.58062553316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4722","v":-131395.47893584837},1573093.64841151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4722","v":181230.44533021515},-419054.39974297961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4722","v":256591.53730647301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4722","v":-129415.82395376039},1544725.4404346186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4722","v":240158.9013972051},-150554.74285621673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4722","v":251964.32258040085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4722","v":-127082.01819901193},1589069.1400735481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4722","v":214206.69226410234},-279609.1785128761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4722","v":259197.34273256978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4722","v":-130730.10134506306},1567755.7166784543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4722","v":218944.17491901526},-443629.96395118063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4722","v":255720.85290010925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4722","v":-128976.68110035182},1429413.9362002308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4722","v":191304.14374281952},-934240.99571140355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4722","v":233155.5528860467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4722","v":-117595.53063553468},1313900.7576677932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4722","v":216812.97257751031},-717436.50058069872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4722","v":214313.88755434501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4722","v":-108092.4516596652},1377519.6303639289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4722","v":258210.35591337224},-731527.41010171501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4722","v":224690.93304257141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4722","v":-113326.2715516301},1326402.8715752452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4722","v":256588.27422175935},-60516.873654894625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4722","v":216353.14098997682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4722","v":-109120.97998290297},1525263.751662802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4722","v":215203.36058563413},-686372.66779141116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4722","v":248789.87416432393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4722","v":-125480.937112403},-172152.2666968822,-110648.24106005185,214486.46292237728,63064.755138732973,-97941.617232407938,-627376.82971807197,-394402.09210850863,-361952.39269740146,303303.56157393858,-347860.37015385611,{"$f":"BI4722*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4556234.8205824429},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4722:BI4722)+Monte_Carlo!BJ4722/(1+Analise_Fundamentalista!$C$10)^10","v":-2979802.3392112646},{"$f":"(BK4722+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-78.87005876705274},0.43354567238334563]
["Tent4701",1629643.6240035049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4726","v":231447.32778597082},-692572.87059184758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4726","v":265815.55596959946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4726","v":-134068.09732171477},1575173.8480213974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4726","v":148236.95007386015},-829792.01873152936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4726","v":256930.84426149397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4726","v":-129586.9585500851},1561675.1832541712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4726","v":192467.49011988283},-99637.250908388494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4726","v":254729.0407339641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4726","v":-128476.44562868959},1558143.3548123667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4726","v":280188.45728398557},-471361.50857184868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4726","v":254152.95469464886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4726","v":-128185.88791884122},1475543.1349341134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4726","v":106845.36875423358},-930379.15393839439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4726","v":240679.81059937159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4726","v":-121390.50385184666},1466225.6188978131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4726","v":211966.32506897146},-46188.332057870495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4726","v":239160.00549047286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4726","v":-120623.96715121361},1471086.2471325651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4726","v":189567.46808326535},-86786.680032086268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4726","v":239952.83563907185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4726","v":-121023.84303181902},1496021.8686157917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4726","v":197660.40752588437},-89800.055840890564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4726","v":244020.15194699433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4726","v":-123075.25554836533},1349908.6295725903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4726","v":214683.21955980279},-236456.97928063356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4726","v":220187.22841775528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4726","v":-111054.75998510176},1495505.1675371095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4726","v":234651.05344489275},-1178838.5827471502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4726","v":243935.87144389725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4726","v":-123032.74740150262},-329378.08415799204,-554211.18294626032,219082.8343167688,-65205.984512055482,-704244.47843663592,284314.03135036019,221709.78065843188,228805.24808362281,87358.70871182275,-823284.40525986277,{"$f":"BI4726*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10783283.743498635},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4726:BI4726)+Monte_Carlo!BJ4726/(1+Analise_Fundamentalista!$C$10)^10","v":-5903152.5419895276},{"$f":"(BK4726+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-144.85228088405603},9.4137080187972594E-2]
["Tent4715",1637663.9837013041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4740","v":318164.92413553532},-687045.48689193511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4740","v":267123.77841820405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4740","v":-134727.91910647904},1543535.5846506627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4740","v":169471.82571840982},-105138.94860618148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4740","v":251770.24200224422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4740","v":-126984.13072306776},1663326.4983700558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4740","v":217651.12317176821},-19738.179765950932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4740","v":271309.66022928001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4740","v":-136839.13192838294},1525055.5749611999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4740","v":155911.50175225007},-1112445.3899531255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4740","v":248755.9179024387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4740","v":-125463.81075797838},1587107.2552239164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4740","v":288547.94810239243},-168110.61898172158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4740","v":258877.33441641289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4740","v":-130568.70030922907},1446032.539272889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4740","v":178119.08398822101},-1069643.3142696468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4740","v":235866.25794458238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4740","v":-118962.71574354164},1498540.469564877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4740","v":222268.87312031252},-546404.4656546202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4740","v":244430.96772394437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4740","v":-123282.4567009259},1419322.4581436664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4740","v":196510.17583620735},-36490.094202769069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4740","v":231509.50474972426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4740","v":-116765.32135402093},1414538.1673557619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4740","v":108206.66940733118},-288414.41859000857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4740","v":230729.12620746187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4740","v":-116371.72562945852},1376546.907271802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4740","v":227885.06439514202},-708599.52067952929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4740","v":224532.26956196147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4740","v":-113246.24722467818},-236484.70344467479,189118.98839140477,332383.47170671436,-833241.78105641506,248745.96322785469,-774620.68808038498,-202987.08151128923,274764.26502914162,-65850.348604674044,-369428.43394710397,{"$f":"BI4740*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4838730.8209859254},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4740:BI4740)+Monte_Carlo!BJ4740/(1+Analise_Fundamentalista!$C$10)^10","v":-3072272.4725254616},{"$f":"(BK4740+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-80.95717951971784},0.41930247147563104]
["Tent4722",1579936.2126252521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4747","v":277869.9983405575},-1180820.8811184943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4747","v":257707.64636488492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4747","v":-129978.7504435928},1707024.6063632178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4747","v":314829.88855791435},-748655.44650115224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4747","v":278437.37619118224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4747","v":-140434.10331286857},1486017.3992062812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4747","v":240642.54155773908},-139779.68104657059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4747","v":242388.29602518442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4747","v":-122252.2043249627},1535042.9653941719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4747","v":168721.90669655261},-536952.51167149795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4747","v":250384.98802643546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4747","v":-126285.45692210608},1593857.4522208844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4747","v":129476.4208520781},-551232.61549736571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4747","v":259978.37720958833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4747","v":-131124.02790024373},1467808.3153571198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4747","v":139945.91185592685},-701823.28869103827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4747","v":239418.16336810021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4747","v":-120754.17298260622},1507548.5589126172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4747","v":265543.01003345463},-108560.97392642128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4747","v":245900.30141317815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4747","v":-124023.53737744132},1434647.2769730214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4747","v":128588.6224453715},-114742.17989278982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4747","v":234009.17717948591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4747","v":-118026.06896287801},1502219.2049203569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4747","v":294383.60907271499},-884808.90726994956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4747","v":245031.01614519345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4747","v":-123585.10020064254},1425195.6949873941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4747","v":231669.35130378621},-387259.92133157526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4747","v":232467.50421289602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4747","v":-117248.5028773677},-775221.98685664462,-295822.28506492422,220998.95221139025,-244131.07387061592,-292901.84533594298,-443213.38644961745,278858.80014277017,129829.55076918956,-468979.38225268357,-40371.568692260727,{"$f":"BI4747*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-528782.12874854926},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4747:BI4747)+Monte_Carlo!BJ4747/(1+Analise_Fundamentalista!$C$10)^10","v":-1702053.1285561838},{"$f":"(BK4747+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-50.030293983776083},0.63102524868477505]
["Tent4734",1692697.4957727126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4759","v":243282.28089399327},-322554.34598962544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4759","v":276100.44263653358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4759","v":-139255.43551783983},1696244.0166452331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4759","v":224502.68412181613},-1308933.3798873811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4759","v":276678.92519775202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4759","v":-139547.20194976835},1521590.2021135578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4759","v":175845.09705430293},-919969.24166006222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4759","v":248190.67161388209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4759","v":-125178.72024042562},1634209.4504305676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4759","v":137565.69549084891},-821462.48722430109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4759","v":266560.30020219972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4759","v":-134443.72034306815},1509330.0574964627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4759","v":254143.69118271116},-17182.831819769155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4759","v":246190.88644020425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4759","v":-124170.09833224119},1513597.611405229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4759","v":132687.36218238677},-780340.94268833008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4759","v":246886.97863986084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4759","v":-124521.18296469635},1522316.5775407467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4759","v":226203.88093194622},-25929.486616709313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4759","v":248309.15266408038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4759","v":-125238.47795065753},1339791.9775853457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4759","v":188676.6862746283},-88693.673117857601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4759","v":218537.07409387067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4759","v":-110222.47968576626},1357247.4741996166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4759","v":182418.261683135},-322681.66541293537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4759","v":221384.28710959066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4759","v":-111658.51464728241},1348051.0703668385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4759","v":131362.05802682525},-1065017.5274632699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4759","v":219884.23693805351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4759","v":-110901.9416481909},57572.942023061594,-947298.97251758131,-621112.1932323029,-551780.21187432052,358981.6474709051,-525287.78483077872,323345.06902865972,208297.6075648751,-30537.631267492121,-824673.17414658191,{"$f":"BI4759*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10801473.677455792},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4759:BI4759)+Monte_Carlo!BJ4759/(1+Analise_Fundamentalista!$C$10)^10","v":-6704368.7232929794},{"$f":"(BK4759+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-162.93633526394498},5.1504825767032462E-2]
["Tent4737",1606544.6850993701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4762","v":288226.41530567314},-937838.84340272041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4762","v":262047.82589863692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4762","v":-132167.78565638271},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1484228.8667709429},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4762","v":112792.01510344091},-210499.41739862307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4762","v":242096.56368771722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4762","v":-122105.06470678354},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1454145.6844912178},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4762","v":160803.62901451511},-575535.47002129233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4762","v":237189.61488907438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4762","v":-119630.17084028479},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1607102.2784388121},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4762","v":142097.4629248413},-1234830.9145930449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4762","v":262138.77644840474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4762","v":-132213.65794219854},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1489538.8785388786},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4762","v":259091.5532962718},-1243635.6871382506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4762","v":242962.69399345326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4762","v":-122541.91063063906},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1433805.3497926986},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4762","v":262916.43625780108},-671932.19590314256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4762","v":233871.84817194889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4762","v":-117956.8050002013},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1330638.1837855794},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4762","v":106910.99636166781},-576503.96322933678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4762","v":217043.97415945781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4762","v":-109469.41214392231},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1387257.5234704383},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4762","v":273381.1965209124},-787580.85805433476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4762","v":226279.30698639128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4762","v":-114127.39198157089},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1360190.1126363617},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4762","v":107703.555327711},-990293.35933216161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4762","v":221864.26878200029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4762","v":-111900.60066566658},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1376629.2536426496},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4762","v":145255.56368046676},-1232605.9434805119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4762","v":224545.7013000584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4762","v":-113253.02172500346},-519732.38785479299,22284.096685751516,-297172.39695798769,-962808.33316199738,-864123.35047916451,-293100.7164735939,-362018.40485213348,-402047.74652860197,-772626.1358881169,-976057.70022499026,{"$f":"BI4762*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12784290.658621961},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4762:BI4762)+Monte_Carlo!BJ4762/(1+Analise_Fundamentalista!$C$10)^10","v":-9176433.7844972275},{"$f":"(BK4762+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-218.73271087472369},4.6407330498319131E-3]
["Tent4750",1570217.0607243837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4775","v":128533.81416058724},-371901.68611069006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4775","v":256122.32934953927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4775","v":-129179.1718217779},1613441.6874202623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4775","v":233304.5771399338},-536823.59231888957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4775","v":263172.81450316857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4775","v":-132735.19067964406},1542346.9261734572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4775","v":119534.61622461388},-739741.74994863023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4775","v":251576.3567200129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4775","v":-126886.34174757828},1499288.2013023801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4775","v":239470.62745052745},-703627.24718551454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4775","v":244552.93225937587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4775","v":-123343.97135963873},1442076.8004632615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4775","v":173066.90080077929},-810514.50088944461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4775","v":235221.02674466613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4775","v":-118637.28362580933},1248984.9341797663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4775","v":212800.67028254544},-461471.90565928392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4775","v":203725.29293308497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4775","v":-102751.93376181263},1532638.188038588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4775","v":256058.98825932021},-564430.38308752864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4775","v":249992.738322057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4775","v":-126087.61984914322},1363079.9336101161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4775","v":116830.43362157569},-338471.0620789064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4775","v":222335.6352559193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4775","v":-112138.34147834798},1346720.6695272999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4775","v":139426.55340862679},-281697.72982226242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4775","v":219667.23167775274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4775","v":-110792.49176196734},1378771.8866936564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4775","v":124009.00084596589},-274532.02552913339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4775","v":224895.19194163379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4775","v":-113429.29261771643},-116424.71442234145,-173081.39135543123,-495517.11875158176,-342947.65883524995,-520863.85696980846,-147697.87620546613,-184466.27635529463,-111443.33467975937,-33396.436497850227,-39057.12535925016,{"$f":"BI4775*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-511565.70228152646},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4775:BI4775)+Monte_Carlo!BJ4775/(1+Analise_Fundamentalista!$C$10)^10","v":-1767168.0100812649},{"$f":"(BK4775+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-51.499986041822055},0.62133604331889236]
["Tent4755",1601940.1946915321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4780","v":296087.35192903987},-45025.701848643635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4780","v":261296.77508010931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4780","v":-131788.98181300104},1784218.0472573114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4780","v":265127.9802047736},-77709.661152194967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4780","v":291028.60601973877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4780","v":-146784.68057648084},1421266.3217324666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4780","v":263897.03176305239},-206036.69411817638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4780","v":231826.57356954183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4780","v":-116925.23981040293},1444264.6380578179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4780","v":181014.38297470947},-469421.59773106681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4780","v":235577.89082095999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4780","v":-118817.27342187929},1497450.0810777736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4780","v":260942.86527176134},-466604.67131495959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4780","v":244253.11152418813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4780","v":-123192.75223569546},1402984.2421287859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4780","v":103286.37943355039},-1484300.1883243232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4780","v":228844.53437854725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4780","v":-115421.20322752833},1494890.9083600279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4780","v":240594.05521563525},-328807.40180698194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4780","v":243835.67797689603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4780","v":-122982.21331053898},1482217.0055464143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4780","v":100939.6758315863},-122499.65173016599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4780","v":241768.40359059244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4780","v":-121939.55219688566},1388274.3658548908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4780","v":271285.57376303652},-851897.77692675148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4780","v":226445.16688347273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4780","v":-114211.04593004873},1447150.1192227583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4780","v":135574.55458143979},-856931.65114391374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4780","v":236048.54941698737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4780","v":-119054.65720563616},380569.44334750454,331662.24449583655,172761.67140401492,-171646.59735727665,-84601.446754705568,-1267590.4777397539,32640.118075010352,98268.875495127082,-468378.082210291,-604363.20435112272,{"$f":"BI4780*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7915879.2210951243},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4780:BI4780)+Monte_Carlo!BJ4780/(1+Analise_Fundamentalista!$C$10)^10","v":-4207356.9655552106},{"$f":"(BK4780+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.57689386987563},0.25798790963093549]
["Tent4762",1681540.6959691003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4787","v":138030.77611522691},-837828.45694408554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4787","v":274280.62700386596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4787","v":-138337.5839705212},1587967.6692370505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4787","v":147035.65590065267},-470461.82955507282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4787","v":259017.67886098748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4787","v":-130639.48515319786},1422356.2070976435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4787","v":232731.94373915723},-219264.11102816465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4787","v":232004.34770372699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4787","v":-117014.902884621},1430492.4550790177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4787","v":128543.06558614534},-493760.16616215062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4787","v":233331.47300205595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4787","v":-117684.25860763529},1558797.25512649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4787","v":139931.04569468988},-50106.373897763508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4787","v":254259.61413416508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4787","v":-128239.68322087004},1430454.1431969334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4787","v":206970.65143161692},-857581.46993749344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4787","v":233325.22384789336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4787","v":-117681.10675218653},1406696.4699861459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4787","v":270923.10444064206},-534970.98082242289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4787","v":229450.04585188755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4787","v":-115726.60210022065},1368576.3082924732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4787","v":248433.74785431591},-934378.78748265421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4787","v":223232.16371802485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4787","v":-112590.51917227873},1464949.7193823922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4787","v":192480.04647538959},-648414.68473101757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4787","v":238951.89008778144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4787","v":-120519.00099917484},1319188.0749638288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4787","v":106180.42181608079},-422616.06336820981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4787","v":215176.31610371132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4787","v":-108527.43054668975},-563854.63779551385,-195047.97994663057,128457.27753009857,-249569.88618158462,215844.60271022143,-534966.7014101696,-150324.43263011394,-575303.39508259215,-337501.74916702136,-209786.75599510744,{"$f":"BI4787*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2747762.6213620743},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4787:BI4787)+Monte_Carlo!BJ4787/(1+Analise_Fundamentalista!$C$10)^10","v":-2847465.94032634},{"$f":"(BK4787+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.883126289003755},0.45407594206407376]
["Tent4774",1584608.6827232523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4799","v":112684.02722955389},-18600.047634976047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4799","v":258469.78553357019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4799","v":-130363.14686413815},1520017.6819829675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4799","v":183428.56594616725},-842609.33764464618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4799","v":247934.17362461047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4799","v":-125049.35159883858},1601945.1892858194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4799","v":124541.65696337742},-745503.9028285906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4799","v":261297.58976182117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4799","v":-131789.39271004818},1523514.0296208432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4799","v":296736.63850725774},-499850.23882880999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4799","v":248504.4722945379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4799","v":-125336.99036137594},1536598.4288944439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4799","v":175702.45338793556},-356484.84995313018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4799","v":250638.70386284604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4799","v":-126413.42234280496},1436902.3476451831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4799","v":185142.89718896788},-174537.14503709174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4799","v":234377.00782395451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4799","v":-118211.5899135261},1352697.3160967177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4799","v":194165.93420187477},-70098.761068681997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4799","v":220642.09857949946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4799","v":-111284.18063315607},1437476.6130784201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4799","v":135933.64378420284},-558227.79552160634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4799","v":234470.67780379648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4799","v":-118258.83378504358},1472952.349920393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4799","v":259369.39998255018},-79973.183527901216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4799","v":240257.22068543202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4799","v":-121177.36423515808},1394527.3507896999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4799","v":274585.37215803168},-148084.78377109559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4799","v":227465.10807947023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4799","v":-114725.4687034964},222190.61826400989,-536295.94967270712,-491454.0488134402,-79946.118388390285,-56557.115045153536,126771.17006230455,233425.09107953616,-306082.30771865055,298476.07290492288,239240.22776290996,{"$f":"BI4799*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3133540.7817088519},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4799:BI4799)+Monte_Carlo!BJ4799/(1+Analise_Fundamentalista!$C$10)^10","v":985016.10585889022},{"$f":"(BK4799+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":10.618888211515477},0.91775102567975497]
["Tent4786",1676533.981948711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4811","v":219767.69789464065},-247733.63285385005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4811","v":273463.96840973658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4811","v":-137925.689852899},1554135.7276139902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4811","v":109333.14865589005},-117272.71024479019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4811","v":253499.25984004117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4811","v":-127856.18702881403},1593326.2228669066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4811","v":104139.07747021732},-83611.31468478778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4811","v":259891.72696042032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4811","v":-131080.32453609697},1535466.8518868571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4811","v":271189.65464771178},-996497.42078836251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4811","v":250454.12929269852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4811","v":-126320.32936582177},1513819.5234906946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4811","v":258218.97003833891},-2340.2701559155548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4811","v":246923.1753171623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4811","v":-124539.43930653259},1422985.8723624605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4811","v":230473.55566763892},-268268.63879806834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4811","v":232107.05409914791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4811","v":-117066.70440905259},1545070.8934443835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4811","v":214212.8930923024},-1284093.4549822411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4811","v":252020.67035024421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4811","v":-127110.43804924854},1500393.5151981954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4811","v":238826.17266118131},-785834.76975377661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4811","v":244733.22298270304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4811","v":-123434.90371366541},1453638.3674597379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4811","v":189851.73366680814},-150739.91073228637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4811","v":237106.86504316368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4811","v":-119588.4347035322},1495312.7411382049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4811","v":212853.86828172469},-297509.20987932762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4811","v":243904.48425626024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4811","v":-123016.91679854403},107572.34359762818,117703.511222327,149339.16520975289,-601173.96621377394,378262.43589305307,77245.266559665906,-944970.32958894304,-425710.27782355773,156630.25327415328,36232.225860113278,{"$f":"BI4811*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":474565.49597196421},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4811:BI4811)+Monte_Carlo!BJ4811/(1+Analise_Fundamentalista!$C$10)^10","v":-277841.44828852941},{"$f":"(BK4811+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.88476063654246},0.81434638397381975]
["Tent4791",1543405.8566789972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4816","v":130658.23613079364},-1557092.8853579587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4816","v":251749.08172376052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4816","v":-126973.45821646912},1498704.071838819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4816","v":120099.52559723308},-255509.4433414941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4816","v":244457.65333100915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4816","v":-123295.91599059012},1596552.81174454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4816","v":119262.15846709306},-73914.053648894769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4816","v":260418.02455319487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4816","v":-131345.770689656},1604118.753765129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4816","v":121531.72769565259},-466298.84038413031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4816","v":261652.12571188618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4816","v":-131968.20828043114},1552023.3271301019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4816","v":142248.10431339763},-189289.19439463544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4816","v":253154.70051382738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4816","v":-127682.40331961225},1511256.579438109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4816","v":155518.92581741727},-704850.62419601402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4816","v":246505.12661729785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4816","v":-124328.5901198693},1430486.1366244252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4816","v":264594.80026921636},-142348.57259463842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4816","v":233330.44238192795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4816","v":-117683.73879878091},1504312.371853915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4816","v":255806.74572895837},-362953.59446908999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4816","v":245372.43823526616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4816","v":-123757.30159733162},1496966.4496802117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4816","v":110026.22500760868},-865280.17839970998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4816","v":244174.22510575058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4816","v":-123152.96467704083},1474941.7835530753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4816","v":203747.40415943801},-671295.07276775117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4816","v":240581.72255771066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4816","v":-121341.03166400752},-1301659.0257198736,-14248.180403842009,174420.35868173718,-215083.19525702269,78431.207112977325,-427155.16188116814,237892.93125772499,14468.287897802918,-634232.69296339154,-348306.97771461005,{"$f":"BI4816*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4562084.4346633526},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4816:BI4816)+Monte_Carlo!BJ4816/(1+Analise_Fundamentalista!$C$10)^10","v":-3831486.8696623915},{"$f":"(BK4816+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-98.093221906533898},0.30786467732193701]
["Tent4804",1672225.7286801278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4829","v":185500.91216549792},-102673.63738468097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4829","v":272761.23762800102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4829","v":-137571.25695113363},1584399.482427276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4829","v":272369.17638961971},-364234.5544589319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4829","v":258435.66231045264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4829","v":-130345.93630028996},1589112.9426023941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4829","v":187349.37151423149},-754928.9149505758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4829","v":259204.48748089795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4829","v":-130733.70490697915},1543073.6699945026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4829","v":165147.04476004647},-362129.0143821665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4829","v":251694.89785992427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4829","v":-126946.12976496608},1590908.7339741837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4829","v":176304.5879454191},-890244.28396857344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4829","v":259497.40384301948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4829","v":-130881.44170590647},1518608.0333102481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4829","v":156441.32750052732},-852251.50785924064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4829","v":247704.24203702802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4829","v":-124933.38212388103},1473119.8962551465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4829","v":117388.84544329414},-543482.18796145415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4829","v":240284.54961886705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4829","v":-121191.14799621035},1497425.6541299431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4829","v":192087.61083713177},-70021.137289397549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4829","v":244249.12717900827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4829","v":-123190.74267092266},1570752.0802564565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4829","v":208306.63398487956},-576196.70725229988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4829","v":256209.59782485361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4829","v":-129223.18699763503},1373843.5384566693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4829","v":104327.48922801435},-13238.400466160241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4829","v":224091.31580127359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4829","v":-113023.84552404544},218017.25545768437,36224.347940850479,-439108.76086242549,-72233.201527161844,-585323.73388604121,-573039.32044556632,-306999.94089550327,243124.85805581982,-240903.6624402017,202156.55903908229,{"$f":"BI4829*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2647823.1857673624},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4829:BI4829)+Monte_Carlo!BJ4829/(1+Analise_Fundamentalista!$C$10)^10","v":207240.56355700351},{"$f":"(BK4829+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.9360932411217844},0.86094544066765843]
["Tent4807",1533745.4262023717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4832","v":132756.50322579392},-660446.01213388669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4832","v":250173.34291790958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4832","v":-126178.71050952685},1578920.4557324501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4832","v":245604.89840781328},-286674.40111136873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4832","v":257541.96352526703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4832","v":-129895.18579672551},1613979.7775134449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4832","v":197381.82987485133},-974048.48825703794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4832","v":263260.58382596669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4832","v":-132779.45846550722},1464211.4793620089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4832","v":278848.06790897856},-747884.08443981991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4832","v":238831.47377186624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4832","v":-120458.2672083989},1590504.0361988412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4832","v":302306.02890804014},-129113.43479989782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4832","v":259431.39250006826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4832","v":-130848.14788636744},1594821.3917366387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4832","v":151941.76040889678},-701456.640801289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4832","v":260135.60797742446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4832","v":-131203.32961683188},1499301.9536064898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4832","v":119841.88652418402},-986660.51295516128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4832","v":244555.17543469896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4832","v":-123345.10273905114},1437777.6201935604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4832","v":262174.44259677629},-93088.180483527787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4832","v":234519.77588418862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4832","v":-118283.59714472097},1469358.5269612165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4832","v":242311.21761825215},-302991.53610562504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4832","v":239671.02255359571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4832","v":-120881.70633845535},1425685.4620510959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4832","v":123602.81096078239},-491470.78380302119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4832","v":232547.39143634532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4832","v":-117288.7952071717},-403694.87649970996,86577.275024986069,-646185.53302172723,-350662.80996737402,301775.83872184315,-420582.60203179962,-745608.55373532942,285322.44085271622,58108.997727767477,-252609.37661306516,{"$f":"BI4832*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3308648.3442221829},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4832:BI4832)+Monte_Carlo!BJ4832/(1+Analise_Fundamentalista!$C$10)^10","v":-2979243.9783087568},{"$f":"(BK4832+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-78.85745613974666},0.43363195907136393]
["Tent4814",1600305.9544033601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4839","v":216633.56864138591},-967192.77736713656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4839","v":261030.20974988016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4839","v":-131654.53555568779},1538696.4154492319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4839","v":290885.60117258318},-184326.95298834925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4839","v":250980.91209430445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4839","v":-126586.02024179588},1452865.8207803003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4839","v":274385.86411798786},-105819.83021920726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4839","v":236980.85287579012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4839","v":-119524.87856041057},1587836.8893416838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4839","v":299537.01615312434},-2294341.3985816962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4839","v":258996.34700039876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4839","v":-130628.7261065686},1456965.4986747187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4839","v":223575.84439327827},-1012009.3360780952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4839","v":237649.56236708607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4839","v":-119862.15230961611},1380315.9587460272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4839","v":170521.06785101836},-246002.42466787086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4839","v":225147.04968832919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4839","v":-113556.3208827554},1459183.9309688292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4839","v":136959.07202701588},-633905.25215586799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4839","v":238011.41682713741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4839","v":-120044.65908123639},1403511.8402381707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4839","v":151591.64102226312},-103133.28700372255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4839","v":228930.59232564006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4839","v":-115464.60785516218},1321732.7705237642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4839","v":104225.83091155067},-250045.80870872134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4839","v":215591.3882428431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4839","v":-108736.77845991352},1397644.5251046808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4839","v":175484.93570383551},-899625.87631653168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4839","v":227973.55876855721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4839","v":-114981.91350116507},-621183.5345315584,230953.54003674252,286022.0082141601,-1866436.7615347418,-670646.08162734704,36109.371988721294,-378979.42238295113,161924.33848901844,-38965.368014241089,-611149.29534530395,{"$f":"BI4839*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8004762.6546108592},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4839:BI4839)+Monte_Carlo!BJ4839/(1+Analise_Fundamentalista!$C$10)^10","v":-5982765.4837344671},{"$f":"(BK4839+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-146.64920511181714},8.8994102627055524E-2]
["Tent4826",1651748.1117756641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4851","v":145041.92573961624},-1504048.3542393341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4851","v":269421.0784409144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4851","v":-135886.59713003735},1498797.2784596509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4851","v":168505.42643547393},-646230.81012876413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4851","v":244472.8565136999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4851","v":-123303.58394579742},1644332.5435171942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4851","v":159614.44000181046},-2471.415456162053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4851","v":268211.50515113393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4851","v":-135276.53054104291},1627132.1832641631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4851","v":308036.41780197067},-934800.37750801607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4851","v":265405.90811372484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4851","v":-133861.48522781866},1538401.9020443209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4851","v":175921.02171578363},-327502.76979605277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4851","v":250932.8732204588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4851","v":-126561.79110896551},1510009.0404449103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4851","v":266294.94315762375},-1638051.1587063624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4851","v":246301.63717568843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4851","v":-124225.95714129088},1436547.9173216063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4851","v":155387.07426970164},-426773.02691814338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4851","v":234319.19574030238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4851","v":-118182.43151446561},1494804.2517154012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4851","v":161406.87437879026},-301350.30661263358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4851","v":243821.54317844645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4851","v":-122975.08421108786},1486035.4392694801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4851","v":159283.28317986091},-271272.22025142383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4851","v":242391.2385884285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4851","v":-122253.68845125449},1434804.0091827139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4851","v":117287.38796097162},-156721.78014668782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4851","v":234034.74219188746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4851","v":-118038.96306366974},-1225471.9471888409,-356556.11112538772,290077.99915573944,-495219.53682013927,-27210.665968775851,-1249680.535514341,-155249.18842260499,-19096.973266484725,8148.6130656110909,76561.386942501529,{"$f":"BI4851*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1002792.174760309},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4851:BI4851)+Monte_Carlo!BJ4851/(1+Analise_Fundamentalista!$C$10)^10","v":-1969590.5765966382},{"$f":"(BK4851+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-56.068816260185152},0.59075058032303518]
["Tent4832",1632661.5112844987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4857","v":298712.61313375918},-1246739.9206089387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4857","v":266307.81168344704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4857","v":-134316.37393859882},1739484.2379341857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4857","v":147628.15876796385},-1186185.8198077525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4857","v":283731.95402741391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4857","v":-143104.50374912625},1557613.9649844288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4857","v":242165.44888559627},-915123.8638646577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4857","v":254066.60449552236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4857","v":-128142.33588947254},1496420.5081291876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4857","v":229873.91237697878},-972686.37634932389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4857","v":244085.17511054006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4857","v":-123108.05096467049},1412703.895996925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4857","v":234746.71624912089},-1662259.5808411399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4857","v":230429.93327112493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4857","v":-116220.82314536396},1560570.7832198371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4857","v":168673.88871904559},-1475158.3380562817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4857","v":254548.89907304186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4857","v":-128385.58845654207},1481328.5611823341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4857","v":170403.64207564335},-18847.049962969799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4857","v":241623.48704006107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4857","v":-121866.46134210368},1487282.6057639143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4857","v":135648.83489495129},-239630.00316844755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4857","v":242594.66727076229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4857","v":-122356.29078497297},1368769.0044782925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4857","v":248583.75416574709},-675820.32701181748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4857","v":223263.59491133137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4857","v":-112606.37197016252},1453134.9025443958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4857","v":112404.30390939},-311628.75274659635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4857","v":237024.74352628007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4857","v":-119547.01547403075},-816035.86973033112,-897930.21076150087,-547034.14637301164,-621835.3398264756,-1313303.754466258,-1180321.1387207361,271313.61781063094,16257.208212293059,-316579.34990490158,-81746.720784957026,{"$f":"BI4857*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1070709.0765875876},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4857:BI4857)+Monte_Carlo!BJ4857/(1+Analise_Fundamentalista!$C$10)^10","v":-4530766.334768462},{"$f":"(BK4857+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-113.87648760786449},0.21869670157388404]
["Tent4844",1480319.5044597408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4869","v":257905.54425520627},-839296.66045092302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4869","v":241458.8970832323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4869","v":-121783.44790720592},1642900.2724065566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4869","v":114228.60091720209},-199858.52826254457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4869","v":267977.88355683838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4869","v":-135158.69995537147},1421414.2420494072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4869","v":109338.2771328002},-178049.43890627942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4869","v":231850.70125040875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4869","v":-116937.40897128898},1429924.3146389995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4869","v":108762.30954920643},-154836.75458129175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4869","v":233238.80208633683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4869","v":-117637.51862922354},1453814.9780820694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4869","v":171382.87681973027},-983913.64726666757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4869","v":237135.67247693244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4869","v":-119602.96416859684},1369018.7940571534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4869","v":201025.66953159441},-1248652.8178055561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4869","v":223304.33876158326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4869","v":-112626.92174747298},1542056.7339403839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4869","v":240012.61211019903},-101307.4378912641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4869","v":251529.02268413155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4869","v":-126862.46811043908},1390985.0920877161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4869","v":266681.44663903606},-952405.04627206526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4869","v":226887.32073235515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4869","v":-114434.05291331917},1394111.1290136999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4869","v":163463.71820923249},-189029.68504686531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4869","v":227397.21702576717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4869","v":-114691.2268234005},1420775.2870102604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4869","v":277128.04303657194},-1660752.0055809584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4869","v":231746.47957490329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4869","v":-116884.84319242128},-461715.66701969039,47189.256256124441,46202.13050564054,69526.838425027963,-694998.06213860167,-936949.73125985137,263371.7287926274,-573270.33181399328,87140.023364733846,-1268762.3261619045,{"$f":"BI4869*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16618101.932523245},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4869:BI4869)+Monte_Carlo!BJ4869/(1+Analise_Fundamentalista!$C$10)^10","v":-9542031.2123924103},{"$f":"(BK4869+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-226.98452096229354},3.0244156472482254E-3]
["Tent4856",1714702.3905910251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4881","v":233356.23293604364},-241994.49710667194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4881","v":279689.72023319767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4881","v":-141065.74197785472},1521807.4308240358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4881","v":160675.34096874262},-137739.94459282633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4881","v":248226.10437328895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4881","v":-125196.59128871401},1565118.6659298867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4881","v":179381.90586384397},-643000.13817348983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4881","v":255290.71645768359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4881","v":-128759.73527784571},1579675.4983584934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4881","v":146706.62616215675},-432194.20942433848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4881","v":257665.12055939782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4881","v":-129957.30191019928},1579954.6894835813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4881","v":285900.58851458324},-296852.41851147986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4881","v":257710.66017495788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4881","v":-129980.27050430067},1411889.0308587195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4881","v":277342.63584215997},-1140402.7863388925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4881","v":230297.01842608649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4881","v":-116153.78553232767},1403528.9840215989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4881","v":271752.59865967877},-351424.71841608337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4881","v":228933.38869427936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4881","v":-115466.0182459932},1419296.1920515681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4881","v":267677.87854368472},-330848.96271729964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4881","v":231505.22041677477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4881","v":-116763.16048587783},1338417.6826883631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4881","v":252537.12144339798},-1045282.7042758128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4881","v":218312.90915576587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4881","v":-110109.41870771955},1362490.8831623017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4881","v":266061.91095468466},-121298.18392869955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4881","v":222239.55365257143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4881","v":-112089.88126802852},129985.71408471468,145964.90946049121,-337087.25112980796,-157779.76461298318,116778.5596737606,-748916.91760297376,33795.250691881563,51570.975757282024,-684542.09238436853,254913.39941052801,{"$f":"BI4881*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3338826.1678488669},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4881:BI4881)+Monte_Carlo!BJ4881/(1+Analise_Fundamentalista!$C$10)^10","v":813519.47293576237},{"$f":"(BK4881+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.7480796730455062},0.9070381937113845]
["Tent4863",1448034.2222861575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4888","v":285273.14758519782},-318055.40605889895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4888","v":236192.75784628466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4888","v":-119127.39090876018},1654213.1148040059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4888","v":177972.20057998365},-81286.980777931283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4888","v":269823.15171681001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4888","v":-136089.38886992107},1533995.6001922386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4888","v":102733.97605337008},-15493.65376878932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4888","v":250214.14947047489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4888","v":-126199.29191169773},1449489.3550629388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4888","v":96612.778117852315},-658514.89394403726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4888","v":236430.10846845285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4888","v":-119247.10228605766},1587993.5454603946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4888","v":143928.02399066649},-172241.56923496671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4888","v":259021.89960139556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4888","v":-130641.61394748057},1430481.1037135231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4888","v":119774.11946459793},-17070.453505082602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4888","v":233329.62145028997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4888","v":-117683.32474948898},1411127.7851627867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4888","v":228846.29718722161},-155660.79323925011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4888","v":230172.84959253704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4888","v":-116091.15910250903},1507996.7688519678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4888","v":151259.1980864635},-105794.63615409541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4888","v":245973.41014226759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4888","v":-124060.41087105937},1358391.2956084523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4888","v":265514.42715606588},-583040.54801801103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4888","v":221570.85889696871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4888","v":-111752.61495099281},1379427.0362346035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4888","v":134663.68447230844},-455086.53856948321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4888","v":225002.05514589819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4888","v":-113483.19069157886},84283.108463823344,230418.98264894131,211255.17984335794,-444719.10964378982,100066.74040961478,218349.96266031632,187267.19443799951,167377.5612035763,-207707.87691596925,-208903.98964285542,{"$f":"BI4888*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2736200.2499692356},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4888:BI4888)+Monte_Carlo!BJ4888/(1+Analise_Fundamentalista!$C$10)^10","v":-916510.47002214543},{"$f":"(BK4888+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.300002851186235},0.73993533574999593]
["Tent4875",1444565.3055734977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4900","v":241648.31648902482},-542409.09312432818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4900","v":235626.93350837042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4900","v":-118842.0088432683},1567290.4726843226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4900","v":186381.94363837957},-241426.39636503064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4900","v":255644.96570051537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4900","v":-128938.40624309784},1541803.7663113817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4900","v":146669.34362956265},-1436340.1592576583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4900","v":251487.76045357075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4900","v":-126841.65688017696},1558848.7866431503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4900","v":207818.49150315332},-10777.240795701624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4900","v":254268.01957849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4900","v":-128243.92263388586},1546350.761310003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4900","v":147240.96396352025},-762445.38738629583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4900","v":252229.43304121308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4900","v":-127215.73067092325},1457392.3871872174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4900","v":286190.05640666827},-561902.10309036123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4900","v":237719.19330087767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4900","v":-119897.27172455825},1516631.3519280704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4900","v":253376.62097747979},-943407.44241787656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4900","v":247381.82021863837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4900","v":-124770.76380168078},1313671.3373400662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4900","v":97559.073948452904},-731798.43639648869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4900","v":214276.46618744783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4900","v":-108073.57762710235},1388218.4091032913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4900","v":195201.81728155483},-369196.04231767548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4900","v":226436.03962717106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4900","v":-114206.44246024174},1425345.8550169319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4900","v":252221.91405355904},-287741.60604045447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4900","v":232491.99721931046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4900","v":-117260.85629572088},-183975.85197020127,71662.106730766463,-1165024.7120547018,323065.34765205579,-490190.72105248575,-157890.12510737352,-567419.76502343919,-528036.47388769023,-61764.627869191332,79711.448936694156,{"$f":"BI4900*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1044051.3217524939},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4900:BI4900)+Monte_Carlo!BJ4900/(1+Analise_Fundamentalista!$C$10)^10","v":-1346773.1354606673},{"$f":"(BK4900+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.011356192512821},0.68229664805733115]
["Tent4876",1467991.2188230909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4901","v":180171.2286077828},-1055920.5516587214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4901","v":239447.99724452556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4901","v":-120769.22014955433},1512590.8826956365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4901","v":282960.41222802777},-333298.20469894819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4901","v":246722.76841149604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4901","v":-124438.36105159449},1619363.8412322646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4901","v":110602.05076799021},-321651.36789280485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4901","v":264138.79294464376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4901","v":-133222.39652141649},1635960.8599378709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4901","v":177348.4568179319},-252157.55952705187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4901","v":266845.97731899814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4901","v":-134587.80591909029},1475035.1392910518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4901","v":247443.34963330446},-179985.14712189732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4901","v":240596.95006330003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4901","v":-121348.71188683674},1480120.2874205383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4901","v":232265.89402094486},-220613.57507523184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4901","v":241426.4022559865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4901","v":-121767.05864945253},1406600.7537374443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4901","v":227211.81803073338},-548641.54004727746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4901","v":229434.433317043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4901","v":-115718.72768206126},1460154.7641543995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4901","v":234897.68331080783},-435222.97322087979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4901","v":238169.77204000423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4901","v":-120124.5279286881},1401317.7097054871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4901","v":152292.63778149177},-43177.31898108626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4901","v":228572.7017912775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4901","v":-115284.10034943544},1407011.743330071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4901","v":270661.12243038707},-415082.71411625517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4901","v":229501.47093523919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4901","v":-115752.53911904719},-757070.54595596727,71946.61488898113,-80132.920701587369,57449.068690787884,186706.44068787043,131311.662552247,-207714.01638156234,-82280.045798755833,222403.92024224755,-30672.659869676092,{"$f":"BI4901*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-401746.94483389618},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4901:BI4901)+Monte_Carlo!BJ4901/(1+Analise_Fundamentalista!$C$10)^10","v":-701492.15561631415},{"$f":"(BK4901+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.446877089221093},0.76657362061896572]
["Tent4877",1702594.6983047288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4902","v":113604.68361184646},-1078101.2185237338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4902","v":277714.80196936027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4902","v":-140069.66207187335},1582515.9201230521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4902","v":149014.3509389697},-341180.29672065453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4902","v":258128.42939539932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4902","v":-130190.97873128857},1501391.8055628454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4902","v":198632.99498753258},-298139.90876234078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4902","v":244896.05680992143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4902","v":-123517.03141802474},1423261.7408828994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4902","v":196102.97323104908},-253163.72335867508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4902","v":232152.05175572439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4902","v":-117089.39965794102},1488981.3166587115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4902","v":188752.52917062567},-816440.66730768012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4902","v":242871.74857509241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4902","v":-122496.04093292596},1507620.4943127797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4902","v":167985.15181836474},-49150.687835156212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4902","v":245912.03498983657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4902","v":-124029.45538435265},1339335.9801406651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4902","v":124981.83699188204},-379734.97723404743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4902","v":218462.69512383503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4902","v":-110184.96552690881},1442562.6242708408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4902","v":199750.94428768981},-228046.94975078246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4902","v":235300.27077300017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4902","v":-118677.25155042572},1336298.6222852517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4902","v":254813.0906087927},-476889.20928507892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4902","v":217967.26351220949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4902","v":-109935.08709793055},1447622.0460364686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4902","v":278473.3266765764},-151247.87784177039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4902","v":236125.52666926241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4902","v":-119093.48184745188},-826851.39501440048,-64228.495117574086,21872.111617088492,58001.901970157371,-507312.43049488793,240717.04358869244,-146475.41064523917,88327.013759481808,-114043.94226200727,244257.49365661654,{"$f":"BI4902*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3199256.3490179875},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4902:BI4902)+Monte_Carlo!BJ4902/(1+Analise_Fundamentalista!$C$10)^10","v":512604.04939230566},{"$f":"(BK4902+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.3808721238153533E-2},0.88580749114159374]
["Tent4878",1518074.2352023583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4903","v":288684.54864122445},-1043765.950724459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4903","v":247617.17279149833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4903","v":-124889.46743258007},1614852.4309967658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4903","v":300826.77192150243},-1042835.5368298962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4903","v":263402.92468345299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4903","v":-132851.2502305329},1548144.3196704444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4903","v":124692.39965242456},-124698.27287884285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4903","v":252521.98517084584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4903","v":-127363.28376368417},1670750.3778569174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4903","v":223232.89323357891},-44052.416564159525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4903","v":272520.58918588434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4903","v":-137449.8822684506},1508991.264910317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4903","v":166653.93299336539},-400247.97688659473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4903","v":246135.6250699769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4903","v":-124142.22642408764},1436896.3592459538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4903","v":280713.48736292461},-49409.761785952491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4903","v":234376.03104004482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4903","v":-118211.09725778294},1460421.8621192495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4903","v":95191.681104190342},-713982.88592291297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4903","v":238213.33910766197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4903","v":-120146.5016384112},1401231.0285123056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4903","v":169157.97057531541},-32336.235703442326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4903","v":228558.56298864711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4903","v":-115276.96923041514},1407590.732711388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4903","v":222622.95935839685},-739392.25882093085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4903","v":229595.91145096201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4903","v":-115800.17162199403},1405835.5870505418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4903","v":103365.04797489131},-195847.7571549089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4903","v":229309.62492010728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4903","v":-115655.77867877246},-632353.69672431634,-611457.09045547363,125152.82818074337,314251.18358685309,-111600.64524734007,347468.65935923404,-500724.3673494719,250103.32863010507,-402973.55963356607,21171.137061317204,{"$f":"BI4903*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":277297.10006182379},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4903:BI4903)+Monte_Carlo!BJ4903/(1+Analise_Fundamentalista!$C$10)^10","v":-854628.69389205787},{"$f":"(BK4903+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.903284423907269},0.74775903628983054]
["Tent4879",1700777.0153859688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4904","v":168975.57270582317},-735212.49601667526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4904","v":277418.31481811451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4904","v":-139920.12429142682},1673701.2652745971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4904","v":109899.59288576784},-1273014.448118899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4904","v":273001.91637176758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4904","v":-137692.6469169122},1562707.9960131387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4904","v":188522.4878632405},-74591.920685004356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4904","v":254897.50560180005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4904","v":-128561.41343357947},1620434.8338195654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4904","v":143262.16731559933},-284548.74822912138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4904","v":264313.48542699969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4904","v":-133310.50531791052},1464391.4235279551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4904","v":252738.86337649144},-739025.55547460623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4904","v":238860.82494890271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4904","v":-120473.07091860721},1562278.9996287352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4904","v":116129.16494994666},-174590.21807067021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4904","v":254827.53084735098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4904","v":-128526.12060748687},1429014.6333386407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4904","v":219933.21375553243},-574629.75316998619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4904","v":233090.42152199234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4904","v":-117562.68064666596},1493001.2367637206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4904","v":131241.28970204879},-864684.05907984544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4904","v":243527.44855877428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4904","v":-122826.75314013839},1470083.6671836395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4904","v":262021.27781295689},-667598.02843088552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4904","v":239789.30212622139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4904","v":-120941.36243042523},1346646.7608852561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4904","v":194088.6766244623},-604033.23869150213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4904","v":219655.17624030221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4904","v":-110786.41141969588},-428738.73278416449,-1027805.5857782757,240266.65934645673,-10283.600804432877,-367898.93806781922,67840.357119140564,-239168.7985391274,-612742.07395916071,-286728.81092213246,-301075.7972464335,{"$f":"BI4904*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3943455.9057189957},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4904:BI4904)+Monte_Carlo!BJ4904/(1+Analise_Fundamentalista!$C$10)^10","v":-3816562.5153720388},{"$f":"(BK4904+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-97.756367957662832},0.30992973378112476]
["Tent4880",1651515.8483500392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4905","v":249509.7625899009},-802688.07425284549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4905","v":269383.19332866993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4905","v":-135867.48920049233},1679036.8832606126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4905","v":252419.21731388167},-952380.68216177018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4905","v":273872.22337662661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4905","v":-138131.59942216196},1554000.8510725137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4905","v":237870.20618534513},-173236.20618410557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4905","v":253477.25976448369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4905","v":-127845.0909578555},1418200.1786257168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4905","v":249819.05669767861},-616856.54420753522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4905","v":231326.44671812581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4905","v":-116672.9932661995},1541161.1714316497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4905","v":272990.15484506497},-422121.48025734647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4905","v":251382.9450738747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4905","v":-126788.79165761825},1477249.1986572195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4905","v":249512.41614112695},-1491134.4545306091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4905","v":240958.09124330952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4905","v":-121530.85890487631},1456402.958933593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4905","v":228195.9936217565},-168678.05375012959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4905","v":237557.80499643166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4905","v":-119815.87309147927},1358386.129280899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4905","v":151969.47282498679},-380714.49933798268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4905","v":221570.01620338179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4905","v":-111752.18992573269},1354058.9672835523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4905","v":130562.90862463393},-1040556.4029167834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4905","v":220864.20116802485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4905","v":-111396.20143398999},1434687.7323413691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4905","v":101517.17678772316},-24898.883655460282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4905","v":234015.77596345983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4905","v":-118029.39715941186},-419662.60753476701,-564220.84089342388,190266.16880786774,-252384.03405793029,-24537.171996025048,-1122194.8060510489,177259.87177657933,-118927.20023534678,-800525.49455811467,192604.67193631089,{"$f":"BI4905*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2522713.6753029465},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4905:BI4905)+Monte_Carlo!BJ4905/(1+Analise_Fundamentalista!$C$10)^10","v":-741919.87501336122},{"$f":"(BK4905+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.359361251537575},0.76168356303999774]
["Tent4881",1671147.7847390396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4906","v":253287.33471208767},-527305.61054108851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4906","v":272585.41129162669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4906","v":-137482.5762782107},1674392.4978538947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4906","v":122581.1674634566},-578470.25237886945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4906","v":273114.66517749662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4906","v":-137749.51348291978},1560517.3132020552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4906","v":110838.31028225481},-938317.46205357311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4906","v":254540.17743458357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4906","v":-128381.1895662312},1531418.1820605977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4906","v":186280.13671173796},-1046013.3718277951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4906","v":249793.73986463412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4906","v":-125987.25196638584},1325256.2966353989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4906","v":100403.74027424952},-944240.05592112604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4906","v":216166.12006674742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4906","v":-109026.65315073072},1666262.7768967445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4906","v":259683.57296690013},-71458.980988759315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4906","v":271788.60451964941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4906","v":-137080.69472743999},1492051.7724150808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4906","v":159844.02658621079},-550188.95967853186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4906","v":243372.57887439078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4906","v":-122748.64227171169},1387087.3070484211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4906","v":204693.5807597625},-1678873.8340506193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4906","v":226251.54252783899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4906","v":-114113.38855683641},1520747.6588894031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4906","v":215054.43438205755},-786707.92910101172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4906","v":248053.24212177822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4906","v":-125109.40559683734},1449197.7853883319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4906","v":108403.83247826716},-214562.18691758055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4906","v":236382.54975437702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4906","v":-119223.11532907181},-138915.44081558488,-320523.93322083598,-701320.16390296596,-735926.74721780885,-736696.84873085993,322932.50177035027,-269720.99648964196,-1362042.0993198541,-448709.65819401335,11001.079985991819,{"$f":"BI4906*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":144090.87092622617},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4906:BI4906)+Monte_Carlo!BJ4906/(1+Analise_Fundamentalista!$C$10)^10","v":-2810454.0119943232},{"$f":"(BK4906+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-75.047739111011609},0.45984231837773837]
["Tent4882",1730746.4298655803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4907","v":164177.21353269901},-709116.40790094715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4907","v":282306.70664479537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4907","v":-142385.658668358},1609199.2856885944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4907","v":302105.02193304029},-1012035.5998152348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4907","v":262480.82494278892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4907","v":-132386.17527537933},1591981.0522607144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4907","v":244050.46493600908},-570651.05552437319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4907","v":259672.3125637435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4907","v":-130969.65956549301},1608377.2203047045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4907","v":180981.62706016027},-317671.74418973987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4907","v":262346.73564630502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4907","v":-132318.54530998762},1554827.5440065889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4907","v":176258.32506701481},-325412.44870703673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4907","v":253612.10387312842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4907","v":-127913.10162418049},1473642.7710280572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4907","v":289744.92351663444},-180337.11708095128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4907","v":240369.83712983973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4907","v":-121234.16404273067},1393118.9998767518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4907","v":209691.74632797067},-299516.82172454265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4907","v":227235.38817297562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4907","v":-114609.60599309816},1456823.910157226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4907","v":242547.91768422327},-547657.67923321412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4907","v":237626.46748306244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4907","v":-119850.5040554437},1369035.23383013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4907","v":177914.52946855771},-669939.94714831072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4907","v":223307.02029718368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4907","v":-112628.27422052347},1331906.7558915762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4907","v":167104.96713132807},-370760.29758009006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4907","v":217250.89436868406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4907","v":-109573.77548205422},-405018.14639181073,-579835.92821478483,-197897.93759011361,-6661.9267932621879,-23455.12139107399,228543.47952279219,22800.70678330549,-187333.79812137212,-381346.67160309287,-95978.211562132143,{"$f":"BI4907*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1257111.4937387109},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4907:BI4907)+Monte_Carlo!BJ4907/(1+Analise_Fundamentalista!$C$10)^10","v":-1787693.6609525811},{"$f":"(BK4907+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-51.963265485249707},0.61826558226744532]
["Tent4883",1613720.6989919622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4908","v":161092.30172332743},-30660.887094539583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4908","v":263218.32483129244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4908","v":-132758.14450218392},1594843.9938272235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4908","v":300132.6656124905},-653679.08451265772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4908","v":260139.2946652293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4908","v":-131205.18905360415},1561981.8194489586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4908","v":236864.15724211282},-597775.10910978564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4908","v":254779.05698868216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4908","v":-128501.67208347983},1628883.020661206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4908","v":164418.47294140581},-194307.98805150742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4908","v":265691.49191207945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4908","v":-134005.52373727178},1533793.2377677655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4908","v":289895.31481716386},-275349.91837373882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4908","v":250181.14159097514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4908","v":-126182.64388827783},1540986.4071599327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4908","v":139557.3451731393},-355169.27598573425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4908","v":251354.43880332215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4908","v":-126774.41408877815},1478001.8735385099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4908","v":162092.90943580508},-1251739.0043929161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4908","v":241080.86206822342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4908","v":-121592.78022788836},1434492.9911523245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4908","v":247655.58282486672},-276639.44092914584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4908","v":233984.01120417527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4908","v":-118013.37612248035},1443487.7135613291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4908","v":158015.52877522414},-650693.85081542109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4908","v":235451.16457606896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4908","v":-118753.35712295806},1561192.755772325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4908","v":298778.06348967872},-1298455.389308779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4908","v":254650.35068945796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4908","v":-128436.75711419835},260891.59495789636,-224612.31328854206,-234633.56696247053,101796.45306470606,138543.89414612239,-91031.906098050953,-970158.0131167759,86986.776977415808,-375980.51458708604,-873463.73224384058,{"$f":"BI4908*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11440526.753895797},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4908:BI4908)+Monte_Carlo!BJ4908/(1+Analise_Fundamentalista!$C$10)^10","v":-6284351.1920663724},{"$f":"(BK4908+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-153.45622234004998},7.1399931001485395E-2]
["Tent4884",1611533.7731653186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4909","v":286300.35121167678},-1249925.263019125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4909","v":262861.6094759159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4909","v":-132578.22971575867},1513675.2303860749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4909","v":293330.59296437883},-196744.17465895711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4909","v":246899.63928065583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4909","v":-124527.56855043102},1603512.5941613398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4909","v":127876.0148554027},-314369.46040449041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4909","v":261553.25338807609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4909","v":-131918.34052802422},1535164.7659249851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4909","v":179439.52846204038},-1698723.3451343605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4909","v":250404.85523871341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4909","v":-126295.47725120035},1427914.9464448802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4909","v":178386.23217239694},-455419.47157746158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4909","v":232911.04863410947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4909","v":-117472.21121683203},1430274.7413102586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4909","v":234856.47535667874},-311528.38911522442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4909","v":233295.96112348782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4909","v":-117666.34765440089},1546123.2114530217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4909","v":167576.07745797929},-540218.47887597338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4909","v":252192.31677183165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4909","v":-127197.01051890844},1503818.9647162564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4909","v":230446.51685535244},-674829.94573428133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4909","v":245291.95726956034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4909","v":-123716.7098046375},1512941.4795013219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4909","v":97631.315319754896},-178333.92787193661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4909","v":246779.95519973105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4909","v":-124467.20407345091},1308130.9851694247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4909","v":231503.33250344041},-489918.47119583446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4909","v":213372.76443890942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4909","v":-107617.78197763063},-833341.53204729094,218958.48903564652,-56858.532689035841,-1395174.4386848072,-161594.40198778716,38957.699710541259,-247647.09516507084,-322808.18141400605,41610.138574098441,-152660.15623111525,{"$f":"BI4909*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1999525.0370949814},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4909:BI4909)+Monte_Carlo!BJ4909/(1+Analise_Fundamentalista!$C$10)^10","v":-2992965.018515537},{"$f":"(BK4909+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.167150380874432},0.4315124948109294]
["Tent4885",1444271.4475104352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4910","v":161333.65423949741},-631021.66908305755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4910","v":235579.00152909683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4910","v":-118817.8336243326},1690203.5282381896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4910","v":180210.36798691255},-1439822.8184429947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4910","v":275693.6448821075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4910","v":-139050.26091573009},1530180.303448661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4910","v":238568.85030845113},-506550.44270687364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4910","v":249591.82615380298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4910","v":-125885.41373146557},1418314.219643695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4910","v":93441.113563694889},-109489.51890052824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4910","v":231345.04825538874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4910","v":-116682.37523295086},1540538.800418589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4910","v":299223.97113511595},-733327.30050009955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4910","v":251281.4284634825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4910","v":-126737.5902192668},1503967.1190296318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4910","v":150554.80992758324},-446321.47010153002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4910","v":245316.12311821533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4910","v":-123728.89821602493},1486244.3927374459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4910","v":126443.29154406092},-351995.42440247536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4910","v":242425.32155076519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4910","v":-122270.87870896871},1443900.3115776361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4910","v":199435.98546424441},-689778.35418719135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4910","v":235518.46454857898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4910","v":-118787.30088231147},1455465.91917249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4910","v":172933.15696419927},-22706.425092072848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4910","v":237404.9619199489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4910","v":-119738.78437340897},1422546.9459092456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4910","v":236696.01740423081},-404475.58662916365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4910","v":232035.45962445874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4910","v":-117030.59465255127},-352926.84693879593,-1122969.0664897047,-144275.17997608514,98614.267685604529,-309559.4911207679,-174179.43527175637,-105397.69001661795,-373611.20505667944,267892.90941866639,-52774.704253025368,{"$f":"BI4910*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-691236.96113248973},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4910:BI4910)+Monte_Carlo!BJ4910/(1+Analise_Fundamentalista!$C$10)^10","v":-2105735.7635061187},{"$f":"(BK4910+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.1417159607701},0.56985136035531236]
["Tent4886",1623171.1081398719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4911","v":249131.57396658015},-200211.90358836838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4911","v":264759.80649316672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4911","v":-133535.61410026657},1776433.7881904596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4911","v":214633.44180499864},-869889.1681532478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4911","v":289758.89458026265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4911","v":-146144.28240182454},1527706.4366813039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4911","v":298090.17595527397},-635568.21093920502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4911","v":249188.30708958927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4911","v":-125681.89278636948},1474451.2268396444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4911","v":98208.145209369162},-472685.29680207104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4911","v":240501.70653236954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4911","v":-121300.67437102066},1391130.5003165454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4911","v":233050.89873631258},-315966.696566189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4911","v":226911.03865977161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4911","v":-114446.01540885311},1462748.4587488524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4911","v":283922.71154354006},-255123.78981321913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4911","v":238592.83654348511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4911","v":-120337.90691179218},1433068.348145036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4911","v":128806.23201894834},-487633.59502061887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4911","v":233751.63385033992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4911","v":-117896.17308830982},1339823.1853389244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4911","v":144445.88511900755},-817308.2478434128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4911","v":218542.16447451946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4911","v":-110225.04709626162},1517074.2498201672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4911","v":141306.6811234917},-38622.722727369503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4911","v":247454.06248540847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4911","v":-124807.20028191891},1467627.7978679875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4911","v":237961.61154493384},-17214.857585457292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4911","v":239388.71867477638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4911","v":-120739.32210604353},180143.86277111192,-511641.11416981102,-213971.62068071126,-255276.11943135303,29549.22542104208,147053.8513620139,-242971.90223964042,-564545.24534614745,225330.82059961173,339396.1505282094,{"$f":"BI4911*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4445371.4527019002},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4911:BI4911)+Monte_Carlo!BJ4911/(1+Analise_Fundamentalista!$C$10)^10","v":1320936.0920156571},{"$f":"(BK4911+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.200856023333493},0.93600267790333214]
["Tent4887",1734715.3890468485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4912","v":254052.41834938145},-474455.87624645571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4912","v":282954.09425509855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4912","v":-142712.17840429448},1493226.6200938637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4912","v":168051.1175328214},-1384144.703544731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4912","v":243564.21144013424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4912","v":-122845.29505555796},1693617.7699943641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4912","v":274662.96175003628},-125648.86894103224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4912","v":276250.55104076973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4912","v":-139331.14496258821},1461252.6624263709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4912","v":253561.27174897294},-637941.27978500689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4912","v":238348.8531809749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4912","v":-120214.85021155285},1466921.9816801338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4912","v":166682.33526371594},-62914.262174004616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4912","v":239273.59109741947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4912","v":-120681.25577057569},1641374.2046243432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4912","v":200622.47921476598},-129382.53228582552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4912","v":267728.96253508772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4912","v":-135033.15287198973},1530357.9841832039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4912","v":244841.97230067677},-945011.65904815146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4912","v":249620.80813645365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4912","v":-125900.03123289962},1321350.2994949031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4912","v":108450.35114535496},-514752.21305498469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4912","v":215529.0023643102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4912","v":-108705.31319820549},1304490.5816180038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4912","v":135063.08303776095},-18403.332534469529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4912","v":212778.96842134983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4912","v":-107318.29197231081},1422552.1552345331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4912","v":122937.31357935541},-276901.71646477078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4912","v":232036.30933152177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4912","v":-117031.02321516418},-80161.542046270188,-1095374.6696273333,285933.49888718559,-266246.00506661192,222360.40841655512,203935.75659203847,-576448.90984392073,-299478.17274352501,222120.42695233045,-38959.116769057771,{"$f":"BI4912*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-510281.99712375505},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4912:BI4912)+Monte_Carlo!BJ4912/(1+Analise_Fundamentalista!$C$10)^10","v":-1329693.0423043186},{"$f":"(BK4912+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-41.625845589181665},0.68468492274128423]
["Tent4888",1735896.8636731077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4913","v":136265.55503310394},-1652252.7211074692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4913","v":283146.80776007427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4913","v":-142809.37637619665},1623920.2528973508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4913","v":167712.21232126924},-166232.71937916736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4913","v":264882.00151008816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4913","v":-133597.24500580592},1401572.6791658071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4913","v":97431.072741530254},-404361.61514839088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4913","v":228614.29054593033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4913","v":-115305.07626706353},1570771.5396616338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4913","v":197052.25842985237},-1056052.6430948349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4913","v":256212.77190078644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4913","v":-129224.78789085407},1430715.6375073628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4913","v":144520.04114178169},-349520.5473353315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4913","v":233367.87688840224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4913","v":-117702.61945848828},1570112.9566049625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4913","v":219592.81280281564},-1185436.1228571672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4913","v":256105.34864653458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4913","v":-129170.60734730717},1406800.1307941363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4913","v":175301.03063612123},-26377.780665251357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4913","v":229466.95424517206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4913","v":-115735.13010419},1491902.3514552691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4913","v":186624.60708621208},-312598.84061700845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4913","v":243348.20641962776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4913","v":-122736.34965540782},1373609.2543384915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4913","v":176857.60423077116},-956063.8877314186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4913","v":224053.10108843024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4913","v":-113004.57135545167},1356843.5808784026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4913","v":189054.49107203019},-371934.58319258911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4913","v":221318.40698331667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4913","v":-111625.2870088598},-1375649.7346904876,132764.24944638408,-193621.32812799382,-732012.40065505018,-89335.248763635842,-838908.56875512411,262655.07411185198,-5362.3767665764171,-668157.75376766885,-73186.972146102053,{"$f":"BI4913*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-958594.48076129495},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4913:BI4913)+Monte_Carlo!BJ4913/(1+Analise_Fundamentalista!$C$10)^10","v":-3069116.3776385235},{"$f":"(BK4913+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-80.885944074284595},0.41978697732822523]
["Tent4889",1573299.5040695372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4914","v":168610.62570736819},-599384.82622887613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4914","v":256625.11497669612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4914","v":-129432.75935975228},1602067.8802499801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4914","v":287586.77173458313},-599770.69193016319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4914","v":261317.60221507811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4914","v":-131799.48629362765},1591089.8961959186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4914","v":279643.38938261411},-738575.80952138209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4914","v":259526.95370041273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4914","v":-130896.34562355866},1393659.0927596178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4914","v":103186.63801461902},-393836.68760102318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4914","v":227323.4841761874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4914","v":-114654.03854517048},1503431.612864804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4914","v":227758.54430256854},-34010.097533747532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4914","v":245228.77526692304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4914","v":-123684.84300569241},1493981.9287252738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4914","v":112441.04991592612},-250366.93725835162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4914","v":243687.41186311611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4914","v":-122907.43305285522},1533898.7695151488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4914","v":170048.2069256567},-747276.19054654194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4914","v":250198.35515821766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4914","v":-126191.32581135003},1313255.4897435009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4914","v":111997.59841181485},-823030.83756082342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4914","v":214208.63616715907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4914","v":-108039.36653013236},1319834.167336388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4914","v":179005.80951089278},-972433.97700471629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4914","v":215281.70196887222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4914","v":-108580.58350222385},1408156.1417106341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4914","v":107583.50613437594},-266947.51492518082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4914","v":229688.136834028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4914","v":-115846.68688927146},-303581.84490456409,-182665.80427412959,-330301.81206191389,-177980.60395538725,315292.37903005164,-17145.908532164613,-453220.95427401765,-604863.96951198182,-686727.04902717506,-45522.558846048341,{"$f":"BI4914*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-596249.20092116902},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4914:BI4914)+Monte_Carlo!BJ4914/(1+Analise_Fundamentalista!$C$10)^10","v":-1831164.457835986},{"$f":"(BK4914+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-52.944434204904994},0.61173832202681977]
["Tent4890",1635443.2278314752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4915","v":123533.90642087118},-496093.56892767147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4915","v":266761.54495346581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4915","v":-134545.22117811078},1472003.9418389315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4915","v":169113.58626078727},-190440.09922201812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4915","v":240102.52329162983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4915","v":-121099.34026409272},1455905.785262058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4915","v":176167.90905057773},-597145.67914935458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4915","v":237476.70966125166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4915","v":-119774.9714322457},1542815.870938072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4915","v":292380.04978612636},-24230.832760011166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4915","v":251652.84756223697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4915","v":-126924.92106112563},1434324.5070219839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4915","v":259163.87324237506},-757739.07181712671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4915","v":233956.52930437899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4915","v":-117999.51521052944},1554656.4012340258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4915","v":216662.55346362712},-421931.77586038824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4915","v":253584.18831504631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4915","v":-127899.02199011209},1507804.9664783312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4915","v":143892.34802517176},-508401.46585293656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4915","v":245942.12474107096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4915","v":-124044.63160563196},1325396.3471576783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4915","v":160605.46832291427},-324997.6770211918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4915","v":216188.96408423394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4915","v":-109038.17487656964},1472257.0693203288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4915","v":189665.48634669377},-414137.52852059284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4915","v":240143.81159614483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4915","v":-121120.16464514814},1489674.4044744268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4915","v":101486.09246094139},-294469.99832237256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4915","v":242984.79999342491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4915","v":-122553.06012617848},-240343.33873144523,97676.670066306251,-303276.0318697709,392877.14352722646,-382618.18448090204,-79584.056071826897,-242611.62469232583,-57241.419490613232,-105448.39522290237,-72552.165994184717,{"$f":"BI4915*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-950279.86334049911},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4915:BI4915)+Monte_Carlo!BJ4915/(1+Analise_Fundamentalista!$C$10)^10","v":-1081657.1270651035},{"$f":"(BK4915+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.027487637830369},0.71846019607645339]
["Tent4891",1688606.8102856087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4916","v":316228.83838057041},-23221.899272277093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4916","v":275433.19992098823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4916","v":-138918.90155917575},1523567.2100612062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4916","v":158275.34807652453},-281424.92003574519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4916","v":248513.14669924427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4916","v":-125341.3654286294},1614059.0178662406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4916","v":159936.61272980954},-521098.62590302329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4916","v":263273.5089331026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4916","v":-132785.97743884224},1629493.2586447157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4916","v":120580.30033218887},-72495.802704844609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4916","v":265791.02947137842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4916","v":-134055.72701126221},1554971.8203836565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4916","v":179763.52407714192},-77903.345871812824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4916","v":253635.63718115888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4916","v":-127924.97100413388},1477925.6735705917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4916","v":278403.25059429684},-165812.49269989511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4916","v":241068.43288644482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4916","v":-121586.51138201047},1541553.8912041404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4916","v":141834.61829079015},-230310.24753829278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4916","v":251447.00265255466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4916","v":-126821.1000665875},1340206.4255942081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4916","v":254031.86217358109},-872071.7604719057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4916","v":218604.67582364369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4916","v":-110256.57564096071},1511435.7405043074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4916","v":288355.19550309685},-1092954.8681852967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4916","v":246534.35006082759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4916","v":-124343.32940575092},1486440.4662821067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4916","v":243610.50443129739},-365058.19759276923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4916","v":242457.30363415892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4916","v":-122287.00935660271},429521.23747010581,22.20931139421009,-230674.48167895339,179819.80008746049,227570.84438235412,232072.67939883604,36150.273338464525,-509691.79811564158,-682408.65202712326,-1277.3988839156227,{"$f":"BI4916*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16731.222565235901},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4916:BI4916)+Monte_Carlo!BJ4916/(1+Analise_Fundamentalista!$C$10)^10","v":51632.962601651772},{"$f":"(BK4916+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.448274326909004},0.84695272190297932]
["Tent4892",1555867.3619336295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4917","v":270547.34160163708},-220282.41988133563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4917","v":253781.71137277578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4917","v":-127998.64573271194},1513883.1123083646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4917","v":136476.80157495715},-524813.69215789239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4917","v":246933.54746029436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4917","v":-124544.67065384705},1373446.3192239557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4917","v":177720.49242497381},-422650.59141800675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4917","v":224026.52430353119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4917","v":-112991.16695189316},1338410.1299668995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4917","v":108151.87592056495},-232078.04657914225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4917","v":218311.67721104779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4917","v":-110108.79735776223},1514463.0940850044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4917","v":196119.27034108705},-4059.5134001033148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4917","v":247028.14984828825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4917","v":-124592.38479952287},1416518.0338763297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4917","v":155466.72641658431},-500587.95566249738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4917","v":231052.06756234376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4917","v":-116534.605987749},1420593.5188049618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4917","v":146464.67666952976},-1115619.2429023951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4917","v":231716.83087390062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4917","v":-116869.88942149922},1562088.6666022197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4917","v":186359.56178742697},-201101.12780433652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4917","v":254796.48511531643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4917","v":-128510.46222282745},1476337.4516168754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4917","v":181588.16650577926},-361951.60083978984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4917","v":240809.37373055829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4917","v":-121455.85097729191},1360224.9361929339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4917","v":250288.53767422074},-26055.454904675571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4917","v":221869.94894600348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4917","v":-111903.46554231989},176047.98736036528,-265948.0137764879,-133894.74164139491,-15723.290805291734,314495.5219897491,-230603.76767131835,-854307.62478046387,111544.45687557943,-61009.911580744199,334199.56617322878,{"$f":"BI4917*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4377307.1929652002},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4917:BI4917)+Monte_Carlo!BJ4917/(1+Analise_Fundamentalista!$C$10)^10","v":1555592.0179561013},{"$f":"(BK4917+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.497217510150492},0.94676176071641061]
["Tent4893",1616835.0191857875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4918","v":188958.64658124201},-11782.762194305113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4918","v":263726.30997699889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4918","v":-133014.35449600514},1595315.6535184162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4918","v":286266.38224683545},-365455.02873078355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4918","v":260216.22834643186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4918","v":-131243.99171969027},1659237.6081661519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4918","v":297834.98994246422},-536143.78938649851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4918","v":270642.7103472075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4918","v":-136502.74566471131},1559343.9630617236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4918","v":254955.15075989379},-1394669.0132307066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4918","v":254348.78913636593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4918","v":-128284.65998240725},1551572.8395372673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4918","v":294419.92126678431},-227307.34006463649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4918","v":253081.22027055032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4918","v":-127645.3424471928},1455270.3220468624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4918","v":98271.140168672457},-1096577.7383228352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4918","v":237373.05754654546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4918","v":-119722.69291998429},1448827.5379721569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4918","v":143437.39014165354},-20992.700313300589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4918","v":236322.15770219624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4918","v":-119192.65568385016},1466754.0491579459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4918","v":267712.58286625845},-797134.32308391749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4918","v":239246.199171913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4918","v":-120667.44023851915},1545258.0932564882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4918","v":230010.27429416653},-578308.72842758964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4918","v":252051.20501524647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4918","v":-127125.83866951802},1394455.8122532133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4918","v":141551.62857222409},-150881.86575287199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4918","v":227453.43923631374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4918","v":-114719.58334590614},307887.83986793063,49783.590142793488,-104168.83476153811,-1013649.7333168541,192548.45902550529,-880656.23352760146,239574.19184669899,-410842.98128426523,-223373.08778769465,103403.6187097597,{"$f":"BI4918*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1354368.6161526805},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4918:BI4918)+Monte_Carlo!BJ4918/(1+Analise_Fundamentalista!$C$10)^10","v":-441098.32701516512},{"$f":"(BK4918+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.569591699215731},0.79670148712019817]
["Tent4894",1588596.2959048375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4919","v":234134.72994871048},-1121924.9503467905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4919","v":259120.21584805255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4919","v":-130691.20123396211},1599956.097510847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4919","v":212181.29020832205},-1654718.7440690107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4919","v":260973.14365087336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4919","v":-131625.75340526958},1560280.7596442204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4919","v":185288.72032787497},-516747.80647149903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4919","v":254501.59254733197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4919","v":-128361.72869457408},1627571.3048651086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4919","v":180714.01388150378},-117875.61017331305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4919","v":265477.53441948537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4919","v":-133897.61103880242},1442912.5883916635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4919","v":226470.86042835758},-798313.24201182113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4919","v":235357.35436230505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4919","v":-118706.04252234036},1444683.1741019932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4919","v":181832.36298812454},-1062857.3595922682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4919","v":235646.15936117154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4919","v":-118851.70569300694},1489806.5761601846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4919","v":187741.23953726658},-473936.33293778973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4919","v":243006.35887268884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4919","v":-122563.93367311129},1499790.0158340326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4919","v":147674.79042331531},-506042.66467960132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4919","v":244634.78457773561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4919","v":-123385.2548147918},1437639.0921339043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4919","v":106714.27646407043},-613989.77173589356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4919","v":234497.18019967669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4919","v":-118272.20066937494},1444621.1695367475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4919","v":208563.04163949034},-464438.77763876342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4919","v":235636.04562971473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4919","v":-118846.60467953054},-759361.20578398963,-1313190.0636150851,-205319.22229086614,194418.32708887366,-455191.06974349887,-764230.54293597909,-165752.66820094563,-237118.34449334221,-391050.51574152143,-139086.29504908889,{"$f":"BI4919*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1821736.176179474},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4919:BI4919)+Monte_Carlo!BJ4919/(1+Analise_Fundamentalista!$C$10)^10","v":-3920743.5658693635},{"$f":"(BK4919+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.10781295654263},0.29564284700343779]
["Tent4895",1549347.4759918342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4920","v":181257.81030713191},-522064.20306270482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4920","v":252718.23523544762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4920","v":-127462.26545294029},1678191.0036483088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4920","v":266894.42804867704},-906386.45608717785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4920","v":273734.24967727542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4920","v":-138062.01029941486},1591741.8026112232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4920","v":299190.45547105087},-14569.311302215077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4920","v":259633.28790972815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4920","v":-130949.97689081512},1547521.0794576188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4920","v":173958.19726034798},-19790.55759080136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4920","v":252420.32678294144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4920","v":-127312.01081769943},1438561.0631639406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4920","v":202088.28333882839},-87303.479391931163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4920","v":234647.56537489363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4920","v":-118348.04970775491},1503768.7522649586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4920","v":237080.41601857817},-1340320.1491622049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4920","v":245283.76698153559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4920","v":-123712.57890895687},1381609.6839711163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4920","v":226227.46988858416},-408529.49566177401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4920","v":225358.07269048356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4920","v":-113662.753526574},1496944.1893800085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4920","v":235017.91448466131},-143073.33835588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4920","v":244170.59416829442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4920","v":-123151.13335880039},1378497.4414864331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4920","v":134953.06923498597},-496517.15189185023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4920","v":224850.42644550523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4920","v":-113406.71446246241},1519306.6258436542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4920","v":241681.84259192625},-245742.5307366513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4920","v":247818.19134467316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4920","v":-124990.85418119308},-215550.42297306558,-503819.78866064025,413304.45518774883,279275.95563478867,231084.31961403595,-981668.54507104796,-70606.706609280285,212964.03693827539,-250120.37067382142,118766.64901875504,{"$f":"BI4920*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1555591.8069764832},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4920:BI4920)+Monte_Carlo!BJ4920/(1+Analise_Fundamentalista!$C$10)^10","v":152474.60394632909},{"$f":"(BK4920+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.1722023148988931},0.85612347358596141]
["Tent4896",1426027.5849118796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4921","v":242374.76534477476},-1008483.796450899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4921","v":232603.19601662876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4921","v":-117316.94109153558},1541987.3281678285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4921","v":300255.6104453656},-529484.1054663962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4921","v":251517.70172183795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4921","v":-126856.75821182529},1446645.898817711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4921","v":201829.46636008937},-807504.4446825427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4921","v":235966.30467014536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4921","v":-119013.17582324077},1679684.9117273011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4921","v":283233.96580318932},-82188.479693751331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4921","v":273977.92504330992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4921","v":-138184.91165697179},1305789.1286185656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4921","v":233532.64073158643},-242878.9206804405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4921","v":212990.77791627427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4921","v":-107425.12129565726},1489351.0788748164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4921","v":267075.11276185286},-248891.57467376272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4921","v":242932.06148498433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4921","v":-122526.46066153684},1422986.9082464094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4921","v":238656.32064763879},-134459.10652114244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4921","v":232107.2230649658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4921","v":-117066.78962951922},1494255.9506427948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4921","v":166785.6981482901},-287043.94010710355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4921","v":243732.10831532249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4921","v":-122929.9763847625},1289392.6436581728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4921","v":91099.252318121042},-86171.005972545085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4921","v":210316.30314062565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4921","v":-106076.20947897209},1417282.4070717189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4921","v":110648.24466095923},-13449.499686291963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4921","v":231176.74653074393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4921","v":-116597.48971179769},-650822.77618103102,-104567.55151101794,-488721.84947554872,336838.49949577614,96219.376671762948,138589.13891153762,219237.64756194293,543.88997174653923,109168.34000722952,211778.00179361354,{"$f":"BI4921*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2773843.7280988926},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4921:BI4921)+Monte_Carlo!BJ4921/(1+Analise_Fundamentalista!$C$10)^10","v":849220.37819711701},{"$f":"(BK4921+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.5538760701018939},0.90934929543477727]
["Tent4897",1461081.77682518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4922","v":141004.03878313967},-762570.05231357482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4922","v":238320.97957080722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4922","v":-120200.79173454974},1678651.2434561623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4922","v":128051.38085742688},-1580115.8925772381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4922","v":273809.32063058199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4922","v":-138099.87347050439},1450621.7427252599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4922","v":225903.07270375977},-55079.58525184566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4922","v":236614.81526667511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4922","v":-119340.2619542709},1391146.6751114007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4922","v":174194.55200369129},-192243.84434661496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4922","v":226913.67697407777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4922","v":-114447.34608258992},1519177.2930225881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4922","v":161185.4801298863},-643951.36231147952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4922","v":247797.09552026688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4922","v":-124980.21418298355},1552391.7370260658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4922","v":222497.78497971559},-819638.14366524888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4922","v":253214.79284314279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4922","v":-127712.71179507209},1445493.0879816925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4922","v":171059.47896349631},-254543.39672588525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4922","v":235778.26659311398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4922","v":-118918.33597415945},1409599.5530880853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4922","v":180436.94714294886},-43931.865058506555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4922","v":229923.57554721576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4922","v":-115965.43396634834},1300449.4450280676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4922","v":239546.09568933892},-649679.56332608545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4922","v":212119.80775972983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4922","v":-106985.83431982178},1403067.4138988797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4922","v":195614.43688349065},-526343.99589363264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4922","v":228858.1007497359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4922","v":-115428.04563209035},-503445.82569417771,-1316355.0645597335,288098.04076431831,94417.038548564175,-359949.00084430986,-471638.2776374626,33376.01285656559,250463.22366530972,-304999.49419683847,-217299.50389249646,{"$f":"BI4922*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2846163.7227959679},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4922:BI4922)+Monte_Carlo!BJ4922/(1+Analise_Fundamentalista!$C$10)^10","v":-3209054.439962124},{"$f":"(BK4922+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-84.044451837769003},0.39843160364330799]
["Tent4898",1500242.2283301579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4923","v":265626.56070011959},-114842.5396377202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4923","v":244708.54617462921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4923","v":-123422.45759216449},1552558.203420958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4923","v":254048.11097149551},-563441.03681536193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4923","v":253241.94562468151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4923","v":-127726.40671125037},1585658.1604843424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4923","v":220454.16513736447},-210100.14141545474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4923","v":258640.96867473851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4923","v":-130449.48567130945},1549601.3274206836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4923","v":261669.09180492593},-202107.52153169367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4923","v":252759.64162497927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4923","v":-127483.14939196043},1447918.9961946083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4923","v":277592.85970075283},-538965.71007887728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4923","v":236173.96300848317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4923","v":-119117.91144795765},1509255.3746814819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4923","v":193220.89854072241},-4852.3149865524774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4923","v":246178.7047253231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4923","v":-124163.95430003708},1461783.5619252606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4923","v":274813.18788459414},-272105.68621514068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4923","v":238435.44962659205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4923","v":-120258.52643906469},1345323.168213167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4923","v":191975.77453031417},-204510.78657909244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4923","v":219439.28147851108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4923","v":-110677.52163019699},1427655.2272495828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4923","v":99068.802829598659},-51339.322050660587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4923","v":232868.68513740558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4923","v":-117450.844546329},1360638.0773395654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4923","v":145135.72695455712},-335855.6737869705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4923","v":221937.337509962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4923","v":-111937.45398411069},272070.1096448641,-183877.38693043528,138545.50672533881,184838.0625062511,-144316.79881759893,310383.33397945593,120884.42485698081,96226.74779953582,163147.32137001469,-80720.063306562064,{"$f":"BI4923*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1057262.0358976535},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4923:BI4923)+Monte_Carlo!BJ4923/(1+Analise_Fundamentalista!$C$10)^10","v":119674.09100218298},{"$f":"(BK4923+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.9125346666559455},0.85318210273611184]
["Tent4899",1520678.503149918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4924","v":118647.3384980636},-772564.81406119058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4924","v":248041.96194305146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4924","v":-125103.71626803253},1551879.0092687353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4924","v":185921.34649008585},-159866.9877269392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4924","v":253131.16043918135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4924","v":-127670.53052681389},1613097.9858928884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4924","v":219115.26460117256},-652271.24191896478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4924","v":263116.75242233026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4924","v":-132706.9149209795},1495746.3635843394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4924","v":149179.25186242332},-1658989.869674732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4924","v":243975.21358008441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4924","v":-123052.59020311724},1577705.2161198454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4924","v":174916.45326048479},-419096.63033656514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4924","v":257343.7425225258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4924","v":-129795.21003499937},1413893.8133071447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4924","v":184562.62651258387},-686764.86958693038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4924","v":230624.02388499602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4924","v":-116318.71568297253},1467075.82315768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4924","v":117771.2338473651},-1226899.7431726365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4924","v":239298.68459472328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4924","v":-120693.91205559408},1520413.8954014371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4924","v":167248.21846043642},-944438.46954868804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4924","v":247998.80106128546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4924","v":-125081.94742430933},1462483.7008250866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4924","v":261780.50602584911},-1546020.7337379812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4924","v":238549.65116622436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4924","v":-120316.1257133956},1407749.906182223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4924","v":226301.00325326348},-161547.29720233692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4924","v":229621.87466403656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4924","v":-115813.26656131979},-530979.22988810809,151514.98867551412,-302746.13981644146,-1388887.9944353416,-116631.64458855391,-387896.93487232301,-990523.73678614222,-654273.39745127549,-1166006.7022593033,178562.31415364335,{"$f":"BI4924*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2338788.5001984392},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4924:BI4924)+Monte_Carlo!BJ4924/(1+Analise_Fundamentalista!$C$10)^10","v":-2277415.0536798202},{"$f":"(BK4924+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-63.016647211348655},0.54322301152398111]
["Tent4900",1710828.484820165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4925","v":229144.19305354109},-201409.84549813168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4925","v":279057.83704040165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4925","v":-140747.04212946276},1494375.4166878297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4925","v":261041.62534707246},-757248.60401944979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4925","v":243751.59474334435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4925","v":-122939.80465955612},1788808.0056269392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4925","v":139149.14646766879},-878598.33592818037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4925","v":291777.28647841635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4925","v":-147162.28889300965},1537862.2516522044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4925","v":242405.33196378063},-478893.11976966006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4925","v":250844.84939310365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4925","v":-126517.3949598785},1438274.9798945538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4925","v":154641.81235881048},-694424.78400467138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4925","v":234600.90156313407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4925","v":-118324.51410829174},1615569.7791141402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4925","v":280075.35048420902},-815388.52505047852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4925","v":263519.93326486001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4925","v":-132910.26527885211},1477839.9057249262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4925","v":119489.2529023243},-156360.22100354187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4925","v":241054.44306238508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4925","v":-121579.45540258626},1555163.7880767416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4925","v":247485.93951539858},-25894.751534721589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4925","v":253666.94954805553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4925","v":-127940.76387012009},1508832.5973551536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4925","v":206901.92165968183},-838089.48740030371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4925","v":246109.74437816866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4925","v":-124129.17310561106},1357123.6717501008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4925","v":144968.63686989207},-848094.42736838828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4925","v":221364.09335896707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4925","v":-111648.32962363315},166045.1424663483,-375395.18858858908,-594834.19187510479,-112160.33337265428,-423506.5841910186,-404703.50658026163,82604.019558581233,347317.37365861243,-509206.99446806428,-593410.02676316234,{"$f":"BI4925*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7772415.7702277098},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4925:BI4925)+Monte_Carlo!BJ4925/(1+Analise_Fundamentalista!$C$10)^10","v":-5051919.6256968817},{"$f":"(BK4925+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-125.63931101724118},0.16321716299133521]
["Tent4901",1457038.8466815022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4926","v":154452.7060907511},-216494.89703293718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4926","v":237661.52635781094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4926","v":-119868.18652934793},1643083.1983608608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4926","v":267568.0214167377},-800656.70199833147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4926","v":268007.72110139619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4926","v":-135173.74897239771},1658673.2737046294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4926","v":143404.97454910012},-157938.65360997469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4926","v":270550.66023488058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4926","v":-136456.31879788291},1520055.663799528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4926","v":117979.76935102929},-213943.43198790689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4926","v":247940.36894089743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4926","v":-125052.47630034023},1571552.6858176163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4926","v":181566.57723288593},-1515489.4724931922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4926","v":256340.18675191561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4926","v":-129289.0514987498},1605209.3461676498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4926","v":254945.15838139111},-613731.93823610374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4926","v":261830.01517283477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4926","v":-132057.92952144716},1529009.9189786487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4926","v":183612.25702443879},-688337.20919643447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4926","v":249400.9215940501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4926","v":-125789.12812845504},1450606.4060864265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4926","v":208760.29700744481},-901519.15374588838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4926","v":236612.31366625268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4926","v":-119339.00023424978},1443742.02728235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4926","v":279928.51280541706},-895791.77049611066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4926","v":235492.64637132047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4926","v":-118774.27909399386},1313043.2956124053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4926","v":161924.66050277613},-165446.92292420517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4926","v":214174.02461154049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4926","v":-108021.90966839904},55751.148886276933,-400254.70845259528,119560.6623761231,26924.230003679608,-1206871.7600071405,-229014.69420332505,-381113.1587064006,-575485.5433064407,-499144.89041336696,102629.85252171241,{"$f":"BI4926*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1344233.9162803981},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4926:BI4926)+Monte_Carlo!BJ4926/(1+Analise_Fundamentalista!$C$10)^10","v":-1243482.9305738879},{"$f":"(BK4926+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-39.680018251929035},0.69662043210338764]
["Tent4902",1574967.4104456168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4927","v":108730.51059943996},-453170.30147013377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4927","v":256897.1716731005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4927","v":-129569.9752706779},1454712.5109834436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4927","v":100016.02074773278},-310890.5315267957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4927","v":237282.071483234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4927","v":-119676.8027223754},1537723.2289409728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4927","v":205730.68884741329},-228182.06494383243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4927","v":250822.17302464243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4927","v":-126505.95779036192},1558466.8269929965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4927","v":116631.67827593494},-247057.25690585707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4927","v":254205.7171123139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4927","v":-128212.49944246197},1514096.4656473873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4927","v":125629.6665257836},-1071771.1933562676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4927","v":246968.34809743671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4927","v":-124562.22288170761},1478687.1575928803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4927","v":271667.56679177406},-607368.03110371786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4927","v":241192.64059404738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4927","v":-121649.15741854593},1438517.9789297082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4927","v":128292.01315394639},-848516.93727922312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4927","v":234640.53778953245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4927","v":-118344.50523875383},1504007.4421736388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4927","v":247311.59672207138},-140036.6319804588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4927","v":245322.7003347213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4927","v":-123732.21553468001},1491156.3499395337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4927","v":186101.2511422247},-580780.72618091165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4927","v":243226.52410532386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4927","v":-122674.97733919058},1196571.0696609006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4927","v":148034.18812158206},-167351.16074973068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4927","v":195175.92647505525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4927","v":-98439.931440679778},-217112.59446827119,-93269.242018204328,101864.83913786136,-4432.3609600701893,-823735.40161475493,-216156.98113644234,-603928.89157449815,228865.44954165391,-274127.92827255366,77419.022406226853,{"$f":"BI4927*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1014025.3846872213},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4927:BI4927)+Monte_Carlo!BJ4927/(1+Analise_Fundamentalista!$C$10)^10","v":-757047.94514240685},{"$f":"(BK4927+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.700813220756885},0.75983937706497795]
["Tent4903",1554559.7537664792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4928","v":246551.51576481701},-279071.49380911776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4928","v":253568.42388659058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4928","v":-127891.0709621118},1442330.3242529568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4928","v":122789.49883567778},-85088.220899542895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4928","v":235262.37969209385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4928","v":-118658.1406104958},1579610.0917902477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4928","v":136126.69139276378},-788630.14891643671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4928","v":257654.45191807882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4928","v":-129951.92101953835},1504637.377124697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4928","v":211173.28990375195},-1179788.3191791179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4928","v":245425.45071939059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4928","v":-123784.03924575455},1489684.491372217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4928","v":202048.29675534659},-196649.43236186946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4928","v":242986.44529446165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4928","v":-122553.88995864903},1581935.1105559834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4928","v":150151.26130118608},-164137.80317894841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4928","v":258033.69198428144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4928","v":-130143.19648465734},1384368.6298463838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4928","v":146179.73385867124},-385207.28867824876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4928","v":225808.09177497678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4928","v":-113889.72746042219},1336334.6323760459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4928","v":123845.29482708483},-70469.241630425488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4928","v":217973.13721500195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4928","v":-109938.04958880036},1369498.072266255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4928","v":134860.43477442287},-207977.13999060268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4928","v":223382.51511973908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4928","v":-112666.35117648161},1378420.0640529562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4928","v":198302.47096814864},-737811.31796282227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4928","v":224837.80520415146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4928","v":-113400.34874843199},93157.374880178031,154305.5170177329,-524800.92662513244,-846973.61780172994,125831.41972928974,113903.95362186177,-127109.19050502293,161411.14082286094,37599.458727077668,-428071.39053895418,{"$f":"BI4928*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5606829.4712791918},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4928:BI4928)+Monte_Carlo!BJ4928/(1+Analise_Fundamentalista!$C$10)^10","v":-3353414.0782350739},{"$f":"(BK4928+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-87.302757910097796},0.37671646327299119]
["Tent4904",1535268.4353470888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4929","v":187412.31907521983},-67850.867312910574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4929","v":250421.76503706913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4929","v":-126304.00596383862},1577589.035436901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4929","v":216514.52979431354},-259964.76759464043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4929","v":257324.79197875361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4929","v":-129785.65204153475},1598258.4380492594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4929","v":187458.07096248266},-553454.95649408759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4929","v":260696.23384864288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4929","v":-131486.08975699529},1581696.5476101995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4929","v":216872.53083778621},-57068.469796620928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4929","v":257994.77934035537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4929","v":-130123.57030396261},1483659.9168292889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4929","v":108936.06407660383},-1641711.8113222586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4929","v":242003.76073200835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4929","v":-122058.25813200527},1444482.5955669093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4929","v":256956.30445846092},-708245.22558332456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4929","v":235613.44245666949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4929","v":-118835.20442722944},1632677.0573751433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4929","v":153274.08738370164},-605830.73910925072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4929","v":266310.34744811791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4929","v":-134317.65288987552},1322773.0955082551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4929","v":181078.00355196223},-266893.27366462245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4929","v":215761.07844999534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4929","v":-108822.3642832264},1444620.7531811255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4929","v":124553.76828449385},-528012.07504302275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4929","v":235635.97771682905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4929","v":-118846.57042663917},1435447.0730948099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4929","v":235635.84325732008},-1195983.117461123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4929","v":234139.63407671428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4929","v":-118091.86687274867},243679.21083553979,84088.902136891964,-236786.74143995735,287675.27007755806,-1412830.2446456517,-334510.68309542362,-320563.95716730668,21123.444054108724,-286668.89946833905,-844299.50699983735,{"$f":"BI4929*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11058537.111001823},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4929:BI4929)+Monte_Carlo!BJ4929/(1+Analise_Fundamentalista!$C$10)^10","v":-6530225.93824552},{"$f":"(BK4929+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-159.00580107335949},5.9140681933720685E-2]
["Tent4905",1551631.1493172909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4930","v":285650.5925371609},-1524768.2931106861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4930","v":253090.73133564892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4930","v":-127650.13949677336},1540116.6163322593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4930","v":115238.63309474237},-1106666.0882064637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4930","v":251212.56488130032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4930","v":-126702.85782971854},1578640.0844945607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4930","v":227972.11031592649},-175294.09289601163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4930","v":257496.2314183329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4930","v":-129872.12011668731},1594934.8261118953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4930","v":281946.60835165484},-641047.24529506464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4930","v":260154.11056356091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4930","v":-131212.6616760855},1406183.9650968465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4930","v":190308.52395611961},-530989.09369845886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4930","v":229366.44980053027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4930","v":-115684.43916694839},1508959.4144262704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4930","v":207905.42973859439},-245179.41353339667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4930","v":246130.42985183225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4930","v":-124139.6061372151},1425311.7156969947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4930","v":145086.96317481139},-341873.51001987886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4930","v":232486.42866298571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4930","v":-117258.04771008877},1356756.3637327757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4930","v":208249.14484046563},-1367701.3834205691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4930","v":221304.180760041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4930","v":-111618.11179791442},1372356.2543776743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4930","v":216928.17210651905},-551914.51282879617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4930","v":223848.72089370014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4930","v":-112901.48911206017},1474337.3537772035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4930","v":286264.41513204796},-177190.26606016653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4930","v":240483.13239078617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4930","v":-121291.30622169477},-1113677.1087346496,-866917.74806013948,180302.12872156041,-230159.18805593438,-226998.55910875736,84716.839919814869,-81558.165892170524,-1049766.169617977,-224039.10894063715,228265.97524097285,{"$f":"BI4930*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2989801.2937982306},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4930:BI4930)+Monte_Carlo!BJ4930/(1+Analise_Fundamentalista!$C$10)^10","v":-1151811.4256240067},{"$f":"(BK4930+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.6109231446598},0.70908559739722288]
["Tent4906",1592971.6326501402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4931","v":281761.21455126669},-1449798.5231938786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4931","v":259833.88879615985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4931","v":-131051.1529828871},1554180.238740413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4931","v":279029.92062864249},-1035690.5561539561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4931","v":253506.52016962651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4931","v":-127859.84888588589},1454842.3916682641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4931","v":103220.74349840055},-1280617.0819082239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4931","v":237303.25667117126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4931","v":-119687.48779243382},1509727.2915758858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4931","v":104681.98939215332},-368302.46206726891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4931","v":246255.68035963341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4931","v":-124202.77812580782},1513878.2688426266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4931","v":179323.70576712021},-1361478.6120262716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4931","v":246932.75742956676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4931","v":-124544.27218989679},1471549.2940838789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4931","v":167843.94670921474},-901171.65202675236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4931","v":240028.36447310069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4931","v":-121061.93714197837},1281779.457983071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4931","v":226229.65972247836},-741028.43235240295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4931","v":209074.49594234052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4931","v":-105449.88523053894},1460220.6982230518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4931","v":157246.95214446826},-420316.65315241861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4931","v":238180.52672333378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4931","v":-120129.95221593881},1349621.5560973545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4931","v":209246.20700222201},-858180.42118498334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4931","v":220140.4030908556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4931","v":-111031.14292303401},1314422.2261354274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4931","v":90488.583418907976},-462822.20976883359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4931","v":214398.94567908044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4931","v":-108135.35201176626},-1039254.5728293391,-631013.964241573,-1059780.5695310859,-141567.57044128998,-1059766.4210194815,-614361.27798641531,-411174.16191812302,-145019.12650055537,-539824.95401493972,-266070.03268261149,{"$f":"BI4931*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3484954.457691865},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4931:BI4931)+Monte_Carlo!BJ4931/(1+Analise_Fundamentalista!$C$10)^10","v":-5802343.4653186938},{"$f":"(BK4931+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-142.57694388133106},0.10095972416945551]
["Tent4907",1749099.1970025299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4932","v":330021.80265485309},-1567576.8183952807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4932","v":285300.27586952195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4932","v":-143895.51059818952},1556508.4823112995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4932","v":170392.01219364308},-1106219.4346078152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4932","v":253886.28624247343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4932","v":-128051.38965041417},1647089.3333962499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4932","v":252917.74648566075},-442486.27040892409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4932","v":268661.17256528448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4932","v":-135503.32710463315},1570303.8065606898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4932","v":160925.59481511556},-1339186.1941717342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4932","v":256136.47869628362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4932","v":-129186.3082588816},1583631.5785706521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4932","v":249477.09461947906},-75570.502036562219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4932","v":258310.40744639945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4932","v":-130282.76211455563},1429895.9074809998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4932","v":128963.34707778474},-712714.55275098828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4932","v":233234.16851836772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4932","v":-117635.18161911456},1565235.8103317134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4932","v":245346.06317336942},-482311.97232190188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4932","v":255309.82419623551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4932","v":-128769.37255487578},1471459.4061074883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4932","v":119778.71292369871},-922428.33247512113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4932","v":240013.70260343343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4932","v":-121054.54220618425},1409676.7110335468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4932","v":257024.67840216789},-206849.16930628786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4932","v":229936.16098728884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4932","v":-115971.78162346117},1454845.9093755155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4932","v":285439.84173051227},-105071.69439262706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4932","v":237303.83045386523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4932","v":-119687.77718841658},-1096150.2504690951,-809992.52582211304,-56410.678462612006,-1051310.4289192166,301934.23791476066,-468152.21877395047,-110425.45750717273,-683690.45915417327,164139.88845970773,297984.20060333388,{"$f":"BI4932*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3902962.5311208605},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4932:BI4932)+Monte_Carlo!BJ4932/(1+Analise_Fundamentalista!$C$10)^10","v":-1047454.2948083505},{"$f":"(BK4932+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.25550387999975},0.7229772111873386]
["Tent4908",1629823.9455114361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4933","v":213215.32278721393},-591421.45053864305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4933","v":265844.96869590232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4933","v":-134082.93207522677},1631365.2895575271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4933","v":284406.22333256004},-161708.90109141482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4933","v":266096.38147015392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4933","v":-134209.73591168146},1764817.7072973796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4933","v":307013.24626169552},-90365.482887391801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4933","v":287864.16437342373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4933","v":-145188.64655559917},1576550.7643999814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4933","v":282372.75998699752},-572458.82840766932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4933","v":257155.43679651571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4933","v":-129700.2351931062},1574326.2250747567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4933","v":183674.59011875204},-110068.96647089435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4933","v":256792.58620218872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4933","v":-129517.22600609294},1511700.7569874017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4933","v":152513.5013942387},-73401.115011589136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4933","v":246577.57761239607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4933","v":-124365.13187539767},1498674.4069644189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4933","v":262728.70601097238},-15321.916399900436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4933","v":244452.8146135342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4933","v":-123293.47551022403},1405285.3111417345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4933","v":195780.11445971893},-724681.37341589748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4933","v":229219.86793613739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4933","v":-115610.50838592491},1354580.5279751355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4933","v":228227.22782103534},-422051.83522735653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4933","v":220949.27433565675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4933","v":-111439.10937320346},1386150.9418889324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4933","v":268952.36163450533},-51703.235132290574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4933","v":226098.80948744048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4933","v":-114036.35533713001},-246444.09113075354,254583.96779961765,359323.28119212826,-162630.86681726229,200880.98384395349,201324.83211964797,368566.12871438218,-415291.89940596611,-84314.442443867898,329311.58065252518,{"$f":"BI4933*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4313284.9250015272},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4933:BI4933)+Monte_Carlo!BJ4933/(1+Analise_Fundamentalista!$C$10)^10","v":2462714.6885218173},{"$f":"(BK4933+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.971661345087853},0.97561345740275585]
["Tent4909",1606303.4005729912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4934","v":115744.14133828382},-371970.34900527092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4934","v":262008.46933037773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4934","v":-132147.93557573418},1521626.7437194358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4934","v":218479.18256580809},-192949.38808335367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4934","v":248196.63201352983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4934","v":-125181.7264581661},1678763.4384626374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4934","v":144581.88820629267},-795364.93231152417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4934","v":273827.62105994206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4934","v":-138109.10356892933},1556189.659932619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4934","v":103957.41583602321},-549618.694426812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4934","v":253834.28226651438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4934","v":-128025.16065834272},1542573.8688369603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4934","v":260282.00057177735},-753416.76958738465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4934","v":251613.37394843251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4934","v":-126905.01194678554},1373292.6597489994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4934","v":161238.94821220322},-411293.76910782041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4934","v":224001.46049315945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4934","v":-112978.52563992814},1340149.1424685915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4934","v":166671.38358634821},-127773.38980444305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4934","v":218595.33221890757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4934","v":-110251.86305254755},1418062.1013995192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4934","v":231793.58054610281},-815497.10020052805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4934","v":231303.92457027224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4934","v":-116661.6338801797},1392671.78526075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4934","v":205782.13898370281},-354774.68905309535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4934","v":227162.44179375548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4934","v":-114572.81438309295},1378543.9171386617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4934","v":214739.58059374045},-899752.40199778136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4934","v":224858.00721418019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4934","v":-113410.5379378372},-126365.67391234354,148544.70003781817,-515064.52661421883,-319852.1569826171,-368426.40701396036,-139031.88604238589,147241.46294826519,-469061.22896433272,-36402.922658730007,-573565.3521276979,{"$f":"BI4934*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7512492.5213182643},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4934:BI4934)+Monte_Carlo!BJ4934/(1+Analise_Fundamentalista!$C$10)^10","v":-4798946.2593306396},{"$f":"(BK4934+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-119.92951106463883},0.18890231712776423]
["Tent4910",1588058.1860858456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4935","v":236997.05901987481},-205880.94569856903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4935","v":259032.44330772458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4935","v":-130646.9318252891},1558948.758001213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4935","v":133893.48981619437},-638227.18029782327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4935","v":254284.32617567055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4935","v":-128252.14711288526},1518502.3784621698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4935","v":217264.64351329693},-601720.11754451809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4935","v":247687.00839049995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4935","v":-124924.69007351737},1506551.2842475155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4935","v":254929.01504248873},-379146.3551626929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4935","v":245737.63325944578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4935","v":-123941.49323301122},1530624.4337156559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4935","v":193991.65511732569},-359242.62922439323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4935","v":249664.26943655836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4935","v":-125921.95159715715},1475268.1029935228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4935","v":100606.6631941372},-1613701.530767716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4935","v":240634.94939958493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4935","v":-121367.87742700471},1452020.8550539811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4935","v":98429.470071023694},-58179.120341823225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4935","v":236843.02824284061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4935","v":-119455.36462155847},1351952.5210625432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4935","v":247472.71681132566},-1202457.7230529555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4935","v":220520.61305764891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4935","v":-111222.90757219006},1437957.2011354954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4935","v":261125.10168442599},-764132.49520355661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4935","v":234549.06781477938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4935","v":-118298.37097308801},1407974.0122519999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4935","v":203142.0535260191},-654785.68079397082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4935","v":229658.42920802181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4935","v":-115831.70339863237},159501.62480374129,-378301.51141884358,-261693.15571423853,-2421.2000937696139,-41508.656267666331,-1393827.7956009987,157638.01335048262,-845687.300756171,-386756.69667743932,-337816.90145856229,{"$f":"BI4935*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4424686.6313802991},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4935:BI4935)+Monte_Carlo!BJ4935/(1+Analise_Fundamentalista!$C$10)^10","v":-3975984.3859054185},{"$f":"(BK4935+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-101.35463998878818},0.28819229412961916]
["Tent4911",1684447.6820696373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4936","v":288897.66449004691},-145621.33247806819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4936","v":274754.79332779621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4936","v":-138576.73692991622},1590851.442871545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4936","v":171272.83719325217},-972907.02321342344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4936","v":259488.0589371298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4936","v":-130876.72846123684},1559373.5680201016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4936","v":141206.45822331493},-581974.8849198072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4936","v":254353.61808077732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4936","v":-128287.09553358088},1560509.2666848863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4936","v":144399.16712264833},-56689.386137208123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4936","v":254538.86494551948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4936","v":-128380.52759251438},1570760.3197612625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4936","v":152738.05191500823},-67572.225443398478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4936","v":256210.94179265041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4936","v":-129223.86484812696},1421593.3037704336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4936","v":141160.19094035425},-970328.76128791738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4936","v":231879.90848948018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4936","v":-116952.14008420691},1347263.8725686851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4936","v":143748.13566435833},-859674.72804638289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4936","v":219755.83498728825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4936","v":-110837.18018165935},1494017.4058936462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4936","v":264567.23813609174},-534020.93784759415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4936","v":243693.1986394985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4936","v":-122910.35170107498},1377202.3987418183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4936","v":268516.64073774609},-20822.31588922162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4936","v":224639.1885391963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4936","v":-113300.17342848206},1354069.5373372552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4936","v":146723.15227189206},-187542.89935148065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4936","v":220865.92527792245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4936","v":-111397.07101490183},279454.38840985869,-673022.85554427828,-314701.90414929582,213868.11833844535,212152.90341613319,-714240.80194228992,-607007.93757639569,-148670.85277307889,359033.33995923877,68649.107183432032,{"$f":"BI4936*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":899158.05129715812},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4936:BI4936)+Monte_Carlo!BJ4936/(1+Analise_Fundamentalista!$C$10)^10","v":-523088.94255269034},{"$f":"(BK4936+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.420181820360092},0.78747465623303148]
["Tent4912",1497757.0373988464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4937","v":223320.02359444852},-191523.05897956973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4937","v":244303.17999556588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4937","v":-123218.00502674801},1636811.9204120003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4937","v":170893.81902853848},-292944.08244995569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4937","v":266984.79608266056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4937","v":-134657.82126280814},1547346.2466516851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4937","v":238169.20477501795},-1066198.1173471627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4937","v":252391.80933358843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4937","v":-127297.62761066221},1622910.3071670432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4937","v":251278.51561489163},-632147.83966455958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4937","v":264717.26654481929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4937","v":-133514.15843370746},1516200.2573224085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4937","v":201876.5206056973},-31925.032444373584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4937","v":247311.50321767468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4937","v":-124735.2983583805},1498584.5610224402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4937","v":283253.32141771517},-223940.38559018416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4937","v":244438.15960021294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4937","v":-123286.08403253177},1395175.7565749935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4937","v":95528.637731677431},-116077.3136795561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4937","v":227570.87129160631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4937","v":-114778.81197968652},1338442.5130053153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4937","v":220025.0965380453},-103136.11085061688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4937","v":218316.95929556843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4937","v":-110111.46145700575},1294518.2611693195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4937","v":103501.33051219309},-65466.612076503217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4937","v":211152.35640303514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4937","v":-106497.88559097386},1457650.7547559801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4937","v":114616.41734053519},-294583.61677802639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4937","v":237761.336330141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4937","v":-119918.52719897208},152882.13958369667,10276.711398435204,-702934.73084921855,-249666.2159385561,292527.69302061788,180465.0113952122,92243.383364041132,225094.48352599109,142689.18924775114,-62124.390306322268,{"$f":"BI4937*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-813698.0656805702},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4937:BI4937)+Monte_Carlo!BJ4937/(1+Analise_Fundamentalista!$C$10)^10","v":-430791.1822783415},{"$f":"(BK4937+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.336951657399716},0.79784424629075668]
["Tent4913",1620643.4567440953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4938","v":251193.45814680617},-497364.56540252833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4938","v":264347.51447350724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4938","v":-133327.66838236057},1669103.4248807991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4938","v":237243.71461735407},-395339.65128805646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4938","v":272251.95025492151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4938","v":-137314.39015923467},1594201.8929088621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4938","v":279493.19457565184},-104206.39801306149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4938","v":260034.55985690138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4938","v":-131152.36446843395},1543418.6860609974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4938","v":132088.17307253147},-1017918.1166892612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4938","v":251751.17435877526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4938","v":-126974.51366859942},1377024.864541725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4938","v":230883.42685872994},-158574.73131595957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4938","v":224610.23045817399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4938","v":-113285.56798219586},1542395.1035215338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4938","v":233584.67941710298},-847481.29137756454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4938","v":251584.21505687595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4938","v":-126890.3052186682},1410802.7181369469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4938","v":204472.87095037071},-698906.07563250209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4938","v":230119.82703537896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4938","v":-116064.41637359919},1347386.6894844885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4938","v":125871.45695432709},-484972.08591372805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4938","v":219775.86798485651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4938","v":-110847.28412707303},1428966.7995288931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4938","v":137070.29125769378},-131579.16944169285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4938","v":233082.61922059039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4938","v":-117558.74543790863},1401168.0626948494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4938","v":270634.77176529594},-467685.56033269246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4938","v":228548.29246475609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4938","v":-115271.78913630235},-115151.2611645755,-23158.376575015543,304168.99195105775,-761053.28292655386,183633.35801874846,-489202.70212225383,-380377.79402035166,-250172.04510161746,121014.9955986827,-83774.285238942786,{"$f":"BI4938*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1097265.8808655203},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4938:BI4938)+Monte_Carlo!BJ4938/(1+Analise_Fundamentalista!$C$10)^10","v":-1445904.240841791},{"$f":"(BK4938+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-44.24882011583788},0.66828778396900734]
["Tent4914",1710817.533201627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4939","v":215159.30341489555},-193311.81838196455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4939","v":279056.05069243722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4939","v":-140746.14115784029},1641641.5231797295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4939","v":185377.8681229004},-449753.4979645554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4939","v":267772.56558386132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4939","v":-135055.14472933297},1584536.3679907625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4939","v":297169.29271519469},-315883.53076191526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4939","v":258457.99008299533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4939","v":-130357.19765018091},1488772.0518453419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4939","v":254420.56397492939},-104963.13318432237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4939","v":242837.61482836926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4939","v":-122478.82506133808},1455840.0788314904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4939","v":175730.93640655934},-401313.49516988435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4939","v":237465.99210858255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4939","v":-119769.56587240535},1424673.5221567012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4939","v":275660.60336710507},-833143.51197768876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4939","v":232382.33119760701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4939","v":-117205.54457847771},1356324.8914018951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4939","v":115736.95971602201},-42404.459080475266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4939","v":221233.80214730062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4939","v":-111582.61527978242},1370720.3128643697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4939","v":210017.97997239043},-1234510.6291810994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4939","v":223581.87807206257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4939","v":-112766.90289775674},1263499.4608564046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4939","v":172049.45596032424},-607263.69844902889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4939","v":206092.79642977455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4939","v":-103946.019969619},1334708.0880128976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4939","v":168429.20555484344},-291445.07630643109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4939","v":217707.82718780881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4939","v":-109804.23646256547},160157.3945675279,-131658.20898712668,109386.55438609385,269816.22055763815,-107886.13252714781,-442306.12199145451,182983.68750306495,-913677.67403440317,-333067.46602854907,-15112.280026344306,{"$f":"BI4939*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-197938.89267687598},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4939:BI4939)+Monte_Carlo!BJ4939/(1+Analise_Fundamentalista!$C$10)^10","v":-667312.7568615335},{"$f":"(BK4939+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.67542224322958},0.77066409124292368]
["Tent4915",1520331.8213188951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4940","v":288859.27652024897},-791392.84215051762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4940","v":247985.41373686664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4940","v":-125075.19532469456},1476431.9376274662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4940","v":153880.22386997129},-135903.09889166421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4940","v":240824.7855979547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4940","v":-121463.62418578782},1517280.146937245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4940","v":274686.93605843029},-1105930.926245471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4940","v":247487.64691812888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4940","v":-124824.13909867864},1511321.8254857676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4940","v":178515.98087443985},-85535.44656032366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4940","v":246515.76907567203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4940","v":-124333.95780476586},1389949.9596413155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4940","v":172473.38371001947},-1594728.2721350971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4940","v":226718.47749406102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4940","v":-114348.89427156413},1461298.6233548373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4940","v":201527.68816701623},-322389.75941878906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4940","v":238356.34999167218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4940","v":-120218.63134145137},1551376.879968618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4940","v":246012.89827561585},-325831.20127986575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4940","v":253049.25677809046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4940","v":-127629.22117617757},1501732.5471932662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4940","v":240142.46000078635},-135604.63720130955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4940","v":244951.63609400427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4940","v":-123545.06367084121},1504732.6341895629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4940","v":205523.8035877049},-435712.28991349821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4940","v":245440.98835552428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4940","v":-123791.87588761594},1360519.9058149531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4940","v":216993.83876365333},-686586.08576187014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4940","v":221918.06223464911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4940","v":-111927.73220738048},-379623.34721809661,137338.28639047395,-708580.48236759042,215162.34558502235,-1309885.3052025808,-2724.3526015520329,45601.732597662995,225944.39522263984,-108539.37385788497,-359601.91697094822,{"$f":"BI4940*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4710024.2402621629},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4940:BI4940)+Monte_Carlo!BJ4940/(1+Analise_Fundamentalista!$C$10)^10","v":-3715951.1248977967},{"$f":"(BK4940+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-95.485492881709604},0.32400536426270338]
["Tent4916",1559729.289521253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4941","v":154946.88561349519},-765474.67926302436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4941","v":254411.64077187749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4941","v":-128316.36015569416},1496335.106950439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4941","v":210308.80525929609},-1089785.2419803916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4941","v":244071.24509450761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4941","v":-123101.02515032972},1555631.5431320064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4941","v":189937.36588794435},-269372.85382622958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4941","v":253743.24633358669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4941","v":-127979.24530823839},1527208.7343619196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4941","v":228486.35499915923},-619638.20266926661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4941","v":249107.12552523628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4941","v":-125640.9476361479},1588665.8591708739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4941","v":299646.54873282183},-879266.04271408962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4941","v":259131.56249953152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4941","v":-130696.9240893052},1517627.9882092455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4941","v":123635.36425928808},-252286.26192638036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4941","v":247544.38424385095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4941","v":-124852.75542731649},1423118.078327026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4941","v":224055.84961881643},-542583.90370299679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4941","v":232128.61856972042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4941","v":-117077.58077604645},1487388.5572325368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4941","v":147203.645789489},-186113.96046245829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4941","v":242611.9492998654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4941","v":-122365.00723782035},1402230.0008097079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4941","v":274218.19828059955},-166543.86910056352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4941","v":228721.50804775144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4941","v":-115359.15303625903},1318236.8426000052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4941","v":149461.26259138645},-632170.58378947782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4941","v":215021.15803361445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4941","v":-108449.17422656537},-484432.51303334581,-758506.21677691757,46328.513087063082,-267685.66978101898,-451184.85557104147,-5959.2688505578262,-203477.01629050641,81336.627389075773,221036.68419152845,-376137.33739104227,{"$f":"BI4941*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4926603.2609125478},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4941:BI4941)+Monte_Carlo!BJ4941/(1+Analise_Fundamentalista!$C$10)^10","v":-3921885.94995829},{"$f":"(BK4941+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-100.13359742828567},0.29548787617771866]
["Tent4917",1467789.0890353972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4942","v":170399.28257916079},-59955.025398459969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4942","v":239415.02731103677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4942","v":-120752.59126477917},1566835.8348616112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4942","v":222280.29033120209},-976277.84824319696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4942","v":255570.80850207715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4942","v":-128901.00393810084},1513669.7479831104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4942","v":287846.39656537725},-118714.76011658378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4942","v":246898.74503115821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4942","v":-124527.11752216732},1652431.182278228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4942","v":182392.2693943599},-1508061.4627738511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4942","v":269532.49590834777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4942","v":-135942.79221543297},1446779.9114157336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4942","v":149645.15799384954},-199418.53644376728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4942","v":235988.16382556167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4942","v":-119024.20081899408},1493240.8167273744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4942","v":284522.02537022228},-197378.91998227331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4942","v":243566.52709122139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4942","v":-122846.4629892185},1573727.8801472685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4942","v":131906.62525953609},-835524.50897618895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4942","v":256694.98855125502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4942","v":-129468.00115423647},1341000.989337187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4942","v":156518.98667806262},-684895.0401019773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4942","v":218734.27925348707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4942","v":-110321.94309164314},1484082.3363621363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4942","v":261534.84868812386},-601330.2126329008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4942","v":242072.66271850548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4942","v":-122093.00989135081},1377331.8223314099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4942","v":252142.50473479141},-1438039.9647546257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4942","v":224660.299169101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4942","v":-113310.82089406872},229106.69322695845,-627327.75334801862,291503.26395778434,-1192079.4896865762,67190.584556649846,207863.16948995183,-576390.89631963428,-419963.7172620708,-219815.71111762227,-1074547.9817448021,{"$f":"BI4942*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14074304.953584788},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4942:BI4942)+Monte_Carlo!BJ4942/(1+Analise_Fundamentalista!$C$10)^10","v":-8294283.8098498015},{"$f":"(BK4942+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-198.8219196488289},1.2067179110466278E-2]
["Tent4918",1783942.2643831966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4943","v":202127.39479109246},-5047.8856975761273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4943","v":290983.62233316468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4943","v":-146761.99237357444},1477135.239641946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4943","v":279110.36623785074},-161766.33272630855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4943","v":240939.50308172838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4943","v":-121521.48368435242},1494760.387594783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4943","v":102673.48398552927},-837232.19141978724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4943","v":243814.38838371861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4943","v":-122971.4755821181},1569791.0494885836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4943","v":284844.386820635},-399975.01864894212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4943","v":256052.84151071025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4943","v":-129144.12457894509},1508605.5607344026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4943","v":122635.82319470836},-513146.89430650452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4943","v":246072.71182412957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4943","v":-124110.49517669574},1562492.8161297769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4943","v":261497.72176533524},-809876.48997748655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4943","v":254862.40703209635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4943","v":-128543.71093892401},1390232.0881670383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4943","v":97376.26407607799},-411831.89966343477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4943","v":226764.49623694152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4943","v":-114372.10452077856},1406301.9666679704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4943","v":152362.2924188005},-58798.486686636759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4943","v":229385.69735427244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4943","v":-115694.14696188498},1479382.5639737465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4943","v":127145.37350480846},-1218479.2279168491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4943","v":241306.07019977961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4943","v":-121706.36735633532},1483344.2672049957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4943","v":269323.80123963038},-289139.77103001991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4943","v":241952.27427255351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4943","v":-122032.29015721251},341301.13905310654,236762.05290891818,-613715.79463265743,11778.085103458041,-268548.85446436238,-422060.07211897889,-202063.24387119379,207255.35612455121,-971734.15156859637,100104.01432495147,{"$f":"BI4943*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1311150.7802561671},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4943:BI4943)+Monte_Carlo!BJ4943/(1+Analise_Fundamentalista!$C$10)^10","v":-244172.3169413727},{"$f":"(BK4943+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.124822911351906},0.81786356113104319]
["Tent4919",1552258.2344949197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4944","v":123724.13626258219},-97333.535264571416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4944","v":253193.01688610698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4944","v":-127701.72876168074},1623473.8004975796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4944","v":244337.79163597082},-236676.44319219908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4944","v":264809.17945800809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4944","v":-133560.51610207479},1462594.9866162925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4944","v":260662.2814385432},-201815.12280846809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4944","v":238567.8032910357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4944","v":-120325.2810121776},1700575.4711509221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4944","v":253617.25534857411},-1798.754830810012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4944","v":277385.44039569335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4944","v":-139903.54357910366},1498105.9860777934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4944","v":202782.4005768474},-642907.92674953956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4944","v":244360.09795341443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4944","v":-123246.71245993173},1388535.5966202433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4944","v":213746.54031542645},-653827.54779653589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4944","v":226487.77693643508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4944","v":-114232.536954931},1458141.3651325775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4944","v":108960.66424833964},-687854.08255870885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4944","v":237841.36110862557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4944","v":-119958.88890673927},1532630.115151007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4944","v":249054.85968180164},-789656.03381988208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4944","v":249991.42153164404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4944","v":-126086.95570597598},1444742.3522452719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4944","v":246887.45038414729},-46406.145725349263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4944","v":235655.81206733696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4944","v":-118856.57418140252},1521203.4019239342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4944","v":261363.58624913785},-699482.55659282079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4944","v":248127.57959428988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4944","v":-125146.89882579075},151881.88912243702,138910.01179970507,177089.68090893322,389300.39733435377,-319012.14067920949,-327825.76749960537,-461010.94610848301,-416696.70831241237,317280.54254473251,-315138.28957518376,{"$f":"BI4944*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4127644.8007750409},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4944:BI4944)+Monte_Carlo!BJ4944/(1+Analise_Fundamentalista!$C$10)^10","v":-2074116.6614391217},{"$f":"(BK4944+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-58.428048944843638},0.57472485307841759]
["Tent4920",1479325.241611474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4945","v":196128.33720639601},-259236.37919236944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4945","v":241296.72019504698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4945","v":-121701.6515399871},1493685.3011890985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4945","v":251008.85513454166},-602931.07518802898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4945","v":243639.02814763197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4945","v":-122883.02999392719},1621819.4290947025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4945","v":152380.18269064903},-491386.29009234841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4945","v":264539.33048749779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4945","v":-133424.41369110576},1557816.6735365945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4945","v":220027.3280127426},-779342.77600918838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4945","v":254099.6688328413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4945","v":-128159.01238824773},1567382.3311910438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4945","v":108863.29340557064},-456245.10479119717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4945","v":255659.94898868649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4945","v":-128945.96329117726},1380218.5370660161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4945","v":193633.26869474154},-649048.07348844525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4945","v":225131.15897599541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4945","v":-113548.30616157061},1537508.9299871307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4945","v":155104.54520761094},-287067.57372159284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4945","v":250787.21814572276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4945","v":-126488.32776832736},1291875.3180306805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4945","v":195576.8424093877},-217005.44018509318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4945","v":210721.25883701182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4945","v":-106280.45501123993},1431638.1443676527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4945","v":199129.26873192631},-279101.44140915514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4945","v":233518.3494643335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4945","v":-117778.51257874083},1398449.1980572317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4945","v":256176.74581494878},-1140786.2906992331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4945","v":228104.81113877209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4945","v":-115048.11261987159},56487.026669086452,-231166.22189978257,-207891.19060530738,-433374.79155185225,-220667.82568811733,-343831.95197927894,-7664.1381365865091,83012.206050066408,35767.664208363829,-771552.84636538383,{"$f":"BI4945*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10105709.779399799},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4945:BI4945)+Monte_Carlo!BJ4945/(1+Analise_Fundamentalista!$C$10)^10","v":-5844942.7157529332},{"$f":"(BK4945+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-143.53844113933954},9.8033920565587407E-2]
["Tent4921",1646231.2048922011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4946","v":202905.77969405617},-693286.8511477852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4946","v":268521.20091624581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4946","v":-135432.73028573312},1458055.5873056392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4946","v":242835.62615100821},-75819.645468912553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4946","v":237827.36965649357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4946","v":-119951.83210617218},1446607.5349844019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4946","v":273470.49526008335},-659086.74427629588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4946","v":235960.04704207869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4946","v":-119010.01969385031},1407869.9546792246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4946","v":239636.29176591561},-674450.0865362765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4946","v":229641.45609736576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4946","v":-115823.14275347756},1648845.2287063205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4946","v":192216.30809110196},-367552.5136820458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4946","v":268947.58137344103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4946","v":-135647.78172026193},1531794.2196861214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4946","v":127993.58272715057},-286047.68316680344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4946","v":249855.07637343995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4946","v":-126018.18796259555},1406335.3522976607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4946","v":114319.71124281606},-1254802.1519725942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4946","v":229391.14297415325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4946","v":-115696.89354266162},1440534.8186292727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4946","v":160131.78853825794},-860607.81209978648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4946","v":234969.50993911462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4946","v":-118510.42731959457},1366251.7252332005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4946","v":149002.90763938267},-99276.461633739411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4946","v":222852.99472107564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4946","v":-112399.27955201294},1405256.8250156792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4946","v":214995.1924253178},-59263.273877378626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4946","v":229215.22148747632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4946","v":-115608.16487924404},-357292.60082321637,284891.51823241706,-268666.22166798415,-320995.48142647272,-42036.405937764735,-34217.212028808455,-1026788.1912982867,-584016.94094200851,160180.16117470592,269338.97515617142,{"$f":"BI4946*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3527770.6874277419},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4946:BI4946)+Monte_Carlo!BJ4946/(1+Analise_Fundamentalista!$C$10)^10","v":314363.40393625828},{"$f":"(BK4946+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.5182498226388175},0.87005617723250339]
["Tent4922",1648004.9389142883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4947","v":128619.5196650508},-77607.40821803904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4947","v":268810.51944471343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4947","v":-135578.65246282349},1667816.6424382029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4947","v":253689.05553938996},-132198.17598150251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4947","v":272042.05970869871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4947","v":-137208.5286866987},1563290.5864790312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4947","v":244368.68510261184},-329198.24961566861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4947","v":254992.53350011646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4947","v":-128609.34219182424},1524059.3145070348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4947","v":234538.29606432494},-444216.57585348218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4947","v":248593.41517938089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4947","v":-125381.85005101188},1611642.6073837427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4947","v":181808.85353354336},-757935.89741254691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4947","v":262879.36171809497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4947","v":-132587.18332768505},1532505.1109965658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4947","v":290968.7954587132},-199194.93908249441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4947","v":249971.03176769696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4947","v":-126076.67182004143},1567292.018462871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4947","v":172964.07342651472},-222189.34223837292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4947","v":255645.21783661324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4947","v":-128938.53341175349},1468613.6828712465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4947","v":113030.86009931742},-410239.52229485073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4947","v":239549.52903012239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4947","v":-120820.42924174982},1372672.1694601837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4947","v":147687.42148040497},-92137.685976689783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4947","v":223900.25065275884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4947","v":-112927.47892566324},1287847.2602861284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4947","v":143531.05749978291},-600179.50231487479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4947","v":210064.23150105024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4947","v":-105949.07333382298},184243.9784289017,256324.41057988745,41553.626795235454,-86466.714660788231,-445834.86548859358,215668.21632387431,77481.415613001547,-178479.5624071607,166522.50723081082,-352533.28664786462,{"$f":"BI4947*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4617440.1393551994},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4947:BI4947)+Monte_Carlo!BJ4947/(1+Analise_Fundamentalista!$C$10)^10","v":-2021907.2652407873},{"$f":"(BK4947+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-57.249643438285034},0.58274667675717329]
["Tent4923",1521501.5899031712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4948","v":236092.09187715026},-1261024.5412174372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4948","v":248176.21783784009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4948","v":-125171.43025979979},1537181.6641312006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4948","v":206089.76708265406},-64710.482149587515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4948","v":250733.83693147285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4948","v":-126461.40414528694},1487539.7494598634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4948","v":227630.99792817346},-142602.97398553914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4948","v":242636.61067083824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4948","v":-122377.44557338583},1566707.4902112244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4948","v":248648.2875814196},-812946.35326082469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4948","v":255549.87386084898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4948","v":-128890.44523506581},1370811.0119250531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4948","v":240259.30661423763},-213230.46153868583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4948","v":223596.672239871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4948","v":-112774.36456011995},1499414.9360186625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4948","v":146212.58182877957},-1041721.8151830414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4948","v":244573.60429992087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4948","v":-123354.39761604616},1537271.5342474789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4948","v":160180.43161214111},-347568.96715866693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4948","v":250748.49588792917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4948","v":-126468.79761175903},1413176.9735125585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4948","v":179000.76299020558},-918139.23711159162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4948","v":230507.09821748661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4948","v":-116259.742453532},1401284.2065513234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4948","v":172878.99186728513},-8276.5722871443813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4948","v":228567.23700166363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4948","v":-115281.3441001139},1354755.6009276095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4948","v":96040.38863894243},-307062.92691538867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4948","v":220977.83095595805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4948","v":-111453.5123367011},-901927.66176224675,265651.71771925245,205287.18904008673,-437638.63705362199,137851.15275530284,-774290.02667038713,-63108.837270355682,-624891.11835743138,277888.31248169049,-101498.21965718927,{"$f":"BI4948*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1329411.9201467906},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4948:BI4948)+Monte_Carlo!BJ4948/(1+Analise_Fundamentalista!$C$10)^10","v":-2029254.3517765061},{"$f":"(BK4948+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-57.415472730735829},0.58161981758761527]
["Tent4924",1556915.5895428979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4949","v":101636.59406977393},-822056.75681363454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4949","v":253952.69059831701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4949","v":-128084.88169195158},1608151.5574880282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4949","v":286219.16784883046},-614933.44132101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4949","v":262309.92717714468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4949","v":-132299.9804016712},1575359.3813846624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4949","v":126211.34253228382},-998508.15094195539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4949","v":256961.10710754251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4949","v":-129602.22207435277},1489638.6418210368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4949","v":159102.49182037252},-644339.04324935796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4949","v":242978.96665081321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4949","v":-122550.11799157645},1548095.8258581224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4949","v":115218.71270345592},-374831.49332033418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4949","v":252514.0752146483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4949","v":-127359.29425760191},1474404.1309740946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4949","v":209777.66146147336},-483307.81888035988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4949","v":240494.02459903114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4949","v":-121296.79987171727},1376916.4160856667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4949","v":177627.14204123031},-698435.84549176344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4949","v":224592.54113873225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4949","v":-113276.64610630406},1406752.2587973094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4949","v":94976.5429308358},-30500.135814480083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4949","v":229459.14571497287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4949","v":-115731.19175384453},1395937.3690035574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4949","v":274410.02756735845},-488727.58533211338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4949","v":227695.09994390191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4949","v":-114841.46857999481},1319553.3610863644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4949","v":255185.23150789147},-215978.15595301951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4949","v":215235.89890593849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4949","v":-108557.48203445371},-594552.3538374952,-198704.32669670606,-744937.92337648186,-364807.70276974869,-134457.99965983187,-154332.9326915727,-409492.80841810495,178204.36107748406,-101463.92640084782,145885.49242635674,{"$f":"BI4949*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1910791.2755821995},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4949:BI4949)+Monte_Carlo!BJ4949/(1+Analise_Fundamentalista!$C$10)^10","v":-1018034.8298502547},{"$f":"(BK4949+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.591484335032582},0.72683391431657562]
["Tent4925",1625771.9129585188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4950","v":153400.75901831331},-245776.24335803621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4950","v":265184.03076444555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4950","v":-133749.57802980629},1587940.7091782594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4950","v":278396.32235623879},-709817.83134668448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4950","v":259013.28133326364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4950","v":-130637.26719355775},1523234.8960489561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4950","v":271997.7034968537},-570834.48326832044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4950","v":248458.94206663527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4950","v":-125314.0265020816},1440794.5747939253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4950","v":104013.74146302883},-397915.11072921607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4950","v":235011.87946598945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4950","v":-118531.79703150557},1419188.9392412207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4950","v":155247.62713254167},-230643.87970033629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4950","v":231487.72612232176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4950","v":-116754.33697378974},1371469.6859173754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4950","v":117288.46625105989},-224186.57262582998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4950","v":223704.11032688155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4950","v":-112828.55258479311},1421972.467395403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4950","v":142971.48947583584},-10736.259594013751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4950","v":231941.75488846589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4950","v":-116983.33325124324},1471234.9784550706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4950","v":194957.52285166149},-1103002.5609597454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4950","v":239977.09560523843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4950","v":-121036.07891279738},1429249.1213727416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4950","v":214165.25780622743},-273143.17390435957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4950","v":233128.66949611052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4950","v":-117581.97159108691},1361770.8640785981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4950","v":267417.08765960881},-181648.15305881677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4950","v":222122.10940266037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4950","v":-112030.64648370781},39058.968394916359,-303045.49485073984,-175691.86420691307,-177421.28683170339,39337.13658073741,3977.4513673183392,247193.65151904477,-789104.02141564281,56568.781806891464,195860.39751974458,{"$f":"BI4950*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2565356.7917434331},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4950:BI4950)+Monte_Carlo!BJ4950/(1+Analise_Fundamentalista!$C$10)^10","v":538214.99545117782},{"$f":"(BK4950+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.53424967555505121},0.8877387261300731]
["Tent4926",1687914.6082263449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4951","v":236573.97304284957},-640298.33634374756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4951","v":275320.29298077355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4951","v":-138861.95523564788},1628305.0585144775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4951","v":314649.26709679188},-66602.208144110031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4951","v":265597.21895135409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4951","v":-133957.97574322292},1580414.4770497556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4951","v":221797.20908108942},-276857.14097562188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4951","v":257785.65736190745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4951","v":-130018.096470212},1570942.5966747853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4951","v":170662.52412932413},-297909.88597476645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4951","v":256240.67347042021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4951","v":-129238.86046963691},1557443.1773577691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4951","v":168170.73962925811},-217725.58263895393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4951","v":254038.74686624404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4951","v":-128128.28547267275},1482755.1888033974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4951","v":109839.89776946507},-1319500.4351732866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4951","v":241856.18810958869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4951","v":-121983.82764718127},1452387.6006468877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4951","v":226977.61946433},-419126.24142523826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4951","v":236902.84910320659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4951","v":-119485.53617754648},1386495.7608415538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4951","v":178138.79309986607},-409050.26800833549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4951","v":226155.05383451728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4951","v":-114064.72302452957},1506165.3700466892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4951","v":273366.42609806574},-290318.28139987116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4951","v":245674.68575587001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4951","v":-123909.74470721568},1462313.821590733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4951","v":286389.5809625074},-330729.84746235417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4951","v":238521.94170725907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4951","v":-120302.15002853495},-267266.02555577236,379686.30216081301,72707.628997162989,-245.5488446590316,76355.618383875466,-1089788.1769414141,-74731.309035248152,-118821.1440984817,104813.08574684891,73879.52517887736,{"$f":"BI4951*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":967665.46013625269},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4951:BI4951)+Monte_Carlo!BJ4951/(1+Analise_Fundamentalista!$C$10)^10","v":-74987.73971625563},{"$f":"(BK4951+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.306199216308517},0.83490026912892912]
["Tent4927",1642592.0907649139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4952","v":309345.18066368514},-511806.91738930473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4952","v":267927.61522012582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4952","v":-135133.34635921344},1637315.7662958791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4952","v":258052.51620832866},-105680.6373203524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4952","v":267066.97974034713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4952","v":-134699.27183396375},1433685.1966732596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4952","v":256736.95703708098},-1050376.3478496952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4952","v":233852.24967337243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4952","v":-117946.9202009279},1517861.0275463385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4952","v":252063.81723032112},-216930.65337446434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4952","v":247582.39591710255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4952","v":-124871.92718982026},1594552.5879066084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4952","v":303428.67470861261},-1267035.6919804991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4952","v":260091.76266150762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4952","v":-131181.21556838954},1484630.6799952926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4952","v":290867.97999179224},-791965.7799963057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4952","v":242162.10452379525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4952","v":-122138.12121906254},1394721.5221670286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4952","v":188756.17609020864},-84459.482290407468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4952","v":227496.77989523276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4952","v":-114741.44286295639},1414551.4183914557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4952","v":209634.76195342478},-941852.6284562262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4952","v":230731.28761954501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4952","v":-116372.81577034383},1442776.1520551499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4952","v":106938.1340187233},-542578.42664360546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4952","v":235335.09986438253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4952","v":-118694.81812961271},1381344.4098302794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4952","v":166312.25956740713},-716575.48938213498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4952","v":225314.80311166751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4952","v":-113640.92985984907},-69667.4678647072,284739.58679435967,-677734.06134016975,157843.63258313906,-834696.47017876839,-381073.81669978076,217052.03083207755,-617859.39465360029,-319000.01089011237,-438589.35656290932,{"$f":"BI4952*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5744592.5715106195},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4952:BI4952)+Monte_Carlo!BJ4952/(1+Analise_Fundamentalista!$C$10)^10","v":-4191706.2802196406},{"$f":"(BK4952+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-106.22364608070775},0.25997803213146131]
["Tent4928",1745349.0987422185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4953","v":292016.38115224999},-152084.00751155548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4953","v":284688.58725286822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4953","v":-143586.9961898097},1466635.5071233565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4953","v":234135.84121805153},-1301973.8144138344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4953","v":239226.8634617209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4953","v":-120657.68798054325},1657249.1376578109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4953","v":180234.75763966763},-962884.838567778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4953","v":270318.36557273142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4953","v":-136339.15747051541},1483021.1941650505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4953","v":285162.19248654228},-318317.78160929616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4953","v":241899.57695979942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4953","v":-122005.71147023862},1595030.544826996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4953","v":294185.90355804609},-1122798.5527853018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4953","v":260169.72350070649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4953","v":-131220.5362971515},1386197.1085950434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4953","v":253796.25101073965},-180277.68641467579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4953","v":226106.33986308301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4953","v":-114040.15339601647},1501838.060105707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4953","v":156081.75792940881},-601907.46821606252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4953","v":244968.84658902866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4953","v":-123553.74404439372},1477146.3463393969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4953","v":136225.81803601224},-193703.79544485806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4953","v":240941.31472503149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4953","v":-121522.39741406169},1380606.2622323532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4953","v":223041.51195092016},-206768.43941435652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4953","v":225194.40187102795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4953","v":-113580.20367251649},1447932.0630234363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4953","v":262833.42834424146},-220382.42188477522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4953","v":236176.09437408883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4953","v":-119118.98643444746},281033.96470375307,-949268.79771460523,-648670.87282589439,86738.276366806924,-699663.4620237007,185584.75106313045,-324410.60774201876,61940.939902123981,127887.2707350751,159508.11439910764,{"$f":"BI4953*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2089218.7996845483},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4953:BI4953)+Monte_Carlo!BJ4953/(1+Analise_Fundamentalista!$C$10)^10","v":-427795.41923152294},{"$f":"(BK4953+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.269335022698456},{"$f":"_xlfn.NORM.DIST(BL4953,$H$7,$H$8,$C$6)","v":0.79817566604670687}]
["Tent4929",1524622.8300747566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4954","v":234704.51704412821},-28538.554433925732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4954","v":248685.3317197368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4954","v":-125428.20954879584},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1612535.8885424498},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4954","v":206805.58087114466},-336158.69668513048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4954","v":263025.06721121102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4954","v":-132660.67209759599},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1584659.0654701514},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4954","v":243484.59281178913},-589512.84562837088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4954","v":258478.00359896864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4954","v":-130367.29176975744},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1436351.0698248851},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4954","v":114479.11327368091},-193950.11341862357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4954","v":234287.08741550581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4954","v":-118166.23719507012},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1512245.5261500634},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4954","v":272363.72949215985},-443120.41175863787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4954","v":246666.43637618655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4954","v":-124409.94913730808},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1367254.9662033578},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4954","v":105994.6024991375},-664032.26817703398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4954","v":223016.63605487763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4954","v":-112481.81453453492},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1420899.8342986051},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4954","v":132244.28396759374},-85373.941242773188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4954","v":231766.79481819223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4954","v":-116895.08949273443},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1487811.1092311256},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4954","v":146601.29697716344},-1528887.2635661906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4954","v":242680.87289320599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4954","v":-122399.7698949043},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1377695.0610835794},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4954","v":166910.38759404389},-72622.866670587173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4954","v":224719.54801923945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4954","v":-113340.70394804419},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1407741.4974985206},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4954","v":150551.81761430122},-741921.35835798085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4954","v":229620.50310101482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4954","v":-115812.57479275863},329423.08478114347,1011.2792996292119,-217917.54098737054,36649.850075493028,-48500.195027599548,-447502.84415755374,161742.04805027836,-1262004.8635907252,205666.36499465196,-477561.61243542342,{"$f":"BI4954*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6255046.6630889755},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4954:BI4954)+Monte_Carlo!BJ4954/(1+Analise_Fundamentalista!$C$10)^10","v":-3668277.8788540671},{"$f":"(BK4954+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-94.409471710347219},0.33076545309496153]
["Tent4930",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1624120.3776095698},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4955","v":168382.83954718072},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B4955)","v":-1044760.5483005673},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4955","v":264914.64439032174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4955","v":-133613.70893632364},1599757.9885451235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4955","v":174103.99819566362},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G4955)","v":-176459.18089861947},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4955","v":260940.82956447391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4955","v":-131609.45530689659},1548229.449049524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4955","v":298234.4157089779},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L4955)","v":-136498.97714605607},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4955","v":252535.870852903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4955","v":-127370.28721751376},1531484.6465412281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4955","v":177339.14493137057},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q4955)","v":-366768.60027820047},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4955","v":249804.58106488842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4955","v":-125992.71988975652},1498756.4191264487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4955","v":238563.21258687699},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V4955)","v":-173645.99794822012},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4955","v":244466.19183793169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4955","v":-123300.22251574023},1382299.0252640813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4955","v":167130.8672362116},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA4955)","v":-21578.73085452765},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4955","v":225470.51300341048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4955","v":-113719.46449956947},1493351.5518455312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4955","v":271122.43517635495},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF4955)","v":-880502.48436171585},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4955","v":243584.58939427012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4955","v":-122855.57298503557},1398546.4576190291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4955","v":119674.64005758657},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK4955)","v":-54663.071299206378},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4955","v":228120.67540756788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4955","v":-115056.11400385792},1378621.7829975656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4955","v":248801.38555456261},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP4955)","v":-44248.38549177922},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4955","v":224870.70812391941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4955","v":-113416.94383382317},1355852.135254245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4955","v":196722.98906907308},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU4955)","v":-525907.72630189417},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4955","v":221156.68962013538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4955","v":-111543.72241002916},{"$f":"SUM(C4955:F4955)","v":-745076.77329938859},{"$f":"SUM(H4955:K4955)","v":126976.19155462147},{"$f":"SUM(M4955:P4955)","v":286901.02219831105},{"$f":"SUM(R4955:U4955)","v":-65617.594171698001},{"$f":"SUM(W4955:Z4955)","v":186083.18396084834},{"$f":"SUM(AB4955:AE4955)","v":257303.18488552494},{"$f":"SUM(AG4955:AJ4955)","v":-488651.03277612641},{"$f":"SUM(AL4955:AO4955)","v":178076.13016209015},{"$f":"SUM(AQ4955:AT4955)","v":316006.7643528796},{"$f":"SUM(AV4955:AY4955)","v":-219571.77002271486},{"$f":"BI4955*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2875925.6012748303},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4955:BI4955)+Monte_Carlo!BJ4955/(1+Analise_Fundamentalista!$C$10)^10","v":-1546964.1772106886},{"$f":"(BK4955+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.529819211425405},0.65376003504669222]
["Tent4931",1567341.4400450345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4956","v":208548.46981254886},-408478.4911005692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4956","v":255653.27912384571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4956","v":-128942.59924393281},1572886.0695864803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4956","v":297026.32055264246},-396634.99039705523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4956","v":256557.67856584402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4956","v":-129398.74678565683},1636784.5836006857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4956","v":251423.32676468446},-166838.61513580594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4956","v":266980.33710181899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4956","v":-134655.57230835836},1595838.4790012825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4956","v":119021.10476361222},-57633.294527475045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4956","v":260301.50781757274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4956","v":-131287.00371119977},1387466.7075176463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4956","v":181767.54043432025},-533324.32138787885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4956","v":226313.4275591285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4956","v":-114144.60120865965},1577879.7721247817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4956","v":229616.23697246707},-975648.5915118705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4956","v":257372.21482212344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4956","v":-129809.57047007438},1520681.2706456073,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4956","v":121379.44348023823},-27540.390159535189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4956","v":248042.4133567191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4956","v":-125103.94394534548},1300085.4573700512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4956","v":83973.453723149636},-153348.97117128459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4956","v":212060.43675354382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4956","v":-106955.88965459555},1465452.0354678761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4956","v":151711.29344365397},-55616.184231870153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4956","v":239033.82421593601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4956","v":-120560.32571633568},1387764.5300733265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4956","v":270198.50091427227},-547258.76739601593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4956","v":226362.00619745921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4956","v":-114169.10257987445},-73219.34140810743,27550.261935774426,216909.47642233912,190402.31434251016,-239387.95460308978,-618469.71018735447,216777.5227320767,35729.029650813318,214568.60771138413,-164867.3628641589,{"$f":"BI4956*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2159413.6150865434},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4956:BI4956)+Monte_Carlo!BJ4956/(1+Analise_Fundamentalista!$C$10)^10","v":-1081780.5016752386},{"$f":"(BK4956+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.030272295967393},0.7184438384455446]
["Tent4932",1586227.8252374006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4957","v":126681.17291660579},-811318.90603667009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4957","v":258733.88822525868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4957","v":-130496.35105244484},1541658.3110962065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4957","v":284066.57814717467},-587.43941855218975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4957","v":251464.03486208501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4957","v":-126829.69051915372},1422051.2174688966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4957","v":143302.84739607348},-348206.93370488071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4957","v":231954.60002482581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4957","v":-116989.81189010743},1494126.6014001661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4957","v":264912.0800390821},-181529.60136165572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4957","v":243711.00981235094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4957","v":-122919.33503557804},1486404.0419410514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4957","v":281905.51374589285},-812873.64656928193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4957","v":242451.36236189186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4957","v":-122284.01278604608},1503192.2337037271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4957","v":279328.76042193745},-1202118.5389883306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4957","v":245189.72948792452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4957","v":-123665.14967630964},1441813.7284000614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4957","v":139615.91818698272},-1192697.7496855732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4957","v":235178.11635265793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4957","v":-118615.64112038529},1447763.7097113603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4957","v":103153.44974869504},-563598.0238721458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4957","v":236148.6338124116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4957","v":-119105.13628469975},1424331.362266782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4957","v":136725.75660210231},-72630.966338932412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4957","v":232326.52057740165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4957","v":-117177.39564778784},1319854.2224019312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4957","v":226853.75531661519},-981175.13266393694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4957","v":215284.97320456992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4957","v":-108582.23339944029},-556400.19594725035,408113.48307155375,-89939.29817408885,204174.15345419926,-410800.78324754321,-801265.19875477836,-936519.35626631789,-343401.07659573894,179243.91519278369,-647618.63754219213,{"$f":"BI4957*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8482433.8728864733},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4957:BI4957)+Monte_Carlo!BJ4957/(1+Analise_Fundamentalista!$C$10)^10","v":-5619306.8562099254},{"$f":"(BK4957+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-138.44566936407338},0.11425579798537189]
["Tent4933",1628138.2629036314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4958","v":248305.15063242987},-761664.13611465343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4958","v":265570.01247051539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4958","v":-133944.25374299026},1577793.8948946216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4958","v":252497.03083052687},-430907.87761899503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4958","v":257358.20715606448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4958","v":-129802.50549176792},1435645.8620487081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4958","v":260187.50626361536},-21650.569718792525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4958","v":234172.0590778144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4958","v":-118108.22091262901},1434125.5575855293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4958","v":202046.96755099331},-758481.40479510662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4958","v":233924.07812653735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4958","v":-117983.14796801345},1496197.9551271864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4958","v":116327.31514521441},-559399.72497448814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4958","v":244048.87389161813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4958","v":-123089.74189568628},1476015.1523820397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4958","v":243103.46245575632},-332246.29863468162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4958","v":240756.80263523749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4958","v":-121429.3359499901},1433226.1355396488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4958","v":110088.57415946152},-245169.10497459534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4958","v":233777.37097679274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4958","v":-117909.15399742732},1466239.8939681686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4958","v":164010.51015643796},-381231.38911399938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4958","v":239162.33393560475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4958","v":-120625.1415377442},1429792.287312506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4958","v":218638.24122836028},-653295.99698180577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4958","v":233217.26675390085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4958","v":-117626.65695848968},1320374.9229349168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4958","v":245396.29797801847},-516410.84612090659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4958","v":215369.90606941874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4958","v":-108625.0705748224},-381733.22675469844,-50855.145124171599,354600.77471000818,-440493.50708558934,-322113.27783334185,30184.630506322093,-19212.313835768407,-98683.686559700873,-319067.14595803432,-164269.71264829178,{"$f":"BI4958*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2151585.6618107562},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4958:BI4958)+Monte_Carlo!BJ4958/(1+Analise_Fundamentalista!$C$10)^10","v":-1901007.7849959168},{"$f":"(BK4958+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-54.520850852379311},0.60118548987393372]
["Tent4934",1772248.9884401206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4959","v":232457.85056750636},-1372942.2404368485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4959","v":289076.30063403223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4959","v":-145800.00581770731},1491041.6905724281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4959","v":204938.72502170375},-190648.14916252333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4959","v":243207.8217074711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4959","v":-122665.54450187477},1468191.0420396547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4959","v":289027.2476196076},-208157.24122894841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4959","v":239480.59094699167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4959","v":-120785.65927652099},1419241.7831418582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4959","v":237735.45714835462},-862011.3081634494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4959","v":231496.34563312808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4959","v":-116758.68435447419},1315790.2759718271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4959","v":100423.45035530516},-771049.81733988179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4959","v":214622.0919685516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4959","v":-108247.89921896289},1468200.17725339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4959","v":138508.72748271405},-959320.37656387792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4959","v":239482.08101628177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4959","v":-120786.41081551154},1466417.2645339668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4959","v":203591.16440079507},-451341.05311141687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4959","v":239191.26532579697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4959","v":-120639.73352210641},1229292.5064443399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4959","v":180109.2648324953},-536582.58545537596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4959","v":200513.20806386432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4959","v":-101131.87016063825},1546559.8238048677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4959","v":249394.3458472942},-513098.14275030256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4959","v":252263.53378722057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4959","v":-127232.92989810091},1281847.7789361121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4959","v":172714.25908035997},-25847.652961330969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4959","v":209085.63995680449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4959","v":-105455.50588283772},-997208.09505301714,134832.85306477675,199564.93806112983,-509538.18973644089,-564252.17423498794,-702115.97888039355,-129198.35690693125,-257091.98271965457,-138673.1930138887,250496.74019299573,{"$f":"BI4959*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3280977.2771900469},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4959:BI4959)+Monte_Carlo!BJ4959/(1+Analise_Fundamentalista!$C$10)^10","v":-517069.06560250488},{"$f":"(BK4959+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.284308650711555},0.78816031429191746]
["Tent4935",1577733.7932027341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4960","v":264237.67430511327},-35256.65815140761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4960","v":257348.4038074007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4960","v":-129797.56102454914},1589146.3903706127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4960","v":171295.35755756413},-365156.56191077991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4960","v":259209.94323636129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4960","v":-130736.4565997902},1485400.020612058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4960","v":191969.7198759559},-787200.41631531541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4960","v":242287.59374166062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4960","v":-122201.41360468772},1560933.0158022644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4960","v":242011.98639329852},-474315.93947253336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4960","v":254607.98380412659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4960","v":-128415.38873458977},1475804.3416357304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4960","v":127545.54779037723},-1125658.9688688731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4960","v":240722.4167272333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4960","v":-121411.99289704504},1473424.4035161415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4960","v":170815.53286702154},-935669.02820395888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4960","v":240334.21861746645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4960","v":-121216.19930712332},1594969.3943420835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4960","v":153840.32813736892},-19345.206424590186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4960","v":260159.74908059067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4960","v":-131215.50554745767},1581749.3088473063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4960","v":181953.71704129595},-360173.00021664961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4960","v":258003.38536769079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4960","v":-130127.91088405451},1463154.9372282862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4960","v":169951.59779426537},-728505.72467432381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4960","v":238659.13834187153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4960","v":-120371.34722692441},1487849.9122741227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4960","v":153060.30301235311},-79941.00415857858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4960","v":242687.20216194651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4960","v":-122402.96215735254},356531.85893655726,-65387.717716644693,-475144.51630238671,-106111.35800969801,-878802.99724830757,-645735.47602659429,263439.36524591176,-50343.808691717379,-440266.33576511126,193403.53885836847,{"$f":"BI4960*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2533177.1416807934},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4960:BI4960)+Monte_Carlo!BJ4960/(1+Analise_Fundamentalista!$C$10)^10","v":-28613.873542116955},{"$f":"(BK4960+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.259506030039484},0.83938385321259468]
["Tent4936",1720052.7020071167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4961","v":151324.82755037732},-709828.23831693013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4961","v":280562.42392296821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4961","v":-141505.90328740035},1481964.7408863748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4961","v":234899.91213867386},-672141.27030298195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4961","v":241727.25602319048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4961","v":-121918.79879872251},1571792.1657756343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4961","v":117784.19175502143},-147327.50886747555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4961","v":256379.24897217439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4961","v":-129308.75312053095},1682540.9729188897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4961","v":310631.17918614164},-923863.90382002038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4961","v":274443.78486833122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4961","v":-138419.87510796852},1369863.5986932239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4961","v":135235.46090918611},-678268.21769984858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4961","v":223442.13711866888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4961","v":-112696.42243369558},1443182.5619414239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4961","v":259293.66197538062},-25220.231855629856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4961","v":235401.39047435409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4961","v":-118728.25280169865},1365860.5912427909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4961","v":136280.65923570955},-420557.29422449146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4961","v":222789.1958035774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4961","v":-112367.10160272411},1472599.0192293888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4961","v":226506.67380709219},-899306.75768360705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4961","v":240199.58796580732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4961","v":-121148.29630105852},1489654.6733781924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4961","v":235384.59496715147},-284317.06809285929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4961","v":242981.58160123279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4961","v":-122551.43688138358},1326528.4725343797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4961","v":235500.08429922099},-141338.20066630165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4961","v":216373.62810034311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4961","v":-109131.31296697685},-419446.89013098495,-317432.90093984012,97527.178739189316,-477208.81487351609,-432287.04210568912,350746.56779240619,-173854.54078792859,-553748.79221176601,71497.671594141386,201404.19876628561,{"$f":"BI4961*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2637968.8580926606},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4961:BI4961)+Monte_Carlo!BJ4961/(1+Analise_Fundamentalista!$C$10)^10","v":-76373.478925854433},{"$f":"(BK4961+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.337476396934052},0.83476505611195762]
["Tent4937",1406460.4600227624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4962","v":246577.86735534959},-241456.71246177016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4962","v":229411.54963178941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4962","v":-115707.18594918387},1647113.9660767864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4962","v":253480.90882701305},-59214.042969018628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4962","v":268665.19046807953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4962","v":-135505.35359469688},1590176.5321068922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4962","v":241556.89243358662},-941523.64556351688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4962","v":259377.97242650038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4962","v":-130821.20466404206},1496163.1687193115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4962","v":101661.7369772572},-763639.69463688869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4962","v":244043.1997870389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4962","v":-123086.88007519513},1501129.8507162519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4962","v":97942.474584490512},-1089549.5565442475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4962","v":244853.32865011977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4962","v":-123495.48082417114},1531310.053577503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4962","v":180549.59810961701},-575271.74567305681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4962","v":249776.10273684334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4962","v":-125978.35641414284},1531101.6667536264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4962","v":114983.375998302},-1204620.3246500117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4962","v":249742.11220134859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4962","v":-125961.21277330472},1386742.3425093521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4962","v":266999.04655124381},-515104.52766651032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4962","v":226195.27443376504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4962","v":-114085.00889227955},1357514.9184634765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4962","v":134918.23636683004},-435535.3088933226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4962","v":221427.91066301157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4962","v":-111680.51684645478},1535947.6887207185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4962","v":204155.18357834005},-498279.26998749468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4962","v":250532.55988233231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4962","v":-126359.88702032271},118825.51857618497,327426.7027313771,-571409.98536747193,-541021.63794778776,-870249.23413380841,-270924.40124073927,-965856.04922366585,-135995.21557378102,-190869.67870993575,-169951.41354714503,{"$f":"BI4962*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2226003.9218270956},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4962:BI4962)+Monte_Carlo!BJ4962/(1+Analise_Fundamentalista!$C$10)^10","v":-3010437.3198725265},{"$f":"(BK4962+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.561513419533455},0.42881643932158187]
["Tent4938",1573581.3886008337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4963","v":199553.01912726933},-1100006.6455083631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4963","v":256671.09392098931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4963","v":-129455.94953594707},1763852.6232414457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4963","v":173518.61719264698},-547595.08272135095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4963","v":287706.74691655958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4963","v":-145109.25067957523},1640588.0831159397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4963","v":142022.42157327945},-884630.70569833333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4963","v":267600.73614083929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4963","v":-134968.47995004349},1511553.0606079043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4963","v":197687.17742587902},-905992.53981765709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4963","v":246553.48645856799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4963","v":-124352.98113747628},1559827.2644781861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4963","v":236954.17437559125},-813548.8229297041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4963","v":254427.62173069859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4963","v":-128324.42039406023},1500749.6073729035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4963","v":269735.53112654638},-99177.898651075695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4963","v":244791.30613536431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4963","v":-123464.19883048179},1416729.3377132625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4963","v":109103.25915900916},-576823.6560940838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4963","v":231086.53389968615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4963","v":-116551.98960644765},1333786.4345884079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4963","v":253264.69009253595},-646919.44119923085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4963","v":217557.49381808704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4963","v":-109728.4135530708},1403974.9638488223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4963","v":140769.29227320664},-544757.8658169721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4963","v":229006.13366377974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4963","v":-115502.70827195901},1393667.0592558358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4963","v":137500.09174527382},-13632.822027475939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4963","v":227324.78361281889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4963","v":-114654.69393569545},-773238.48199605162,-231478.96929171964,-609976.02793425811,-586104.8570706863,-450491.44721747446,291884.73978035321,-353185.85264183616,-285825.67084167869,-290485.14815194474,236537.35939492134,{"$f":"BI4963*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3098138.9250149326},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4963:BI4963)+Monte_Carlo!BJ4963/(1+Analise_Fundamentalista!$C$10)^10","v":-929571.74041418452},{"$f":"(BK4963+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.594805589263501},0.73826815487629283]
["Tent4939",1471873.5368253302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4964","v":190681.63735127257},-196937.14078406041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4964","v":240081.25257901446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4964","v":-121088.61205836896},1431342.6751304634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4964","v":203617.57174062627},-356828.07163382578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4964","v":233470.15468211329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4964","v":-117754.20481116294},1653882.6901277739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4964","v":233449.84342123751},-104649.3938529976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4964","v":269769.25525888201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4964","v":-136062.2053759362},1653903.0940907814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4964","v":212506.74161275514},-953829.20746896195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4964","v":269772.5834041838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4964","v":-136063.88397637248},1512851.1048962178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4964","v":191990.45044411486},-48236.463786321816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4964","v":246765.21395474506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4964","v":-124459.7691035139},1589288.7790869167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4964","v":110056.30396553203},-1739312.6105782201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4964","v":259233.16864296593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4964","v":-130748.17068500108},1325011.7935989134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4964","v":165694.74242642592},-422666.08682723169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4964","v":216126.23851864552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4964","v":-109006.53828855584},1334492.1896162757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4964","v":251628.15667840248},-553529.3229501443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4964","v":217672.61141947412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4964","v":-109786.47485700733},1334448.6184131124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4964","v":223347.26562122355},-1625.9399404451835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4964","v":217665.50440330044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4964","v":-109782.89032587421},1367339.832507543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4964","v":225993.50848400447},-39991.672229430835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4964","v":223030.478826081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4964","v":-112488.79634562616},112737.13708785766,-37494.550022249154,262507.49945118569,-607613.76642839552,266059.43150902423,-1500771.3086547235,-149851.64417071608,-194015.02970927506,329603.93975820462,296543.51873502845,{"$f":"BI4964*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3884092.6469462081},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4964:BI4964)+Monte_Carlo!BJ4964/(1+Analise_Fundamentalista!$C$10)^10","v":945685.53854854451},{"$f":"(BK4964+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":9.7311676004875309},0.91538033056048873]
["Tent4940",1661337.2451555096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4965","v":296090.23890186456},-728801.50290247053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4965","v":270985.18778548896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4965","v":-136675.47934223645},1652458.077852899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4965","v":155456.63638661269},-1490182.8285424849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4965","v":269536.88291789329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4965","v":-135945.00487007073},1581294.2914278619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4965","v":219337.55125739257},-155689.43520713915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4965","v":257929.16625220815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4965","v":-130090.47735025939},1563230.9334929013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4965","v":241942.63772841569},-42621.591792352672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4965","v":254982.80334105605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4965","v":-128604.43463888923},1593812.6659575345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4965","v":207833.28491079912},-1396797.6258975361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4965","v":259971.07200167858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4965","v":-131120.34340810997},1446638.3077840423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4965","v":146123.26359147474},-686022.24316572177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4965","v":235965.06647622041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4965","v":-119012.55132140144},1387105.2894753241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4965","v":214459.84181159898},-580529.99173079606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4965","v":226254.47568987176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4965","v":-114114.86794148505},1551653.7474571278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4965","v":230493.4195337164},-153049.21891190467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4965","v":253094.41737903666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4965","v":-127651.99860852414},1330340.5895146856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4965","v":235868.94607582106},-104890.77678551369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4965","v":216995.43275727279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4965","v":-109444.92955332095},1422439.4537588772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4965","v":95620.492828585426},-701045.21107013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4965","v":232017.92629061098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4965","v":-117021.75145035378},-298401.55555735342,-1201134.3141080495,191486.80495220219,325699.41463822982,-1060113.6123931683,-422946.46441942808,-253930.54217081037,202886.61939232424,238528.67249425923,-490428.54340128734,{"$f":"BI4965*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6423576.2339474512},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4965:BI4965)+Monte_Carlo!BJ4965/(1+Analise_Fundamentalista!$C$10)^10","v":-4933879.559552025},{"$f":"(BK4965+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-122.9750575673214},0.17490628404244155]
["Tent4941",1586783.9097134338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4966","v":197341.49078572221},-488310.49090486072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4966","v":258824.5926602564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4966","v":-130542.09920655275},1489936.3485048329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4966","v":281728.65552604402},-626456.08830241009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4966","v":243027.52638896916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4966","v":-122574.60983020216},1515774.796168756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4966","v":266540.9466078587},-280404.53371080011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4966","v":247242.1051042247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4966","v":-124700.29636990013},1576613.0766878529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4966","v":169220.52108098322},-811682.84920097305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4966","v":257165.60072143789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4966","v":-129705.36152241626},1440288.8317750795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4966","v":115518.09828100441},-1165445.9903215822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4966","v":234929.38636151428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4966","v":-118490.19038618036},1443582.4141049709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4966","v":252359.84647916816},-20238.624309895076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4966","v":235466.6114365285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4966","v":-118761.14798073479},1417123.7094151711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4966","v":176152.07364014376},-1539968.9815716108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4966","v":231150.86092901786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4966","v":-116584.43391692979},1449706.2102587435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4966","v":256811.88648492331},-432801.49523662531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4966","v":236465.48030287644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4966","v":-119264.94260590897},1487270.0361893207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4966","v":265175.06616696058},-366320.4718818742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4966","v":242592.61701363267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4966","v":-122355.25670677017},1379263.7712648939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4966","v":164343.02669696728},-149668.23680340077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4966","v":224975.42455743425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4966","v":-113469.75915137838},-162686.50666543486,-224274.51621759907,108678.22163138316,-515002.08892096824,-933488.6960652438,348826.68562506675,-1249250.480919379,-58789.071054734537,19091.954591948874,126180.45529962238,{"$f":"BI4966*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1652696.9825818571},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4966:BI4966)+Monte_Carlo!BJ4966/(1+Analise_Fundamentalista!$C$10)^10","v":-976090.25813802273},{"$f":"(BK4966+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.644763670266244},0.73228616637488708]
["Tent4942",1556941.0817687456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4967","v":193655.81073441615},-223520.93679684054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4967","v":253956.84870386033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4967","v":-128086.9788953926},1567401.8894277795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4967","v":160339.25465142669},-205615.19650161397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4967","v":255663.13918530071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4967","v":-128947.57231510586},1566467.6807962984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4967","v":272040.39361078909},-534871.63449082768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4967","v":255510.75790198756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4967","v":-128870.71650940739},1523575.5375907202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4967","v":259560.31637867427},-1056056.6737943632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4967","v":248514.50502498803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4967","v":-125342.05052076912},1516545.6631709561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4967","v":261645.73758648866},-190132.21337128762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4967","v":247367.84329492497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4967","v":-124763.71432874144},1419543.1918716286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4967","v":274892.72293157515},-856206.67147737043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4967","v":231545.50922196303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4967","v":-116783.48075432584},1401449.0647989393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4967","v":139345.98516392169},-694500.69969760545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4967","v":228594.12747397347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4967","v":-115294.90671666399},1452976.7844979456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4967","v":266329.58075423975},-1171502.9695916947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4967","v":236998.95246631646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4967","v":-119534.00736273111},1404379.3083906332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4967","v":113319.57163787811},-853006.0464286136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4967","v":229072.08738985923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4967","v":-115535.97303155708},1462350.528591489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4967","v":118009.34407458323},-283655.27112560655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4967","v":238527.92908491034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4967","v":-120305.16985303967},96004.743746043343,81439.625020007559,-136191.19948745842,-673323.90291147004,194117.65318138455,-466551.92007815815,-441855.49377637426,-787708.44373386947,-626150.36043243331,-47423.167819152644,{"$f":"BI4967*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-621143.1570212536},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4967:BI4967)+Monte_Carlo!BJ4967/(1+Analise_Fundamentalista!$C$10)^10","v":-1877665.9700075665},{"$f":"(BK4967+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-53.994008457748791},0.60472092875220951]
["Tent4943",1641224.3482783895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4968","v":224940.94774054716},-912010.4709461215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4968","v":267704.51906331972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4968","v":-135020.82443718493},1704991.1242901739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4968","v":262567.45132823597},-832560.43919497856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4968","v":278105.68945928657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4968","v":-140266.81209136758},1531627.812480476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4968","v":157246.24989071395},-552097.12305272114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4968","v":249827.93324641851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4968","v":-126004.49791581911},1410464.2312917332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4968","v":121677.25537936389},-566709.97580563521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4968","v":230064.61553537761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4968","v":-116036.56961824863},1485943.5886947291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4968","v":196181.49019922648},-424276.24566492613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4968","v":242376.25659406243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4968","v":-122246.1320557252},1517177.5872160683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4968","v":275716.77348072251},-431641.77258490014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4968","v":247470.91812607695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4968","v":-124815.70167930824},1333878.4499299829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4968","v":229381.89505877224},-254415.8564601797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4968","v":217572.5026880131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4968","v":-109735.98350369539},1378188.5922953868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4968","v":191973.1222562287},-638007.30873457319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4968","v":224800.04922301346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4968","v":-113381.30594811421},1418683.5738405085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4968","v":204913.97864584887},-165541.9186835509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4968","v":231405.29461215629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4968","v":-116712.76139448654},1423155.8009056214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4968","v":226390.54875240161},-413685.6721396303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4968","v":232134.77160100543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4968","v":-117080.68415046763},-554385.82857943955,-432154.11049882357,-271027.43783140776,-331004.67450914235,-107964.63092736242,-33269.782657408927,82802.557782910255,-334615.44320344523,154064.59317996772,-72241.035936690896,{"$f":"BI4968*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-946204.71789907909},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4968:BI4968)+Monte_Carlo!BJ4968/(1+Analise_Fundamentalista!$C$10)^10","v":-1943135.0267380357},{"$f":"(BK4968+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-55.471694517692988},0.5947838659671556]
["Tent4944",1573079.7534802004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4969","v":300901.11626949697},-679476.93706743885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4969","v":256589.27086684361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4969","v":-129414.68084064311},1686272.7841644415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4969","v":287684.69582292315},-71157.498900499981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4969","v":275052.49064080737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4969","v":-138726.88507375834},1577774.7737069712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4969","v":152642.11805432208},-942810.2984311739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4969","v":257355.0882477024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4969","v":-129800.93242314785},1541282.3300377105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4969","v":230684.48688690463},-82228.89545125312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4969","v":251402.70758007924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4969","v":-126798.75917662024},1505217.6556708391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4969","v":264053.46546642412},-1683274.1028235022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4969","v":245520.10151425644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4969","v":-123831.77780616861},1454641.7842001368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4969","v":160433.66134437051},-784117.32810323418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4969","v":237270.53504732266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4969","v":-119670.9841463825},1465500.8841604681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4969","v":226616.14611588282},-336335.4821644433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4969","v":239041.79205760919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4969","v":-120564.34441783334},1390994.5203372687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4969","v":259189.75980975849},-820664.75600919733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4969","v":226888.85859950582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4969","v":-114434.82855988384},1254316.481890003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4969","v":104916.37308125927},-328765.80090953247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4969","v":204594.93602431088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4969","v":-103190.55141217681},1389133.8736609246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4969","v":110414.78223180845},-1043336.4997861744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4969","v":226585.36351416909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4969","v":-114281.75622185168},-251401.23077174136,352852.8024894722,-662614.02455229731,273059.53983911051,-1297532.3136489901,-506084.11585792358,8758.1115912153618,-449020.96615981683,-122445.04321613914,-820618.11026204855,{"$f":"BI4969*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10748360.920569386},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4969:BI4969)+Monte_Carlo!BJ4969/(1+Analise_Fundamentalista!$C$10)^10","v":-6962371.7068956234},{"$f":"(BK4969+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-168.75965747650116},4.1656085365910103E-2]
["Tent4945",1493153.1302385405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4970","v":234996.80391094586},-274027.1912387039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4970","v":243552.22431211243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4970","v":-122839.24916618037},1481906.9327837869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4970","v":197538.5241730519},-294269.51279856404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4970","v":241717.82678804811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4970","v":-121914.04302131843},1523571.5466168281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4970","v":200472.6507408199},-632054.76348207286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4970","v":248513.85404649901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4970","v":-125341.72218991916},1598729.3145325736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4970","v":239328.96190940746},-461565.89488794154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4970","v":260773.03977870118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4970","v":-131524.82798985898},1560954.6858440349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4970","v":155894.21132258431},-54157.807264438605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4970","v":254611.51846294172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4970","v":-128417.17149324095},1399467.8689355308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4970","v":137454.59495493211},-209914.65858644084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4970","v":228270.96928640432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4970","v":-115131.91699552711},1574091.8210513492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4970","v":225665.56028916009},-298932.42264090123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4970","v":256754.35193128078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4970","v":-129497.94197309339},1510272.1376842195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4970","v":152615.27897143638},-383980.19186802796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4970","v":246344.55167423948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4970","v":-124247.60171791195},1439243.1698008301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4970","v":223995.15177838868},-775753.02838797623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4970","v":234758.82562360365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4970","v":-118404.16549750876},1300004.8591564894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4970","v":191916.95526641072},-436412.3923592238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4970","v":212047.29016208509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4970","v":-106949.2589722914},81682.587818174026,23072.795141217546,-308409.98088467313,-92988.721189691889,227930.75102784651,40678.988659368479,53989.547606446242,-109267.96294026406,-435403.2164834927,-139397.40590301939,{"$f":"BI4970*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1825811.0700948469},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4970:BI4970)+Monte_Carlo!BJ4970/(1+Analise_Fundamentalista!$C$10)^10","v":-1165209.07702361},{"$f":"(BK4970+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.913318256150269},0.70727883631775912]
["Tent4946",1616820.311937961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4971","v":299794.44971694291},-316031.68879423762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4971","v":263723.91103823693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4971","v":-133013.1445549457},1452553.3286904704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4971","v":113585.40353043118},-297891.98168464308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4971","v":236929.88145027673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4971","v":-119499.17035077843},1511779.2511823543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4971","v":278954.22142327204},-10579.878682837043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4971","v":246590.38101171868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4971","v":-124371.58946355565},1628825.8391101116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4971","v":228117.41432904883},-2015068.8403228149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4971","v":265682.16487543692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4971","v":-134000.81950522729},1620292.8434092195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4971","v":269169.58632965205},-878456.08556458377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4971","v":264290.3249891515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4971","v":-133298.82400067488},1431579.4944672163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4971","v":199855.83309822399},-1248488.4851651366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4971","v":233508.78292127926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4971","v":-117773.68754801399},1434588.8592398944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4971","v":191636.04491528944},-778096.6288630676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4971","v":233999.64850586615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4971","v":-118021.26303217339},1428162.3798237857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4971","v":273601.81360803341},-142906.42625417691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4971","v":232951.40815824739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4971","v":-117492.56715345224},1363928.4994858119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4971","v":204760.44897278343},-134972.15150342757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4971","v":222474.04711891964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4971","v":-112208.15159556072},1451335.3467781809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4971","v":113199.65021599209},-407431.13895262196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4971","v":236731.21314365594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4971","v":-119398.96898457312},114473.52740599652,-66875.867054713584,390593.13428859803,-1655270.0806235564,-478294.99824645516,-932897.55669364741,-470482.19847408542,246154.22835865163,180054.19299271482,-176899.24457754701,{"$f":"BI4971*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2317005.8075959161},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4971:BI4971)+Monte_Carlo!BJ4971/(1+Analise_Fundamentalista!$C$10)^10","v":-2927551.1716576158},{"$f":"(BK4971+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-77.690710449454286},0.44163351000714046]
["Tent4947",1575022.9011990575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4972","v":116128.93442644854},-569080.65886755555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4972","v":256906.22291918873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4972","v":-129574.54040358374},1547326.1612959784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4972","v":200161.49842063294},-605122.92869917233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4972","v":252388.53315718067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4972","v":-127295.97522152388},1575302.3928559765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4972","v":155129.15737085912},-802202.75114005979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4972","v":256951.81155530433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4972","v":-129597.53372194397},1451464.9532643633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4972","v":125901.03087135786},-500133.36385854555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4972","v":236752.35360631565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4972","v":-119409.63149676111},1603739.628245889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4972","v":202223.41887854063},-585741.3345259272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4972","v":261590.28552842847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4972","v":-131937.01824829038},1534453.6054333802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4972","v":225394.39892844512},-1117332.0205398973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4972","v":250288.85593759312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4972","v":-126236.97124866369},1494364.6905458546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4972","v":141057.77421974193},-1065430.5827908285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4972","v":243749.84517346876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4972","v":-122938.92223751916},1489179.2320909488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4972","v":268590.79568730993},-1150216.1937569594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4972","v":242904.03109372425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4972","v":-122512.32310961773},1267956.8690978645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4972","v":124334.29450088747},-370939.14913928043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4972","v":206819.8562804285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4972","v":-104312.72360538112},1396010.46203689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4972","v":200120.91565971341},-971081.37943966058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4972","v":227707.02234522122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4972","v":-114847.48182348072},-325620.04192550201,-279868.87234288262,-519719.31593584025,-256889.61087763312,-253864.64836724848,-767885.73692252277,-803561.88563513709,-761233.69008554285,-144097.7219633456,-658100.92325820657,{"$f":"BI4972*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8619729.6365788858},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4972:BI4972)+Monte_Carlo!BJ4972/(1+Analise_Fundamentalista!$C$10)^10","v":-6911187.974934604},{"$f":"(BK4972+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-167.60440198647484},4.3478081212560783E-2]
["Tent4948",1685088.1225149322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4973","v":247646.18572479111},-426330.30884524185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4973","v":274859.25729189481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4973","v":-138629.42491070161},1599155.5031078164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4973","v":127103.3080940314},-132546.44347272214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4973","v":260842.55654384385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4973","v":-131559.88982211571},1505883.238599455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4973","v":282997.33372368693},-219755.0964104482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4973","v":245628.66653645391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4973","v":-123886.5342176533},1549841.0498872048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4973","v":145816.89124856907},-264051.9651267429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4973","v":252798.74340145246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4973","v":-127502.87096451677},1451163.8801808343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4973","v":141051.43460670905},-1454996.2882212205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4973","v":236703.24476564216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4973","v":-119384.86270997302},1432774.2652649318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4973","v":205290.34484954915},-596616.89713823248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4973","v":233703.66520055378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4973","v":-117871.97937404634},1516617.0785579244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4973","v":292481.28880272148},-1599811.2277370989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4973","v":247379.4920508322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4973","v":-124769.58955502362},1450334.0387680274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4973","v":252574.47335917311},-777065.58554952499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4973","v":236567.8871001607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4973","v":-119316.59302348754},1365793.759226542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4973","v":126214.89361015458},-522058.79647224053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4973","v":222778.29465359953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4973","v":-112361.60344280332},1411777.8119306341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4973","v":271598.22658710025},-317197.50215341977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4973","v":230278.87720749862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4973","v":-116144.63573426451},-42454.290739257529,123839.53134303738,184984.36963203936,7060.7985587618605,-1196626.4715588423,-275494.86646217591,-1184720.036438569,-407239.81811367866,-285427.21165128972,68534.965906914586,{"$f":"BI4973*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":897663.04208324698},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4973:BI4973)+Monte_Carlo!BJ4973/(1+Analise_Fundamentalista!$C$10)^10","v":-1356374.6419240886},{"$f":"(BK4973+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.228069445521378},0.68095074243673659]
["Tent4949",1708448.1431057567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4974","v":197765.54456762763},-1156667.2475247977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4974","v":278669.57309919799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4974","v":-140551.21533645986},1581674.9977547713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4974","v":144787.15927936431},-328447.84147908003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4974","v":257991.26428545784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4974","v":-130121.79743284387},1675808.2279879022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4974","v":129152.25030767168},-348134.75806724804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4974","v":273345.58872859157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4974","v":-137865.98326968279},1604650.2288841347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4974","v":142421.09332750592},-1039273.8336164815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4974","v":261738.81604844911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4974","v":-132011.931863262},1653877.3133373021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4974","v":289264.86124232749},-1635927.1290072098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4974","v":269768.3782361222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4974","v":-136061.76303623832},1490263.3376190257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4974","v":120092.1451428643},-452374.41119283484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4974","v":243080.86246312974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4974","v":-122601.51068615558},1435628.6174983089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4974","v":199556.19685829215},-1438313.4860484784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4974","v":234169.24627280334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4974","v":-118106.80223186524},1350482.4697610808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4974","v":208588.76911517559},-1366387.4030476213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4974","v":220280.82903478257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4974","v":-111101.96887243423},1397235.1519092596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4974","v":101211.85196748748},-322241.63224528177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4974","v":227906.78480525804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4974","v":-114948.23504251544},1428488.2090859162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4974","v":232938.83054054042},-732356.44912575465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4974","v":233004.55504581757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4974","v":-117519.3725902865},-820783.34519443195,-55791.215347101752,-83502.9023006676,-767125.85610378848,-1212955.6525649983,-211802.91427299636,-1122694.8451492481,-1048619.7737700972,-108071.23051505169,-383932.43612968316,{"$f":"BI4974*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5028702.5609482639},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4974:BI4974)+Monte_Carlo!BJ4974/(1+Analise_Fundamentalista!$C$10)^10","v":-6075281.5306238774},{"$f":"(BK4974+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-148.73736216855389},8.3283796556466463E-2]
["Tent4950",1634118.5954654133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4975","v":202462.06077204773},-246391.48373068366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4975","v":266545.48060439358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4975","v":-134436.24585470086},1536916.7728857079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4975","v":293493.84619936818},-1034521.3519954345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4975","v":250690.62980774653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4975","v":-126439.61197873144},1612452.4965307694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4975","v":164384.46149929753},-720395.68841653015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4975","v":263011.46491582465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4975","v":-132653.8115741213},1392341.5088768248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4975","v":239327.86974975379},-15346.253697433211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4975","v":227108.56952418466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4975","v":-114545.64308887196},1507097.1194065807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4975","v":257303.03207793718},-819511.61876484554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4975","v":245826.66590077765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4975","v":-123986.39819269031},1270822.3741443283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4975","v":206267.33937585863},-825250.05375979294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4975","v":207287.25651802658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4975","v":-104548.46398676671},1418545.8701416594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4975","v":94865.135341021552},-1193735.0950255478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4975","v":231382.83339135349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4975","v":-116701.43273794658},1415179.0670401859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4975","v":120351.79905138946},-266790.25466004445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4975","v":230833.66507929043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4975","v":-116424.45139109083},1446393.9467145368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4975","v":175687.46265303445},-22954.518127385498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4975","v":235925.20808473456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4975","v":-118992.44813861621},1444529.9575176749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4975","v":259180.29015458381},-130553.64916228755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4975","v":235621.16779188334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4975","v":-118839.10081692536},88179.811791056796,-616776.48796705122,-425653.57357552927,336544.5424876333,-440368.31897882104,-516243.92185267439,-984188.55903111945,-32029.241920455403,269665.7044717673,245408.70796725427,{"$f":"BI4975*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3214334.82066384},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4975:BI4975)+Monte_Carlo!BJ4975/(1+Analise_Fundamentalista!$C$10)^10","v":-37691.445820216788},{"$f":"(BK4975+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.464393692751774},0.8385125213923379]
["Tent4951",1547547.6836683438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4976","v":150188.48010999581},-1456702.4857385997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4976","v":252424.66626732986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4976","v":-127314.19950230514},1566686.1548680435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4976","v":291950.38302960061},-988885.12026177556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4976","v":255546.39379562126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4976","v":-128888.69001151642},1435021.4492993092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4976","v":236063.5501172345},-1508985.1643721331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4976","v":234070.20943431489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4976","v":-118056.85150399126},1429571.4549807135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4976","v":227155.87019492066},-476670.36214937374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4976","v":233181.24619812606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4976","v":-117608.48944621003},1674404.3766211255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4976","v":309420.93378340174},-377768.26134454663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4976","v":273116.60275517876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4976","v":-137750.49072953843},1390232.8924783953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4976","v":191100.80729297982},-27660.614599625227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4976","v":226764.6274303309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4976","v":-114372.1706901494},1500274.4304185936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4976","v":192532.00782728463},-176108.69290901785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4976","v":244713.79874391173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4976","v":-123425.10680495112},1508387.9637085868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4976","v":296524.79088656191},-1171623.3197178578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4976","v":246037.218987817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4976","v":-124092.59382771103},1470318.5459884997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4976","v":285131.05095364439},-71526.861035920083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4976","v":239827.61384000946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4976","v":-120960.68552291306},1308614.4319901126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4976","v":168800.10817728087},-723260.86179668061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4976","v":213451.62075051651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4976","v":-107657.55435144977},-1181403.5388635793,-570277.03344807017,-1156908.256324575,-133941.73520253706,67018.784464495431,275832.64943353611,137712.00685722739,-753153.90367119003,332471.11823482072,-448666.68722033297,{"$f":"BI4976*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5876584.2807690464},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4976:BI4976)+Monte_Carlo!BJ4976/(1+Analise_Fundamentalista!$C$10)^10","v":-5386491.4983614348},{"$f":"(BK4976+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-133.19085088929418},0.13290844745531133]
["Tent4952",1681749.7281894982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4977","v":281381.34595016576},-93977.3752023376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4977","v":274314.72281172365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4977","v":-138354.7807070683},1682987.7966446567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4977","v":208065.47142759463},-367587.96722343477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4977","v":274516.66748839349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4977","v":-138456.6345600778},1676656.8696433885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4977","v":258206.17624469954},-1374134.9971321984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4977","v":273484.01295223739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4977","v":-137935.79962117411},1417177.5108434369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4977","v":219990.25603920739},-302679.07818039408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4977","v":231159.63662473182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4977","v":-116588.86007183541},1473128.3532153375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4977","v":260686.44093789472},-738657.23922329326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4977","v":240285.92905639674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4977","v":-121191.84373639872},1456263.6938689684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4977","v":119144.92518537852},-154792.44941720369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4977","v":237535.08909705642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4977","v":-119804.41598394816},1429581.1046063579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4977","v":160305.61808140198},-784227.48666288692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4977","v":233182.82017452663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4977","v":-117609.28330502122},1434341.3807503949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4977","v":111735.13493241914},-303458.13160590769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4977","v":233959.28162361786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4977","v":-118000.90338437889},1352524.8941135211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4977","v":163891.80271632908},-485880.40744242759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4977","v":220613.97436592926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4977","v":-111269.99576053538},1345341.4192644779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4977","v":264947.73436945339},-117926.96141311486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4977","v":219442.25845659376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4977","v":-110679.02311413331},323363.91285248357,-23462.462867524446,-980380.60755643551,31881.954411709725,-358876.71296540048,82083.148881283094,-508348.33171197958,-75764.618434249584,-212644.6261207046,255784.00829879902,{"$f":"BI4977*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3350229.3021872062},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4977:BI4977)+Monte_Carlo!BJ4977/(1+Analise_Fundamentalista!$C$10)^10","v":533006.56274403981},{"$f":"(BK4977+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.4166914153653451},0.88734787872736809]
["Tent4953",1708124.894246168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4978","v":158846.88154209533},-273108.08072634629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4978","v":278616.84710802877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4978","v":-140524.62218509344},1594212.6080541168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4978","v":108389.27036275399},-397118.79716865887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4978","v":260036.30763307234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4978","v":-131153.24598578885},1541842.4916488023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4978","v":251859.87257713752},-71562.346680850518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4978","v":251494.07704754564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4978","v":-126844.84274991539},1476648.2769131728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4978","v":103910.51764619819},-352464.42613638099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4978","v":240860.07328089417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4978","v":-121481.42206256495},1531769.8435823873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4978","v":243486.72524617435},-200041.6766708263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4978","v":249851.10032157745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4978","v":-126016.18258068283},1568820.3089616953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4978","v":122018.8061126641},-259849.16797345717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4978","v":255894.50141165036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4978","v":-129064.26335437056},1584067.5178466483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4978","v":222126.81558626215},-1064033.3360668623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4978","v":258381.51467457568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4978","v":-130318.62612090632},1437623.9156006626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4978","v":195853.04304676157},-340416.01000791969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4978","v":234494.70471450806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4978","v":-118270.95212097719},1395789.3132471438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4978","v":158591.9027937786},-1120592.6865985824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4978","v":227670.95017113816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4978","v":-114829.28827672634},1368639.7931385441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4978","v":248733.41484649645},-158668.08819622625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4978","v":223242.51890206966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4978","v":-112595.74196602094},23831.025738684373,-159846.46515862137,304946.76019391726,-129175.25727185358,167279.96631624267,-11000.123803513285,-713843.63192693086,-28339.214367627254,-849159.12191039207,200712.1035863189,{"$f":"BI4978*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2628903.8756207367},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4978:BI4978)+Monte_Carlo!BJ4978/(1+Analise_Fundamentalista!$C$10)^10","v":576451.239471682},{"$f":"(BK4978+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.3972705833761982},0.8905783728618657]
["Tent4954",1634612.1912337614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4979","v":176626.55823946424},-560740.88060182985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4979","v":266625.99233815866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4979","v":-134476.85316573118},1524522.1044418353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4979","v":140098.30381557182},-300647.69635475252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4979","v":248668.90209075474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4979","v":-125419.92301684592},1611431.3033440111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4979","v":160513.32704743859},-230314.18927012387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4979","v":262844.8953476735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4979","v":-132569.79969230248},1480593.5376442936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4979","v":177626.33022356895},-700297.74753483757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4979","v":241503.59537323457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4979","v":-121805.99216603335},1456782.4768780048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4979","v":104598.79134300054},-324792.17421277083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4979","v":237619.70918941492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4979","v":-119847.09540779266},1537185.7929149566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4979","v":106024.32722823866},-1035729.9587465968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4979","v":250734.51038849953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4979","v":-126461.74381352744},1516229.4505700271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4979","v":297521.19418297615},-400214.73316556466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4979","v":247316.26500683642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4979","v":-124737.70003878794},1385559.3742219668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4979","v":197999.86634926056},-173746.14347011826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4979","v":226002.31729370443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4979","v":-113987.68803933622},1519870.3852712465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4979","v":130394.32082376142},-1964.056241880478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4979","v":247910.14766166869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4979","v":-125037.233740927},1376268.6289610057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4979","v":99928.803555775085},-1325835.4022487609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4979","v":224486.8788379964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4979","v":-113223.35372630539},-251965.18318993814,-37300.413465271879,60474.233432685753,-402973.81410406739,-102420.76908814802,-805432.86494338594,19885.025985459972,136268.35213351052,251303.17850262258,-1114643.0735812946,{"$f":"BI4979*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14599465.820512742},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4979:BI4979)+Monte_Carlo!BJ4979/(1+Analise_Fundamentalista!$C$10)^10","v":-7974487.1533773663},{"$f":"(BK4979+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-191.60386756612402},1.6612186062064042E-2]
["Tent4955",1669574.3050363788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4980","v":301164.60711778287},-140886.15592669032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4980","v":272328.75678397296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4980","v":-137353.12869420959},1519363.546857778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4980","v":149705.17301758786},-408220.8519449929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4980","v":247827.47588442947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4980","v":-124995.53697929003},1590789.4202108295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4980","v":147990.32776779143},-282035.38762973214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4980","v":259477.94225407223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4980","v":-130871.62595907594},1482737.3694499417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4980","v":130352.76913091161},-696786.20962945325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4980","v":241853.28154690465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4980","v":-121982.36167831661},1460428.2671329631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4980","v":146866.66230474654},-736.60564648250988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4980","v":238214.38384668107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4980","v":-120147.02856834191},1459533.3779421996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4980","v":178877.94605719147},-328073.15246014972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4980","v":238068.41606312999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4980","v":-120073.40750828174},1430624.816353451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4980","v":115002.54758614246},-37984.895716433879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4980","v":233353.06280563882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4980","v":-117695.14775171621},1545233.7179345242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4980","v":124048.05193292834},-655573.53319821961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4980","v":252047.22909090057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4980","v":-127123.83335192024},1390565.2273370007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4980","v":201604.61501750234},-336207.58077558823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4980","v":226818.83546324505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4980","v":-114399.51133169251},1511565.1485086409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4980","v":167994.29649155037},-1210405.5668950591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4980","v":246555.45814857891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4980","v":-124353.97558916407},295254.07928085595,-135683.74002226559,-5438.7435669444239,-446562.52062995365,264197.4119366032,-31200.197848110009,192675.56692363124,-406602.0855263109,-22183.641626533354,-920209.78784409387,{"$f":"BI4980*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12052801.173533063},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4980:BI4980)+Monte_Carlo!BJ4980/(1+Analise_Fundamentalista!$C$10)^10","v":-5992909.575350997},{"$f":"(BK4980+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-146.87816492155224},8.8354117091936094E-2]
["Tent4956",1435342.6790780374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4981","v":153179.99722030805},-210953.51050512266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4981","v":234122.6060877727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4981","v":-118083.27854890024},1540734.0580972889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4981","v":176501.84536479897},-303381.3951472753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4981","v":251313.27746878433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4981","v":-126753.65374695174},1500361.4343410556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4981","v":278363.63100965339},-744604.75034786703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4981","v":244727.99018778335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4981","v":-123432.26447437785},1592778.125139954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4981","v":299975.16182216472},-81777.258523823373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4981","v":259802.32526555302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4981","v":-131035.23343868369},1465956.3623526474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4981","v":223915.11445996742},-358730.10627674795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4981","v":239116.08633097226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4981","v":-120601.81585864259},1437101.7966538933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4981","v":212899.84239306135},-736424.95535561652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4981","v":234409.54048837084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4981","v":-118227.99825502887},1498259.733393569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4981","v":264789.09408063814},-516591.82185361627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4981","v":244385.17609173851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4981","v":-123259.36099841632},1492269.345897713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4981","v":192789.4205995072},-943211.29147833923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4981","v":243408.06787051132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4981","v":-122766.54168383745},1509701.5060552526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4981","v":109192.38612250891},-81378.594583767204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4981","v":246251.47441398853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4981","v":-124200.65679348778},1326142.0789443743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4981","v":153119.11361825431},-592932.81950568734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4981","v":216310.60240230855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4981","v":-109099.52500262299},58265.814254057856,-2319.926060643731,-344945.39362480817,346964.99512521073,-16300.721344450852,-407343.57072921318,-130676.91267965594,-629780.34469215816,149864.60915924242,-332602.62848774745,{"$f":"BI4981*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4356390.6882030386},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4981:BI4981)+Monte_Carlo!BJ4981/(1+Analise_Fundamentalista!$C$10)^10","v":-2685733.5867784172},{"$f":"(BK4981+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-72.232704911105586},0.47932872040261182]
["Tent4957",1595979.0317004446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4982","v":111925.5790704275},-162421.68478425982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4982","v":260324.43374648169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4982","v":-131298.56675030387},1646490.6425735177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4982","v":167306.27006747629},-54795.201557527398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4982","v":268563.51849444688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4982","v":-135454.07379654454},1591723.2097026652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4982","v":243937.61361352578},-625729.846656929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4982","v":259630.25517039016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4982","v":-130948.44728284603},1555755.8615208922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4982","v":237447.20379649202},-215978.37622935791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4982","v":253763.52424046904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4982","v":-127989.47277737},1449599.7947040226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4982","v":256520.49177189649},-223894.95929129477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4982","v":236448.12257544126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4982","v":-119256.18797346251},1537685.7749574545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4982","v":197623.04228494031},-353743.19327224087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4982","v":250816.06380462306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4982","v":-126502.87651281543},1552982.6938408634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4982","v":289047.00008663355},-106680.64955959655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4982","v":253311.18539913828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4982","v":-127761.32883906392},1442908.8110949215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4982","v":96989.120696591417},-543192.91469802626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4982","v":235356.73823727088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4982","v":-118705.73177035768},1452585.2356345241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4982","v":96591.953351643126},-204835.68255764368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4982","v":236935.08587776506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4982","v":-119501.79528252277},1314301.0117075979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4982","v":224906.67241996186},-302949.22022912581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4982","v":214379.17406763704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4982","v":-108125.37990039928},78529.761282345484,245620.51320785124,-253110.42515585912,147242.87903023313,149817.46708258044,-31806.96369549293,307916.20708711137,-329552.7875345216,9189.5613892417314,28211.246358073811,{"$f":"BI4982*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":369507.63587077922},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4982:BI4982)+Monte_Carlo!BJ4982/(1+Analise_Fundamentalista!$C$10)^10","v":457029.81274526985},{"$f":"(BK4982+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.2981612182269535},0.88153573077224556]
["Tent4958",1745957.4700694466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4983","v":230943.97555927446},-400173.3996523798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4983","v":284787.82033683895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4983","v":-143637.04589706173},1618725.3995549742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4983","v":217774.14279866673},-896719.22440775251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4983","v":264034.65500497189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4983","v":-133169.87297598334},1549240.5730309363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4983","v":235285.60901103268},-1046111.878788838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4983","v":252700.79800587957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4983","v":-127453.4707223903},1713664.152208593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4983","v":184203.76262088408},-431790.34502436779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4983","v":279520.37037732109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4983","v":-140980.32781585708},1568850.2979051571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4983","v":151644.5285723804},-287440.53250646935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4983","v":255899.39298890185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4983","v":-129066.7304953647},1391203.4565455178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4983","v":142632.42703069234},-381264.40469306742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4983","v":226922.93874656365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4983","v":-114452.01739766958},1511506.604348032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4983","v":214952.34995076561},-320261.14655646717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4983","v":246545.90885303242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4983","v":-124349.15925747871},1427335.4786416984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4983","v":102894.85316336909},-138666.40868023099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4983","v":232816.53008170912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4983","v":-117424.53935490621},1447232.293245723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4983","v":103530.60484811205},-443134.40388825734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4983","v":236061.95304295741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4983","v":-119061.41752718491},1282733.465656145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4983","v":96293.18520945264},-1341177.6972919437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4983","v":209230.10670059605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4983","v":-105528.3698707851},-28078.649653328117,-548080.2995800972,-685578.94249431603,-109046.5398420197,-8963.3414405517979,-126161.05631348101,16887.952989852158,79620.435209941003,-222603.2635243728,-1141182.7752526801,{"$f":"BI4983*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14947079.757764501},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4983:BI4983)+Monte_Carlo!BJ4983/(1+Analise_Fundamentalista!$C$10)^10","v":-8525504.6085538473},{"$f":"(BK4983+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-204.04074771932895},9.492852618133844E-3]
["Tent4959",1610029.2837549536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4984","v":127290.3626073479},-115888.01018527191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4984","v":262616.20816045278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4984","v":-132454.45784949459},1618980.4774950403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4984","v":190987.7017915913},-348629.16262582131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4984","v":264076.26145404798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4984","v":-133190.85781806151},1517410.0104899402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4984","v":117813.17810606644},-124881.72561960976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4984","v":247508.82931159908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4984","v":-124834.82275930532},1578030.6108336418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4984","v":161478.73652224816},-1029608.9396807256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4984","v":257396.8185297481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4984","v":-129821.97972225778},1559818.8674679447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4984","v":135551.44450975646},-608335.72823809984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4984","v":254426.25207176647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4984","v":-128323.72958585549},1518993.0744968993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4984","v":199219.49205143994},-21110.514597968049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4984","v":247767.04714091291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4984","v":-124965.05882823803},1477168.7107866474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4984","v":267793.92510972265},-602615.79758111259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4984","v":240944.96265019273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4984","v":-121524.2373003082},1405535.2095383843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4984","v":264236.76443048374},-47444.751240837722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4984","v":229260.62953595159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4984","v":-115631.06711549567},1435446.6452823102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4984","v":97643.165565195639},-454640.57563558948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4984","v":234139.56429506646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4984","v":-118091.83167731881},1391516.6269220721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4984","v":252235.01507272964},-114208.39438919554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4984","v":226974.02080924954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4984","v":-114477.78140883359},141564.10273303417,-26756.057198243536,115605.45903875043,-740555.36435098713,-346681.7612424324,300910.96576614678,-215401.1471215054,330421.57561010192,-240949.67745264617,250522.8600839501,{"$f":"BI4984*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3281319.3924951721},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4984:BI4984)+Monte_Carlo!BJ4984/(1+Analise_Fundamentalista!$C$10)^10","v":1143600.1166636702},{"$f":"(BK4984+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.198249115721145},0.92680432982074146]
["Tent4960",1531390.4784069443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4985","v":130953.73146854782},-844801.15711488959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4985","v":249789.22104715169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4985","v":-125984.97283242093},1606661.1791852976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4985","v":184073.11761498271},-928686.68361199647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4985","v":262066.82756241292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4985","v":-132177.36943299463},1494629.0706186453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4985","v":221484.10772760911},-2042379.4134720669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4985","v":243792.96891844037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4985","v":-122960.67235073824},1581190.3492054807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4985","v":211322.11895097778},-1600747.4567659516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4985","v":257912.21195666521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4985","v":-130081.92619479154},1462045.5883867457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4985","v":128939.13191855393},-309816.76264248881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4985","v":238478.18946769135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4985","v":-120280.08292455749},1435305.21111136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4985","v":92982.44587006238},-261884.31967984536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4985","v":234116.49458692264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4985","v":-118080.19612098228},1474151.4952508523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4985","v":214171.55092622389},-55425.022617065944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4985","v":240452.81650651182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4985","v":-121276.01594679547},1393802.3811586611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4985","v":192696.5458464548},-320747.29256554821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4985","v":227346.8563324642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4985","v":-114665.82664579876},1396011.8836853355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4985","v":270001.44194340048},-1261800.0894800744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4985","v":227707.25423412403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4985","v":-114847.59878015722},1364193.9783423499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4985","v":163362.94768374463},-822913.02284426766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4985","v":222517.35008946445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4985","v":-112229.99210390924},-590043.17743161099,-614724.10786759551,-1700063.0091767556,-1261595.0520531002,-62679.524180801018,-52865.575343842604,277923.32886887429,-15369.717032427972,-878938.99208270712,-549262.71717496787,{"$f":"BI4985*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7194179.4247313831},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4985:BI4985)+Monte_Carlo!BJ4985/(1+Analise_Fundamentalista!$C$10)^10","v":-7180673.4318203926},{"$f":"(BK4985+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-173.68689229387675},3.4567520163599479E-2]
["Tent4961",1505008.6870137467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4986","v":121571.21279611923},-964944.10289604496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4986","v":245486.01607438046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4986","v":-123814.58629886997},1448927.4809184773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4986","v":109252.2963297923},-72118.88620700092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4986","v":236338.45966506106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4986","v":-119200.87782546232},1520003.0719738696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4986","v":198254.5349424289},-23558.580564134383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4986","v":247931.79054671913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4986","v":-125048.1496574492},1472664.1791134726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4986","v":247587.58508077037},-593912.50389214733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4986","v":240210.216369809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4986","v":-121153.65689741967},1528046.6312324661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4986","v":112228.38522564303},-794111.81801379356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4986","v":249243.79713810235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4986","v":-125709.88003187625},1519182.4723453468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4986","v":137092.90014587811},-528360.5006065534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4986","v":247797.94033353674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4986","v":-124980.64027733782},1416565.1417750907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4986","v":118208.46596221648},-689958.30057319708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4986","v":231059.75145845165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4986","v":-116538.48147700487},1491555.3439414809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4986","v":235292.04974393055},-1208229.7877860435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4986","v":243291.60509045087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4986","v":-122707.80191868509},1240201.2029857023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4986","v":151551.36647495787},-119584.82049979427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4986","v":202292.55490591945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4986","v":-102029.31066113707},1284675.4390839378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4986","v":108657.7046111823},-47586.987689862428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4986","v":209546.8672111663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4986","v":-105688.13282673365},-721701.46032441512,154270.99196239014,297579.59526756441,-227268.35933898762,-558349.51568192441,-268450.30040447641,-457228.56462953385,-852353.93487034715,132229.79021994598,164929.45130575256,{"$f":"BI4986*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2160226.842300151},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4986:BI4986)+Monte_Carlo!BJ4986/(1+Analise_Fundamentalista!$C$10)^10","v":-606189.39974687365},{"$f":"(BK4986+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.29582190597149},0.77787794685894918]
["Tent4962",1512725.1630925906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4987","v":173659.27047403302},-233488.38110277278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4987","v":246744.67124831656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4987","v":-124449.40807872488},1629565.6249384447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4987","v":214180.09369136798},-104691.58211210398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4987","v":265802.8333322457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4987","v":-134061.68046707768},1609905.9775144528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4987","v":306026.96548631432},-221352.21103277136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4987","v":262596.09534781665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4987","v":-132444.31364814384},1466923.1997302778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4987","v":154262.24543705632},-213150.61608279683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4987","v":239273.78977685553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4987","v":-120681.35597755521},1556380.392961652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4987","v":244400.43334596831},-1224079.673480161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4987","v":253865.39324403572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4987","v":-128040.85195055055},1505343.5631826425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4987","v":151327.87277535233},-771318.95234609302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4987","v":245540.63862725327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4987","v":-123842.13600982574},1431387.8594227121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4987","v":256576.70393670964},-569316.41450458032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4987","v":233477.5248135876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4987","v":-117757.92204847875},1493469.153943781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4987","v":241865.90634533789},-90936.660955479572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4987","v":243603.77178891705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4987","v":-122865.24791599665},1425924.7949171516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4987","v":249992.42111444304},-151992.24290436041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4987","v":232586.42966403835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4987","v":-117308.48472793933},1389460.7348623788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4987","v":168330.35383376028},-450655.24812849314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4987","v":226638.67872413874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4987","v":-114308.64655463475},62466.152540851923,241229.66444443204,214826.53615321574,59704.063153559808,-853854.69884070742,-498292.5769533132,-197020.10780276178,271667.76926277875,213278.12314618166,-169994.86212522886,{"$f":"BI4987*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2226573.0062683122},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4987:BI4987)+Monte_Carlo!BJ4987/(1+Analise_Fundamentalista!$C$10)^10","v":-1355028.2398567516},{"$f":"(BK4987+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.197680133908491},0.68113962077693191]
["Tent4963",1538487.2605533588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4988","v":227311.60273572145},-651987.40226464893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4988","v":250946.79627651989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4988","v":-126568.81341293945},1589287.8926305762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4988","v":312583.0879208293},-890348.85155783081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4988","v":259233.02405068727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4988","v":-130748.09775769773},1430182.6447791446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4988","v":227814.29560005563},-91616.190213711146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4988","v":233280.93901051761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4988","v":-117658.77102444663},1448168.7753008851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4988","v":204919.35077149299},-259672.20511914679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4988","v":236214.70515052366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4988","v":-119138.46036370586},1594985.6633567272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4988","v":176299.24161522897},-478673.89380705275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4988","v":260162.40276334001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4988","v":-131216.84397250132},1515273.790988297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4988","v":278563.42023645737},-984621.64274432114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4988","v":247160.38480131567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4988","v":-124659.07949873693},1389354.1185755313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4988","v":104350.87837388096},-607126.99718474329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4988","v":226621.28825474632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4988","v":-114299.87540828678},1423258.646006512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4988","v":175031.41009906243},-231176.33937915304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4988","v":232151.54694211026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4988","v":-117089.14504755713},1433577.1197290372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4988","v":253598.88096212386},-159136.56524191418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4988","v":233834.62095222579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4988","v":-117938.02888870305},1450159.9719996066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4988","v":166127.59489785921},-261809.23318009765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4988","v":236539.49460124737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4988","v":-119302.27283709501},-300297.81666534703,-449280.83734401199,251820.27337241545,62323.390439163995,-173429.09340098512,-583556.91720528505,-390454.70596440276,58917.472614462517,210358.90778373246,21555.583481913913,{"$f":"BI4988*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":282332.53473176411},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4988:BI4988)+Monte_Carlo!BJ4988/(1+Analise_Fundamentalista!$C$10)^10","v":-848275.21028310561},{"$f":"(BK4988+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.759881499993394},0.74855522178971801]
["Tent4964",1660023.1943104169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4989","v":311706.08927203406},-633385.00725739636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4989","v":270770.84941677097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4989","v":-136567.37454313147},1484623.8004778221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4989","v":138664.07335435221},-37605.713938320267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4989","v":242160.9823871917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4989","v":-122137.55525248912},1528706.6600254199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4989","v":207857.28802133861},-574644.26645747514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4989","v":249351.45621028892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4989","v":-125764.17951376634},1496021.8478087394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4989","v":104711.24331585962},-340675.95231963875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4989","v":244020.14855310007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4989","v":-123075.2538366034},1472335.4926895145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4989","v":272580.95297573233},-281062.12226206582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4989","v":240156.60344288609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4989","v":-121126.61640658691},1511843.5320566036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4989","v":222706.7938383283},-88671.648878583015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4989","v":246600.86603806133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4989","v":-124376.87774522524},1519832.5623354157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4989","v":232692.8472600026},-188471.93659977362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4989","v":247903.97826084498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4989","v":-125034.12211028134},1434218.025118198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4989","v":232071.16041561199},-877022.39312669204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4989","v":233939.16075456928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4989","v":-117990.75511965466},1398191.000815748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4989","v":258181.42561426249},-126855.31093328504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4989","v":228062.69589204949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4989","v":-115026.87115800253},1445862.3446725584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4989","v":115612.54641495064},-1045222.8216347571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4989","v":235838.4970454241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4989","v":-118948.71411404139},-187475.44311172279,221081.78655073454,-243199.70173961393,-115019.81428728244,110548.81774996569,256259.13325258138,167090.76681079264,-529002.82707616535,244361.93941502442,-812720.49228842382,{"$f":"BI4989*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10644918.835473083},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4989:BI4989)+Monte_Carlo!BJ4989/(1+Analise_Fundamentalista!$C$10)^10","v":-5269493.6584787983},{"$f":"(BK4989+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-130.55012127331827},0.14303367417684751]
["Tent4965",1457930.2989219334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4990","v":279173.63753463392},-134068.22104505787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4990","v":237806.93353114644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4990","v":-119941.52483716408},1592793.7364976448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4990","v":148672.79361075966},-588132.53991478321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4990","v":259804.8716761074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4990","v":-131036.51775937281},1651494.3460007056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4990","v":214284.27038587013},-583049.39596994396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4990","v":269379.68602261931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4990","v":-135865.72023762178},1465034.8494010288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4990","v":108281.16528002096},-22044.601681049597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4990","v":238965.77587415848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4990","v":-120526.00450561971},1350879.2570610864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4990","v":177311.06003246846},-926852.89512680145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4990","v":220345.55007881889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4990","v":-111134.6119101939},1510796.1868017691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4990","v":181737.11085582399},-1405214.8894392035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4990","v":246430.03073572571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4990","v":-124290.71437583184},1364368.7908930324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4990","v":131770.20027831953},-219868.46816987582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4990","v":222545.86423492897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4990","v":-112244.37364458032},1407653.8266974206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4990","v":265921.85569508752},-813832.34545283904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4990","v":229606.20288077433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4990","v":-115805.36226032453},1381678.3337693701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4990","v":218387.28998723882},-39647.846188625212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4990","v":225369.2703437749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4990","v":-113668.40123242688},1389702.9844881597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4990","v":152568.57887630304},-61811.202320725381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4990","v":226678.19271235794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4990","v":-114328.57603242177},262970.82518355839,-310691.39238728897,-235251.1597990763,204676.33496751013,-640330.89692570793,-1101338.4622234856,22203.222698792364,-434109.64913730178,290440.31290996168,203106.9932355138,{"$f":"BI4990*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2660271.8627423747},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4990:BI4990)+Monte_Carlo!BJ4990/(1+Analise_Fundamentalista!$C$10)^10","v":46048.53869683505},{"$f":"(BK4990+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.574318992420828},0.84643378230164357]
["Tent4966",1654342.9185958374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4991","v":292493.38180190482},-299748.42811634392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4991","v":269844.32436252496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4991","v":-136100.06761411988},1741470.407135891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4991","v":342818.97001528769},-94110.585836951257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4991","v":284055.92342957313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4991","v":-143267.90261861493},1511397.2618636289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4991","v":178956.47067177546},-192678.98952807317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4991","v":246528.07370622203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4991","v":-124340.16383134722},1375827.2424361089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4991","v":115918.16301831033},-1378816.2003319198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4991","v":224414.88309439653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4991","v":-113187.04158375793},1401372.5428458785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4991","v":171012.8840550046},-442434.42934802012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4991","v":228581.64577233201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4991","v":-115288.61138159865},1548671.0565729542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4991","v":236999.25054946472},-414566.90122924867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4991","v":252607.90264416824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4991","v":-127406.61754124661},1452763.7584536574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4991","v":185052.87241259401},-74357.906490686568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4991","v":236964.20521509883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4991","v":-119516.48206086938},1501653.161122089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4991","v":109993.68272340683},-1025623.522165254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4991","v":244938.68721835112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4991","v":-123538.53270949493},1365477.0211471894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4991","v":265789.60138986469},-552161.20894044114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4991","v":222726.63065331153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4991","v":-112335.54592260525},1458412.6431275506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4991","v":173926.07953398357},-871594.13948801754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4991","v":237885.60999224283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4991","v":-119981.20650065711},126489.21043396599,389496.40498929459,108465.39101857709,-1151670.1958029708,-158128.5109022822,-52366.365576862328,228142.68907613686,-794229.68493299093,-175980.52281987015,-579763.65646244818,{"$f":"BI4991*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7593677.1932774922},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4991:BI4991)+Monte_Carlo!BJ4991/(1+Analise_Fundamentalista!$C$10)^10","v":-4512372.7324973373},{"$f":"(BK4991+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-113.46133011170419},0.2208347654067952]
["Tent4967",1622862.1628019833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4992","v":276644.06287234992},-720420.83064751164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4992","v":264709.41358790483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4992","v":-133510.197676076},1630498.0685993701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4992","v":309068.04537905497},-130689.05394537361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4992","v":265954.92672646296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4992","v":-134138.39107155503},1331964.0073466874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4992","v":249970.32018379835},-839457.32275868405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4992","v":217260.23280755887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4992","v":-109578.48546498705},1424052.9297839885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4992","v":158908.39613038034},-110175.26517110225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4992","v":232281.10470602731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4992","v":-117154.48946593872},1545521.2544272698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4992","v":140211.17532853811},-371940.8138449869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4992","v":252094.12994183198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4992","v":-127147.48850567604},1434394.8326773259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4992","v":262985.84366242826},-49356.557346947979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4992","v":233968.00031122877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4992","v":-118005.30078638525},1486204.185307472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4992","v":153884.88685807702},-996369.87848838756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4992","v":242418.76320868646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4992","v":-122267.57090991658},1417947.7583031419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4992","v":165097.72680061264},-649867.55418630643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4992","v":231285.27376018889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4992","v":-116652.22706193588},1396486.7455103828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4992","v":245988.43534891822},-777101.17295484373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4992","v":227784.71022399474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4992","v":-114886.66488052241},1331694.1323706035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4992","v":175155.34019528038},-189478.64886740965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4992","v":217216.2127741274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4992","v":-109556.2832951228},-312577.55186333286,310195.52708858927,-481805.25523231394,163859.74619936669,-106782.99708029284,329591.98584032379,-722333.79933154059,-370136.78068744077,-418214.6922624532,93336.620806875333,{"$f":"BI4992*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1222512.2441159196},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4992:BI4992)+Monte_Carlo!BJ4992/(1+Analise_Fundamentalista!$C$10)^10","v":-371907.3558290673},{"$f":"(BK4992+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.007899218802851},0.80429870200963394]
["Tent4968",1698403.1226844513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4993","v":191510.56641611538},-164332.0904744977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4993","v":277031.10279275413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4993","v":-139724.8280480945},1508018.6937957446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4993","v":267358.45794637332},-1484805.0833608932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4993","v":245976.98637883476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4993","v":-124062.21460007886},1573856.4497794753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4993","v":258495.07788676862},-88495.112395754812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4993","v":256715.95988987313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4993","v":-129478.57836615533},1529455.4742026113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4993","v":200210.25508691825},-340012.91164592409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4993","v":249473.59730537023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4993","v":-125825.7832230098},1625770.6039939367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4993","v":159533.4040433612},-628194.99239080644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4993","v":265183.81725571089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4993","v":-133749.47034344566},1513832.8629153483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4993","v":186372.73227770362},-291510.3382081578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4993","v":246925.35114660647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4993","v":-124540.53671903207},1532133.2502674467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4993","v":191281.48919258022},-61318.773424793813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4993","v":249910.37656370137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4993","v":-126046.07945022061},1461957.5337373521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4993","v":199888.64398245406},-228888.60431153688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4993","v":238463.82663692301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4993","v":-120272.83881355637},1459833.6635615279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4993","v":188036.68744937697},-607518.7058628872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4993","v":238117.39645839905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4993","v":-120098.1115116868},1342306.3934934076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4993","v":231196.77777580239},-18539.228365499446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4993","v":218947.20723751976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4993","v":-110429.33654189359},164484.75068627732,-1095531.8536357637,297237.34701473161,-16154.842476645412,-337227.24143518001,17247.208497120213,253827.01288126718,89191.027494283815,-301462.73346679797,321175.42010592908,{"$f":"BI4993*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4206718.4369251356},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4993:BI4993)+Monte_Carlo!BJ4993/(1+Analise_Fundamentalista!$C$10)^10","v":1315426.4964498528},{"$f":"(BK4993+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.076500289951888},0.93573110823209271]
["Tent4969",1490432.1547317919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4994","v":139829.81027774728},-308820.51190157246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4994","v":243108.39867658535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4994","v":-122615.3989920223},1490891.1521784444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4994","v":264290.89378388732},-214982.42137857631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4994","v":243183.26698501391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4994","v":-122653.15995610171},1454590.9088793837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4994","v":197363.72948954348},-644050.31172109488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4994","v":237262.23663687761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4994","v":-119666.79871752337},1677253.8843182216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4994","v":250130.78073052983},-1682877.8717050927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4994","v":273581.39362208155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4994","v":-137984.91503533526},1444398.9351809621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4994","v":103389.53191827772},-895055.16942497564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4994","v":235599.79638603437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4994","v":-118828.3218250458},1466455.5469092862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4994","v":95981.419053833059},-543776.60597693466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4994","v":239197.50966703173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4994","v":-120642.88295008222},1472722.5798654882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4994","v":262975.92526126612},-939462.60066974908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4994","v":240219.74227359399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4994","v":-121158.46143111623},1423924.9695259035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4994","v":140971.94032783021},-923325.57886891929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4994","v":232260.23276406166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4994","v":-117143.96238622536},1429660.1333963745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4994","v":166858.60856299693},-506833.33887315227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4994","v":233195.71077308847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4994","v":-117615.78487343478},1437483.3898500584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4994","v":237360.65319839426},-1012633.683250433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4994","v":234471.78318125091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4994","v":-118259.39129888658},-48497.70193926213,169838.57943422321,-329091.14431219717,-1297150.6123878167,-674894.16294570942,-329240.56020615209,-557425.39456600521,-667237.36816325283,-224394.80441050162,-659060.63816967444,{"$f":"BI4994*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8632299.8712840583},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4994:BI4994)+Monte_Carlo!BJ4994/(1+Analise_Fundamentalista!$C$10)^10","v":-6743601.9007716179},{"$f":"(BK4994+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-163.82185771291162},4.9897707858578118E-2]
["Tent4970",1620085.626667619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4995","v":245175.75769646242},-81262.196256910946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4995","v":264256.52530892479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4995","v":-133281.77662057878},1637130.9654872224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4995","v":281653.90286164818},-422286.28017857164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4995","v":267036.83638325165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4995","v":-134684.06857575735},1461432.5214980582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4995","v":243578.14757540994},-196194.90094148103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4995","v":238378.19047805786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4995","v":-120229.6469211966},1488674.3502770758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4995","v":273355.2268087652},-301900.01748927555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4995","v":242821.67846270918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4995","v":-122470.78731420744},1349501.0918964534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4995","v":258594.31764394473},-100855.69050721245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4995","v":220120.75385094492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4995","v":-111021.232531601},1503086.8096603614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4995","v":241143.86860192395},-433616.70538347046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4995","v":245172.53348857409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4995","v":-123656.47661386958},1392439.3055407638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4995","v":238903.77014940867},-390328.7047091077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4995","v":227124.5214011558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4995","v":-114553.68865936701},1331741.2475638846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4995","v":166867.72493583499},-664999.63790017716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4995","v":217223.89786006408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4995","v":-109560.15938448682},1333236.6587635123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4995","v":151939.14031118187},-151250.04771782627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4995","v":217467.81840414944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4995","v":-109683.18440130317},1442185.561831695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4995","v":106565.46604330793},-179365.44302315102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4995","v":235238.76710408725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4995","v":-118646.23124448695},294888.31012789748,-8279.6095094291668,165531.7901907902,91806.100467991404,266838.14845607622,-70956.779906841999,-38854.101817910239,-390468.17448876495,108473.72659620187,43792.558879757227,{"$f":"BI4995*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":573589.86182331271},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4995:BI4995)+Monte_Carlo!BJ4995/(1+Analise_Fundamentalista!$C$10)^10","v":700860.12509161432},{"$f":"(BK4995+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.205273099291623},0.89945988159606172]
["Tent4971",1632284.5208456558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4996","v":144572.60142256843},-291354.06835920049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4996","v":266246.31975869724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4996","v":-134285.35955600638},1482932.9514713872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4996","v":116566.73010359658},-379012.18371894344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4996","v":241885.18345662431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4996","v":-121998.4518891451},1589022.0761208723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4996","v":103158.03966387743},-285307.59214595816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4996","v":259189.66600462611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4996","v":-130726.22947117926},1511025.488115442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4996","v":256553.26269981859},-782279.92423932417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4996","v":246467.43268992033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4996","v":-124309.57861730446},1525216.484976866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4996","v":226996.31940627232},-189492.60583347958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4996","v":248782.16436801275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4996","v":-125477.04855998774},1469093.3590789561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4996","v":217857.58492372776},-537754.22421994596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4996","v":239627.77030690195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4996","v":-120859.89141344852},1402174.3329399962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4996","v":164607.22986588586},-48019.591212389205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4996","v":228712.42791175167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4996","v":-115354.57333228923},1448805.0629333525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4996","v":168883.50091683361},-122283.5586277134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4996","v":236318.49173814914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4996","v":-119190.80669941862},1415910.5989886101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4996","v":108849.30084192129},-607927.52873028722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4996","v":230952.98722354069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4996","v":-116484.63331983321},1386285.5591008489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4996","v":195501.69580896632},-254034.59437528055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4996","v":226120.76726305572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4996","v":-114047.4300734727},-14820.506733941205,-142558.72204786766,-53686.115948633887,-403568.80746688973,160808.82938081777,-201128.76040276475,229945.49323295907,163727.62732785073,-384609.87398465839,53540.438623268798,{"$f":"BI4996*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":701266.46118584962},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4996:BI4996)+Monte_Carlo!BJ4996/(1+Analise_Fundamentalista!$C$10)^10","v":-116574.52129661711},{"$f":"(BK4996+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.244844287555511},0.83081127489551454]
["Tent4972",1586340.7247691022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4997","v":301638.91087189759},-153871.70652839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4997","v":258752.30357162395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4997","v":-130505.63911099997},1597775.4391021933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4997","v":172167.81187285218},-1740798.3704019163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4997","v":260617.45059090725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4997","v":-131446.35422900147},1588228.1941895003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4997","v":122160.30705164216},-352954.41406356817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4997","v":259060.1737869083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4997","v":-130660.91811201494},1503829.5020343079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4997","v":133444.96011695897},-1611552.4176161159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4997","v":245293.67603985776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4997","v":-123717.57669244122},1564504.1184440986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4997","v":255689.93982393612},-430294.20947848889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4997","v":255190.47596387356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4997","v":-128709.17746819956},1399038.0707876203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4997","v":235037.4386955442},-576989.2821199887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4997","v":228200.86375415252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4997","v":-115096.55820967109},1454279.5609875845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4997","v":233622.18135423108},-66183.887481825557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4997","v":237211.45184458344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4997","v":-119641.18463917899},1390122.2432565847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4997","v":187098.721678931},-942505.6168324094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4997","v":226746.5791380663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4997","v":-114363.06776088329},1405619.498600408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4997","v":162986.13640891018},-285200.13414159964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4997","v":229274.37815163293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4997","v":-115638.00143782486},1411540.2198194575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4997","v":187511.6715062852},-877913.84178225091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4997","v":230240.1229190173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4997","v":-116125.08942253419},276013.86880413152,-1439459.4621671585,-102394.85133703265,-1356531.3581517404,-48122.971158878776,-228847.53787996306,285008.56107781001,-643023.38377629535,-8577.6210188813857,-576287.13677948259,{"$f":"BI4997*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7548142.141305455},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4997:BI4997)+Monte_Carlo!BJ4997/(1+Analise_Fundamentalista!$C$10)^10","v":-6068724.0931202006},{"$f":"(BK4997+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-148.58935585118732},8.3679240097311258E-2]
["Tent4973",1415646.8038575551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4998","v":162841.46447821712},-421029.94887898373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4998","v":230909.95888998936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4998","v":-116462.93132880749},1661699.9290180127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4998","v":192667.52574284715},-1058571.4984932884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4998","v":271044.34612608107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4998","v":-136705.31674635282},1540186.8508177646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4998","v":166092.01294028354},-410885.95627623791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4998","v":251224.02101719278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4998","v":-126708.63590518202},1509895.3328589431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4998","v":229446.67672149473},-444993.78817841574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4998","v":246283.09002541789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4998","v":-124216.60260544199},1478095.3732363225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4998","v":248043.70724513108},-505423.70257088519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4998","v":241096.11305548894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4998","v":-121600.47229405624},1428679.5595334759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4998","v":169385.23569351778},-1498431.905788474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4998","v":233035.76673213593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4998","v":-117535.11467649978},1370996.2087976157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4998","v":189246.61487614387},-705948.84715085919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4998","v":223626.88020001576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4998","v":-112789.60040185167},1437746.3344568049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4998","v":114214.50123580583},-564934.2784999744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4998","v":234514.67278349402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4998","v":-118281.02331867807},1290998.1215339552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4998","v":249919.01949838188},-58427.556036714275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4998","v":210578.17695638639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4998","v":-106208.28949998273},1388791.9119860504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4998","v":210490.46188837176},-452590.81542089395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4998","v":226529.58522535299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4998","v":-114253.62359798714},-143741.45683958475,-731564.94337071304,-120278.5582239436,-93480.624036945112,-137884.3545643214,-1213546.0180393199,-405864.95247655129,-334486.12779935263,295861.35091807123,-129824.39190515634,{"$f":"BI4998*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1700424.8420065613},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4998:BI4998)+Monte_Carlo!BJ4998/(1+Analise_Fundamentalista!$C$10)^10","v":-2858311.6675885599},{"$f":"(BK4998+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-76.127922545215597},0.4523879790500962]
["Tent4974",1717769.6641874476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4999","v":122606.18273018811},-554798.48608654225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4999","v":280190.03148182575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4999","v":-141318.08152558189},1628072.5841107052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4999","v":255596.74048893395},-611700.72614404873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4999","v":265559.29942589637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4999","v":-133938.85045685316},1455757.4652474734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4999","v":183610.3847539878},-103168.36291801317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4999","v":237452.51678462667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4999","v":-119762.76938889267},1402936.3940714719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4999","v":136595.28291343167},-707252.7441074521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4999","v":228836.72975318643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4999","v":-115417.26684664717},1408077.8035674081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4999","v":236247.6886534621},-663439.88005475688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4999","v":229675.35888872235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4999","v":-115840.24213923205},1541028.2621533256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4999","v":177223.63523619523},-389197.07507289969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4999","v":251361.26588390282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4999","v":-126777.85743015964},1543279.3036517825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4999","v":125829.31285983967},-1167358.8143429491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4999","v":251728.4393190082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4999","v":-126963.04690732209},1434354.907298883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4999","v":220878.77677651172},-90523.122584169716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4999","v":233961.48797533411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4999","v":-118002.0161912481},1524965.5707181357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4999","v":275510.84277899779},-1433793.3235521377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4999","v":248741.2370682015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4999","v":-125456.4062571165},1416566.7322741935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4999","v":101495.24413946722},-189613.31752461827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4999","v":231060.01088903946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4999","v":-116538.61232474689},-293320.35340011027,-224483.53668607154,198131.7692317086,-457237.99828748114,-313357.07465180452,-87390.031382961286,-916764.10907142342,246315.12597642804,-1034997.6499620549,26403.325179141524,{"$f":"BI4999*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":345827.69375872874},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4999:BI4999)+Monte_Carlo!BJ4999/(1+Analise_Fundamentalista!$C$10)^10","v":-1637536.6340324297},{"$f":"(BK4999+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.574107972318721},0.64054400487152507]
["Tent4975",1566604.396576799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5000","v":212399.72170604818},-159615.2817564751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5000","v":255533.05798077059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5000","v":-128881.96389153166},1549589.9458459604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5000","v":235085.16349478098},-184209.5466329777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5000","v":252757.78514570475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5000","v":-127482.21304855062},1593237.9742458235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5000","v":130624.26737302137},-126386.57455311087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5000","v":259877.33249040783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5000","v":-131073.0644673644},1528582.9933333127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5000","v":107775.91039609216},-165084.76971115844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5000","v":249331.28460342149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5000","v":-125754.00565865551},1631731.2877750411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5000","v":269744.41895580094},-1294653.2037617657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5000","v":266156.08042410889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5000","v":-134239.84598232666},1487964.9535077859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5000","v":162156.82167372445},-54146.211379341228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5000","v":242705.96684708085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5000","v":-122412.42641020119},1388477.5002095276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5000","v":168470.24820536119},-950062.90935425321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5000","v":226478.30067457832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5000","v":-114227.75745889201},1380760.4258135483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5000","v":142254.78750104294},-509825.3203002676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5000","v":225219.54790752454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5000","v":-113592.88645647165},1563191.7966032566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5000","v":124439.87102893347},-541301.71458318096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5000","v":254976.41961769064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5000","v":-128601.21491142706},1364132.434555572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5000","v":178072.38819847148},-191956.21769191459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5000","v":222507.31151682325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5000","v":-112224.92899791861},179435.53403881201,176151.18895895741,133041.96084295394,66268.419629699696,-892992.55036418256,228304.15073126293,-669342.11793320579,-255943.87134817179,-290486.63884798391,96398.55302546153,{"$f":"BI5000*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1262617.0775190904},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5000:BI5000)+Monte_Carlo!BJ5000/(1+Analise_Fundamentalista!$C$10)^10","v":-36892.86387578852},{"$f":"(BK5000+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.44636909508783},0.838589298546633]
["Tent4976",1683321.5830765578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5001","v":219483.34927873564},-118797.32429346288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5001","v":274571.11229133321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5001","v":-138484.09462016559},1537825.4356414734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5001","v":291656.32100033754},-377789.82883215096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5001","v":250838.84423454205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5001","v":-126514.36616730262},1498949.3994083009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5001","v":123109.50693704006},-182683.04843148397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5001","v":244497.66937090646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5001","v":-123316.09868573681},1528724.8190407048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5001","v":166417.76637647615},-250562.84105700368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5001","v":249354.41817612777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5001","v":-125765.67342605036},1500856.1535757286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5001","v":171359.2560959995},-665851.71964748437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5001","v":244808.68517316328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5001","v":-123472.96421113265},1549812.3133879097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5001","v":220012.65719222909},-711623.09221450309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5001","v":252794.05611373862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5001","v":-127500.50686004176},1541295.1903110011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5001","v":276740.32594509493},-611171.85913879413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5001","v":251404.80525385548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5001","v":-126799.81717012613},1411405.2183219197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5001","v":246290.1519386601},-104196.53554236898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5001","v":230218.10246154046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5001","v":-116113.98307164625},1467036.22241818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5001","v":121695.61500596136},-1247488.3822328609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5001","v":239292.22521156003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5001","v":-120690.65416796815},1349758.9564670441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5001","v":103962.65927734498},-289787.177718997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5001","v":220162.8148348231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5001","v":-111042.44662518351},236773.04265644035,38190.970235426008,61608.02919072572,39443.670069549888,-373156.74258945422,-366316.88576857717,-209826.54510996985,256197.73578618531,-1007191.1961833077,-76704.150232012413,{"$f":"BI5001*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1004662.071783884},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5001:BI5001)+Monte_Carlo!BJ5001/(1+Analise_Fundamentalista!$C$10)^10","v":-1115944.0312138489},{"$f":"(BK5001+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.801368961763743},0.71389671774393582]
["Tent4977",1394692.0340383849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5002","v":92203.216684803541},-450691.22460867424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5002","v":227491.97000723364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5002","v":-114739.01692317262},1596016.9850250729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5002","v":245315.99305370933},-659901.9479741602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5002","v":260330.62441537296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5002","v":-131301.68910782121},1639068.799882977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5002","v":223951.3434755558},-1085062.5178849041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5002","v":267352.92176517035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5002","v":-134843.4910203561},1630438.3762864794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5002","v":274959.50378176366},-519551.10411250836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5002","v":265945.19015270879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5002","v":-134133.48028327216},1468539.7519575816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5002","v":247528.79364844799},-1510853.7383830189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5002","v":239537.46995988782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5002","v":-120814.34706722878},1435165.6295305982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5002","v":189454.82679725756},-628019.48765339796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5002","v":234093.72705974869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5002","v":-118068.71297418978},1489820.6369868135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5002","v":232437.44028861611},-167185.39433719107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5002","v":243008.6523719501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5002","v":-122565.0904341633},1543944.093249992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5002","v":181716.29142125548},-1918296.5734271368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5002","v":251836.87493894869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5002","v":-127017.73805282068},1345498.0728111132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5002","v":93183.674992719461},-42249.58104619947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5002","v":219467.81063805241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5002","v":-110691.91074344487},1407715.1421482717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5002","v":136355.74341451732},-766268.24252411921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5002","v":229616.20420892822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5002","v":-115810.40658149448},-245735.05483980966,-285557.01961289911,-728601.74366453406,-112779.89046130807,-1144601.8218419119,-322539.64677058149,185695.60788921185,-1611761.1451197532,159709.99384112755,-516106.70148216811,{"$f":"BI5002*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6759905.7730805892},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5002:BI5002)+Monte_Carlo!BJ5002/(1+Analise_Fundamentalista!$C$10)^10","v":-6054077.0485100681},{"$f":"(BK5002+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-148.25876099125404},8.4567615888146333E-2]
["Tent4978",1599708.9249647001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5003","v":142228.6326919304},-1487484.3203999226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5003","v":260932.82667186845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5003","v":-131605.4189269309},1599722.1762567288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5003","v":168600.76080874773},-1351253.5058618756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5003","v":260934.98812576305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5003","v":-131606.50908890445},1471192.8149397078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5003","v":104353.30289237529},-403249.99684440583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5003","v":239970.21820080918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5003","v":-121032.6101898215},1611415.8826134482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5003","v":196383.0634234091},-249.26950837552315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5003","v":262842.38003082282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5003","v":-132568.53105419324},1472723.1784747355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5003","v":217954.65610866365},-738349.96392121364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5003","v":240219.83991435883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5003","v":-121158.51067771323},1602254.2744818598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5003","v":258231.88212605062},-1179856.2205671114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5003","v":261348.00547972249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5003","v":-131814.82064013858},1429588.1482661101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5003","v":120942.66391873224},-2065682.3899585339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5003","v":233183.96908481937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5003","v":-117609.86277530984},1434074.5024684127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5003","v":195242.05809509702},-557561.96379444771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5003","v":233915.75038902374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5003","v":-117978.94774760358},1451884.8871875063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5003","v":244696.96897878239},-398963.8885269984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5003","v":236820.8501583265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5003","v":-119444.17876908947},1492410.3363344485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5003","v":136579.86500059438},-403087.03977047617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5003","v":243431.06519997356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5003","v":-122778.14073489087},-1215928.2799630547,-1053324.2660162693,-179959.08594104287,326407.64289166313,-401333.97857590439,-792091.15360147681,-1829165.6197302924,-246383.10305793054,-36890.248158978982,-145854.25030479906,{"$f":"BI5003*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1910382.0698941615},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5003:BI5003)+Monte_Carlo!BJ5003/(1+Analise_Fundamentalista!$C$10)^10","v":-4814556.1528660543},{"$f":"(BK5003+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-120.28183815206668},0.18724875068126934]
["Tent4979",1773070.1969446207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5004","v":332147.40301529015},-771562.66582375963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5004","v":289210.25016261346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5004","v":-145867.56528904269},1586798.7153678727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5004","v":293561.48026094178},-333839.04951656848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5004","v":258827.00765038564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5004","v":-130543.31724336215},1607915.9339997196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5004","v":293043.41956348793},-407079.51029704651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5004","v":262271.49399603583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5004","v":-132280.5960453024},1485649.788202611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5004","v":225675.98394162944},-228969.6663199318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5004","v":242328.33400534044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5004","v":-122221.96157305629},1531322.3473170709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5004","v":200439.01521511568},-232300.08493211886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5004","v":249778.10800177982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5004","v":-125979.36779985231},1549072.1296316127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5004","v":100227.3662212552},-739989.74620644993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5004","v":252673.32274982904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5004","v":-127439.61316131307},1436957.8312508147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5004","v":133131.40641762488},-402880.69721412123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5004","v":234386.0579041444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5004","v":-118216.15445839346},1426244.9333377597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5004","v":94388.032312766969},-328636.16413089866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5004","v":232638.64830313696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5004","v":-117334.82198861295},1381426.5631869065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5004","v":204680.1512992284},-32090.636964968613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5004","v":225328.20336669561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5004","v":-113647.68848121226},1325148.8107726409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5004","v":137485.28693898971},-1168923.2867351752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5004","v":216148.58775848869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5004","v":-109017.81046580458},-296072.57793489867,88006.121151396786,15954.80721717485,116812.69005398179,91937.67048492434,-514528.67039667879,-153579.38735074538,-118944.30550360768,284270.02921974316,-924307.22250350122,{"$f":"BI5004*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12106468.897919133},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5004:BI5004)+Monte_Carlo!BJ5004/(1+Analise_Fundamentalista!$C$10)^10","v":-6259634.746335404},{"$f":"(BK5004+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-152.89835349128404},7.2732978817501917E-2]
["Tent4980",1571688.5835831482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5005","v":261939.71155158165},-651653.41354130453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5005","v":256362.35340207629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5005","v":-129300.23158412968},1672565.3473465887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5005","v":215084.79761072571},-291813.43651189579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5005","v":272816.63374241116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5005","v":-137599.19681955437},1469926.974667876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5005","v":169676.72137645035},-619096.98743220058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5005","v":239763.74358840342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5005","v":-120928.47159518769},1630897.3418038562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5005","v":312787.652296182},-484981.41668285232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5005","v":266020.05325306731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5005","v":-134171.23862058265},1553690.9107153893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5005","v":138368.90085226693},-343883.82229712297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5005","v":253426.70455895719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5005","v":-127819.59267507095},1505978.4021339449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5005","v":106793.92905756403},-14787.729273764047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5005","v":245644.18891659632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5005","v":-123894.3631649247},1534013.7939930216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5005","v":266161.53066963342},-357938.93204856565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5005","v":250217.11711026993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5005","v":-126200.7886857274},1466939.2293599392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5005","v":239449.4032061183},-716224.10046051943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5005","v":239276.40441287635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5005","v":-120682.67470879057},1249144.382939283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5005","v":243942.70677127293},-485203.85433048924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5005","v":203751.30104923705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5005","v":-102765.05134868491},1340653.1824956494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5005","v":153064.29759091925},-271378.28866912401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5005","v":218677.54754381045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5005","v":-110293.32959554277},-262651.5801717763,58488.7980216867,-330584.99406253448,-40344.949754185654,-79907.809560969792,213756.02553547159,32238.927045610297,-358180.96755031537,-140274.89785866416,-9929.7731299370935,{"$f":"BI5005*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-130059.0178613704},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5005:BI5005)+Monte_Carlo!BJ5005/(1+Analise_Fundamentalista!$C$10)^10","v":-706711.61874161742},{"$f":"(BK5005+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.5646843142802},0.76594543064759724]
["Tent4981",1531614.8932699317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5006","v":154403.90154938682},-315417.00780385692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5006","v":249825.82595922827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5006","v":-126003.43507364242},1389796.7383566222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5006","v":137209.86877409727},-136928.63710052485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5006","v":226693.48515808201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5006","v":-114336.28900879045},1596347.5434887125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5006","v":213356.14172653944},-997158.22711141803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5006","v":260384.54269572493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5006","v":-131328.88360827576},1629037.3272471463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5006","v":283014.56915576884},-707547.04214236327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5006","v":265716.6612744648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5006","v":-134018.21828599184},1443637.5441238384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5006","v":152025.33703900268},-241814.94807225661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5006","v":235475.60384222999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5006","v":-118765.68343660135},1398326.8563517027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5006","v":119797.72912271453},-461639.31284392194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5006","v":228084.85565403022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5006","v":-115038.04776922463},1388520.2076399794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5006","v":164471.16659893547},-563669.3238484154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5006","v":226485.26679846112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5006","v":-114231.27092886658},1428879.6804017199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5006","v":151914.92349660821},-442389.80651514395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5006","v":233068.40898536838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5006","v":-117551.57829078002},1331337.5750993269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5006","v":125001.76211311636},-341026.39613795612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5006","v":217158.05375831353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5006","v":-109526.94991557763},1229427.6838968289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5006","v":168787.54361703302},-390101.36214301124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5006","v":200535.25722182664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5006","v":-101142.99098705027},-37190.715368884252,112638.42782286397,-654746.42629742937,-292834.02999812143,26920.309372374715,-228794.77583640179,-286944.16137988539,-174958.05232394737,-108393.53018210386,-121921.55229120185,{"$f":"BI5006*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1596914.364470267},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5006:BI5006)+Monte_Carlo!BJ5006/(1+Analise_Fundamentalista!$C$10)^10","v":-1878405.3410582258},{"$f":"(BK5006+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-54.01069662081769},0.60460907125831298]
["Tent4982",1600937.4323961833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5007","v":178442.06717735052},-443900.58218458935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5007","v":261133.21182424319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5007","v":-131706.48621026729},1626764.0204214072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5007","v":247139.24192462451},-708184.28785823856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5007","v":265345.85608192289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5007","v":-133831.19707701943},1573952.2272964439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5007","v":216248.49980249937},-585577.42174255953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5007","v":256731.58241834954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5007","v":-129486.45782475416},1459076.8575551044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5007","v":116659.38357589087},-141589.7893089141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5007","v":237993.95179455017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5007","v":-120035.85032781301},1425918.33750841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5007","v":233982.5933190097},-401758.73439048743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5007","v":232585.37637872525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5007","v":-117307.95348755593},1364922.1237671569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5007","v":92609.837699754251},-752961.20147879352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5007","v":222636.1198487363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5007","v":-112289.89542893044},1372643.6398386208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5007","v":219236.55481483246},-416124.05234803527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5007","v":223895.59710942846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5007","v":-112925.13184067857},1347301.7637267294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5007","v":134840.1924599004},-854695.09365779464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5007","v":219762.01551602077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5007","v":-110840.29742483418},1398929.6354647311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5007","v":110497.01279940328},-1500357.8487555825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5007","v":228183.17657689733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5007","v":-115087.6374142235},1519760.6130347056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5007","v":172934.06989208795},-1272569.6517668401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5007","v":247892.24241683088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5007","v":-125028.20295979484},-136031.78939326294,-329530.38692871056,-242083.79734646477,93027.695733713917,-52498.71818030841,-550005.13935923332,-85917.032264452922,-610933.18310670764,-1276765.2967935053,-976771.54241771623,{"$f":"BI5007*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12793640.480947111},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5007:BI5007)+Monte_Carlo!BJ5007/(1+Analise_Fundamentalista!$C$10)^10","v":-8127708.2061349787},{"$f":"(BK5007+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-195.06218245650075},1.4278461172263963E-2]
["Tent4983",1669793.659254197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5008","v":190480.00000804148},-248190.64744136474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5008","v":272364.53624060063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5008","v":-137371.17460448667},1688255.1699261025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5008","v":146383.24398544713},-125047.06944135473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5008","v":275375.84291588183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5008","v":-138889.97268586498},1634991.276844546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5008","v":175330.51963283602},-736883.636731431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5008","v":266687.82601204078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5008","v":-134508.039914669},1460920.9618233258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5008","v":141317.56280066256},-80726.684951650779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5008","v":238294.74860319166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5008","v":-120187.56174917023},1501646.8378156747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5008","v":251062.17623814536},-523396.64753808617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5008","v":244937.6558068294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5008","v":-123538.01250148917},1456227.3224083104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5008","v":192104.31958105325},-89804.031763599662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5008","v":237529.15645025327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5008","v":-119801.42376377473},1249801.6556148829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5008","v":223969.6869761463},-808722.94835288217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5008","v":203858.51056370686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5008","v":-102819.12408933893},1360033.5989799197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5008","v":138860.73757649466},-833430.48843626736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5008","v":221838.73941840744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5008","v":-111887.72454489087},1472078.8305473241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5008","v":163986.81794107571},-289024.58909861557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5008","v":240114.73859033932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5008","v":-121105.50123480878},1315586.0285046308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5008","v":139523.52557167134},-194125.85111300566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5008","v":214588.77661466165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5008","v":-108231.09611618234},77282.714202790696,157822.04477410924,-429373.33100122324,178698.06470303319,-150934.82799460061,220028.02050393209,-483713.87490236794,-584618.73598625604,-6028.5338020093186,51755.354957144998,{"$f":"BI5008*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":677885.64217030909},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5008:BI5008)+Monte_Carlo!BJ5008/(1+Analise_Fundamentalista!$C$10)^10","v":-227419.3449715366},{"$f":"(BK5008+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.746695680278766},0.8195980028906934]
["Tent4984",1589178.3164708519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5009","v":244045.61606585575},-511310.97126434348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5009","v":259215.15078846656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5009","v":-130739.08310748238},1686448.7154148391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5009","v":173903.84363857881},-537439.5369718268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5009","v":275081.18726039218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5009","v":-138741.35864801274},1722281.772681952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5009","v":211468.47831529804},-649282.7349994455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5009","v":280926.01363792148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5009","v":-141689.28526108403},1490429.5381558475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5009","v":138337.38537544667},-518954.45761479065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5009","v":243107.9718798433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5009","v":-122615.18373062821},1489303.370619124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5009","v":185714.76473957923},-414482.79535461013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5009","v":242924.27966304217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5009","v":-122522.53578190487},1323597.3277908477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5009","v":112724.70411137538},-167715.9015528032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5009","v":215895.52119515653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5009","v":-108890.17251580603},1401743.5502454168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5009","v":149277.87414678631},-808523.55967073923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5009","v":228642.16178744385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5009","v":-115319.13354940008},1437122.19347012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5009","v":258708.6656093077},-147472.87871512576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5009","v":234412.86746794198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5009","v":-118229.67626751127},1411225.8301518236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5009","v":140401.6082927621},-781856.1946056094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5009","v":230188.84197448299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5009","v":-116099.22510230094},1367999.1621328867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5009","v":164948.85084876179},-1156703.513932361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5009","v":223138.0238551576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5009","v":-112543.03830814832},-138789.28751750357,-227195.86472086859,-298577.52830731001,-260124.2840901289,-108366.2867338936,52014.151237922677,-545922.65728590917,227418.97809461266,-527364.96944066533,-881159.67753658979,{"$f":"BI5009*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11541327.35358645},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5009:BI5009)+Monte_Carlo!BJ5009/(1+Analise_Fundamentalista!$C$10)^10","v":-6852094.6047167834},{"$f":"(BK5009+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-166.27061998675106},4.5661072450242757E-2]
["Tent4985",1598771.2744858174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5010","v":145084.37522838023},-565688.85276067967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5010","v":260779.88397956552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5010","v":-131528.27996611455},1522210.9306425697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5010","v":280122.71791421261},-327966.89419226476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5010","v":248291.92031428209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5010","v":-125229.78655431914},1524332.6388507846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5010","v":240837.4843585075},-786588.69111184718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5010","v":248637.99784845265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5010","v":-125404.33599467373},1490131.6980471979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5010","v":201537.38374782543},-26455.381466004808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5010","v":243059.39037840051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5010","v":-122590.68091535952},1572723.8537396665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5010","v":267522.8424054904},-828910.82762516185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5010","v":256531.21910263825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5010","v":-129385.40155506933},1536690.9801704071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5010","v":163468.24015333445},-439943.02759351156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5010","v":250653.80015047206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5010","v":-126421.0363838691},1397004.1437202706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5010","v":218095.21708556425},-304223.66573815187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5010","v":227869.10443803837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5010","v":-114929.23037922138},1485635.5313885326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5010","v":119479.49617452646},-842567.60569388303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5010","v":242326.00853803902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5010","v":-122220.78868843956},1400351.2110656952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5010","v":209788.32342722779},-722124.53792031913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5010","v":228415.05359783443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5010","v":-115204.58809792697},1293129.7199913592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5010","v":195871.18606507991},-879432.97038482351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5010","v":210925.8677157113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5010","v":-106383.65259485127},-291352.8735188485,75217.957481910795,-422517.54489956069,295550.71174486162,-434242.16767210246,-152242.02367357415,26811.425406229362,-602982.8896697571,-399125.74899318389,-579019.5691988836,{"$f":"BI5010*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7583931.2245190926},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5010:BI5010)+Monte_Carlo!BJ5010/(1+Analise_Fundamentalista!$C$10)^10","v":-4897750.0081597958},{"$f":"(BK5010+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-122.15958630332977},0.17858773179778417]
["Tent4986",1700653.9146786248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5011","v":244197.45999220249},-527126.90179940208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5011","v":277398.2355305446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5011","v":-139909.99699895043},1517543.4519998126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5011","v":198186.24933387502},-1288832.1882620577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5011","v":247530.59531529076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5011","v":-124845.80077257694},1485031.7397977894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5011","v":183097.18032293001},-175529.92654620987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5011","v":242227.52246720783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5011","v":-122171.1157485664},1503914.9724520668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5011","v":141999.09713781555},-670262.43218562508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5011","v":245307.61734965144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5011","v":-123724.60820296133},1558522.5343933585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5011","v":302675.53620569827},-328832.91407326265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5011","v":254214.80369626437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5011","v":-128217.08239855326},1324017.1740326763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5011","v":146284.4802017019},-1008622.9847091332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5011","v":215964.00344523232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5011","v":-108924.71257473703},1457096.7582741182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5011","v":220152.9191926147},-415075.75467182748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5011","v":237670.9724734902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5011","v":-119872.9508207062},1417407.2319789496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5011","v":114731.83170420557},-831267.13343103568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5011","v":231197.10705719623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5011","v":-116607.75885135942},1272194.8422043531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5011","v":142159.45439257458},-406913.62046100764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5011","v":207511.1234758402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5011","v":-104661.37467394525},1460705.9147393755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5011","v":243714.76946683359},-2046093.5747561913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5011","v":238259.67169475724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5011","v":-120169.87017970366},-145441.20327560545,-967961.14438546891,127623.66049536158,-406680.32590111945,99840.34343014672,-755299.21363693604,-77124.813826428785,-601945.95352099324,-161904.41726653813,-1684289.0037743042,{"$f":"BI5011*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-22060622.207486402},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5011:BI5011)+Monte_Carlo!BJ5011/(1+Analise_Fundamentalista!$C$10)^10","v":-12731096.489822695},{"$f":"(BK5011+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-298.96413301186925},3.1960488786154278E-5]
["Tent4987",1588381.327949388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5012","v":167363.08910535221},-299309.62003423576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5012","v":259085.15184648079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5012","v":-130673.516174267},1630655.0751529238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5012","v":149895.06705678997},-1280352.8005915633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5012","v":265980.53648782981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5012","v":-134151.30774216444},1443968.2473719835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5012","v":244178.19109102135},-390982.92909038818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5012","v":235529.54573877217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5012","v":-118792.88984823876},1513592.1619406375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5012","v":279887.65516366938},-309415.51078164979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5012","v":246886.08976302989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5012","v":-124520.73464621833},1444516.7709170873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5012","v":143000.99072761822},-229468.35040604678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5012","v":235619.01688998376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5012","v":-118838.01597701015},1435320.7225908022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5012","v":185816.25105979189},-136978.83984794063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5012","v":234119.02470606714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5012","v":-118081.47222485238},1473805.0031607598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5012","v":152567.94188862937},-637707.31452823489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5012","v":240396.29924948065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5012","v":-121247.51061313141},1468638.8538108405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5012","v":146046.81284220811},-1689121.8870984756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5012","v":239553.63472980048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5012","v":-120822.50001349984},1323604.0650144059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5012","v":207089.06030016014},-9505.7124469375158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5012","v":215896.62012181719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5012","v":-108890.72677609359},1256644.5141974243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5012","v":127402.8398658463},-92704.3881517915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5012","v":204974.6676374056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5012","v":-103382.0747964077},-3534.8952566697699,-998628.50478910794,-30068.08210883342,92837.499498831137,30313.641234545052,164874.96369306603,-365990.58400325628,-1424343.9395399666,304589.24119894626,136291.04455505271,{"$f":"BI5012*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1785124.3091031956},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5012:BI5012)+Monte_Carlo!BJ5012/(1+Analise_Fundamentalista!$C$10)^10","v":-635636.13747450197},{"$f":"(BK5012+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.960457017946435},0.77441888919054003]
["Tent4988",1637300.7733440469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5013","v":114147.89120515792},-749864.20431703096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5013","v":267064.53419963614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5013","v":-134698.03838850625},1468931.0915731855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5013","v":130564.43640377151},-645982.3031028423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5013","v":239601.30241746473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5013","v":-120846.54193296374},1619178.8336227299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5013","v":204213.00125909288},-50027.8984029024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5013","v":264108.61585570069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5013","v":-133207.17625004242},1391684.6184849844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5013","v":243254.47572149572},-930137.83035367681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5013","v":227001.42236504739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5013","v":-114491.6017980733},1380401.8875241289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5013","v":246836.20203022676},-2708.7764144599355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5013","v":225161.06576251157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5013","v":-113563.39010182612},1369023.3115738649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5013","v":211003.96738239308},-657318.9097741599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5013","v":223305.07562588816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5013","v":-112627.29339613359},1388746.8055117605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5013","v":170750.50149926505},-763113.28449831053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5013","v":226522.2277869753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5013","v":-114249.91276262666},1483373.2222063495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5013","v":168173.21723717012},-401349.0702043245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5013","v":241956.99720072601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5013","v":-122034.67223749206},1415578.0348269565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5013","v":178041.95848936489},-344522.66481428623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5013","v":230898.74178838945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5013","v":-116457.27381390594},1476943.7775530824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5013","v":219390.15284752956},-192713.2921923321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5013","v":240908.27318529657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5013","v":-121505.73241359292},-503349.81730074307,-396663.10621456977,285086.5424618487,-574373.534065207,355725.10127645225,-335637.16016201227,-480090.46797469677,-113253.52800392044,-52039.238350437823,146079.40142690111,{"$f":"BI5013*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1913331.0732024743},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5013:BI5013)+Monte_Carlo!BJ5013/(1+Analise_Fundamentalista!$C$10)^10","v":-396067.9345608172},{"$f":"(BK5013+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.553221729543647},0.80166565357309671]
["Tent4989",1785279.5946589441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5014","v":320626.48659682705},-1302674.2597591719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5014","v":291201.75787244871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5014","v":-146872.01233310383},1644036.2545114148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5014","v":201842.81526298364},-666923.48285441089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5014","v":268163.17665425345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5014","v":-135252.15533245305},1499282.9668991123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5014","v":290098.25177591486},-448635.6440069009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5014","v":244552.07846177602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5014","v":-123343.54073390167},1494195.191965967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5014","v":151790.44981211863},-639828.14967315667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5014","v":243722.1978040775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5014","v":-122924.97786847457},1521757.4569496266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5014","v":280711.78068136587},-944666.66316322249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5014","v":248217.95300018237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5014","v":-125192.48002036114},1414289.837130001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5014","v":275882.97898568818},-296264.94660308782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5014","v":230688.62039622045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5014","v":-116351.29591072441},1489108.4827707836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5014","v":238128.55569240736},-3497.294382516206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5014","v":242892.49098176527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5014","v":-122506.5026795546},1456096.411386241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5014","v":273792.40348274395},-1144926.6136602673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5014","v":237507.80320123528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5014","v":-119790.65392956756},1536215.6207760067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5014","v":266477.69708217401},-293761.48035091325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5014","v":250576.26300072548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5014","v":-126381.92934929261},1367432.4641252577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5014","v":133213.66851360456},-292526.62942482409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5014","v":223045.58821846623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5014","v":-112496.4169962739},-837718.02762299997,-332169.6462696268,-37328.854503111681,-367240.47992543509,-540929.40950203536,93955.356868096394,355017.24961210182,-753417.06090585561,96910.550382693633,-48763.789689027195,{"$f":"BI5014*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-638702.46693073004},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5014:BI5014)+Monte_Carlo!BJ5014/(1+Analise_Fundamentalista!$C$10)^10","v":-2117939.2488648193},{"$f":"(BK5014+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.417157842749937},0.56796752919011761]
["Tent4990",1584099.7145824023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5015","v":130539.36233358434},-49896.20892055962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5015","v":258386.76637076787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5015","v":-130321.27489333664},1600756.9041556343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5015","v":258434.82399639895},-401474.46700656379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5015","v":261103.76537722684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5015","v":-131691.63444920327},1649976.8315341794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5015","v":197124.80626505427},-369348.09506977786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5015","v":269132.16015520261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5015","v":-135740.87682143637},1425446.2927310471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5015","v":136874.79715078033},-500189.32342520921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5015","v":232508.37988508146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5015","v":-117269.11914106474},1507873.5373740678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5015","v":165491.31439826632},-505262.57637123304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5015","v":245953.30952436043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5015","v":-124050.2728203047},1513433.8608432782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5015","v":231647.70446459131},-69652.598848445923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5015","v":246860.26884514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5015","v":-124507.71147562184},1444716.6443345612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5015","v":225476.89983143992},-420961.23158741533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5015","v":235651.61878085535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5015","v":-118854.45923392301},1452113.4327422758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5015","v":248553.08594209875},-325329.04630976607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5015","v":236858.12883865307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5015","v":-119462.98083552164},1333614.0080548713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5015","v":212037.28920778999},-258351.86318555914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5015","v":217529.36886229867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5015","v":-109714.22830610114},1402809.6348140943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5015","v":179430.6958285502},-226411.41477841945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5015","v":228816.05370967739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5015","v":-115406.83857128426},208708.64489045594,-13627.512082141271,-38832.005470957345,-248075.26553041214,-217868.22526891099,284347.66298566357,-78687.17220904307,40619.187635464114,61500.566578428377,66428.496188523888,{"$f":"BI5015*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":870072.74579514365},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5015:BI5015)+Monte_Carlo!BJ5015/(1+Analise_Fundamentalista!$C$10)^10","v":429812.57130345941},{"$f":"(BK5015+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.9124749150666009},0.87940294814278053]
["Tent4991",1537049.5005578585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5016","v":203980.50438624783},-204566.75844410167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5016","v":250712.27937544684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5016","v":-126450.53126574922},1533998.1487530116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5016","v":168178.90551833523},-752721.37938157748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5016","v":250214.56517307932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5016","v":-126199.50157759567},1473973.5758912354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5016","v":166013.2685399724},-261118.27284824522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5016","v":240423.79560108334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5016","v":-121261.37881406951},1451871.5131012048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5016","v":254417.24878761641},-306922.41144284542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5016","v":236818.6686751277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5016","v":-119443.07850503329},1510172.8402481705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5016","v":171835.81545827352},-143504.99739102638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5016","v":246328.35500229173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5016","v":-124239.43268136683},1622607.016694956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5016","v":157963.29288288514},-369810.77039397391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5016","v":264667.79601993231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5016","v":-133489.2072260142},1456580.8495245271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5016","v":166811.41249884368},-635760.99003097706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5016","v":237586.82120932286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5016","v":-119830.50785745306},1502051.6854113759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5016","v":152778.40180247801},-797216.30161015049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5016","v":245003.69158738237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5016","v":-123571.31864650239},1530741.1379543494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5016","v":160330.14820149919},-1039594.679977376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5016","v":249683.3053789174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5016","v":-125931.55266269109},1382870.6911856285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5016","v":229921.98948032342},-419648.20040900103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5016","v":225563.75896990689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5016","v":-113766.49451354099},123675.49405184379,-460527.41026775853,24057.412478741011,64870.427514865398,150419.74038817207,-80668.888717170659,-351193.26418026356,-523005.52686679253,-755512.77905965061,-77928.946472311713,{"$f":"BI5016*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1020704.3110182696},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5016:BI5016)+Monte_Carlo!BJ5016/(1+Analise_Fundamentalista!$C$10)^10","v":-1506124.3301752978},{"$f":"(BK5016+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-45.60803301702672},0.65965968486475424]
["Tent4992",1531059.7632832795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5017","v":168499.72258531195},-32751.802294248748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5017","v":249735.27721356152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5017","v":-125957.76544380406},1556108.1321069575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5017","v":193231.90818525449},-311675.75732096552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5017","v":253820.98404352501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5017","v":-128018.45349838196},1610139.6462717908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5017","v":115316.3480273048},-848882.47946771747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5017","v":262634.20968749782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5017","v":-132463.53719201466},1575174.3238747094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5017","v":266454.43340206984},-415240.3077224514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5017","v":256930.92187920795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5017","v":-129586.99769775347},1546929.5718278242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5017","v":272872.36386885773},-1085005.7643974479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5017","v":252323.84438202987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5017","v":-127263.34845906484},1534906.0660072453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5017","v":260811.72263866971},-598397.51476088096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5017","v":250362.65799911428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5017","v":-126274.1944349835},1413908.5836803319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5017","v":241841.82476738509},-380063.64980209817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5017","v":230626.43312030539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5017","v":-116319.93081725146},1440921.3236519068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5017","v":124082.07189361712},-41388.39503915848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5017","v":235032.55381322504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5017","v":-118542.22445132729},1336868.001611019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5017","v":112710.01022209616},-127638.92842923816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5017","v":218060.13650591631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5017","v":-109981.92899743273},1472209.5813754168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5017","v":143968.06686952192},-91360.589791115839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5017","v":240136.06570968678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5017","v":-121116.25789012128},259525.43206082066,7358.6814094320143,-603395.45894492953,-21441.950138927074,-687072.9046056252,-213497.32855808048,-23915.322731659151,199184.00621635636,93149.289301341574,171627.28489797158,{"$f":"BI5017*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2247954.2905916525},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5017:BI5017)+Monte_Carlo!BJ5017/(1+Analise_Fundamentalista!$C$10)^10","v":391332.6336363114},{"$f":"(BK5017+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.7809961725571344},{"$f":"_xlfn.NORM.DIST(BL5017,$H$7,$H$8,$C$6)","v":0.87634169542706097}]
["Tent4993",1576539.3271857379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5018","v":120601.28761329803},-333974.2624003379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5018","v":257153.57124172931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5018","v":-129699.29427232468},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1786476.2742448093},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5018","v":184873.64410201009},-266068.2884199922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5018","v":291396.95149929379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5018","v":-146970.46119199393},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1655797.146224712},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5018","v":164985.33064524538},-30199.916355220881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5018","v":270081.52734358283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5018","v":-136219.70452638966},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1483326.2513571996},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5018","v":100001.34421744691},-499847.27301206434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5018","v":241949.33565914893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5018","v":-122030.80802308203},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1436395.6242036095},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5018","v":132800.87533216906},-308659.85838621296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5018","v":234294.35480009046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5018","v":-118169.9026104376},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1463103.4388497805},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5018","v":288250.46928377537},-836743.28912327846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5018","v":238650.73830280016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5018","v":-120367.11054013},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1450062.0497465427},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5018","v":246885.25005966914},-686976.97550376109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5018","v":236523.52223909617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5018","v":-119294.21693458948},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1408192.596531471},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5018","v":94880.147889448301},-169650.2057236204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5018","v":229694.08307793422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5018","v":-115849.68596734952},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1357728.9441136678},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5018","v":206370.55764958716},-338240.08254022832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5018","v":221462.82096263746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5018","v":-111698.12438424805},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1314342.5310677714},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5018","v":210640.07470876953},-640014.21626999136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5018","v":214385.94640218027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5018","v":-108128.79562978851},-85918.697817635228,63231.84598931775,268647.23710721766,-279927.40115855052,-59734.530864391039,-430209.19207683299,-322862.42013958527,39074.339276412604,-22104.828312251746,-323116.99078883004,{"$f":"BI5018*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4232148.9047537716},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5018:BI5018)+Monte_Carlo!BJ5018/(1+Analise_Fundamentalista!$C$10)^10","v":-2558757.9179469147},{"$f":"(BK5018+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.366768159383909},0.4992180879149114]
["Tent4994",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1637319.3866879202},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5019","v":236006.94975280494},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B5019)","v":-477402.65989277803},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5019","v":267067.5702722334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5019","v":-134699.56967765506},1607323.1987750409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5019","v":110475.83092667405},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G5019)","v":-336850.86681635369},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5019","v":262174.81135881995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5019","v":-132231.83269445825},1437284.3108420104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5019","v":235169.55107291185},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L5019)","v":-221261.56843133073},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5019","v":234439.3108686381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5019","v":-118243.01339672897},1643125.2436811866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5019","v":191122.82049925032},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q5019)","v":-1057539.0111032843},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5019","v":268014.57922671497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5019","v":-135177.20797166254},1593670.1482625681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5019","v":309456.63182416308},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V5019)","v":-23437.190629200635},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5019","v":259947.82555701729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5019","v":-131108.61871203693},1582164.9567004254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5019","v":220197.20564565924},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA5019)","v":-434333.19238575787},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5019","v":258071.18280728866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5019","v":-130162.10554846011},1362831.3328784397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5019","v":217360.74323399269},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF5019)","v":-2177877.4970585615},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5019","v":222295.08532173021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5019","v":-112117.88950553765},1444067.6979265329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5019","v":209871.75353338386},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK5019)","v":-574621.12380237074},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5019","v":235545.76738629048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5019","v":-118801.07148159077},1374073.7955817967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5019","v":223883.7954317136},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP5019)","v":-77800.65178352347},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5019","v":224128.87366044612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5019","v":-113042.78839855241},1281164.8360922849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5019","v":145354.96144967692},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU5019)","v":-240693.24040696915},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5019","v":208974.24331213109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5019","v":-105399.32129971613},{"$f":"SUM(C5019:F5019)","v":-109027.70954539475},{"$f":"SUM(H5019:K5019)","v":-96432.057225317927},{"$f":"SUM(M5019:P5019)","v":130104.28011349025},{"$f":"SUM(R5019:U5019)","v":-733578.8193489816},{"$f":"SUM(W5019:Z5019)","v":414858.64803994278},{"$f":"SUM(AB5019:AE5019)","v":-86226.909481270079},{"$f":"SUM(AG5019:AJ5019)","v":-1850339.5580083763},{"$f":"SUM(AL5019:AO5019)","v":-248004.6743642872},{"$f":"SUM(AQ5019:AT5019)","v":257169.22891008382},{"$f":"SUM(AV5019:AY5019)","v":8236.643055122724},{"$f":"BI5019*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":107882.5963298444},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5019:BI5019)+Monte_Carlo!BJ5019/(1+Analise_Fundamentalista!$C$10)^10","v":-1403318.7138034136},{"$f":"(BK5019+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.287632605239445},0.67433616140231067]
["Tent4995",1606226.0570346566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5020","v":163092.94220551266},-749564.26873798249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5020","v":261995.85361775183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5020","v":-132141.57265020133},1660691.3937003887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5020","v":252291.06284037168},-198109.15877784969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5020","v":270879.84121701965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5020","v":-136622.34620658326},1591932.5324848555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5020","v":180293.21084979724},-522674.33194373891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5020","v":259664.39837256362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5020","v":-130965.66792343333},1524295.3445889766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5020","v":99413.117998452159},-283422.64451859635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5020","v":248631.91468107115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5020","v":-125401.26785716932},1514085.8254550125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5020","v":268655.94873633934},-351217.61719108524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5020","v":246966.61254703166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5020","v":-124561.34753060272},1416611.8568236532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5020","v":192102.05481194603},-317349.39867260377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5020","v":231067.37127570671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5020","v":-116542.32464712183},1520315.2288284581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5020","v":103138.53778611164},-575999.89084315137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5020","v":247982.70729111036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5020","v":-125073.8302878301},1450918.5458610614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5020","v":120424.99598642714},-972244.15196574514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5020","v":236663.22762468673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5020","v":-119364.67945949102},1382880.4337014554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5020","v":223241.724462771},-254345.53399608989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5020","v":225565.34809787507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5020","v":-113767.29601427453},1524426.2380623918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5020","v":248698.00711981434},-570603.14966089407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5020","v":248653.26506768094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5020","v":-125412.03624767761},-456617.0455649193,188439.39907295839,-213682.39064481138,-60778.879696242366,39843.596561683036,-10722.297232072859,-349952.47605375946,-734520.60781412222,80694.242550281662,-198663.91372107639,{"$f":"BI5020*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2602076.9220960955},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5020:BI5020)+Monte_Carlo!BJ5020/(1+Analise_Fundamentalista!$C$10)^10","v":-2269588.0190908569},{"$f":"(BK5020+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-62.839985128825788},0.54444219107813852]
["Tent4996",1508274.7110702486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5021","v":270529.32261007844},-651613.87451043376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5021","v":246018.74604527824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5021","v":-124083.27671965439},1741092.6375883024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5021","v":222619.91885147695},-679582.95840487536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5021","v":283994.30442229967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5021","v":-143236.824140029},1383455.7149447135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5021","v":98475.539191444463},-465961.53955520876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5021","v":225659.18376922258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5021","v":-113814.62345480967},1527752.9288041489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5021","v":182645.71010497521},-845047.15968023462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5021","v":249195.89054483079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5021","v":-125685.71761675477},1546195.7088433867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5021","v":200121.01926716842},-577114.51042733842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5021","v":252204.14201622395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5021","v":-127202.97475982828},1468906.5177842409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5021","v":279076.5247024055},-662275.73798005341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5021","v":239597.29412063566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5021","v":-120844.52028781429},1418878.2649368343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5021","v":108759.56184149365},-257716.85184332248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5021","v":231437.0512006827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5021","v":-116728.77831037258},1482581.8213310265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5021","v":259280.30185004303},-751459.52855679078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5021","v":241827.90967473551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5021","v":-121969.56499072321},1503108.0666621788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5021","v":287373.7662831429},-1147243.8890337702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5021","v":245176.00077533122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5021","v":-123658.22539240403},1537468.0431093872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5021","v":295668.39648969588},-29410.618945931281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5021","v":250780.54897709031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5021","v":-126484.96407222611},-259149.08257473147,-316205.55927112768,-255641.44004935137,-538891.27664718335,-251992.32390377432,-264446.43944482657,-34249.017111518711,-372320.88202273549,-738352.34736770019,390553.36244862888,{"$f":"BI5021*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5115422.6866859235},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5021:BI5021)+Monte_Carlo!BJ5021/(1+Analise_Fundamentalista!$C$10)^10","v":473820.19955792697},{"$f":"(BK5021+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.91918950589147552},0.88283807834057004]
["Tent4997",1648492.4559015846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5022","v":209077.3396208146},-586877.20106584905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5022","v":268890.03965214652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5022","v":-135618.75968254695},1668495.6327622011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5022","v":267130.53960529843},-117753.21522604482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5022","v":272152.81164722878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5022","v":-137264.38810252279},1619627.5930951124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5022","v":161423.60383317119},-261138.99233789812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5022","v":264181.8142206014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5022","v":-133244.09495283809},1582150.5754468716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5022","v":184820.35303212766},-883143.74312595266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5022","v":258068.83704232957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5022","v":-130160.92242641265},1401269.6339911993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5022","v":127839.35155053702},-474581.54328923317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5022","v":228564.8600321752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5022","v":-115280.14523958994},1576142.5919182599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5022","v":297866.90663616877},-1288160.931955805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5022","v":257088.85868485854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5022","v":-129666.65551519537},1481008.4861080002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5022","v":188760.41971535626},-849928.55966792384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5022","v":241571.27873354367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5022","v":-121840.12929282371},1390654.7331334646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5022","v":232725.96024003823},-483363.62150946795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5022","v":226833.43499451625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5022","v":-114406.87482617341},1375735.897000157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5022","v":102573.84140577071},-160181.29010869138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5022","v":224399.98349457901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5022","v":-113179.52674516581},1392361.3146766108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5022","v":172778.51267796353},-577307.54231516889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5022","v":227111.80010147404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5022","v":-114547.27247940504},-244528.58147543488,284265.74792395963,31222.330763036385,-570415.47547790816,-233457.47694611092,-862871.82214997313,-541436.99051184766,-138211.10110108688,53613.008046492527,-291964.50201513636,{"$f":"BI5022*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3824117.2165343622},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5022:BI5022)+Monte_Carlo!BJ5022/(1+Analise_Fundamentalista!$C$10)^10","v":-3284391.3726294246},{"$f":"(BK5022+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-85.744863310928579},0.38705517098168396]
["Tent4998",1439993.2527338334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5023","v":257667.8233359592},-65163.223104391669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5023","v":234881.17366885894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5023","v":-118465.87358520355},1602583.5634196775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5023","v":174581.53130424744},-1147826.9741514327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5023","v":261401.71668430208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5023","v":-131841.91069879441},1550139.9069273896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5023","v":152246.21226703026},-235645.53245180877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5023","v":252847.49077733394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5023","v":-127527.45744106821},1514076.4757886254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5023","v":160456.85285015192},-535635.61086354603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5023","v":246965.08749779253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5023","v":-124560.57834894568},1516949.5605882879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5023","v":269212.28610547865},-827321.37152227445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5023","v":247433.72408932773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5023","v":-124796.94230414492},1505692.4689521627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5023","v":211360.85314133266},-1273484.3771348358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5023","v":245597.54958602975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5023","v":-123870.83991292158},1365510.7901162852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5023","v":244443.17025759025},-437896.28506719507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5023","v":222732.13880071414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5023","v":-112338.32404008351},1417839.3253860937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5023","v":234404.68121522292},-107496.50769578945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5023","v":231267.58697535688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5023","v":-116643.30646441286},1433657.3267706761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5023","v":204664.90503502893},-298735.23854522634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5023","v":233847.70373857973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5023","v":-117944.62738993728},1398429.05486475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5023","v":96673.433182362351},-13644.690952410992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5023","v":228101.52552845236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5023","v":-115046.45547259704},308919.90031522291,-843685.63686167763,41920.713151487216,-252774.24886454723,-435472.30363161297,-940396.81432039489,-83059.300048974197,241532.45403037753,21832.742838445047,196083.81228580669,{"$f":"BI5023*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2568283.0524615319},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5023:BI5023)+Monte_Carlo!BJ5023/(1+Analise_Fundamentalista!$C$10)^10","v":-121739.70738504478},{"$f":"(BK5023+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.361426438896254},0.83029890962349984]
["Tent4999",1771431.4885431908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5024","v":318962.86845683563},-21249.758116904111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5024","v":288942.95602640958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5024","v":-145732.75144740957},1673018.9729573869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5024","v":258164.94108969159},-285812.8361031338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5024","v":272890.62583624088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5024","v":-137636.51585154413},1654947.2849914655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5024","v":218746.32639543837},-173041.95522008606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5024","v":269942.90419132734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5024","v":-136149.78784224435},1505808.2066016367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5024","v":166086.29758141309},-452904.6017852361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5024","v":245616.42786542067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5024","v":-123880.36145875217},1449072.1782975716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5024","v":198044.23791743608},-1186920.0538187097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5024","v":236362.06164386476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5024","v":-119212.78184055915},1411543.8415078055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5024","v":196287.12142207631},-1179027.1285482137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5024","v":230240.71366234767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5024","v":-116125.38737287054},1496687.8430199141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5024","v":178806.38794105913},-320412.1473204642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5024","v":244128.78082381492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5024","v":-123130.04416589528},1432274.481855914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5024","v":248519.06585535075},-336645.02567105403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5024","v":233622.14418407163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5024","v":-117830.86301600766},1507096.1372796998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5024","v":111392.59223621956},-209919.49225082246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5024","v":245826.50570341977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5024","v":-123986.31739472914},1435871.3709908286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5024","v":144230.98578767932},-42468.559052416625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5024","v":234208.84244808194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5024","v":-118126.77316193911},440923.31491893152,107606.21497125455,179497.4875244353,-165082.23779715446,-871726.536097968,-868624.68083666032,-20607.022721485424,27665.321352360697,23313.288294087732,217844.49602140556,{"$f":"BI5024*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2853301.9665504396},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5024:BI5024)+Monte_Carlo!BJ5024/(1+Analise_Fundamentalista!$C$10)^10","v":797180.80190213537},{"$f":"(BK5024+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.3793035270289051},0.90596609597742384]
["Tent5000",1463588.4166473891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5025","v":114564.38347331666},-678169.90981971531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5025","v":238729.84433617175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5025","v":-120407.00886489927},1574702.0314817231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5025","v":133240.60960325319},-1008158.9098331823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5025","v":256853.8849963136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5025","v":-129548.1429803327},1641227.263313842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5025","v":233372.42088054508},-205442.12024366899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5025","v":267704.99454259512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5025","v":-135021.06425235124},1481998.4197017935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5025","v":155610.21693454246},-323219.03378438909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5025","v":241732.74946538423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5025","v":-121921.56949940622},1505122.4351990637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5025","v":179267.69464121049},-1214956.4869089043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5025","v":245504.56984692017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5025","v":-123823.94417476052},1390242.9729405751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5025","v":270847.27061355079},-210167.7790385469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5025","v":226766.27168163794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5025","v":-114372.99999317288},1352509.2310745169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5025","v":139983.06867605064},-227912.67466627102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5025","v":220611.41952549681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5025","v":-111268.70718810971},1458805.7906181531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5025","v":154964.74922697546},-196631.64151781172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5025","v":237949.73733717471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5025","v":-120013.55009729107},1448407.3080665865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5025","v":167034.90496936187},-953745.86741491256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5025","v":236253.61287169531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5025","v":-119158.0840615349},1358317.9052403243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5025","v":245083.14987164008},-457681.96253549703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5025","v":221558.88799657096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5025","v":-111746.57724626294},-445282.69087512617,-747612.55821394827,160614.23092711996,-47797.636883868618,-914008.16659553407,173072.76326346892,21413.106347166715,76269.294949047384,-669615.43363539036,-102786.50191354893,{"$f":"BI5025*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1346285.6918632071},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5025:BI5025)+Monte_Carlo!BJ5025/(1+Analise_Fundamentalista!$C$10)^10","v":-2394167.795258821},{"$f":"(BK5025+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-65.651844773485905},0.52499497836205244]

{"sheet":"Wacc Brasil (Nominal)","index":10,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Setor",2011,2012,2013,2014,{"$f":"D1&\"-\"&E1","v":"2013-2014"},"Todos"]
["Aço",0.13300000000000001,0.124,0.112,0.123,{"$f":"AVERAGE(D2:E2)","v":0.11749999999999999},{"$f":"AVERAGE(B2:E2)","v":0.123}]
["Água e esgoto",9.0999999999999998E-2,0.09,0.111,0.13200000000000001,{"$f":"AVERAGE(D3:E3)","v":0.1215},{"$f":"AVERAGE(B3:E3)","v":0.106}]
["Alimentos e Bebidas",0.115,0.11700000000000001,0.126,0.14499999999999999,0.13550000000000001,0.12575]
["Auto peças",0.13100000000000001,0.13300000000000001,0.129,0.13800000000000001,0.13350000000000001,0.13275000000000001]
["Calçados",0.13500000000000001,0.13700000000000001,0.127,0.14000000000000001,0.13350000000000001,0.13475000000000001]
["Cimentos e agregados",0.14399999999999999,0.14399999999999999,0.13400000000000001,0.14000000000000001,0.13700000000000001,0.14050000000000001]
["Comércio em geral",0.123,0.124,0.121,0.13500000000000001,0.128,0.12575]
["Concessionária de transporte",0.14799999999999999,0.16400000000000001,0.125,0.13700000000000001,0.13100000000000001,0.14350000000000002]
["Construção civil",0.124,0.123,{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":-1.5736306120587185E-2},0.129,5.6631846939706409E-2,9.0065923469853204E-2]
["Cultivos da natureza",0.106,8.8999999999999996E-2,0.108,0.127,0.11749999999999999,0.1075]
["Distribuição de gas natural",0.13,0.129,0.11899999999999999,0.13800000000000001,0.1285,0.129]
["Eletrodomésticos",0.152,0.152,0.15,0.17,0.16,0.156]
["Eletrônicos",0.11799999999999999,0.11899999999999999,0.11700000000000001,0.126,0.1215,0.12]
["Energia Elétrica",0.11799999999999999,0.11799999999999999,0.105,0.11799999999999999,0.11149999999999999,0.11474999999999999]
["Extração e Distribuição de Petróleo",0.122,0.11700000000000001,0.115,0.12,0.11749999999999999,0.11849999999999999]
["Ferrovia",0.126,0.115,0.11,0.12,0.11499999999999999,0.11774999999999999]
["Hotelaria",0.158,0.153,0.14399999999999999,0.154,0.14899999999999999,0.15225]
["Indústrias de Materiais Diversos",0.112,0.112,0.113,0.13,0.1215,0.11675000000000001]
["Lazer, Cultura e Entretenimento",0.14199999999999999,0.14599999999999999,0.13600000000000001,0.15,0.14300000000000002,0.14349999999999999]
["Máquinas",0.124,0.128,0.13,0.153,0.14150000000000001,0.13375000000000001]
["Metais",0.13300000000000001,7.2999999999999995E-2,7.3999999999999996E-2,8.2000000000000003E-2,7.8E-2,9.0500000000000011E-2]
["Mineração",0.13900000000000001,0.151,0.13500000000000001,0.14499999999999999,0.14000000000000001,0.14250000000000002]
["Papel e Celulose",0.10199999999999999,0.10100000000000001,0.109,0.111,0.11,0.10575]
["Perfumaria e Cosméticos",0.14599999999999999,0.14000000000000001,0.13500000000000001,0.14499999999999999,0.14000000000000001,0.14150000000000001]
["Química básica",0.115,0.106,9.9000000000000005E-2,0.109,0.10400000000000001,0.10725]
["Química diversificada",0.112,0.11,0.11,0.11,0.11,0.1105]
["Serviços de Saúde",0.12,0.11799999999999999,0.127,0.151,0.13900000000000001,0.129]
["Serviços de Telecomunicações",9.6000000000000002E-2,0.109,0.11600000000000001,0.13200000000000001,0.124,0.11325]
["Serviços de Transportes",0.115,0.10100000000000001,0.10199999999999999,0.11,0.106,0.107]
["Serviços Diversos",0.122,0.125,0.126,0.14899999999999999,0.13750000000000001,0.1305]
["Serviços Educacionais",0.11700000000000001,0.12,0.14699999999999999,0.161,0.154,0.13625000000000001]
["Softwares, serviços computacionais",0.13100000000000001,0.129,0.14699999999999999,0.16300000000000001,0.155,0.14250000000000002]
["Varejo linhas especiais",0.111,0.122,0.124,0.13700000000000001,0.1305,0.1235]
["Veículos terrestres e aéreos",0.11700000000000001,0.114,0.125,0.14099999999999999,0.13300000000000001,0.12425]
["Vestuário",0.12,0.127,0.13,0.13400000000000001,0.13200000000000001,0.12775]
["TODOS OS SETORES",0.11700000000000001,0.115,0.121,0.124,0.1225,0.11924999999999999]

{"sheet":"Gráficos","index":11,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":-1.5736306120587185E-2}]
[]
[]
[null,null,{"$f":"Demonstrativos!B55","v":332597}]
[null,null,{"$f":"-Demonstrativos!B57","v":430638}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Parametros_de_entrada!C55","v":44305119}]

{"sheet":"Analise_Dupont","index":12,"n_rows":54,"n_cols":14,"rows_kept":54,"cut":false,"hidden":false,"merged":[[43,12,43,13],[50,12,50,13],[39,9,39,10],[50,6,50,7],[27,3,27,4],[27,9,27,10],[34,9,34,10],[46,9,46,10],[35,1,35,2],[45,3,45,4],[42,6,42,7],[22,6,22,7],[31,6,31,7]]}
["O ROA pode ser desdobrado ou decomposto no produto de duas outras razões: o retorno operacional sobre a receita líquida (margem operacional) e o giro dos ativos:"]
[]
[]
[]
[]
[]
[]
["Índice",{"$f":"Demonstrativos!B1","v":2015},{"$f":"Demonstrativos!C1","v":2014},"Variação"]
["ROA",{"$f":"B12*B13","v":3.440321383417589E-2},{"$f":"C12*C13","v":4.8395163857703913E-2},{"$f":"B9/C9-1","v":-0.28911876535160608}]
["Vendas Líquidas",{"$f":"Demonstrativos!B45","v":1649531},{"$f":"Demonstrativos!C45","v":1533675},{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":-1.5736306120587185E-2}]
["Nopat",{"$f":"Demonstrativos!B55*(1-Custo_de_capital_Empresa!C20)","v":245076.11019768874},{"$f":"Demonstrativos!C55*(1-Custo_de_capital_Empresa!D20)","v":243834},5.0940812097113319E-3]
["Margem Operacional",{"$f":"B11/B10","v":0.14857320668583296},{"$f":"C11/C10","v":0.15898674751821604},-6.5499426807193117E-2]
["Giro",{"$f":"B10/B14","v":0.23155732181862082},{"$f":"C10/C14","v":0.30439747094114872},-0.23929288537555093]
["Ativo Total",{"$f":"Demonstrativos!B2","v":7123640},{"$f":"Demonstrativos!C2","v":5038396},0.4138706048512264]
["Ativo Circulante",{"$f":"Demonstrativos!B3","v":1770246},{"$f":"Demonstrativos!C3","v":862657},1.0520855913764104]
["Ativo permanente + RLP",{"$f":"Demonstrativos!B12+Demonstrativos!B10","v":1597047},{"$f":"Demonstrativos!C11+Demonstrativos!C10","v":4175739},-0.6175414699050874]
["Custos e despesas operacionais",{"$f":"B18+B19","v":-1316934},{"$f":"C18+C19","v":-1289841},{"$f":"B17/C17-1","v":2.1004914559236365E-2}]
["CPV ou CMV ou CSP",{"$f":"Demonstrativos!B46","v":-1191960},{"$f":"Demonstrativos!C46","v":-1089056},9.4489172273969357E-2]
["Despesas operacionais",{"$f":"Demonstrativos!B48","v":-124974},{"$f":"Demonstrativos!C48","v":-200785},-0.37757302587344677]
[]
[]
[]
[null,null,null,null,null,null,"VENDAS"]
[null,null,null,null,null,null,{"$f":"D29","v":2015},{"$f":"C37","v":2014}]
[null,null,null,null,null,null,{"$f":"B10","v":1649531},{"$f":"C10","v":1533675}]
[null,null,null,null,null,null,{"$f":"G25/H25","v":1.075541428268701},1]
[]
[null,null,null,"GIRO",null,null,"(dividido)",null,null,"ATIVO CIRCULANTE"]
[null,null,null,{"$f":"B37","v":2015},{"$f":"C37","v":2014},null,null,null,null,{"$f":"G33","v":2015},{"$f":"H33","v":2014}]
[null,null,null,{"$f":"B13","v":0.23155732181862082},{"$f":"C13","v":0.30439747094114872},null,null,null,null,{"$f":"B15","v":1770246},{"$f":"C15","v":862657}]
[null,null,null,{"$f":"D30/E30","v":0.76070711462444907},1,null,null,null,null,{"$f":"J30/K30","v":2.0520855913764104},1]
[null,null,null,null,null,null,"ATIVO TOTAL"]
[null,null,null,null,null,null,{"$f":"B37","v":2015},{"$f":"C37","v":2014},null,"(mais)"]
[null,null,null,null,null,null,{"$f":"B14","v":7123640},{"$f":"C14","v":5038396}]
[null,null,null,null,null,null,{"$f":"G34/H34","v":1.4138706048512264},1,null,"AP+RLP"]
[null,"ROA",null,"(vezes)",null,null,null,null,null,{"$f":"G33","v":2015},{"$f":"H33","v":2014}]
[null,{"$f":"B8","v":2015},{"$f":"C8","v":2014},null,null,null,null,null,null,{"$f":"B16","v":1597047},{"$f":"C16","v":4175739}]
[null,{"$f":"D30*D48","v":3.440321383417589E-2},{"$f":"E30*E48","v":4.8395163857703913E-2},null,null,null,null,null,null,{"$f":"J37/K37","v":0.38245853009491254},1]
[null,{"$f":"B38/C38","v":0.71088123464839392},1]
[null,null,null,null,null,null,null,null,null,"VENDAS LÍQUIDAS"]
[null,null,null,null,null,null,null,null,null,{"$f":"G44","v":2015},{"$f":"H44","v":2014}]
[null,null,null,null,null,null,null,null,null,{"$f":"B10","v":1649531},{"$f":"C10","v":1533675}]
[null,null,null,null,null,null,"NOPAT",null,null,{"$f":"J42/K42","v":1.075541428268701},1]
[null,null,null,null,null,null,{"$f":"D47","v":2015},{"$f":"E47","v":2014},null,null,null,null,"DESPESAS OPERACIONAIS"]
[null,null,null,null,null,null,{"$f":"B11","v":245076.11019768874},{"$f":"C11","v":243834},null,"(menos)",null,null,{"$f":"J48","v":2015},{"$f":"K48","v":2014}]
[null,null,null,"MARGEM",null,null,{"$f":"G45/H45","v":1.0050940812097113},1,null,null,null,null,{"$f":"-B19","v":124974},{"$f":"-C19","v":200785}]
[null,null,null,{"$f":"B37","v":2015},{"$f":"C37","v":2014},null,null,null,null,"CUSTOS E DESP. OPERAC.",null,null,{"$f":"M46/N46","v":0.62242697412655323},1]
[null,null,null,{"$f":"B12","v":0.14857320668583296},{"$f":"C12","v":0.15898674751821604},null,"(dividido)",null,null,{"$f":"G44","v":2015},{"$f":"H44","v":2014}]
[null,null,null,{"$f":"D48/E48","v":0.93450057319280688},1,null,null,null,null,{"$f":"-B17","v":1316934},{"$f":"-C17","v":1289841},null,"(mais)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J49/K49","v":1.0210049145592364},1]
[null,null,null,null,null,null,"VENDAS",null,null,null,null,null,"CPV"]
[null,null,null,null,null,null,{"$f":"B37","v":2015},{"$f":"C37","v":2014},null,null,null,null,{"$f":"J48","v":2015},{"$f":"K48","v":2014}]
[null,null,null,null,null,null,{"$f":"B10","v":1649531},{"$f":"C10","v":1533675},null,null,null,null,{"$f":"-B18","v":1191960},{"$f":"-C18","v":1089056}]
[null,null,null,null,null,null,{"$f":"G53/H53","v":1.075541428268701},1,null,null,null,null,{"$f":"M53/N53","v":1.0944891722739694},1]

{"sheet":"Endividamento_Brasil","index":13,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Setor",2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,{"$f":"K1&\"-\"&O1","v":"2010-2014"}]
["Aço",1.21,1.56,1.51,1.05,0.8,0.69,0.67,0.76,0.66,0.96,1.05,0.83,0.8,0.82,{"$f":"AVERAGE(K2:O2)","v":0.89200000000000002}]
["Água e esgoto",0.72,0.87,0.89,1.1599999999999999,2.34,2.58,2.2599999999999998,2.64,2.72,0.65,0.67,0.66,0.64,0.66,{"$f":"AVERAGE(K3:O3)","v":0.65600000000000003}]
["Alimentos e Bebidas",0.96,1.1399999999999999,1.28,0.84,0.59,0.69,0.81,1.02,0.77,0.7,0.67,0.69,0.64,0.71,0.68200000000000005]
["Auto peças",2.0099999999999998,2.3199999999999998,2.4300000000000002,2.44,4.1900000000000004,8.31,3.22,1.24,1.02,1.17,1.1000000000000001,1.41,1.39,1.21,1.2559999999999998]
["Calçados",0.72,0.9,0.6,0.41,0.34,0.3,0.36,0.48,0.45,0.36,0.4,0.44,0.43,0.38,0.40199999999999997]
["Cimentos e agregados",0.37,0.4,0.38,0.49,0.63,0.6,0.52,0.49,0.54,0.51,0.39,0.49,0.75,0.76,0.58000000000000007]
["Comércio em geral",1.0900000000000001,1.52,1.81,1.68,1.66,2.04,1.33,7.0000000000000007E-2,7.0000000000000007E-2,1.1000000000000001,1.1499999999999999,0.1,0.09,0.09,0.50600000000000001]
["Concessionária de transporte",0.39,0.81,1.43,1.33,1.06,1.1100000000000001,1.1000000000000001,1.28,1.59,1.63,1.7,1.9,2.1800000000000002,2.37,1.9560000000000002]
["Construção civil",0.87,1.04,1.36,1.45,1.39,0.65,0.37,3.1,2.99,0.71,0.81,0.93,0.91,0.86,0.84400000000000008]
["Cultivos da natureza",0.62,0.57999999999999996,0.9,1,1.02,1.05,0.89,0.63,0.72,0.28999999999999998,0.34,0.69,0.76,0.76,0.56799999999999995]
["Distribuição de gas natural",0.49,0.74,0.86,0.82,0.89,1.08,1.0900000000000001,1.1399999999999999,1.1100000000000001,0.93,0.88,0.87,0.82,0.83,0.86599999999999999]
["Eletrodomésticos",0.25,0.09,7.0000000000000007E-2,0.1,0.09,0.04,0.02,0.03,0.05,0.05,0.04,0.22,0.04,0.05,7.9999999999999988E-2]
["Eletrônicos",1.5,1.3,1.03,1.23,1.02,0.76,0.36,0.24,0.23,0.31,0.42,0.43,0.52,0.6,0.45599999999999996]
["Energia Elétrica",0.63,0.85,0.95,0.84,0.73,0.65,0.6,0.57999999999999996,0.62,0.67,0.74,0.79,0.73,0.8,0.74600000000000011]
["Extração e Distribuição de Petróleo",0.77,0.81,0.83,0.81,0.74,0.7,0.65,0.38,0.51,0.44,0.41,0.52,0.71,0.98,0.61199999999999999]
["Ferrovia",3.7,39.9,null,null,null,7.64,4.26,2.61,1.19,1.04,0.94,1.07,1.1399999999999999,1.37,1.1119999999999999]
["Hotelaria",0.32,0.23,0.2,0.31,0.78,-10,-1.5,0.02,7.0000000000000007E-2,0.52,0.41,0.36,0.34,0.28000000000000003,0.38200000000000001]
["Indústrias de Materiais Diversos",1.03,1.59,2.34,3.11,1.47,0.65,0.51,0.66,0.69,0.49,0.54,0.56000000000000005,0.57999999999999996,0.63,0.55999999999999994]
["Lazer, Cultura e Entretenimento",2.79,2.93,6.86,-37,8.23,1.53,0.83,0.85,0.76,0.75,0.7,0.59,0.54,0.59,0.63400000000000001]
["Máquinas",0.55000000000000004,0.44,0.39,0.36,0.47,0.72,0.9,0.95,0.98,0.74,0.89,0.87,0.78,0.84,0.82400000000000007]
["Metais",null,3.11,5.07,null,null,null,36.9,0.32,0.33,0.56999999999999995,0.65,0.4,0.51,0.84,0.59399999999999997]
["Mineração",0.73,0.9,0.88,0.64,0.47,0.79,0.76,0.49,0.43,0.41,0.3,0.36,0.43,0.48,0.39599999999999996]
["Papel e Celulose",0.78,1.22,1.22,0.97,0.94,1.03,0.96,1.54,1.68,0.8,0.83,0.88,0.95,1.05,0.90199999999999991]
["Perfumaria e Cosméticos",0.03,7.0000000000000007E-2,0.79,0.61,0.36,0.33,0.4,0.47,0.39,0.39,0.36,0.69,1.03,1.39,0.77199999999999991]
["Química básica",0.74,1.1599999999999999,1.43,1.07,0.82,0.9,1.04,1.58,1.78,1.22,1.19,1.58,1.93,2.39,1.6620000000000001]
["Química diversificada",0.92,0.94,1.05,0.97,0.85,0.67,0.44,0.26,0.37,0.24,2.5099999999999998,2.81,3.3,3.78,2.5279999999999996]
["Serviços de Saúde",null,null,null,0.56000000000000005,0.52,0.33,0.21,0.3,0.35,0.39,0.42,0.44,0.47,0.46,0.43600000000000005]
["Serviços de Telecomunicações",0.49,0.56999999999999995,0.56000000000000005,0.56999999999999995,0.65,0.71,0.72,1.46,1.22,1.24,0.81,0.67,0.68,0.67,0.81400000000000006]
["Serviços de Transportes",null,null,null,null,null,-1.7,0.6,0.57999999999999996,0.62,1.38,1.79,2.17,2.33,2.5499999999999998,2.0439999999999996]
["Serviços Diversos",0.86,1.33,0.75,0.39,0.24,0.17,0.23,0.39,0.42,0.31,0.42,0.56000000000000005,0.56000000000000005,0.62,0.49400000000000005]
["Serviços Educacionais",null,null,null,null,null,null,0.1,0.06,0.12,0.16,0.25,0.31,0.28000000000000003,0.14000000000000001,0.22800000000000004]
["Softwares, serviços computacionais",null,null,null,null,0.82,0.01,0.04,0.25,0.41,0.55000000000000004,0.56000000000000005,0.53,0.36,0.41,0.48200000000000004]
["Varejo linhas especiais",2.09,0.9,0.45,0.54,0.54,0.57999999999999996,0.73,1.65,4.33,4.03,4.46,1.79,1.06,1.03,2.4740000000000002]
["Veículos terrestres e aéreos",1.79,1.43,1.43,1.5,1.44,1.29,1.26,1.59,1.61,1.69,1.53,1.87,1.5,1.79,1.6759999999999997]
["Vestuário",0.69,0.65,0.62,0.59,0.68,0.7,0.67,0.41,0.37,0.34,0.5,0.62,0.45,0.51,0.48399999999999999]
["TODOS OS SETORES",0.77,0.98,1.05,0.91,0.83,0.82,0.77,0.75,0.67,0.75,0.65,0.57999999999999996,0.56000000000000005,0.66,0.64]

{"sheet":"Níveis de risco corporativo","index":14,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[" If you want to update the spreads listed below, please visit http://www.bondsonline.com"]
["For large manufacturing firms",null,null,null,null,"For financial service firms (default spreads are slighty different)",null,null,null,null,"For smaller and riskier firms"]
["If interest coverage ratio is",null,null,null,null,"If long term interest coverage ratio is",null,null,null,null,"If interest coverage ratio is"]
[">","≤ to","Rating is","Spread is",null,"greater than","≤ to","Rating is","Spread is",null,"greater than","≤ to","Rating is","Spread is"]
[-100000,0.19999900000000001,"D",0.12,null,-100000,4.9999000000000002E-2,"D",0.12,null,-100000,0.49999900000000003,"D",0.12]
[0.2,0.64999899999999999,"C",0.1,null,0.05,9.9999000000000005E-2,"C",0.1,null,0.5,0.79999900000000002,"C",0.1]
[0.65,0.79999900000000002,"CC",0.08,null,0.1,0.19999900000000001,"CC",0.08,null,0.8,1.2499990000000001,"CC",0.08]
[0.8,1.2499990000000001,"CCC",7.0000000000000007E-2,null,0.2,0.29999900000000002,"CCC",7.0000000000000007E-2,null,1.25,1.4999990000000001,"CCC",7.0000000000000007E-2]
[1.25,1.4999990000000001,"B-",{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":-1.5736306120587185E-2},null,0.3,0.39999899999999999,"B-",0.06,null,1.5,1.9999990000000001,"B-",0.06]
[1.5,1.7499990000000001,"B",0.05,null,0.4,0.49999900000000003,"B",0.05,null,2,2.4999989999999999,"B",0.05]
[1.75,1.9999990000000001,"B+",0.04,null,0.5,0.59999899999999995,"B+",0.04,null,2.5,2.9999989999999999,"B+",0.04]
[2,2.2499999000000002,{"$f":"Demonstrativos!B55","v":332597},3.2500000000000001E-2,null,0.6,0.74999899999999997,"BB",3.2500000000000001E-2,null,3,3.4999989999999999,"BB",3.2500000000000001E-2]
[2.25,2.4999899999999999,{"$f":"-Demonstrativos!B57","v":430638},2.75E-2,null,0.75,0.89999899999999999,"BB+",2.75E-2,null,3.5,3.9999999000000002,"BB+",2.75E-2]
[2.5,2.9999989999999999,"BBB",1.7500000000000002E-2,null,0.9,1.199999,"BBB",1.7500000000000002E-2,null,4,4.4999989999999999,"BBB",1.7500000000000002E-2]
[3,4.2499989999999999,"A-",1.2E-2,null,1.2,1.4999899999999999,"A-",1.2E-2,null,4.5,5.9999989999999999,"A-",1.2E-2]
[4.25,5.4999989999999999,"A",0.01,null,1.5,1.9999899999999999,"A",0.01,null,6,7.4999989999999999,"A",0.01]
[5.5,6.4999989999999999,"A+",8.9999999999999993E-3,null,2,2.4999899999999999,"A+",8.9999999999999993E-3,null,7.5,9.4999990000000007,"A+",8.9999999999999993E-3]
[6.5,8.4999990000000007,"AA",7.0000000000000001E-3,null,2.5,2.9999899999999999,"AA",7.0000000000000001E-3,null,9.5,12.499999000000001,"AA",7.0000000000000001E-3]
[8.5,100000,"AAA",4.0000000000000001E-3,null,3,100000,"AAA",4.0000000000000001E-3,null,12.5,100000,"AAA",4.0000000000000001E-3]